UNITED
STATES
|
||
SECURITIES
AND EXCHANGE COMMISSION
|
||
Washington,
D.C. 20549
|
||
Form
10-Q
|
||
(Mark
One)
|
||
[X]
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
|
|
For
the quarterly period ended March 31, 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 April 30,
2009
|
|
Common
Stock, $1.00 Par Value
|
265,722,191
|
|
PART I. FINANCIAL INFORMATION | |
2
|
|
2
|
|
3
|
|
4
|
|
5
|
|
27
|
|
28
|
|
29
|
|
30
|
|
34
|
|
39
|
|
40
|
|
41
|
|
41
|
|
49
|
|
50
|
|
52
|
|
PART II. OTHER
INFORMATION
|
|
53
|
|
54
|
|
55
|
|
EXHIBIT INDEX |
56
|
56
|
|
57
|
|
58
|
|
59
|
|
60
|
|
61
|
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Assets:
|
||||||||||||
Cash
and cash equivalents:
|
||||||||||||
Cash
and due from banks
|
$ | 744,861 | $ | 851,336 | $ | 1,359,808 | ||||||
Federal
funds sold and security resale agreements
|
49,698 | 101,069 | 238,913 | |||||||||
Money
market funds
|
285,307 | 120,002 | 58,443 | |||||||||
Total
cash and cash equivalents
|
1,079,866 | 1,072,407 | 1,657,164 | |||||||||
Interest
bearing deposits at other banks
|
116,353 | 9,684 | 9,216 | |||||||||
Trading
assets, at fair value
|
686,723 | 518,361 | 195,195 | |||||||||
Investment
securities:
|
||||||||||||
Available
for sale, at fair value
|
7,540,076 | 7,430,552 | 7,530,947 | |||||||||
Held
to maturity, fair value $192,324 ($243,395 at December 31, 2008 and
$331,429 at March 31, 2008)
|
187,551 | 238,009 | 322,466 | |||||||||
Loans
held for sale
|
305,082 | 220,391 | 192,694 | |||||||||
Loans
and leases
|
48,939,572 | 49,764,153 | 49,107,698 | |||||||||
Allowance
for loan and lease losses
|
(1,352,117 | ) | (1,202,167 | ) | (543,539 | ) | ||||||
Net
loans and leases
|
47,587,455 | 48,561,986 | 48,564,159 | |||||||||
Premises
and equipment, net
|
570,303 | 564,789 | 513,305 | |||||||||
Goodwill
|
607,954 | 605,144 | 2,095,368 | |||||||||
Other
intangible assets
|
150,154 | 158,305 | 151,100 | |||||||||
Bank-owned
life insurance
|
1,165,887 | 1,157,612 | 1,141,858 | |||||||||
Other
real estate owned (OREO)
|
344,271 | 320,908 | 177,806 | |||||||||
Accrued
interest and other assets
|
1,448,357 | 1,478,270 | 847,070 | |||||||||
Total
Assets
|
$ | 61,790,032 | $ | 62,336,418 | $ | 63,398,348 | ||||||
Liabilities
and Equity:
|
||||||||||||
Deposits:
|
||||||||||||
Noninterest
bearing
|
$ | 6,988,312 | $ | 6,879,994 | $ | 6,137,771 | ||||||
Interest
bearing
|
32,576,052 | 34,143,147 | 32,589,048 | |||||||||
Total
deposits
|
39,564,364 | 41,023,141 | 38,726,819 | |||||||||
Federal
funds purchased and security repurchase agreements
|
2,513,039 | 1,190,000 | 3,614,947 | |||||||||
Other
short-term borrowings
|
2,823,244 | 2,868,033 | 3,430,483 | |||||||||
Accrued
expenses and other liabilities
|
1,100,063 | 1,370,969 | 970,055 | |||||||||
Long-term
borrowings
|
9,538,664 | 9,613,717 | 9,671,977 | |||||||||
Total
Liabilities
|
55,539,374 | 56,065,860 | 56,414,281 | |||||||||
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; 272,318,615 shares issued (272,318,615
shares at December 31, 2008 and 267,455,394 shares at March 31,
2008)
|
272,319 | 272,319 | 267,455 | |||||||||
Additional
paid-in capital
|
3,841,725 | 3,838,867 | 2,060,783 | |||||||||
Retained
earnings
|
2,419,433 | 2,538,989 | 4,989,349 | |||||||||
Treasury
stock, at cost: 6,617,041 shares (6,977,434 shares at December
31, 2008 and 8,338,022 shares at March 31, 2008)
|
(182,840 | ) | (192,960 | ) | (231,160 | ) | ||||||
Deferred
compensation
|
(36,533 | ) | (40,797 | ) | (44,713 | ) | ||||||
Accumulated
other comprehensive income, net of related taxes
|
(75,606 | ) | (157,952 | ) | (67,558 | ) | ||||||
Total
Marshall & Ilsley Corporation shareholders' equity
|
6,240,213 | 6,260,181 | 6,974,156 | |||||||||
Noncontrolling
interest in subsidiaries
|
10,445 | 10,377 | 9,911 | |||||||||
Total
Equity
|
6,250,658 | 6,270,558 | 6,984,067 | |||||||||
Total
Liabilities and Equity
|
$ | 61,790,032 | $ | 62,336,418 | $ | 63,398,348 | ||||||
See
notes to financial statements.
|
Three
Months Ended March
31,
|
||||||||
2009
|
2008
|
|||||||
Interest
and fee income
|
||||||||
Loans
and leases
|
$ | 566,334 | $ | 783,528 | ||||
Investment
securities:
|
||||||||
Taxable
|
63,117 | 77,556 | ||||||
Exempt
from federal income taxes
|
12,255 | 14,403 | ||||||
Trading
securities
|
1,449 | 607 | ||||||
Short-term
investments
|
628 | 2,916 | ||||||
Total
interest and fee income
|
643,783 | 879,010 | ||||||
Interest
expense
|
||||||||
Deposits
|
138,089 | 272,774 | ||||||
Short-term
borrowings
|
3,992 | 53,590 | ||||||
Long-term
borrowings
|
99,956 | 122,262 | ||||||
Total
interest expense
|
242,037 | 448,626 | ||||||
Net
interest income
|
401,746 | 430,384 | ||||||
Provision
for loan and lease losses
|
477,924 | 146,321 | ||||||
Net
interest income (loss) after provision for loan and lease
losses
|
(76,178 | ) | 284,063 | |||||
Other
income
|
||||||||
Wealth
management
|
62,682 | 71,886 | ||||||
Service
charges on deposits
|
35,313 | 35,681 | ||||||
Gain
on sale of mortgage loans
|
9,814 | 8,452 | ||||||
Other
mortgage banking revenue
|
993 | 912 | ||||||
Net
investment securities gains
|
72 | 25,716 | ||||||
Bank-owned
life insurance revenue
|
9,316 | 12,395 | ||||||
Gain
on termination of debt
|
3,056 | - | ||||||
OREO
income
|
2,568 | 1,036 | ||||||
Other
|
52,892 | 55,155 | ||||||
Total
other income
|
176,706 | 211,233 | ||||||
Other
expense
|
||||||||
Salaries
and employee benefits
|
155,188 | 174,664 | ||||||
Net
occupancy and equipment
|
33,793 | 31,202 | ||||||
Software
expenses
|
6,598 | 6,233 | ||||||
Processing
charges
|
33,722 | 32,085 | ||||||
Supplies,
printing, postage and delivery
|
9,094 | 11,768 | ||||||
Professional
services
|
19,181 | 13,479 | ||||||
Amortization
of intangibles
|
5,794 | 5,945 | ||||||
OREO
expenses
|
32,623 | 14,949 | ||||||
Other
|
49,164 | 25,240 | ||||||
Total
other expense
|
345,157 | 315,565 | ||||||
Income
(loss) before income taxes
|
(244,629 | ) | 179,731 | |||||
Provision
(benefit) for income taxes
|
(152,982 | ) | 33,300 | |||||
Net
income (loss)
|
(91,647 | ) | 146,431 | |||||
Less: Net
income attributable to noncontrolling interests
|
(319 | ) | (222 | ) | ||||
Net
income (loss) attributable to Marshall & Ilsley
Corporation
|
$ | (91,966 | ) | $ | 146,209 | |||
Preferred
dividends
|
(24,959 | ) | - | |||||
Net
income (loss) attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (116,925 | ) | $ | 146,209 | |||
Per
share attributable to Marshall & Ilsley Corporation common
shareholders:
|
||||||||
Basic
|
$ | (0.44 | ) | $ | 0.56 | |||
Diluted
|
$ | (0.44 | ) | $ | 0.56 | |||
Dividends
paid per common share
|
$ | 0.01 | $ | 0.31 | ||||
Weighted
average common shares outstanding (000's):
|
||||||||
Basic
|
264,544 | 259,973 | ||||||
Diluted
|
264,544 | 262,269 | ||||||
See
notes to financial statements.
|
Three Months Ended March 31, | ||||||||
2009
|
2008
|
|||||||
Net
Cash Provided by/(Used in) Operating Activities
|
$ | (63,732 | ) | $ | 84,301 | |||
Cash
Flows from Investing Activities:
|
||||||||
Proceeds
from sales of securities available for sale
|
46,023 | 105,759 | ||||||
Proceeds
from maturities of securities available for sale
|
342,246 | 368,643 | ||||||
Proceeds
from maturities of securities held to maturity
|
50,804 | 52,798 | ||||||
Purchases
of securities available for sale
|
(488,323 | ) | (305,392 | ) | ||||
Net
decrease/(increase) in loans and leases
|
352,247 | (1,575,567 | ) | |||||
Purchases
of premises and equipment, net
|
(16,890 | ) | (19,214 | ) | ||||
Acquisitions,
net of cash and cash equivalents acquired
|
(454 | ) | (476,625 | ) | ||||
Net
proceeds from sale of OREO
|
49,684 | 14,413 | ||||||
Net
cash provided by/(used in) investing activities
|
335,337 | (1,835,185 | ) | |||||
Cash
Flows from Financing Activities:
|
||||||||
Net
increase/(decrease) in deposits
|
(1,460,417 | ) | 1,939,958 | |||||
Net
increase in short-term borrowings
|
1,281,558 | 132,935 | ||||||
Proceeds
from issuance of long-term borrowings
|
375 | 809,389 | ||||||
Payments
of long-term borrowings
|
(63,461 | ) | (1,093,401 | ) | ||||
Dividends
paid on preferred stock
|
(21,676 | ) | - | |||||
Dividends
paid on common stock
|
(2,630 | ) | (79,868 | ) | ||||
Purchases
of common stock
|
- | (130,870 | ) | |||||
Proceeds
from the issuance of common stock
|
2,105 | 7,393 | ||||||
Net
cash provided by/(used in) financing activities
|
(264,146 | ) | 1,585,536 | |||||
Net
increase/(decrease) in cash and cash equivalents
|
7,459 | (165,348 | ) | |||||
Cash
and cash equivalents, beginning of year
|
1,072,407 | 1,822,512 | ||||||
Cash
and cash equivalents, end of period
|
$ | 1,079,866 | $ | 1,657,164 | ||||
Supplemental
Cash Flow Information:
|
||||||||
Cash
paid/(received) during the period for:
|
||||||||
Interest
|
$ | 286,504 | $ | 488,201 | ||||
Income
taxes
|
(119,001 | ) | (4,244 | ) | ||||
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. In management’s
opinion, the unaudited financial information included in this report
reflects all adjustments consisting of normal recurring accruals which are
necessary for a fair statement of the financial position and results of
operations as of and for the three months ended March 31, 2009 and
2008. The results of operations for the three months ended
March 31, 2009 and 2008 are not necessarily indicative of results to be
expected for the entire year.
|
2.
|
New
Accounting Pronouncements
|
|
On
January 1, 2009, the Corporation adopted the provisions of Statement of
Financial Accounting Standard No. 160, Noncontrolling
Interests in Consolidated Financial Statements, an amendment of Accounting
Research Bulletin No. 51 (“SFAS 160”). The provisions of
SFAS 160 establish accounting and reporting standards 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. This statement 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 to be
reported with separate disclosure of the amounts attributable to the
parent and to the noncontrolling
interests.
