Attached files

file filename
8-K - MARSHALL & ILSLEY CORPmi8k.htm
EX-99.1 - PRESS RELEASE DATED JULY 20, 2010 - MARSHALL & ILSLEY CORPexhibit99-1.htm

Exhibit 99.2


[exhibit992002.gif]

 

2nd Quarter 2010
Supplemental Financial Information

Marshall  &  Ilsley  Corporation

 

(NYSE:  MI)

 



 

 

 

For  additional  inquiries  or

 

 

 

questions,  please  contact:

 

 

 

 

 

 

 

M&I  Investor  Relations

 

 

 

(414) 765-7801

 

 

 

e-mail:  micorp@micorp.com

The following unaudited financial information has been provided for the benefit of showing

 

 

 

M&I's current versus historical results.

 

 

Gregory A. Smith

 

 

 

Chief Financial Officer

Certain amounts in prior periods have been reclassified to conform to the current presentation.

 

 

(414) 765-7727

 

 

 

 

 

 

 

David L. Urban

 

 

 

Director of Investor Relations

 

 

 

(414) 765-7853

 

 

 

 

 

 

 

James  E.  Sandy

 

 

 

VP / External Financial Reporting

 

 

 

(414) 765-8314

 

 

 

 





Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

PER COMMON SHARE DATA

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

($0.33)

 

($0.27)

 

($0.54)

 

($0.68)

 

($0.83)

 

($0.44)

 

($7.25)

 

$0.32

 

($1.52)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income (Loss)

 

(0.33)

 

(0.27)

 

(0.54)

 

(0.68)

 

(0.83)

 

(0.44)

 

(7.25)

 

0.32

 

(1.52)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Declared per Common Share  

 

0.01

 

0.01

 

0.01

 

0.01

 

0.01

 

0.01

 

0.32

 

0.32

 

0.32

 

 

Book Value per Common Share

 

9.72

 

9.95

 

10.21

 

12.98

 

13.52

 

17.45

 

17.58

 

25.12

 

25.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding (millions):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average - Diluted

 

524.3

 

524.1

 

479.3

 

366.8

 

280.8

 

264.5

 

261.0

 

259.2

 

258.6

 

 

End of Period

 

527.6

 

527.1

 

525.4

 

368.3

 

368.1

 

265.7

 

265.3

 

260.0

 

259.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)  

 

$407.3

 

$409.1

 

$406.1

 

$394.5

 

$398.5

 

$408.8

 

$469.0

 

$447.5

 

$454.6

 

 

Provision for Loan and Lease Losses  

 

439.9

 

458.1

 

639.0

 

578.7

 

619.0

 

477.9

 

850.4

 

155.0

 

886.0

 

 

Non-Interest Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management  

 

69.9

 

68.1

 

69.9

 

66.7

 

65.8

 

62.7

 

64.2

 

71.3

 

74.8

 

 

Service Charges on Deposits  

 

33.2

 

32.1

 

33.6

 

33.6

 

34.1

 

35.3

 

35.9

 

36.7

 

37.9

 

 

Mortgage Banking  

 

7.8

 

6.4

 

6.7

 

12.7

 

18.0

 

10.8

 

4.5

 

5.5

 

6.6

 

 

Net Investment Securities Gains (Losses)

 

3.7

 

0.1

 

40.6

 

(1.5)

 

82.7

 

0.1

 

(9.9)

 

1.0

 

0.5

 

 

Bank-Owned Life Insurance Revenue  

 

11.8

 

10.8

 

11.4

 

10.3

 

8.0

 

9.3

 

(1.2)

 

12.8

 

12.0

 

 

Other  

 

47.6

 

104.2

 

77.6

 

102.2

 

56.2

 

56.2

 

70.9

 

53.0

 

53.7

 

 

Total Non-Interest Revenues

 

174.0

 

221.7

 

239.8

 

224.0

 

264.8

 