|
|
SFAS
160 is being applied prospectively, except for the provisions related to
the presentation of noncontrolling interests. As of March 31,
2009, December 31, 2008 and March 31, 2008, noncontrolling interests of
$10,445, $10,377 and $9,911, respectively, have been reclassified from
Accrued Expenses and Other Liabilities to Total Equity in the Consolidated
Balance Sheets. For the three months ended March 31, 2009 and
2008, net income attributable to noncontrolling interests of $319 and
$222, respectively, is included in net income. Prior to the
adoption of SFAS 160, noncontrolling interests were a deduction to
determine net income. Under SFAS 160, noncontrolling interests
are a deduction from net income used to arrive at net income attributable
to the Corporation. Earnings per common share has not been
affected as a result of the adoption of the provisions of SAS
160.
|
|
In
April 2009, the Financial Accounting Standards Board (“FASB”) issued the
following three FASB Staff Positions intended to provide additional
application guidance and enhance disclosures regarding fair value
measurements and impairments of investment
securities:
|
|
FASB
Staff Position (“FSP”) FAS 157-4, Determining
Fair Value When the Volume and Level of Activity for the Asset or
Liability Have Significantly Decreased and Identifying Transactions That
Are Not Orderly (“FSP FAS 157-4”), provides additional guidance for
estimating fair value in accordance with SFAS No. 157, Fair Value
Measurements, when the volume and level of activity for the asset
or liability have decreased significantly. FSP FAS 157-4 also
provides guidance on identifying circumstances that indicate a transaction
is not orderly.
|
|
FSP
FAS 115-2 and FAS 124-2,
Recognition and Presentation of Other-Than-Temporary Impairments
(“FSP FAS 115-2”), amends current 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. This FSP does not amend existing recognition and
measurement guidance related to other-than-temporary impairments of equity
securities.
|
|
As
permitted, the Corporation elected to early adopt the provisions of FSP
FAS 157-4 and FSP FAS 115-2 as of January 1, 2009. See Note 6 –
Investment Securities for information regarding the impact of adopting FSP
FAS 157-4 and FSP FAS 115-2.
|
|
FSP
FAS 107-1 and Accounting Principles Board (“APB”) 28-1, Interim
Disclosures about Fair Value of Financial Instruments (“FSP FAS
107-1 and APB 28-1”), requires disclosures about the fair value of
financial instruments in interim reporting periods of publicly traded
companies as well as in annual financial statements. The
provisions of FSP FAS 107-1 and APB 28-1 are effective for the
Corporation’s interim period ending on June 30, 2009. FSP FAS
107-1 and APB 28-1 amends only the Corporation's disclosure
requirements.
|
3.
|
Fair
Value Measurements
|
|
The
Corporation adopted, except as discussed below, Statement of Financial
Accounting Standard No. 157, Fair Value
Measurements (“SFAS 157”). SFAS 157 provides enhanced
guidance for using fair value to measure assets and
liabilities. The standard generally applies whenever other
standards require or permit assets or liabilities to be measured at fair
value. Under the standard, fair value refers to the price at
the measurement date that would be received to sell an asset or paid to
transfer a liability in an orderly transaction between market participants
in which the reporting entity is engaged. The standard does not
expand the use of fair value in any new circumstances. As
permitted, adoption of SFAS 157 was delayed for certain nonfinancial
assets and nonfinancial liabilities to January 1,
2009.
|
|
All
changes resulting from the application of SFAS 157 were applied
prospectively. The effect of adoption has been recognized in
either earnings or other comprehensive income, depending on the applicable
accounting requirements for the particular asset or liability being
measured.
|
|
Fair-Value
Hierarchy
|
|
SFAS
157 establishes a three-tier hierarchy for fair value measurements based
upon the transparency of the inputs to the valuation of an asset or
liability and expands the disclosures about instruments measured at fair
value. A financial instrument is categorized in its entirety
and its categorization within the hierarchy is based upon the lowest level
of input that is significant to the fair value measurement. The
three levels are described below.
|
|
Level
1- Inputs to the valuation methodology are quoted prices (unadjusted) for
identical assets or liabilities in active
markets.
|
|
Level
2- Inputs to the valuation methodology include quoted prices for similar
assets and liabilities in active markets and inputs that are observable
for the asset or liability, either directly or indirectly, for
substantially the full term of the financial instrument. Fair
values for these instruments are estimated using pricing models, quoted
prices of securities with similar characteristics or discounted cash
flows.
|
|
Level
3- Inputs to the valuation methodology are unobservable and significant to
the fair value measurement. Fair values are initially valued
based upon transaction price and are adjusted to reflect exit values as
evidenced by financing and sale transactions with third
parties.
|
|
Determination
of Fair Value
|
|
Following
is a description of the valuation methodologies used for instruments
measured at fair value on a recurring basis, as well as the general
classification of such instruments pursuant to the valuation
hierarchy.
|
|
Trading
Assets and Investment Securities
|
|
When
available, the Corporation uses quoted market prices to determine the fair
value of trading assets and investment securities; such items are
classified in Level 1 of the fair value
hierarchy.
|
|
For
the Corporation’s investments in government agencies, 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 valuations and financial statements
provided by the general partners on a quarterly basis. The
transaction price is used as the best estimate of fair value at
inception. When evidence supports a change to the carrying
value from the transaction price, adjustments are made to reflect expected
exit values. These nonpublic investments are included in Level
3 of the fair value hierarchy because they trade infrequently and,
therefore, the fair value is
unobservable.
|
|
Estimated
fair values for residual interests in the form of interest only strips
from automobile loan securitizations are based on 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. Fair values for over-the-counter
interest rate contracts are provided either by third-party dealers in the
contracts or by quotes provided by the Corporation’s independent pricing
services. The significant inputs, including the LIBOR curve and
measures of volatility, used by these third-party dealers or independent
pricing services to determine fair values are considered Level 2,
observable market inputs.
|
|
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 unforseen 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 March 31,
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 March 31, 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 March 31, 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 March 31, 2009 ($000’s): |
Quoted
Prices in
|
Significant
|
|||||||||||
Active
Markets for
|
Other
|
Significant
|
||||||||||
Identical
Assets
|
Observable
|
Unobservable
|
||||||||||
or
Liabilities
|
Inputs
|
Inputs
|
||||||||||
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||
Assets
(1)
|
||||||||||||
Trading
Assets:
|
||||||||||||
Trading
securities
|
$ | - | $ | 385,344 | $ | - | ||||||
Derivative
assets
|
85 | 301,294 | - | |||||||||
Total
trading assets
|
$ | 85 | $ | 686,638 | $ | - | ||||||
Investment
securities available for sale (2)
|
||||||||||||
Investment
securities
|
$ | 46 | $ | 6,886,438 | $ | 167,127 | ||||||
Private
equity investments
|
- | - | 66,222 | |||||||||
Other
|
- | - | 5,254 | |||||||||
Total
investment securities available for sale
|
$ | 46 | $ | 6,886,438 | $ | 238,603 | ||||||
Liabilities
(1)
|
||||||||||||
Other
short-term borrowings
|
$ | - | $ | 168 | $ | - | ||||||
Accrued
expenses and other liabilities:
|
||||||||||||
Derivative
liabilities
|
$ | 55 | $ | 257,223 | $ | - | ||||||
(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 12 – Derivative Financial
Instruments and Hedging Activities in Notes to Financial Statements for
further
information.
|
(2)
|
The investment
securities included in Level 3 are primarily senior tranche asset-backed
securities. The amounts presented are exclusive of $362,890 of
investments in Federal Reserve Bank and FHLB stock, which
are bought and sold at par and are carried at cost, and $52,099 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 three months ended March 31, 2009
($000’s):
|
Investment
|
Private
Equity
|
|||||||||||||||
Securities
(1)
|
Investments
(2)
|
Other
|
Total
|
|||||||||||||
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 | ||||||||
Unrealized
gains or losses for the period included in earnings attributable to
unrealized gains or
losses for assets still held at March 31,
2009
|
$ | - | $ | 191 | $ | - | $ | 191 |
(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 March 31, 2008
($000’s):
|
Quoted
Prices in
|
Significant
|
|||||||||||
Active
Markets for
|
Other
|
Significant
|
||||||||||
Identical
Assets
|
Observable
|
Unobservable
|
||||||||||
or
Liabilities
|
Inputs
|
Inputs
|
||||||||||
(Level
1)
|
(Level
2)
|
(Level
3)
|
||||||||||
Assets
(1)
|
||||||||||||
Trading
Assets:
|
||||||||||||
Trading
securities
|
$ | - | $ | 44,608 | $ | - | ||||||
Derivative
assets
|
332 | 150,255 | - | |||||||||
Total
trading assets
|
$ | 332 | $ | 194,863 | $ | - | ||||||
Investment
securities available for sale (2)
|
||||||||||||
Investment
securities
|
$ | 313 | $ | 7,101,539 | $ | 16,390 | ||||||
Private
equity investments
|
- | - | 57,854 | |||||||||
Other
|
- | - | 6,213 | |||||||||
Total
investment securities available for sale
|
$ | 313 | $ | 7,101,539 | $ | 80,457 | ||||||
Liabilities
(1)
|
||||||||||||
Accrued
expenses and other liabilities:
|
||||||||||||
Derivative
liabilities
|
$ | 308 | $ | 124,796 | $ | - |
(1)
|
The amounts
presented above exclude certain over-the-counter interest rate swaps that
are the designated hedging
instruments in fair value and cash flow hedges that are used by the
Corporation to manage its interest rate
risk. These interest rate swaps are measured at fair value on a
recurring basis based on significant other observable inputs and are
categorized as Level 2. See Note 12 in Notes to Financial Statements
for further
information.
|
(2)
|
The
amounts
presented are exclusive of $312,155 of investments in Federal Reserve Bank
and FHLB stock, which
are bought and sold at par and are carried at cost, and $36,483 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 three months ended March 31, 2008
($000’s):
|
Investment
|
Private
Equity
|
|||||||||||||||
Securities
(1)
|
Investments
(2)
|
Other
|
Total
|
|||||||||||||
Balance
at January 1, 2008
|
$ | 2,066 | $ | 54,121 | $ | 9,030 | $ | 65,217 | ||||||||
Net
payments, purchases and sales
|
14,319 | 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 | ||||||||
Unrealized
gains or losses for the period included in earnings attributable to
unrealized gains or
losses for assets still held at March 31,
2008
|
$ | - | $ | (57 | ) | $ | (2,020 | ) | $ | (2,077 | ) |
(1)
|
Unrealized
changes in fair value for available-for-sale investments (debt securities)
are recorded in other comprehensive
income, while gains and losses from sales are recorded in Net investment
securities gains in the
Consolidated Statements of
Income.
|
(2)
|
Private
equity investments are generally recorded at fair
value. Accordingly, both unrealized changes in fair value and
gains or losses from sales are included in Net investment securities gains
in the Consolidated Statements of
Income.
|
|
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 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 $163,976 and
$47,929 was recorded for loans with a recorded investment of $1,220,396
and $359,013 at March 31, 2009 and March 31, 2008,
respectively. See Note 8 – Allowance for Loan and Lease Losses
in Notes to Consolidated Financial Statements for more
information.
|
|
The
Corporation has adopted Statement of Financial Accounting Standard No.
159, The Fair
Value Option for Financial Assets and Financial Liabilities, Including an
Amendment of FASB Statement No. 115 (“SFAS 159”). SFAS
159 permits entities to choose to measure many financial instruments and
certain other items generally on an instrument-by-instrument basis at fair
value that are not currently required to be measured at fair
value. SFAS 159 is intended to provide entities with the
opportunity to mitigate volatility in reported earnings caused by
measuring related assets and liabilities differently without having to
apply complex hedge accounting provisions. SFAS 159 does not
change requirements for recognizing and measuring dividend income,
interest income, or interest expense. The Corporation did not
elect to measure any existing financial instruments at fair
value. 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 March 31, 2009
|
||||||||||||
Before-Tax
|
Tax
(Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Net
loss
|
$ | (91,647 | ) | |||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 112,266 | $ | (39,428 | ) | $ | 72,838 | |||||
Reclassification
for securities transactions included in net income
|
(246 | ) | 86 | (160 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 112,020 | $ | (39,342 | ) | $ | 72,678 | |||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | 614 | $ | (215 | ) | $ | 399 | |||||
Reclassification
adjustments for hedging activities included in net income
|
14,555 | (5,094 | ) | 9,461 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | 15,169 | $ | (5,309 | ) | $ | 9,860 | |||||
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 | ) | 158 | (192 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (350 | ) | $ | 158 | $ | (192 | ) | ||||
Other
comprehensive income, net of tax
|
82,346 | |||||||||||
Total
comprehensive income (loss)
|
(9,301 | ) | ||||||||||
Less: Comprehensive
income attributable to the noncontrolling interest
|
(319 | ) | ||||||||||
Comprehensive
income (loss) attributable to Marshall & Ilsley
Corporation
|
$ | (9,620 | ) | |||||||||
Three Months Ended March 31, 2008 | ||||||||||||
Before-Tax
|
Tax
(Expense)
|
Net-of-Tax
|
||||||||||
Amount
|
Benefit
|
Amount
|
||||||||||
Net
income
|
$ | 146,431 | ||||||||||
Other
comprehensive income (loss):
|
||||||||||||
Unrealized
gains (losses) on available for sale investment
securities:
|
||||||||||||
Arising
during the period
|
$ | 31,196 | $ | (11,233 | ) | $ | 19,963 | |||||
Reclassification
for securities transactions included in net income
|
(94 | ) | 33 | (61 | ) | |||||||
Total
unrealized gains (losses) on available for sale investment
securities
|
$ | 31,102 | $ | (11,200 | ) | $ | 19,902 | |||||
Unrealized
gains (losses) on derivatives hedging variability of cash
flows:
|
||||||||||||
Arising
during the period
|
$ | (57,147 | ) | $ | 20,001 | $ | (37,146 | ) | ||||
Reclassification
adjustments for hedging activities included in net income
|
5,730 | (2,005 | ) | 3,725 | ||||||||
Total
net gains (losses) on derivatives hedging variability of cash
flows
|
$ | (51,417 | ) | $ | 17,996 | $ | (33,421 | ) | ||||
Unrealized
gains (losses) on funded status of defined benefit postretirement
plan:
|
||||||||||||
Arising
during the period
|
$ | - | $ | - | $ | - | ||||||
Reclassification
for amortization of actuarial loss and prior service credit
amortization included in net
income
|
(528 | ) | 196 | (332 | ) | |||||||
Total
unrealized gains (losses) on funded status of defined benefit
postretirement plan
|
$ | (528 | ) | $ | 196 | $ | (332 | ) | ||||
Other
comprehensive income (loss), net of tax
|
(13,851 | ) | ||||||||||
Total
comprehensive income
|
132,580 | |||||||||||
Less: Comprehensive
income attributable to the noncontrolling interest
|
(222 | ) | ||||||||||
Comprehensive
income attributable to Marshall & Ilsley Corporation
|
$ | 132,358 | ||||||||||
Earnings
Per Common Share
|
|
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 March 31, 2009
|
|
|||||||||||
Income
|
Average
Shares
|
Per
Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (91,966 | ) | |||||||||
Preferred
stock dividends
|
(24,959 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (116,925 | ) | 264,544 | $ | (0.44 | ) | |||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
- | |||||||||||
Diluted:
|
||||||||||||
Net
loss attributable to Marshall & Ilsley Corporation
|
$ | (91,966 | ) | |||||||||
Preferred
stock dividends
|
(24,959 | ) | ||||||||||
Net
loss attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | (116,925 | ) | 264,544 | $ | (0.44 | ) | |||||
Three Months Ended
March 31, 2008
|
|
|||||||||||
Income
|
Average
Shares
|
Per
Share
|
||||||||||
(Numerator)
|
(Denominator)
|
Amount
|
||||||||||
Basic:
|
||||||||||||
Net
income attributable to Marshall & Ilsley Corporation
|
$ | 146,209 | ||||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
income attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | 146,209 | 259,973 | $ | 0.56 | |||||||
Effect
of dilutive securities:
|
||||||||||||
Stock
option, restricted stock and other plans
|
2,296 | |||||||||||
Diluted:
|
||||||||||||
Net
income attributable to Marshall & Ilsley Corporation
|
$ | 146,209 | ||||||||||
Preferred
stock dividends
|
- | |||||||||||
Net
income attributable to Marshall & Ilsley Corporation common
shareholders
|
$ | 146,209 | 262,269 | $ | 0.56 | |||||||
Three
Months Ended March 31,
|
||||
2009
|
2008
|
|||
Shares
|
33,162
|
19,157
|
||
Price
Range
|
$8.55
- $36.82
|
$24.97
-
$36.82
|
|
Effective
January 1, 2009, the Corporation adopted FSP No. EITF 03-6-1, Determining
Whether Instruments Granted in Share-Based Payment Transactions Are
Participating Securities (“FSP EITF 03-6-1”). Under FSP
EITF 03-6-1, 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 FASB Statement No. 128, Earnings
per Share. There was no impact to the Corporation’s
current or prior periods presented as a result of the adoption of FSP EITF
03-6-1.
|
6.
|
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):
|
March
31, 2009
|
December
31, 2008
|
March
31, 2008
|
||||||||||||||||||||||
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
Amortized
Cost
|
Fair Value
|
|||||||||||||||||||
Investment
securities available for sale:
|
||||||||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 5,447,899 | $ | 5,545,963 | $ | 5,664,947 | $ | 5,679,970 | $ | 5,879,048 | $ | 5,893,264 | ||||||||||||
States
and political subdivisions
|
911,880 | 919,900 | 874,183 | 880,497 | 880,542 | 897,900 | ||||||||||||||||||
Residential
mortgage backed securities
|
301,394 | 288,500 | 175,740 | 165,757 | 114,608 | 112,213 | ||||||||||||||||||
Corporate
notes
|
152,980 | 149,779 | 133,844 | 134,295 | 10,000 | 10,000 | ||||||||||||||||||
Cash
flow hedge - corporate notes
|
484 | 484 | 121 | 121 | - | - | ||||||||||||||||||
Corporate
notes
|
153,464 | 150,263 | 133,965 | 134,416 | 10,000 | 10,000 | ||||||||||||||||||
Asset
backed securities (a)
|
210,755 | 144,534 | 211,676 | 110,931 | 214,608 | 200,153 | ||||||||||||||||||
Equity
|
115 | 46 | 115 | 127 | 115 | 313 | ||||||||||||||||||
Private
Equity investments
|
66,234 | 66,222 | 65,300 | 65,288 | 57,866 | 57,854 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
362,890 | 362,890 | 339,779 | 339,779 | 312,155 | 312,155 | ||||||||||||||||||
Affordable
Housing Partnerships
|
52,099 | 52,099 | 43,481 | 43,481 | 36,483 | 36,483 | ||||||||||||||||||
Foreign
|
4,405 | 4,405 | 4,403 | 4,403 | 4,399 | 4,399 | ||||||||||||||||||
Other
|
4,423 | 5,254 | 4,465 | 5,903 | 5,988 | 6,213 | ||||||||||||||||||
Total
|
$ | 7,515,558 | $ | 7,540,076 | $ | 7,518,054 | $ | 7,430,552 | $ | 7,515,812 | $ | 7,530,947 | ||||||||||||
Investment
securities held to maturity:
|
||||||||||||||||||||||||
States
and political subdivisions
|
$ | 186,551 | $ | 191,324 | $ | 237,009 | $ | 242,395 | $ | 321,466 | $ | 330,429 | ||||||||||||
Foreign
|
1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | ||||||||||||||||||
Total
|
$ | 187,551 | $ | 192,324 | $ | 238,009 | $ | 243,395 | $ | 322,466 | $ | 331,429 | ||||||||||||
(a)
|
As
of March 31, 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 FSP FAS 157-4 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 three months ended March 31,
2009.
|
March
31, 2009
|
December
31, 2008
|
March
31, 2008
|
||||||||||||||||||||||
Unrealized
Gains
|
Unrealized
Losses
|
Unrealized
Gains
|
Unrealized
Losses
|
Unrealized
Gains
|
Unrealized
Losses
|
|||||||||||||||||||
Investment
securities available for sale:
|
||||||||||||||||||||||||
U.S.
treasury and government agencies
|
$ | 131,499 | $ | 33,435 | $ | 93,541 | $ | 78,518 | $ | 75,165 | $ | 60,949 | ||||||||||||
States
and political subdivisions
|
20,480 | 12,460 | 19,387 | 13,073 | 21,966 | 4,608 | ||||||||||||||||||
Residential
mortgage backed securities
|
935 | 13,829 | 214 | 10,197 | 133 | 2,528 | ||||||||||||||||||
Corporate
notes
|
234 | 3,435 | 464 | 13 | - | - | ||||||||||||||||||
Cash
flow hedge - corporate notes
|
- | - | - | - | - | - | ||||||||||||||||||
Corporate
notes
|
234 | 3,435 | 464 | 13 | - | - | ||||||||||||||||||
Asset
backed securities
|
- | 66,221 | - | 100,745 | 137 | 14,592 | ||||||||||||||||||
Equity
|
- | 69 | 12 | - | 198 | - | ||||||||||||||||||
Private
Equity investments
|
52 | 64 | 52 | 64 | 52 | 64 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
- | - | - | - | - | - | ||||||||||||||||||
Affordable
Housing Partnerships
|
- | - | - | - | - | - | ||||||||||||||||||
Foreign
|
- | - | - | - | - | - | ||||||||||||||||||
Other
|
831 | - | 1,438 | - | 225 | - | ||||||||||||||||||
Total
|
$ | 154,031 | $ | 129,513 | $ | 115,108 | $ | 202,610 | $ | 97,876 | $ | 82,741 | ||||||||||||
Investment
securities held to maturity:
|
||||||||||||||||||||||||
States
and political subdivisions
|
$ | 4,933 | $ | 160 | $ | 5,562 | $ | 176 | $ | 9,034 | $ | 71 | ||||||||||||
Foreign
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 4,933 | $ | 160 | $ | 5,562 | $ | 176 | $ | 9,034 | $ | 71 | ||||||||||||
|
The
following table provides the gross unrealized losses and fair value,
aggregated by investment category and the length of time the individual
securities have been in a continuous unrealized loss position, at March
31, 2009 ($000’s):
|
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
|
$ | 342,841 | $ | 5,316 | $ | 1,058,923 | $ | 28,119 | $ | 1,401,764 | $ | 33,435 | ||||||||||||
States
and political subdivisions
|
91,205 | 3,083 | 127,602 | 9,537 | 218,807 | 12,620 | ||||||||||||||||||
Residential
mortgage backed securities
|
141,812 | 8,573 | 57,652 | 5,256 | 199,464 | 13,829 | ||||||||||||||||||
Corporate
notes
|
91,239 | 3,435 | - | - | 91,239 | 3,435 | ||||||||||||||||||
Asset
backed securities
|
995 | 4 | 143,119 | 66,217 | 144,114 | 66,221 | ||||||||||||||||||
Equity
|
46 | 69 | - | - | 46 | 69 | ||||||||||||||||||
Private
Equity investments
|
- | - | - | 64 | - | 64 | ||||||||||||||||||
Federal
Reserve Bank & FHLB stock
|
- | - | - | - | - | - | ||||||||||||||||||
Affordable
Housing Partnerships
|
- | - | - | - | - | - | ||||||||||||||||||
Foreign
|
1,150 | - | 400 | - | 1,550 | - | ||||||||||||||||||
Other
|
- | - | - | - | - | - | ||||||||||||||||||
Total
|
$ | 669,288 | $ | 20,480 | $ | 1,387,696 | $ | 109,193 | $ | 2,056,984 | $ | 129,673 | ||||||||||||
|
The
investment securities in the above table were temporarily impaired at
March 31, 2009. This temporary impairment represents the amount
of loss that would have been realized if the investment securities had
been sold on March 31, 2009. The temporary impairment in the
investment securities portfolio is the result of increases in market
interest rates since the investment securities were acquired and not from
deterioration in the creditworthiness of the issuer. At March
31, 2009, the Corporation does not have the intent to sell these
temporarily impaired investment securities until a recovery of fair value,
which may be maturity, and it is more likely than not that the Corporation
will not have to sell the investment securities prior to recovery of fair
value.
|
7.
|
Loans
and Leases
|
|
The
Corporation's loan and lease portfolio, including loans held for sale,
consisted of the following
($000's):
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Commercial,
financial and agricultural
|
$ | 14,576,302 | $ | 14,880,153 | $ | 14,900,926 | ||||||
Cash
flow hedge - variable rate loans
|
- | - | 153 | |||||||||
Commercial,
financial and agricultural
|
14,576,302 | 14,880,153 | 14,901,079 | |||||||||
Real
estate:
|
||||||||||||
Commercial
mortgage
|
12,998,926 | 12,541,506 | 11,573,266 | |||||||||
Residential
mortgage
|
5,711,033 | 5,733,908 | 5,357,741 | |||||||||
Construction
and development
|
8,251,351 | 9,043,263 | 10,367,516 | |||||||||
Home
equity loans and lines of credit
|
5,025,092 | 5,082,046 | 4,722,121 | |||||||||
Total
real estate
|
31,986,402 | 32,400,723 | 32,020,644 | |||||||||
Personal
|
1,951,956 | 1,929,374 | 1,665,482 | |||||||||
Lease
financing
|
729,994 | 774,294 | 713,187 | |||||||||
Total
loans and leases
|
$ | 49,244,654 | $ | 49,984,544 | $ | 49,300,392 | ||||||
8.