174.4

 

164.4

 

180.3

 

185.5

 

 

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits  

 

185.3

 

161.6

 

169.2

 

179.2

 

187.2

 

155.2

 

178.0

 

184.0

 

186.6

 

 

Net Occupancy and Equipment  

 

33.0

 

34.1

 

36.2

 

33.3

 

32.4

 

33.8

 

32.8

 

31.7

 

31.2

 

 

Software Expenses  

 

8.6

 

7.9

 

6.7

 

7.7

 

7.0

 

6.6

 

5.6

 

6.5

 

6.3

 

 

Processing Charges

 

32.2

 

32.1

 

31.8

 

33.6

 

33.8

 

33.7

 

33.0

 

33.2

 

33.7

 

 

Supplies, Printing, Postage and Delivery  

 

8.6

 

8.2

 

8.8

 

8.4

 

8.9

 

9.1

 

9.5

 

9.3

 

11.6

 

 

FDIC Insurance

 

26.6

 

27.3

 

25.8

 

17.8

 

49.2

 

15.1

 

7.2

 

6.0

 

2.2

 

 

Professional Services  

 

26.7

 

20.8

 

26.6

 

23.5

 

22.0

 

19.2

 

23.9

 

16.5

 

18.2

 

 

Intangible Amortization   

 

5.0

 

5.1

 

5.9

 

5.9

 

5.8

 

5.8

 

6.4

 

6.0

 

6.0

 

 

Goodwill Impairment  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

1,535.1

 

                 -  

 

                 -  

 

 

Other  

 

62.0

 

68.9

 

94.4

 

96.1

 

66.4

 

64.7

 

104.7

 

63.3

 

83.1

 

 

Total Non-Interest Expenses  

 

388.0

 

366.0

 

405.4

 

405.5

 

412.7

 

343.2

 

1,936.2

 

356.5

 

378.9

 

 

Tax Equivalent Adjustment  

 

5.4

 

5.7

 

5.8

 

5.8

 

6.7

 

7.1

 

7.0

 

6.8

 

7.0

 

 

Pre-Tax Income (Loss)

 

(252.0)

 

(199.0)

 

(404.3)

 

(371.5)

 

(375.1)

 

(245.0)

 

(2,160.2)

 

109.5

 

(631.8)

 

 

Provision (Benefit) for Income Taxes

 

(103.4)

 

(83.6)

 

(170.0)

 

(148.1)

 

(166.1)

 

(153.0)

 

(281.2)

 

26.4

 

(238.0)

 

 

Net Income (Loss) Attributable to M&I

 

($148.6)

 

($115.4)

 

($234.3)

 

($223.4)

 

($209.0)

 

($92.0)

 

($1,879.0)

 

$83.1

 

($393.8)

 

 

Preferred Dividends

 

(25.2)

 

(25.1)

 

(25.2)

 

(25.0)

 

(25.0)

 

(24.9)

 

(12.7)

 

                -   

 

                -   

 

 

Net Income (Loss) Attributable to M&I Common

   Shareholders

($173.8)

 

($140.5)

 

($259.5)

 

($248.4)

 

($234.0)

 

($116.9)

 

($1,891.7)

 

$83.1

 

($393.8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

ASSETS - END OF PERIOD ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks  

 

$663

 

$589

 

$769

 

$675

 

$797

 

$745

 

$851

 

$982

 

$1,316

 

 

Trading Assets

 

              299

 

              255

 

              256

 

              270

 

              261

 

687

 

518

 

163

 

133

 

 

Short - Term Investments  

 

              837

 

           2,021

 

           1,192

 

           1,605

 

              916

 

451

 

231

 

137

 

596

 

 

Investment Securities   

 

           7,329

 

           7,625

 

           7,177

 

           6,430

 

           6,125

 

7,728

 

7,668

 

7,383

 

7,695

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans  

 

         11,802

 

         11,861

 

         12,476

 

         13,041

 

         14,282

 

14,576

 

14,880

 

15,185

 

15,328

 

 

Commercial Lease Financing  

 

              445

 

              454

 

              474

 

              492

 

              510

 

532

 

562

 

526

 

514

 

 

Total Commercial Loans and Leases  

 

         12,247

 

         12,315

 

         12,950

 

         13,533

 

         14,792

 

15,108

 

15,442

 

15,711

 

15,842

 

 

Commercial Real Estate

 

         13,310

 

         13,532

 

         13,646

 

         13,884

 

         13,938

 

12,999

 

12,542

 

12,114

 

11,891

 

 

Residential Real Estate

 

           4,625

 

           4,824

 

           4,969

 

           5,135

 

           5,465

 

5,711

 

5,734

 

5,674

 

5,632

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

           2,714

 

           3,134

 

           3,257

 

           3,604

 

           3,790

 

4,643

 

5,063

 

5,406

 

5,355

 

 

Residential

 

           1,705

 

           1,972

 

           2,282

 

           2,710

 

           3,039

 

3,608

 

3,980

 

4,354

 

4,614

 

 

Total Construction and Development

 

           4,419

 

           5,106

 

           5,539

 

           6,314

 

           6,829

 

           8,251

 

           9,043

 

           9,760

 

           9,969

 

 

Consumer Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity Loans and Lines  

 

           4,487

 

           4,590

 

           4,715

 

           4,813

 

           4,912

 

5,025

 

5,082

 

5,053

 

4,992

 

 

Personal Loans  

 

           2,120

 

           2,158

 

           2,258

 

           2,268

 

           2,068

 

1,952

 

1,929

 

1,902

 

1,714

 

 

Personal Lease Financing  

 

              109

 

              124

 

              141

 

              159

 

              179

 

199

 

213

 

203

 

193

 

 

Total Consumer Loans and Leases  

 

           6,716

 

           6,872

 

           7,114

 

           7,240

 

           7,159

 

           7,176

 

           7,224

 

           7,158

 

           6,899

 

 

Total Loans and Leases   

 

         41,317

 

         42,649

 

         44,218

 

         46,106

 

         48,183

 

         49,245

 

         49,985

 

         50,417

 

         50,233

 

 

Reserve for Loan and Lease Losses  

 

         (1,517)

 

         (1,515)

 

         (1,481)

 

         (1,414)

 

         (1,368)

 

(1,352)

 

(1,202)

 

(1,031)

 

(1,029)

 

 

Premises and Equipment, net  

 

              553

 

              558

 

              566

 

              570

 

              573

 

570

 

565

 

542

 

524

 

 

Goodwill and Other Intangibles  

 

              734

 

              739

 

              744

 

              752

 

              757

 

758

 

763

 

2,237

 

2,242

 

 

Other Assets  

 

           3,689

 

           3,648

 

           3,769

 

           3,551

 

           3,450

 

           2,958

 

           2,957

 

           2,671

 

           2,550

 

 

Total Assets  

 

$53,904

 

$56,569

 

$57,210

 

$58,545

 

$59,694

 

$61,790

 

$62,336

 

$63,501

 

$64,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES - END OF PERIOD ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing   

 

$7,489

 

$7,788

 

$7,833

 

$8,286

 

$7,848

 

$6,988

 

$6,880

 

$6,359

 

$6,390

 

 

Interest Bearing:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW  

 

           5,613

 

           7,373

 

           6,938

 

           6,023

 

           4,893

 

3,628

 

3,454

 

3,151

 

3,253

 

 

Money Market  

 

         13,349

 

         12,758

 

         11,315

 

         10,403

 

           9,979

 

10,614

 

10,753

 

10,640

 

10,774

 

 

Time

 

         12,912

 

         13,830

 

         15,306

 

         16,712

 

         18,080

 

17,725

 

18,072

 