|
Allowance
for Loan and Lease Losses
|
|
An
analysis of the allowance for loan and lease losses follows
($000's):
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Balance
at beginning of period
|
$ | 1,202,167 | $ | 496,191 | ||||
Allowance
of loans and leases acquired
|
- | 32,110 | ||||||
Provision
charged to expense
|
477,924 | 146,321 | ||||||
Charge-offs
|
(340,223 | ) | (135,829 | ) | ||||
Recoveries
|
12,249 | 4,746 | ||||||
Balance
at end of period
|
$ | 1,352,117 | $ | 543,539 | ||||
|
As
of March 31, 2009 and 2008, nonaccrual loans and leases totaled $2,074,553
and $774,137 and renegotiated loans totaled $445,995 and $97,
respectively.
|
|
For
purposes of impairment testing, nonaccrual loans greater than one million
dollars and all renegotiated loans were individually assessed for
impairment. 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.
|
March
31, 2009
|
March
31, 2008
|
|||||||||||||||
Recorded
|
Valuation
|
Recorded
|
Valuation
|
|||||||||||||
Investment
|
Allowance
|
Investment
|
Allowance
|
|||||||||||||
Total
nonaccrual and renegotiated loans and leases
|
$ | 2,520,548 | $ | 774,234 | ||||||||||||
Less: nonaccrual
loans held for sale
|
(113,737 | ) | (1,288 | ) | ||||||||||||
Total
impaired loans and leases
|
$ | 2,406,811 | $ | 772,946 | ||||||||||||
Loans
and leases excluded from individual evaluation
|
(838,941 | ) | (413,933 | ) | ||||||||||||
Impaired
loans evaluated
|
$ | 1,567,870 | $ | 359,013 | ||||||||||||
Valuation
allowance required
|
$ | 1,026,947 | $ | 222,827 | $ | 251,583 | $ | 47,929 | ||||||||
No
valuation allowance required
|
540,923 | - | 107,430 | - | ||||||||||||
Impaired
loans evaluated
|
$ | 1,567,870 | $ | 222,827 | $ | 359,013 | $ | 47,929 | ||||||||
9.
|
Financial
Asset Sales
|
|
The
Corporation discontinued, on a recurring basis, the sale and
securitization of automobile loans into the secondary
market. The carrying values of the remaining retained interests
associated with the securitizations are reviewed on a monthly basis to
determine if there is a decline in value that is other than
temporary. The propriety of the assumptions used based on
current historical experience as well as the sensitivities of the carrying
value of the retained interests to adverse changes in the key assumptions
are reviewed periodically. The Corporation believes that its
estimates result in a reasonable carrying value of the retained
interests.
|
March
31, 2009
|
||||
Interest-only
strips
|
$ | 5,254 | ||
Cash
collateral accounts
|
35,271 | |||
Servicing
advances
|
68 | |||
Total
retained interests
|
$ | 40,593 | ||
|
There
were no impairment losses associated with the remaining retained interests
held in the form of interest-only strips and cash collateral accounts in
the first quarter of 2009. For the three months ended March 31,
2008, impairment losses amounted to $2.3 million. The
impairment in the first quarter of 2008 was primarily the result of the
differences between the actual credit losses experienced compared to the
expected credit losses used in measuring the retained
interests.
|
|
Net
trading gains associated with the auto securitization-related interest
rate swap amounted to $0.4 million and $0.8 million for the three months
ended March 31, 2009 and 2008,
respectively.
|
|
At
March 31, 2009, securitized automobile loans and other automobile loans
managed together with them, along with delinquency and credit loss
information, consisted of the following
($000’s):
|
Securitized
|
Portfolio
|
Total
Managed
|
||||||||||
Loan
balances
|
$ | 286,743 | $ | 668,054 | $ | 954,797 | ||||||
Principal
amounts of loans 60 days or more past due
|
2,155 | 1,110 | 3,265 | |||||||||
Net
credit losses year to date
|
1,681 | 669 | 2,350 |
10.
|
Goodwill
and Other Intangibles
|
|
The
changes in the carrying amount of goodwill for the three months ended
March 31, 2009 were as follows
($000’s):
|
Commercial
|
Wealth
|
|||||||||||||||
Banking
|
Management
|
Others
|
Total
|
|||||||||||||
Goodwill
balance at December 31, 2008
|
$ | 327,246 | $ | 157,121 | $ | 120,777 | $ | 605,144 | ||||||||
Purchase
accounting adjustments
|
- | 2,810 | - | 2,810 | ||||||||||||
Goodwill
balance at March 31, 2009
|
$ | 327,246 | $ | 159,931 | $ | 120,777 | $ | 607,954 | ||||||||
|
Purchase
accounting adjustments for Wealth Management represent adjustments made to
the initial estimates of fair value associated with the acquisition of
Taplin, Canida & Habacht
(“TCH”).
|
|
The
changes in the carrying amount of goodwill for the three months ended
March 31, 2008 were as follows
($000’s):
|
Commercial
|
Community
|
Wealth
|
||||||||||||||||||
Banking
|
Banking
|
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
|
327,257 | 81,335 | - | - | 408,592 | |||||||||||||||
Purchase
accounting adjustments
|
- | - | 1,831 | - | 1,831 | |||||||||||||||
Goodwill
balance at March 31, 2008
|
$ | 1,249,521 | $ | 641,667 | $ | 116,403 | $ | 87,777 | $ | 2,095,368 | ||||||||||
|
Goodwill
acquired during the first quarter of 2008 included initial goodwill of
$408.6 million for the acquisition of First Indiana. Purchase
accounting adjustments for Wealth Management represent adjustments made to
the initial estimates of fair value associated with the acquisition of
North Star Financial
Corporation.
|
|
At
March 31, 2009, the Corporation’s other intangible assets consisted of the
following ($000’s):
|
Gross
|
Net
|
|||||||||||
Carrying
|
Accumulated
|
Carrying
|
||||||||||
Amount
|
Amortization
|
Amount
|
||||||||||
Other
intangible assets
|
||||||||||||
Core
deposit intangible
|
$ | 254,229 | $ | (138,336 | ) | $ | 115,893 | |||||
Trust
customers
|
28,424 | (5,015 | ) | 23,409 | ||||||||
Tradename
|
3,975 | (617 | ) | 3,358 | ||||||||
Other
intangibles
|
6,787 | (1,647 | ) | 5,140 | ||||||||
$ | 293,415 | $ | (145,615 | ) | $ | 147,800 | ||||||
Mortgage
loan servicing rights
|
$ | 2,354 | ||||||||||
|
At
March 31, 2008, the Corporation’s other intangible assets consisted of the
following ($000’s):
|
Gross
|
Net
|
|||||||||||
Carrying
|
Accumulated
|
Carrying
|
||||||||||
Amount
|
Amortization
|
Amount
|
||||||||||
Other
intangible assets
|
||||||||||||
Core
deposit intangible
|
$ | 254,229 | $ | (118,709 | ) | $ | 135,520 | |||||
Trust
customers
|
11,479 | (3,209 | ) | 8,270 | ||||||||
Tradename
|
1,360 | (257 | ) | 1,103 | ||||||||
Other
intangibles
|
4,155 | (620 | ) | 3,535 | ||||||||
$ | 271,223 | $ | (122,795 | ) | $ | 148,428 | ||||||
Mortgage
loan servicing rights
|
$ | 2,672 | ||||||||||
|
Amortization
expense of other intangible assets for the three months ended March 31,
2009 and 2008 amounted to $5.5 million and $5.6 million,
respectively.
|
|
Amortization
of mortgage loan servicing rights amounted to $0.3 million for the three
months ended March 31, 2009 and 2008,
respectively.
|
|
The
estimated amortization expense of other intangible assets and mortgage
loan servicing rights for the next five fiscal years are
($000’s):
|
2010
|
$ | 22,444 | ||
2011
|
19,023 | |||
2012
|
16,586 | |||
2013
|
14,164 | |||
2014
|
12,225 |
11.
|
Deposits
|
|
The
Corporation's deposit liabilities consisted of the following
($000's):
|
March
31,
|
December
31,
|
March
31,
|
||||||||||
2009
|
2008
|
2008
|
||||||||||
Noninterest
bearing demand
|
$ | 6,988,312 | $ | 6,879,994 | $ | 6,137,771 | ||||||
Interest
bearing:
|
||||||||||||
Savings
and NOW
|
3,628,284 | 3,454,085 | 3,186,623 | |||||||||
Money
Market
|
10,613,915 | 10,753,000 | 11,673,038 | |||||||||
CD's
$100,000 and over:
|
||||||||||||
CD's
$100,000 and over
|
11,757,126 | 12,301,142 | 10,207,200 | |||||||||
Cash
flow hedge - Institutional CDs
|
22,933 | 27,737 | 30,510 | |||||||||
Total
CD's $100,000 and over
|
11,780,059 | 12,328,879 | 10,237,710 | |||||||||
Other
time
|
5,945,355 | 5,743,480 | 4,616,596 | |||||||||
Foreign
|
608,439 | 1,863,703 | 2,875,081 | |||||||||
Total
interest bearing
|
32,576,052 | 34,143,147 | 32,589,048 | |||||||||
Total
deposits
|
$ | 39,564,364 | $ | 41,023,141 | $ | 38,726,819 | ||||||
12.
|
Derivative
Financial Instruments and Hedging
Activities
|
|
The
following is an update of the Corporation’s use of derivative financial
instruments and its hedging activities as described in its Annual Report
on Form 10-K for the year ended December 31, 2008. There were
no significant new hedging strategies employed during the three months
ended March 31, 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
SFAS 133. 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 uses 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.
|
|
The
following tables summarize the balance sheet category and fair values of
trading derivatives not designated as hedging instruments under SFAS
133:
|
Notional
|
Fair
|
||||||||
Amount
|
Value
|
||||||||
March
31, 2009
|
($
in millions)
|
Balance
Sheet Category
|
($
in millions)
|
||||||
Assets:
|
|||||||||
Interest
rate contracts - swaps
|
$ | 4,844.8 |
Trading
assets
|
$ | 297.9 | ||||
Interest
rate contracts - purchased interest rate caps
|
184.0 |
Trading
assets
|
1.2 | ||||||
Equity
derivative contracts - equity indexed CDs
|
49.2 |
Trading
assets
|
2.2 | ||||||
Equity
derivative contracts - warrants
|
0.1 |
Trading
assets
|
0.1 | ||||||
Total
assets
|
301.4 | ||||||||
Liabilities:
|
|||||||||
Interest
rate contracts - swaps
|
$ | 4,690.0 |
Accrued
expenses and other liabilities
|
$ | 253.8 | ||||
Interest
rate contracts - sold interest rate caps
|
203.8 |
Accrued
expenses and other liabilities
|
1.2 | ||||||
Interest
rate contracts - interest rate futures
|
1,427.0 |
Accrued
expenses and other liabilities
|
0.1 | ||||||
Equity
derivative contracts - equity indexed CDs
|
49.1 |
Accrued
expenses and other liabilities
|
2.2 | ||||||
Total
liabilities
|
257.3 | ||||||||
Net
positive fair value impact
|
$ | 44.1 | |||||||
Notional
|
Fair
|
||||||||
Amount
|
Value
|
||||||||
March
31, 2008
|
($
in millions)
|
Balance
Sheet Category
|
($
in millions)
|
||||||
Assets:
|
|||||||||
Interest
rate contracts - swaps
|
$ | 3,194.3 |
Trading
assets
|
$ | 149.3 | ||||
Interest
rate contracts - purchased interest rate caps
|
93.7 |
Trading
assets
|
1.0 | ||||||
Equity
derivative contracts - equity indexed CDs
|
3.1 |
Trading
assets
|
- | ||||||
Equity
derivative contracts - warrants
|
0.1 |
Trading
assets
|
0.3 | ||||||
Total
assets
|
150.6 | ||||||||
Liabilities:
|
|||||||||
Interest
rate contracts - swaps
|
$ | 2,821.9 |
Accrued
expenses and other liabilities
|
$ | 123.8 | ||||
Interest
rate contracts - sold interest rate caps
|
93.7 |
Accrued
expenses and other liabilities
|
1.0 | ||||||
Interest
rate contracts - interest rate futures
|
2,221.0 |
Accrued
expenses and other liabilities
|
0.3 | ||||||
Total
liabilities
|
125.1 | ||||||||
Net
positive fair value impact
|
$ | 25.5 | |||||||
Amount
of
|
||||||
Gain
or (Loss)
|
||||||
Category
of Gain or (Loss)
|
Recognized
in Income
|
|||||
Recognized
in Income
|
on
Derivative
|
|||||
Three
Months Ended March 31, 2009
|
on
Derivative
|
($
in millions)
|
||||
Interest
Rate Contracts – Swaps
|
Other
income - Other
|
$ | 3.2 | |||
Interest
Rate Contracts – Purchased Interest Rate Caps
|
Other income - Other
|
1.0 | ||||
Interest
Rate Contracts – Sold Interest Rate Caps
|
Other
income - Other
|
(1.0 | ) | |||
Interest
Rate Contracts – Interest Rate Futures
|
Other
income - Other
|
(0.5 | ) | |||
Equity
Derivative Contracts – Equity-Indexed CDs
|
Other
income - Other
|
- | ||||
Equity
Derivative Contracts – Warrants
|
Other
income - Other
|
(0.0 | ) | |||
Amount
of
|
||||||
Gain
or (Loss)
|
||||||
Category
of Gain or (Loss)
|
Recognized
in Income
|
|||||
Recognized
in Income
|
on
Derivative
|
|||||
Three
Months Ended March 31, 2008
|
on
Derivative
|
($
in millions)
|
||||
Interest
Rate Contracts – Swaps
|
Other
income - Other
|
$ | 11.3 | |||
Interest
Rate Contracts – Purchased Interest Rate Caps
|
Other income - Other
|
1.0 | ||||
Interest
Rate Contracts – Sold Interest Rate Caps
|
Other
income - Other
|
(1.0 | ) | |||
Interest
Rate Contracts – Interest Rate Futures
|
Other
income - Other
|
(6.5 | ) | |||
Equity
Derivative Contracts – Warrants
|
Other
income - Other
|
(0.2 | ) |
|
The
Corporation uses various derivative instruments that qualify as hedging
relationships under SFAS 133. 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 SFAS
133:
|
Weighted
|
|||||||||||||||||
Notional
|
Balance
|
Fair
|
Average
|
||||||||||||||
Derivative
|
Hedged
|
Amount
|
Sheet
|
Value
|
Remaining
|
||||||||||||
March
31, 2009
|
Type
|
Item
|
($
in millions)
|
Category
|
($
in millions)
|
Term
(Years)
|
|||||||||||
Assets
|
|||||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||
Receive
fixed rate swaps
|
Cash
Flow
|
Corporate
notes - AFS
|
$ | 57.4 |
Investment
securities
|
$ | 0.5 | 1.3 | |||||||||
Total
assets
|
0.5 | ||||||||||||||||
Liabilities
|
|||||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Institutional
CDs
|
$ | 25.0 |
Deposits
|
$ | (2.6 | ) | 27.2 | ||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Callable
CDs
|
5,746.5 |
Deposits
|
3.0 | 13.6 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Brokered
Bullet CDs
|
209.3 |
Deposits
|
(13.4 | ) | 4.2 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Institutional
CDs
|
550.0 |
Deposits
|
22.9 | 1.1 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
428.2 |
Long-term
borrowings
|
(43.3 | ) | 7.4 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
FHLB
advances
|
1,060.0 |
Long-term
borrowings
|
91.5 | 2.8 | |||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Floating
rate bank notes
|
429.6 |
Long-term
borrowings
|
27.8 | 2.0 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Medium
term notes
|
6.9 |
Long-term
borrowings
|
(0.1 | ) | 18.9 | ||||||||||
Total
liabilities
|
85.8 | ||||||||||||||||
Net
negative fair value impact
|
$ | (85.3 | ) | ||||||||||||||
Weighted
|
|||||||||||||||||
Notional
|
Balance
|
Fair
|
Average
|
||||||||||||||
Derivative
|
Hedged
|
Amount
|
Sheet
|
Value
|
Remaining
|
||||||||||||
March
31, 2008
|
Type
|
Item
|
($
in millions)
|
Category
|
($
in millions)
|
Term
(Years)
|
|||||||||||
Assets
|
|||||||||||||||||
Interest
rate contracts:
|
|||||||||||||||||
Receive
fixed rate swaps
|
Cash
Flow
|
Variable
rate loans
|
$ | 100.0 |
Loans
and leases
|
$ | 0.2 | 0.3 | |||||||||
Total
assets
|
0.2 | ||||||||||||||||
Liabilities
|
|||||||||||||||||
Interest rate contracts: | |||||||||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Institutional
CDs
|
$ | 50.0 |
Deposits
|
$ | (1.3 | ) | 28.2 | ||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Callable
CDs
|
2,232.9 |
Deposits
|
5.2 | 12.2 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Brokered
Bullet CDs
|
210.8 |
Deposits
|
(3.1 | ) | 5.2 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Institutional
CDs
|
800.0 |
Deposits
|
30.5 | 1.5 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
100.0 |
Long-term
borrowings
|
(0.1 | ) | 8.1 | ||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Fixed
rate bank notes
|
354.5 |
Long-term
borrowings
|
(18.6 | ) | 7.7 | ||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
FHLB
advances
|
800.0 |
Long-term
borrowings
|
68.0 | 4.3 | |||||||||||
Pay
fixed rate swaps
|
Cash
Flow
|
Floating
rate bank notes
|
550.0 |
Long-term
borrowings
|
23.3 | 1.7 | |||||||||||
Receive
fixed rate swaps
|
Fair
Value
|
Medium
term notes
|
7.0 |
Long-term
borrowings
|
- | 19.9 | |||||||||||
Total
liabilities
|
103.9 | ||||||||||||||||
Net
negative fair value impact
|
$ | (103.7 | ) | ||||||||||||||
Three
Months Ended March 31, 2009
|
|||||||||||
Amount
of
|
Amount
of
|
||||||||||
Derivatives
|
Category
of
|
Gain
(Loss)
|
Category
of
|
Gain
(Loss)
|
|||||||
Designated
as
|
Gain
(Loss)
|
Recognized
|
Gain
(Loss)
|
Recognized
|
|||||||
Hedging
Instruments
|
Recognized
in Income
|
in
Income
|
Recognized
in Income
|
in
Income
|
|||||||
under
SFAS 133
|
on
Derivative
|
on
Derivative
|
on
Hedged Item
|
on
Hedged Item
|
|||||||
Interest
rate contracts
|
|||||||||||
Interest
expense:
|
Interest
expense:
|
||||||||||
Deposits:
|
Deposits:
|
||||||||||
Receive
fixed rate swaps
|
Institutional
CDs
|
$ | 0.4 |
Institutional
CDs
|
$ | (0.1 | ) | ||||
Receive
fixed rate swaps
|
Callable
CDs
|
(40.1 | ) |
Callable
CDs
|
103.4 | ||||||
Receive
fixed rate swaps
|
Brokered
Bullet CDs
|
0.5 |
Brokered
Bullet CDs
|
1.1 | |||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||
Receive
fixed rate swaps
|
Fixed
rate bank notes
|
(8.4 | ) |
Fixed
rate bank notes
|
10.6 | ||||||
Receive
fixed rate swaps
|
Medium
term notes
|
(0.1 | ) |
Medium
term notes
|
0.1 | ||||||
Receive
fixed rate swaps
|
Other
|
- |
Other
|
0.1 | |||||||
Total
|
$ | (47.7 | ) |
Total
|
$ | 115.2 | |||||
Three
Months Ended March 31, 2008
|
|||||||||||
Amount
of
|
Amount
of
|
||||||||||
Derivatives
|
Category
of
|
Gain
(Loss)
|
Category
of
|
Gain
(Loss)
|
|||||||
Designated
as
|
Gain
(Loss)
|
Recognized
|
Gain
(Loss)
|
Recognized
|
|||||||
Hedging
Instruments
|
Recognized
in Income
|
in
Income
|
Recognized
in Income
|
in
Income
|
|||||||
under
SFAS 133
|
on
Derivative
|
on
Derivative
|
on
Hedged Item
|
on
Hedged Item
|
|||||||
Interest
rate contracts
|
|||||||||||
Interest expense: | Interest expense: | ||||||||||
Deposits:
|
Deposits:
|
||||||||||
Receive
fixed rate swaps
|
Institutional
CDs
|
$ | 1.3 |
Institutional
CDs
|
$ | (1.0 | ) | ||||
Receive
fixed rate swaps
|
Callable
CDs
|
1.0 |
Callable
CDs
|
3.2 | |||||||
Receive
fixed rate swaps
|
Brokered
Bullet CDs
|
3.2 |
Brokered
Bullet CDs
|
(3.1 | ) | ||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||
Receive
fixed rate swaps
|
Fixed
rate bank notes
|
17.9 |
Fixed
rate bank notes
|
(17.4 | ) | ||||||
Receive
fixed rate swaps
|
Medium
term notes
|
- |
Medium
term notes
|
(0.1 | ) | ||||||
Receive
fixed rate swaps
|
Other
|
- |
Other
|
0.1 | |||||||
Total
|
$ | 23.4 |
Total
|
$ | (18.3 | ) | |||||
|
For
the three months ended March 31, 2009 and 2008, respectively, the impact
to net interest income due to ineffectiveness was not
material.
|
March
31, 2009
|
|||||||||||||||||||||||||
Category
of
|
Amount
|
||||||||||||||||||||||||
Amount
of
|
Amount
Reclassified
|
Reclassified
|
|||||||||||||||||||||||
Gain
(Loss)
|
from
Accumulated OCI
|
from
Accumulated OCI
|
|||||||||||||||||||||||
Derivatives
in SFAS 133
|
Recognized
in OCI on Derivative
|
into
Earnings
|
into
Earnings
|
||||||||||||||||||||||
Cash
Flow Hedging Relationships
|
(Effective
Portion)
|
(Effective
Portion)
|
(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
|
$ | - | $ | - | $ | - | |||||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
0.2 | (0.1 | ) | 0.1 |
Institutional
CDs
|
4.6 | (1.6 | ) | 3.0 | ||||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
(0.7 | ) | 0.3 | (0.4 | ) |
FHLB
advances
|
7.6 | (2.7 | ) | 4.9 | |||||||||||||||
Floating
rate bank notes
|
0.7 | (0.3 | ) | 0.4 |
Floating
rate bank notes
|
2.2 | (0.7 | ) | 1.5 | ||||||||||||||||
Other
|
- | - | - |
Other
(1)
|
0.2 | (0.1 | ) | 0.1 | |||||||||||||||||
$ | 0.6 | $ | (0.2 | ) | $ | 0.4 | $ | 14.6 | $ | (5.1 | ) | $ | 9.5 | ||||||||||||
(1)
Represents amortization for the three months ended March 31, 2009 from the
termination of
swaps.
|
March
31, 2008
|
|||||||||||||||||||||||||
Category
of
|
Amount
|
||||||||||||||||||||||||
Amount
of
|
Amount
Reclassified
|
Reclassified
|
|||||||||||||||||||||||
Gain
(Loss)
|
from
Accumulated OCI
|
from
Accumulated OCI
|
|||||||||||||||||||||||
Derivatives
in SFAS 133
|
Recognized
in OCI on Derivative
|
into
Earnings
|
into
Earnings
|
||||||||||||||||||||||
Cash
Flow Hedging Relationships
|
(Effective
Portion)
|
(Effective
Portion)
|
(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
|
$ | 0.3 | $ | (0.1 | ) | $ | 0.2 | ||||||||||
Interest
rate contracts
|
Interest
expense
|
||||||||||||||||||||||||
Deposits:
|
Deposits:
|
||||||||||||||||||||||||
Institutional
CDs
|
(14.5 | ) | 5.1 | (9.4 | ) |
Institutional
CDs
|
2.0 | (0.7 | ) | 1.3 | |||||||||||||||
Long-term
borrowings:
|
Long-term
borrowings:
|
||||||||||||||||||||||||
FHLB
advances
|
(32.2 | ) | 11.3 | (20.9 | ) |
FHLB
advances
|
2.5 | (0.9 | ) | 1.6 | |||||||||||||||
Floating
rate bank notes
|
(10.9 | ) | 3.8 | (7.1 | ) |
Floating
rate bank notes
|
0.7 | (0.2 | ) | 0.5 | |||||||||||||||
Other
|
- | - | - |
Other
(1)
|
0.2 | (0.1 | ) | 0.1 | |||||||||||||||||
$ | (57.1 | ) | $ | 20.0 | $ | (37.1 | ) | $ | 5.7 | $ | (2.0 | ) | $ | 3.7 | |||||||||||
(1)
Represents amortization for the three months ended March 31, 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 months ended March 31, 2009
and 2008. The estimated reclassification from accumulated other
comprehensive income related to cash flow hedges in the next twelve months
is approximately $57.8
million.