17,958

 

17,478

 

 

Foreign

 

              199

 

              233

 

              246

 

              296

 

              392

 

609

 

1,864

 

1,932

 

3,278

 

 

Total Interest Bearing

 

         32,073

 

         34,194

 

         33,805

 

         33,434

 

         33,344

 

32,576

 

34,143

 

33,681

 

34,783

 

 

Total Deposits  

 

         39,562

 

         41,982

 

         41,638

 

         41,720

 

         41,192

 

39,564

 

41,023

 

40,040

 

41,173

 

 

Short - Term Borrowings  

 

              957

 

              894

 

           1,120

 

           1,541

 

           1,475

 

5,336

 

4,058

 

6,267

 

6,036

 

 

Long - Term Borrowings

 

           5,604

 

           5,865

 

           6,426

 

           7,512

 

           9,297

 

9,539

 

9,614

 

9,714

 

9,565

 

 

Other Liabilities  

 

           1,023

 

              958

 

           1,040

 

           1,370

 

           1,135

 

           1,100

 

           1,370

 

              978

 

              962

 

 

Total Liabilities    

 

         47,146

 

         49,699

 

         50,224

 

         52,143

 

         53,099

 

55,539

 

56,065

 

56,999

 

57,736

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY - END OF PERIOD ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity  

 

           1,658

 

           1,654

 

           1,650

 

           1,646

 

           1,643

 

           1,639

 

           1,636

 

                  -

 

                  -

 

 

Common Equity  

 

           5,067

 

           5,239

 

           5,376

 

           4,767

 

           5,011

 

4,677

 

4,782

 

6,599

 

6,582

 

 

Accumulated Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gains (Losses) on Securities  

 

                67

 

                13

 

              (13)

 

                41

 

                  4

 

15

 

(57)

 

(68)

 

(31)

 

 

Unrealized Gains (Losses) on Derivatives  

 

              (50)

 

              (52)

 

              (44)

 

              (64)

 

              (75)

 

(93)

 

(103)

 

(42)

 

(40)

 

 

Postretirement Benefits - Funded Status   

 

                  5

 

                  5

 

                  6

 

                  1

 

                  1

 

2

 

2

 

3

 

3

 

 

Total Accumulated Other Comprehensive Income

                22

 

              (34)

 

              (51)

 

              (22)

 

              (70)

 

(76)

 

(158)

 

(107)

 

(68)

 

 

Total Common Equity  

 

           5,089

 

           5,205

 

           5,325

 

           4,745

 

           4,941

 

4,601

 

4,624

 

6,492

 

6,514

 

 

Marshall & Ilsley Corporation Shareholders'  

   Equity  

           6,747

 

           6,859

 

           6,975

 

           6,391

 

           6,584

 

6,240

 

6,260

 

6,492

 

6,514

 

 

Noncontrolling Interest in Subsidiaries

 

                11

 

                11

 

                11

 

                11

 

                11

 

11

 

11

 

10

 

10

 

 

Total Equity

 

           6,758

 

           6,870

 

           6,986

 

           6,402

 

           6,595

 

6,251

 

6,271

 

6,502

 

6,524

 

 

Total Liabilities and Equity

 

$53,904

 

$56,569

 

$57,210

 

$58,545

 

$59,694

 

$61,790

 

$62,336

 

$63,501

 

$64,260

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

AVERAGE ASSETS ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due from Banks  

 

$693

 

$687

 

$756

 

$739

 

$748

 

$803

 

$867

 

$892

 

$879

 

 

Trading Assets

 

              262

 

              253

 

              261

 

              251

 

              581

 

585

 

304

 

144

 

162

 

 

Short - Term  Investments  

 

           1,674

 

           1,721

 

           2,475

 

           1,791

 

              459

 

570

 

617

 

387

 

371

 

 

Investment  Securities   

 

           7,412

 

           7,454

 

           6,519

 

           6,255

 

           7,314

 

7,689

 

7,298

 

7,509

 

7,735

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans  

 

         11,877

 

         12,225

 

         12,721

 

         13,667

 

         14,404

 

14,745

 

14,888

 

15,002

 

15,086

 

 

Commercial Lease Financing  

 

              449

 

              462

 

              481

 

              497

 

              522

 

547

 

534

 

511

 

517

 

 

Total Commercial Loans and Leases  

 

         12,326

 

         12,687

 

         13,202

 

         14,164

 

         14,926

 

15,292

 

15,422

 

15,513

 

15,603

 

 

Commercial Real Estate  

 

         13,485

 

         13,587

 

         13,813

 

         13,844

 

         13,549

 

12,872

 

12,203

 

11,942

 

11,703

 

 

Residential Real Estate  

 

           4,752

 

           4,868

 

           5,085

 

           5,263

 

           5,695

 

5,768

 

5,675

 

5,631

 

5,525

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

           2,974

 

           3,251

 

           3,527

 

           3,782

 

           4,188

 

4,820

 

5,490

 

5,419

 

5,423

 

 

Residential

 

           1,857

 

           2,178

 

           2,537

 

           2,871

 

           3,399

 

3,851

 

4,296

 

4,538

 

4,950

 

 

Total Construction and Development

 

           4,831

 

           5,429

 

           6,064

 

           6,653

 

           7,587

 

           8,671

 

           9,786

 

           9,957

 

         10,373

 

 

Consumer Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity Loans and Lines  

 

           4,529

 

           4,645

 

           4,762

 

           4,844

 

           4,969

 

5,064

 

5,071

 

5,027

 

4,835

 

 

Personal Loans  

 

           2,119

 

           2,185

 

           2,255

 

           2,200

 

           1,959

 

1,942

 

1,878

 

1,766

 

1,693

 

 

Personal Lease Financing  

 

              115

 

              133

 

              150

 

              169

 

              190

 

207

 

211

 

196

 

199

 

 

Total Consumer Loans and Leases  

 

           6,763

 

           6,963

 

           7,167

 

           7,213

 

           7,118

 

           7,213

 

           7,160

 

           6,989

 

           6,727

 

 

Total Loans and Leases   

 

         42,157

 

         43,534

 

         45,331

 

         47,137

 

         48,875

 

         49,816

 

         50,246

 

         50,032

 

         49,931

 

 

Reserve for Loan and Lease Losses  

 

         (1,532)

 

         (1,535)

 

         (1,459)

 

         (1,359)

 

         (1,361)

 

(1,245)

 

(1,183)

 

(1,083)

 

(682)

 

 

Premises and Equipment, net  

 

              556

 

              563

 

              570

 

              574

 

              572

 

569

 

552

 

533

 

521

 

 

Goodwill and Other Intangibles  

 

              737

 

              741

 

              749

 

              755

 

              757

 

761

 

2,237

 

2,239

 

2,244

 

 

Other Assets  

 

           3,725

 

           3,676

 

           3,277

 

           3,102

 

           2,999

 

           2,889

 

           2,671

 

           2,411

 

           2,329

 

 

Total Assets  

 

$55,684

 

$57,094

 

$58,479

 

$59,245

 

$60,944

 

$62,437

 

$63,609

 

$63,064

 

$63,490

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Memo:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Earning Assets  

 

$51,505

 

$52,962

 

$54,586

 

$55,434

 

$57,229

 

$58,660

 

$58,465

 

$58,072

 

$58,199

 

 

Average Earning Assets Excluding Investment Securities  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gains / Losses  

 

$51,465

 

$52,957

 

$54,548

 

$55,426

 

$57,190

 

$58,719

 

$58,600

 

$58,137

 

$58,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE LIABILITIES ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing  

 

$7,925

 

$7,819

 

$7,998

 

$7,862

 

$7,355

 

$6,482

 