|
13.
|
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 months ended March 31,
2009 and 2008 included the following components
($000's):
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Service
cost
|
$ | 235 | $ | 238 | ||||
Interest
cost on APBO
|
980 | 984 | ||||||
Expected
return on plan assets
|
(396 | ) | (435 | ) | ||||
Prior
service amortization
|
(560 | ) | (593 | ) | ||||
Actuarial
loss amortization
|
210 | 75 | ||||||
Net
periodic postretirement benefit cost
|
$ | 469 | $ | 269 | ||||
|
Benefit
payments and expenses, net of participant contributions, for the three
months ended March 31, 2009 amounted to $1.2
million.
|
|
The
funded status, which is the accumulated postretirement benefit obligation
net of fair value of plan assets, as of March 31, 2009 is as follows
($000’s):
|
Total
funded status, December 31, 2008
|
$ | (36,576 | ) | |
Service
cost
|
(235 | ) | ||
Interest
cost on APBO
|
(980 | ) | ||
Expected
return on plan assets
|
396 | |||
Employer
contributions/payments
|
1,212 | |||
Subsidy
(Medicare Part D)
|
(195 | ) | ||
Total
funded status, March 31, 2009
|
$ | (36,378 | ) | |
14.
|
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.
|
|
During
the second quarter of 2008, management consolidated certain lending
activities and transferred the related assets and goodwill from the
Community Banking segment to the National Consumer Lending Division
reporting unit, which is a component of Others. Prior period
segment information has been adjusted to reflect the
transfer.
|
|
Total
Revenues by type in Others consist of the following ($ in
millions):
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Capital
Markets Division
|
$ | 13.0 | $ | 14.5 | ||||
National
Consumer Banking Division
|
40.0 | 27.5 | ||||||
Administrative
& Other
|
13.7 | 42.0 | ||||||
Other
|
66.9 | 72.3 | ||||||
Total
|
$ | 133.6 | $ | 156.3 | ||||
Three
Months Ended March 31, 2009 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
|
|||||||||||||||||||||||||||||||
Commercial
|
|
Community
|
|
Wealth
|
Corporate
|
|
Reclassifications
|
|
|
|||||||||||||||||||||||
Banking
|
Banking
|
Management
|
|
Treasury
|
Others
|
Overhead
|
|
&
Adjustments
|
|
Consolidated
|
||||||||||||||||||||||
Net
interest income
|
$ | 199.6 | $ | 173.4 | $ | 15.0 | $ | (14.6 | ) | $ | 54.9 | $ | (19.5 | ) | $ | (7.1 | ) | $ | 401.7 | |||||||||||||
Provision
for loan and lease losses
|
154.4 | 133.5 | 10.0 | - | 180.0 | - | - | 477.9 | ||||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
45.2 | 39.9 | 5.0 | (14.6 | ) | (125.1 | ) | (19.5 | ) | (7.1 | ) | (76.2 | ) | |||||||||||||||||||
Other
income
|
26.7 | 47.8 | 64.9 | 11.9 | 78.7 | 33.1 | (86.4 | ) | 176.7 | |||||||||||||||||||||||
Other
expense
|
57.6 | 178.8 | 56.6 | 10.9 | 98.3 | 29.7 | (86.7 | ) | 345.2 | |||||||||||||||||||||||
Income
before income taxes
|
14.3 | (91.1 | ) | 13.3 | (13.6 | ) | (144.7 | ) | (16.1 | ) | (6.8 | ) | (244.7 | ) | ||||||||||||||||||
Provision
(benefit) for income taxes
|
5.7 | (36.4 | ) | 5.7 | (5.4 | ) | (106.0 | ) | (9.5 | ) | (7.1 | ) | (153.0 | ) | ||||||||||||||||||
Net
income (loss)
|
8.6 | (54.7 | ) | 7.6 | (8.2 | ) | (38.7 | ) | (6.6 | ) | 0.3 | (91.7 | ) | |||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (0.3 | ) | (0.3 | ) | ||||||||||||||||||||||
Segment
income
|
$ | 8.6 | $ | (54.7 | ) | $ | 7.6 | $ | (8.2 | ) | $ | (38.7 | ) | $ | (6.6 | ) | $ | - | $ | (92.0 | ) | |||||||||||
Identifiable
assets
|
$ | 25,478.6 | $ | 18,322.9 | $ | 1,676.2 | $ | 8,866.8 | $ | 7,807.8 | $ | 3,323.5 | $ | (3,685.8 | ) | $ | 61,790.0 | |||||||||||||||
Three
Months Ended March 31, 2008 ($ in millions)
|
||||||||||||||||||||||||||||||||
Eliminations,
|
|
|||||||||||||||||||||||||||||||
Commercial
|
|
Community
|
|
Wealth
|
Corporate
|
|
Reclassifications
|
|
||||||||||||||||||||||||
Banking
|
Banking
|
Management
|
|
Treasury
|
Others
|
Overhead
|
|
&
Adjustments
|
|
Consolidated
|
||||||||||||||||||||||
Net
interest income
|
$ | 188.9 | $ | 196.1 | $ | 14.5 | $ | 1.5 | $ | 44.8 | $ | (8.4 | ) | $ | (7.0 | ) | $ | 430.4 | ||||||||||||||
Provision
for loan and lease losses
|
120.2 | 26.7 | 2.9 | - | (3.5 | ) | - | - | 146.3 | |||||||||||||||||||||||
Net
interest income after provision for loan and lease
losses
|
68.7 | 169.4 | 11.6 | 1.5 | 48.3 | (8.4 | ) | (7.0 | ) | 284.1 | ||||||||||||||||||||||
Other
income
|
24.7 | 43.8 | 74.3 | 11.0 | 111.5 | 29.7 | (83.8 | ) | 211.2 | |||||||||||||||||||||||
Other
expense
|
64.3 | 159.2 | 60.7 | 3.8 | 96.8 | 14.8 | (84.0 | ) | 315.6 | |||||||||||||||||||||||
Income
before income taxes
|
29.1 | 54.0 | 25.2 | 8.7 | 63.0 | 6.5 | (6.8 | ) | 179.7 | |||||||||||||||||||||||
Provision
(benefit) for income taxes
|
11.6 | 21.6 | 10.2 | 3.5 | (8.0 | ) | 1.4 | (7.0 | ) | 33.3 | ||||||||||||||||||||||
Net
income
|
17.5 | 32.4 | 15.0 | 5.2 | 71.0 | 5.1 | 0.2 | 146.4 | ||||||||||||||||||||||||
Less: Noncontrolling
interest
|
- | - | - | - | - | - | (0.2 | ) | (0.2 | ) | ||||||||||||||||||||||
Segment
income
|
$ | 17.5 | $ | 32.4 | $ | 15.0 | $ | 5.2 | $ | 71.0 | $ | 5.1 | $ | - | $ | 146.2 | ||||||||||||||||
Identifiable
assets
|
$ | 27,406.7 | $ | 19,373.5 | $ | 1,484.3 | $ | 8,951.8 | $ | 6,679.7 | $ | 2,750.0 | $ | (3,247.7 | ) | $ | 63,398.3 | |||||||||||||||
15.
|
Guarantees
|
|
Securities
Lending
|
|
As
described in Note 24 – Guarantees, in Notes to Consolidated Financial
Statements in Item 8 of the Corporation’s 2008 Annual Report on Form 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. (“M&I Trust”) 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 $6.8 billion at March 31, 2009, $8.2 billion at
December 31, 2008 and $10.1 billion at March 31, 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 March 31, 2009, December 31, 2008 and March 31, 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, during the first
quarter of 2009, the Corporation entered into a capital support agreement
with SPF that replaced all prior agreements. Under the terms of the
agreement, the Corporation would be required to contribute capital, under
certain specific and defined circumstances and not to exceed $90.0 million
in the aggregate and for no consideration, should certain asset loss
events occur. The agreement expires June 30, 2009 and contains terms that
provide for three month renewals with all of the significant terms,
including maximum contribution limits, remaining unchanged. At
March 31, 2009, the estimated fair value of the contingent liability under
the agreements that is recorded within other liabilities in the
Consolidated Balance Sheet and corresponding expense which is reported in
the line Other within Other Expense in the Consolidated Statements of
Income amounted to $4.4 million. As of May 10, 2009, no
contributions have been made under the
agreement.
|
|
Visa
Litigation Update
|
|
There
have been no material changes to the status of the Visa litigation matters
since December 31, 2008. See Note 24 – Guarantees, in Notes to
Consolidated Financial Statements in Item 8 of the Corporation’s 2008
Annual Report on Form 10-K.
|
16.
|
Other
Contingent Liabilities
|
|
In
the normal course of business, the Corporation and its subsidiaries are
routinely defendants in or parties to a number of pending and threatened
legal actions, including, but not limited to, actions brought on behalf of
various classes of claimants, employment matters, and challenges from tax
authorities regarding the amount of taxes due. In certain of
these actions and proceedings, claims for monetary damages or adjustments
to recorded tax liabilities are asserted. In view of the
inherent difficulty of predicting the outcome of such matters,
particularly matters that will be decided by a jury and actions that seek
large damages based on novel and complex damage and liability legal
theories or that involve a large number of parties, the Corporation cannot
state with confidence the eventual outcome of these matters or the timing
of their ultimate resolution, or estimate the possible loss or range of
loss associated with them; however, based on current knowledge and after
consultation with legal counsel, management does not believe that
judgments or settlements in excess of amounts already reserved, if any,
arising from pending or threatened legal actions, employment matters, or
challenges from tax authorities, either individually or in the aggregate,
would have a material adverse effect on the consolidated financial
position or liquidity of the Corporation, although they could have a
material effect on operating results for a particular
period.
|
|
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS
OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS
|
Three
Months Ended March 31,
|
||||||||
2009
|
2008
|
|||||||
Assets
|
||||||||
Cash
and due from banks
|
$ | 803,166 | $ | 952,967 | ||||
Trading
assets
|
584,985 | 178,308 | ||||||
Short-term
investments
|
570,380 | 332,197 | ||||||
Investment
securities:
|
||||||||
Taxable
|
6,607,387 | 6,668,786 | ||||||
Tax-exempt
|
1,081,673 | 1,242,520 | ||||||
Total
investment securities
|
7,689,060 | 7,911,306 | ||||||
Loans
and leases:
|
||||||||
Loans
and leases, net of unearned income
|
49,815,699 | 48,609,992 | ||||||
Allowance
for loan and lease losses
|
(1,245,441 | ) | (557,477 | ) | ||||
Net
loans and leases
|
48,570,258 | 48,052,515 | ||||||
Premises
and equipment, net
|
569,270 | 509,260 | ||||||
Accrued
interest and other assets
|
3,650,360 | 4,416,056 | ||||||
Total
Assets
|
$ | 62,437,479 | $ | 62,352,609 | ||||
Liabilities
and Equity
|
||||||||
Deposits:
|
||||||||
Noninterest
bearing
|
6,481,719 | 5,628,370 | ||||||
Interest
bearing
|
33,185,443 | 32,099,428 | ||||||
Total
deposits
|
39,667,162 | 37,727,798 | ||||||
Federal
funds purchased and security repurchase agreements
|
1,950,080 | 3,557,653 | ||||||
Other
short-term borrowings
|
3,774,011 | 2,857,920 | ||||||
Long-term
borrowings
|
9,570,721 | 10,020,481 | ||||||
Accrued
expenses and other liabilties
|
1,122,499 | 1,151,385 | ||||||
Total
Liabilities
|
56,084,473 | 55,315,237 | ||||||
Equity
|
||||||||
Marshall
& Ilsley Corporation Shareholders' Equity
|
6,342,617 | 7,027,463 | ||||||
Noncontrolling
interest in subsidiaries
|
10,389 | 9,909 | ||||||
Total
Equity
|
6,353,006 | 7,037,372 | ||||||
Total
Liabilities and Equity
|
$ | 62,437,479 | $ | 62,352,609 | ||||
2009
|
2008
|
Growth
Pct.
|
||||||||||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
Prior
|
|||||||||||||||||||||||
Quarter
|
Quarter
|
|
Quarter
|
Quarter
|
Quarter
|
Annual
|
Quarter
|
|||||||||||||||||||||
Commercial
loans and leases
|
||||||||||||||||||||||||||||
Commercial
|
$ | 14,745 | $ | 14,888 | $ | 15,002 | $ | 15,086 | $ | 14,389 | 2.5 | % | (1.0 | ) % | ||||||||||||||
Commercial
lease financing
|
547 | 534 | 511 | 517 | 522 | 4.9 | 2.4 | |||||||||||||||||||||
Total
commercial loans and leases
|
15,292 | 15,422 | 15,513 | 15,603 | 14,911 | 2.6 | (0.8 | ) | ||||||||||||||||||||
Commercial
real estate
|
12,872 | 12,203 | 11,942 | 11,703 | 11,507 | 11.9 | 5.5 | |||||||||||||||||||||
Residential
real estate loans
|
5,768 | 5,675 | 5,631 | 5,525 | 5,182 | 11.3 | 1.6 | |||||||||||||||||||||
Construction
and Development Loans
|
|
|||||||||||||||||||||||||||
Commercial
|
||||||||||||||||||||||||||||
Construction
|
3,966 | 4,577 | 4,433 | 4,431 | 4,463 | (11.1 | ) | (13.3 | ) | |||||||||||||||||||
Land
|
854 | 913 | 986 | 992 | 973 | (12.3 | ) | (6.5 | ) | |||||||||||||||||||
Commercial
construction & development
|
|
4,820
|
5,490
|
|
5,419 | 5,423 | 5,436 | (11.3 | ) | (12.2 | ) | |||||||||||||||||
Residential
|
||||||||||||||||||||||||||||
Construction
by individuals
|
834 | 938 | 1,009 | 1,013 | 1,010 | (17.4 | ) | (11.1 | ) | |||||||||||||||||||
Land
|
2,094 | 2,200 | 2,254 | 2,419 | 2,511 | (16.6 | ) | (4.8 | ) | |||||||||||||||||||
Construction
by developers
|
923 | 1,158 | 1,275 | 1,518 | 1,595 | (42.1 | ) | (20.4 | ) | |||||||||||||||||||
Residential
construction & development
|
3,851
|
4,296
|
|
4,538 | 4,950 | 5,116 | (24.7 | ) | (10.4 | ) | ||||||||||||||||||
Total
construction and development loans
|
8,671
|
9,786
|
|
9,957 | 10,373 | 10,552 | (17.8 | ) | (11.4 | ) | ||||||||||||||||||
Personal
loans and leases
|
||||||||||||||||||||||||||||
Home
equity loans and lines
|
5,064 | 5,071 | 5,027 | 4,835 | 4,670 | 8.4 | (0.1 | ) | ||||||||||||||||||||
Other
personal loans
|
1,942 | 1,878 | 1,766 | 1,693 | 1,590 | 22.1 | 3.4 | |||||||||||||||||||||
Personal
lease financing
|
207 | 211 | 196 | 199 | 198 | 4.0 | (2.3 | ) | ||||||||||||||||||||
Total
personal loans and leases
|
7,213 | 7,160 | 6,989 | 6,727 | 6,458 | 11.7 | 0.7 | |||||||||||||||||||||
Total
consolidated average loans and leases
|
$ | 49,816 | $ | 50,246 | $ | 50,032 | $ | 49,931 | $ | 48,610 | 2.5 | % | (0.9 | ) % | ||||||||||||||
2009
|
2008
|
Growth
Pct.
|
||||||||||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
Prior
|
|||||||||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Annual
|
Quarter
|
||||||||||||||||||||||
Noninterest
bearing deposits
|
||||||||||||||||||||||||||||
Commercial
|
$ | 4,849 | $ | 4,470 | $ | 4,305 | $ | 4,168 | $ | 4,004 | 21.1 | % | 8.5 | % | ||||||||||||||
Personal
|
979 | 985 | 1,005 | 1,056 | 1,018 | (3.9 | ) | (0.6 | ) | |||||||||||||||||||
Other
|
654 | 608 | 599 | 604 | 607 | 7.9 | 7.7 | |||||||||||||||||||||
Total
noninterest bearing deposits
|
6,482 | 6,063 | 5,909 | 5,828 | 5,629 | 15.2 | 6.9 | |||||||||||||||||||||
Interest
bearing deposits
|
||||||||||||||||||||||||||||
Savings
and NOW
|
||||||||||||||||||||||||||||
Savings
|
887 | 883 | 902 | 882 | 820 | 8.1 | 0.3 | |||||||||||||||||||||
NOW
|
2,624 | 2,340 | 2,391 | 2,391 | 2,382 | 10.2 | 12.2 | |||||||||||||||||||||
Brokered
NOW
|
19 | 5 | 0 | 0 | 0 |
n.m.
|
312.7 | |||||||||||||||||||||
Total
savings and NOW
|
3,530 | 3,228 | 3,293 | 3,273 | 3,202 | 10.2 | 9.4 | |||||||||||||||||||||
Money
market
|
||||||||||||||||||||||||||||
Money
market index
|
6,541 | 7,085 | 7,848 | 8,335 | 8,401 | (22.1 | ) | (7.7 | ) | |||||||||||||||||||
Money
market savings
|
1,069 | 1,143 | 1,224 | 1,339 | 1,383 | (22.7 | ) | (6.5 | ) | |||||||||||||||||||
Brokered
money market
|
3,021 | 2,413 | 1,473 | 1,525 | 1,903 | 58.7 | 25.2 | |||||||||||||||||||||
Total
money market
|
10,631 | 10,641 | 10,545 | 11,199 | 11,687 | (9.0 | ) | (0.1 | ) | |||||||||||||||||||
Time
|
||||||||||||||||||||||||||||
CDs
$100,000 and over
|
||||||||||||||||||||||||||||
Large
CDs
|
4,152 | 3,714 | 3,881 | 4,074 | 4,203 | (1.2 | ) | 11.8 | ||||||||||||||||||||
Brokered
CDs
|
7,888 | 9,059 | 8,295 | 7,090 | 5,102 | 54.6 | (12.9 | ) | ||||||||||||||||||||
Total
CDs $100,000 and over
|
12,040 | 12,773 | 12,176 | 11,164 | 9,305 | 29.4 | (5.7 | ) | ||||||||||||||||||||
Other
CDs and time
|
5,861 | 5,499 | 5,152 | 4,813 | 4,655 | 25.9 | 6.6 | |||||||||||||||||||||
Total
time
|
17,901 | 18,272 | 17,328 | 15,977 | 13,960 | 28.2 | (2.0 | ) | ||||||||||||||||||||
Foreign
|
||||||||||||||||||||||||||||
Foreign
activity
|
866 | 1,583 | 1,813 | 1,834 | 1,965 | (55.9 | ) | (45.3 | ) | |||||||||||||||||||
Foreign
time
|
257 | 823 | 800 | 942 | 1,285 | (80.0 | ) | (68.8 | ) | |||||||||||||||||||
Total
foreign
|
1,123 | 2,406 | 2,613 | 2,776 | 3,250 | (65.5 | ) | (53.3 | ) | |||||||||||||||||||
Total
interest bearing deposits
|
33,185 | 34,547 | 33,779 | 33,225 | 32,099 | 3.4 | (3.9 | ) | ||||||||||||||||||||
Total
consolidated average deposits
|
$ | 39,667 | $ | 40,610 | $ | 39,688 | $ | 39,053 | $ | 37,728 | 5.1 | % | (2.3 | ) % | ||||||||||||||
Three
Months Ended
|
Three
Months Ended
|
|||||||||||||||||||||||
March
31, 2009
|
March
31, 2008
|
|||||||||||||||||||||||
Average
|
|
Average
|
||||||||||||||||||||||
Average
|
Yield
or
|
Average
|
Yield
or
|
|||||||||||||||||||||
Balance
|
Interest
|
Cost
(b)
|
Balance
|
Interest
|
Cost
(b)
|
|||||||||||||||||||
Loans
and leases: (a)
|
||||||||||||||||||||||||
Commercial
loans and leases
|
$ | 15,292.2 | $ | 147.2 | 3.90 | % | $ | 14,910.1 | $ | 231.7 | 6.25 | % | ||||||||||||
Commercial
real estate loans
|
17,691.7 | 205.1 | 4.70 | 16,943.3 | 276.5 | 6.56 | ||||||||||||||||||
Residential
real estate loans
|
9,619.4 | 120.5 | 5.08 | 10,297.6 | 164.7 | 6.43 | ||||||||||||||||||
Home
equity loans and lines
|
5,064.1 | 64.8 | 5.19 | 4,670.7 | 80.0 | 6.89 | ||||||||||||||||||
Personal
loans and leases
|
2,148.3 | 29.3 | 5.54 | 1,788.3 | 31.1 | 6.98 | ||||||||||||||||||
Total
loans and leases
|
49,815.7 | 566.9 | 4.62 | 48,610.0 | 784.0 | 6.49 | ||||||||||||||||||
Investment
securities (b):
|
||||||||||||||||||||||||
Taxable
|
6,607.4 | 63.1 | 3.83 | 6,668.8 | 77.5 | 4.69 | ||||||||||||||||||
Tax
Exempt (a)
|
1,081.7 | 18.3 | 6.94 | 1,242.5 | 21.0 | 6.85 | ||||||||||||||||||
Total
investment securities
|
7,689.1 | 81.4 | 4.26 | 7,911.3 | 98.5 | 5.03 | ||||||||||||||||||
Trading
assets (a)
|
585.0 | 1.9 | 1.33 | 178.3 | 0.7 | 1.51 | ||||||||||||||||||
Other
short-term investments
|
570.3 | 0.7 | 0.45 | 332.2 | 2.9 | 3.53 | ||||||||||||||||||
Total
interest earning assets
|
$ | 58,660.1 | $ | 650.9 | 4.50 | % | $ | 57,031.8 | $ | 886.1 | 6.25 | % | ||||||||||||
Interest
bearing deposits:
|
||||||||||||||||||||||||
Savings
and NOW
|
$ | 3,530.1 | $ | 1.1 | 0.13 | % | $ | 3,202.0 | $ | 7.7 | 0.97 | % | ||||||||||||
Money
market
|
10,631.2 | 16.4 | 0.62 | 11,687.2 | 85.9 | 2.96 | ||||||||||||||||||
Time
|
17,901.5 | 119.7 | 2.71 | 13,960.4 | 155.3 | 4.47 | ||||||||||||||||||
Foreign
|
1,122.7 | 0.9 | 0.33 | 3,249.8 | 23.9 | 2.96 | ||||||||||||||||||
Total
interest bearing deposits
|
33,185.5 | 138.1 | 1.69 | 32,099.4 | 272.8 | 3.42 | ||||||||||||||||||
Short-term
borrowings
|
5,724.1 | 4.0 | 0.28 | 6,415.6 | 53.5 | 3.36 | ||||||||||||||||||
Long-term
borrowings
|
9,570.7 | 99.9 | 4.24 | 10,020.5 | 122.3 | 4.91 | ||||||||||||||||||
Total
interest bearing liabilities
|
$ | 48,480.3 | $ | 242.0 | 2.02 | % | $ | 48,535.5 | $ | 448.6 | 3.72 | % | ||||||||||||
Net
interest margin (FTE)
|
$ | 408.9 | 2.82 | % | $ | 437.5 | 3.09 | % | ||||||||||||||||
Net
interest spread (FTE)
|
2.48 | % | 2.53 | % | ||||||||||||||||||||
(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.
|
2009
|
2008
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Nonaccrual
|
$ | 2,074,553 | $ | 1,526,950 | $ | 1,260,642 | $ | 1,006,757 | $ | 774,137 | ||||||||||
Renegotiated
|
445,995 | 270,357 | 89,486 | 16,523 | 97 | |||||||||||||||
Past
due 90 days or more
|
16,099 | 14,528 | 12,070 | 17,676 | 12,784 | |||||||||||||||
Total
nonperforming loans and leases
|
2,536,647 | 1,811,835 | 1,362,198 | 1,040,956 | 787,018 | |||||||||||||||
Other
real estate owned
|
344,271 | 320,908 | 267,224 | 207,102 | 177,806 | |||||||||||||||
Total
nonperforming assets
|
$ | 2,880,918 | $ | 2,132,743 | $ | 1,629,422 | $ | 1,248,058 | $ | 964,824 | ||||||||||
Allowance
for loan and lease losses
|
$ | 1,352,117 | $ | 1,202,167 | $ | 1,031,494 | $ | 1,028,809 | $ | 543,539 | ||||||||||
2009
|
2008
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Net
charge-offs to average loans and leases
annualized
|
2.67 | % | 5.38 | % | 1.21 | % | 3.23 | % | 1.08 | % | ||||||||||
Total
nonperforming loans and leases to total loans and
leases
|
5.15 | 3.62 | 2.70 | 2.07 | 1.60 | |||||||||||||||
Total
nonperforming assets to total loans and leases and other real
estate owned
|
5.81 | 4.24 | 3.21 | 2.47 | 1.95 | |||||||||||||||
Allowance
for loan and lease losses to total loans and
leases
|
2.75 | 2.41 | 2.05 | 2.05 | 1.10 | |||||||||||||||
Allowance
for loan and lease losses to total nonaccrual loans and
leases
|
65 | 79 | 82 | 102 | 70 | |||||||||||||||
Allowance
for loan and lease losses to total nonperforming loans and
leases
|
53 | 66 | 76 | 99 | 69 |
March
31, 2009
|
December
31, 2008
|
|||||||||||||||||||||||||||||||
Percent
|
Non-
|
%
Non-
|
Percent
|
Non-
|
%
Non-
|
|||||||||||||||||||||||||||
Total
|
of
Total
|
Perform-
|
Perform-
|
Total
|
of
Total
|
Perform-
|
Perform-
|
|||||||||||||||||||||||||
Loans
|
Loans
|
ing
Loans
|
ing
to
|
Loans
|
Loans
|
ing
Loans
|
ing
to
|
|||||||||||||||||||||||||
&
|
&
|
&
|
Loan
&
|
&
|
&
|
&
|
Loan
&
|
|||||||||||||||||||||||||
Leases
|
Leases
|
Leases
|
Lease
Type
|
Leases
|
Leases
|
Leases
|
Lease
Type
|
|||||||||||||||||||||||||
Commercial
loans & leases
|
$ | 15,108 | 30.7 | % | $ | 401.9 | 2.66 | % | $ | 15,442 | 30.9 | % | $ | 180.5 | 1.17 | % | ||||||||||||||||
Commercial
real estate
|
12,999 | 26.4 | 294.9 | 2.27 | 12,542 | 25.1 | 188.2 | 1.50 | ||||||||||||||||||||||||
Residential
real estate
|
5,711 | 11.6 | 476.7 | 8.35 | 5,734 | 11.5 | 324.3 | 5.66 | ||||||||||||||||||||||||
Construction
and Development:
|
|
|||||||||||||||||||||||||||||||
Commercial
land and construction
|
4,643 | 9.5 | 378.3 | 8.15 | 5,063 | 10.1 | 314.7 | 6.22 | ||||||||||||||||||||||||
Residential
construction by individuals
|
752 | 1.5 | 125.0 | 16.63 | 881 | 1.7 | 99.2 | 11.26 | ||||||||||||||||||||||||
Residential
land and construction by developers
|
2,856 | 5.8 | 723.4 | 25.33 | 3,099 | 6.2 | 603.4 | 19.47 | ||||||||||||||||||||||||
Total
construction and development
|
8,251 | 16.8 | 1,226.7 | 14.87 | 9,043 | 18.0 | 1,017.3 | 11.25 | ||||||||||||||||||||||||
Consumer
loans & leases
|
||||||||||||||||||||||||||||||||
Home
equity loans and lines of
credit
|
5,025 | 10.2 | 123.2 | 2.45 | 5,082 | 10.2 | 86.5 | 1.70 | ||||||||||||||||||||||||
Other
consumer loans and leases
|
2,151 | 4.3 | 13.2 | 0.61 | 2,142 | 4.3 | 15.0 | 0.70 | ||||||||||||||||||||||||
Total
consumer loans & leases
|
7,176 | 14.5 | 136.4 | 1.90 | 7,224 | 14.5 | 101.5 | 1.41 | ||||||||||||||||||||||||
Total
loans & leases
|
$ | 49,245 | 100.0 | % | $ | 2,536.6 | 5.15 | % | $ | 49,985 | 100.0 | % | $ | 1,811.8 | 3.62 | % | ||||||||||||||||
March
31, 2009
|
December
31, 2008
|
|||||||||||||||||||||||||||||||
Percent
|
Non-
|
%
Non-
|
Percent
|
Non-
|
%
Non-
|
|||||||||||||||||||||||||||
Total
|
of
Total
|
Perform-
|
Perform-
|
Total
|
of
Total
|
Perform-
|
Perform-
|
|||||||||||||||||||||||||
Loans
|
Loans
|
ing
Loans
|
ing
to
|
Loans
|
Loans
|
ing
Loans
|
ing
to
|
|||||||||||||||||||||||||
&
|
&
|
&
|
Loan
&
|
&
|
&
|
&
|
Loan
&
|
|||||||||||||||||||||||||
Geographical
Summary
|
Leases
|
|
Leases
|
Leases
|
Lease
Type
|
|
Leases
|
|
Leases
|
Leases
|
Lease
Type
|
|
||||||||||||||||||||
Wisconsin
|
$ | 18,040 | 36.6 | % | $ | 306.8 | 1.70 | % | $ | 18,048 | 36.1 | % | $ | 180.4 | 1.00 | % | ||||||||||||||||
Arizona
|
7,043 | 14.3 | 1,068.3 | 15.17 | 7,489 | 15.0 | 857.5 | 11.45 | ||||||||||||||||||||||||
Minnesota
|
5,186 | 10.5 | 218.8 | 4.22 | 5,210 | 10.4 | 146.2 | 2.81 | ||||||||||||||||||||||||
Missouri
|
3,532 | 7.2 | 70.0 | 1.98 | 3,491 | 7.0 | 59.2 | 1.70 | ||||||||||||||||||||||||
Florida
|
3,071 | 6.3 | 244.3 | 7.95 | 3,086 | 6.2 | 172.8 | 5.60 | ||||||||||||||||||||||||
Kansas
& Oklahoma
|
1,135 | 2.3 | 27.0 | 2.38 | 1,282 | 2.6 | 35.6 | 2.77 | ||||||||||||||||||||||||
Indiana
|
1,581 | 3.2 | 75.7 | 4.79 | 1,613 | 3.2 | 51.7 | 3.21 | ||||||||||||||||||||||||
Others
|
9,657 | 19.6 | 525.7 | 5.44 | 9,766 | 19.5 | 308.4 | 3.16 | ||||||||||||||||||||||||
Total
|
$ | 49,245 | 100.0 | % | $ | 2,536.6 | 5.15 | % | $ | 49,985 | 100.0 | % | $ | 1,811.8 | 3.62 | % | ||||||||||||||||
2009
|
2008
|
|||||||||||||||||||
First
|
Fourth
|
Third
|
Second
|
First
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
||||||||||||||||
Beginning
balance
|
$ | 1,202,167 | $ | 1,031,494 | $ | 1,028,809 | $ | 543,539 | $ | 496,191 | ||||||||||
Provision
for loan and lease losses
|
477,924 | 850,443 | 154,962 | 885,981 | 146,321 | |||||||||||||||
Allowance
of banks and loans acquired
|
- | - | - | - | 32,110 | |||||||||||||||
Loans
and leases charged-off
|
||||||||||||||||||||
Commercial
|
65,481 | 101,223 | 32,850 | 39,892 | 4,464 | |||||||||||||||
Real
estate
|
264,989 | 576,017 | 123,990 | 362,625 | 123,815 | |||||||||||||||
Personal
|
7,433 | 8,591 | 6,263 | 5,643 | 6,872 | |||||||||||||||
Leases
|
2,320 | 655 | 192 | 659 | 678 | |||||||||||||||
Total
charge-offs
|
340,223 | 686,486 | 163,295 | 408,819 | 135,829 | |||||||||||||||
Recoveries
on loans and leases
|
||||||||||||||||||||
Commercial
|
2,003 | 2,059 | 2,277 | 2,295 | 875 | |||||||||||||||
Real
estate
|
7,412 | 2,953 | 6,938 | 4,269 | 2,280 | |||||||||||||||
Personal
|
1,185 | 1,078 | 1,439 | 1,172 | 1,167 | |||||||||||||||
Leases
|
1,649 | 626 | 364 | 372 | 424 | |||||||||||||||
Total
recoveries
|
12,249 | 6,716 | 11,018 | 8,108 | 4,746 | |||||||||||||||
Net
loans and leases charged-off
|
327,974 | 679,770 | 152,277 | 400,711 | 131,083 | |||||||||||||||
Ending
balance
|
$ | 1,352,117 | $ | 1,202,167 | $ | 1,031,494 | $ | 1,028,809 | $ | 543,539 | ||||||||||
Three
Months Ended
|
||||||||
March
31,
|
March
31,
|
|||||||
2009
|
2008
|
|||||||
Consolidated
Corporation
|
59.0 | % | 50.6 | % |
March
31, 2009
|
December
31, 2008
|
|
||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|
||||||||||||
Tier
1 Capital
|
$ |
5,107
|
9.17
|
%
|
$ |
5,357
|
9.49
|
%
|
||||||||
Tier
1 Capital Minimum Requirement
|
|
2,229
|
4.00
|
2,257
|
4.00
|
|||||||||||
Excess
|
$ |
2,878
|
5.17
|
%
|
$ |
3,100
|
5.49
|
%
|
||||||||
Total
Capital
|
$ |
7,159
|
12.85
|
%
|
$ |
7,445
|
13.19
|
%
|
||||||||
Total
Capital Minimum Requirement
|
|
4,458
|
8.00
|
4,514
|
8.00
|
|||||||||||
Excess
|
$ |
2,701
|
4.85
|
%
|
$ |
2,931
|
5.19
|
%
|
||||||||
Risk-Adjusted
Assets
|
$ |
55,725
|
$ |
56,428
|
||||||||||||
March
31, 2009
|
December
31, 2008
|
|||||||||||||||||||||||||||||||||||||||||||||||
Amount
|
Ratio
|
Amount
|
Ratio
|
|||||||||||||||||||||||||||||||||||||||||||||
Tier
1 Capital
|
$ | 5,107 | 8.34 | % | $ | 5,357 | 8.56 | % | ||||||||||||||||||||||||||||||||||||||||
Minimum
Leverage Requirement
|
1,837 | - | 3,062 | 3.00 | - | 5.00 | 1,877 | - | 3,129 | 3.00 | - | 5.00 | ||||||||||||||||||||||||||||||||||||
Excess
|
$ | 3,270 | - | $ | 2,045 | 5.34 | - | 3.34 | % | $ | 3,480 | - | $ | 2,228 | 5.56 | - | 3.56 | % | ||||||||||||||||||||||||||||||
Adjusted
Average Total Assets
|
$ | 61,250 | $ | 62,587 | ||||||||||||||||||||||||||||||||||||||||||||
|
ITEM 3. QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET RISK
|
Hypothetical Change in Interest
Rates
|
Impact to 2009
|
|||
100
basis point gradual rise
in rates
|
1.4 | % | ||
100
basis point gradual decline in rates
|
(5.1 | ) % |
|
ITEM 4. CONTROLS AND
PROCEDURES
|
|
ITEM 2. UNREGISTERED SALES OF EQUITY
SECURITIES AND USE OF
PROCEEDS.
|
Total
Number
|
Maximum
Number
|
|||||||||||||||
of
Shares
|
of
Shares that
|
|||||||||||||||
Purchased
as
|
May
Yet Be
|
|||||||||||||||
Total
Number
|
Average
|
Part
of Publicly
|
Be
Purchased
|
|||||||||||||
of
Shares
|
Price
Paid
|
Announced
Plans
|
Under
the Plans
|
|||||||||||||
Purchased
(1)
|
per
Share
|
or
Programs
|
or
Programs
|
|||||||||||||
January
1 to January 31, 2009
|
23,526 | $ | 12.09 | N/A | N/A | |||||||||||
February
1 to February 28, 2009
|
5,318 | 12.64 | N/A | N/A | ||||||||||||
March
1 to March 31, 2009
|
34,844 | 4.34 | N/A | N/A | ||||||||||||
Total
|
63,688 | $ | 7.90 | N/A | ||||||||||||
(1)
|
Includes
shares purchased by rabbi trusts pursuant to nonqualified deferred
compensation plans.
|
|
ITEM
6. EXHIBITS.
|
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(a)
|
-
|
Certification
of Chief Executive Officer pursuant to 18 U.S.C. Section
1350.
|
Exhibit
32(b)
|
-
|
Certification
of Chief Financial Officer pursuant to 18 U.S.C. Section
1350.
|
Exhibit
Number
|
Description of
Exhibit
|
|
(11)
|
Statement
Regarding Computation of Earnings Per 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)(a)
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350. | |
(32)(b)
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350. |