$6,063

 

$5,909

 

$5,828

 

 

Interest Bearing:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW  

 

           6,910

 

           7,227

 

           6,468

 

           5,575

 

           4,175

 

3,530

 

3,228

 

3,293

 

3,273

 

 

Money Market  

 

         12,685

 

         11,936

 

         10,721

 

         10,293

 

         10,207

 

10,631

 

10,641

 

10,545

 

11,199

 

 

Time

 

         13,440

 

         14,680

 

         16,082

 

         17,234

 

         17,652

 

17,901

 

18,272

 

17,328

 

15,977

 

 

Foreign

 

              214

 

              248

 

              302

 

              372

 

              469

 

1,123

 

2,406

 

2,613

 

2,776

 

 

Total Interest Bearing

 

         33,249

 

         34,091

 

         33,573

 

         33,474

 

         32,503

 

33,185

 

34,547

 

33,779

 

33,225

 

 

Total  Deposits  

 

         41,174

 

         41,910

 

         41,571

 

         41,336

 

         39,858

 

39,667

 

40,610

 

39,688

 

39,053

 

 

Short - Term Borrowings  

 

              774

 

           1,015

 

           1,524

 

           1,875

 

           4,206

 

5,724

 

5,035

 

6,415

 

6,799

 

 

Long - Term Borrowings  

 

           5,816

 

           6,232

 

           7,335

 

           8,387

 

           9,440

 

9,571

 

9,686

 

9,653

 

9,639

 

 

Other Liabilities  

 

           1,020

 

              928

 

           1,031

 

              994

 

           1,041

 

           1,122

 

              978

 

              774

 

           1,023

 

 

Total Liabilities    

 

         48,784

 

         50,085

 

         51,461

 

         52,592

 

         54,545

 

         56,084

 

         56,309

 

         56,530

 

         56,514

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE EQUITY ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation Shareholders'

   Equity

           6,889

 

           6,998

 

           7,007

 

           6,642

 

           6,388

 

6,343

 

7,290

 

6,524

 

6,966

 

 

Noncontrolling Interest in Subsidiaries

 

                11

 

                11

 

                11

 

                11

 

                11

 

10

 

10

 

10

 

10

 

 

Total Equity

 

           6,900

 

           7,009

 

           7,018

 

           6,653

 

           6,399

 

6,353

 

7,300

 

6,534

 

6,976

 

 

Total Liabilities and Equity  

 

$55,684

 

$57,094

 

$58,479

 

$59,245

 

$60,944

 

$62,437

 

$63,609

 

$63,064

 

$63,490

 

 

Memo:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Interest Bearing Liabilities  

 

$39,839

 

$41,338

 

$42,432

 

$43,736

 

$46,149

 

$48,480

 

$49,268

 

$49,847

 

$49,663

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

Construction and Development Loans - End of Period ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$1,988

 

$2,305

 

$2,414

 

$2,737

 

$2,885

 

$3,791

 

$4,233

 

$4,448

 

$4,363

 

 

Land

 

726

 

829

 

843

 

867

 

905

 

852

 

830

 

958

 

992

 

 

Total Commercial  

 

2,714

 

3,134

 

3,257

 

3,604

 

3,790

 

4,643

 

5,063

 

5,406

 

5,355

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction by Individuals  

 

125

 

186

 

300

 

418

 

599

 

752

 

881

 

963

 

1,013

 

 

Land          

 

1,277

 

1,425

 

1,574

 

1,767

 

1,897

 

2,044

 

2,122

 

2,189

 

2,304

 

 

Construction by Developers   

 

303

 

361

 

408

 

525

 

543

 

812

 

977

 

1,202

 

1,297

 

 

Total Residential

 

1,705

 

1,972

 

2,282

 

2,710

 

3,039

 

3,608

 

3,980

 

4,354

 

4,614

 

 

Total Construction and Development     

 

$4,419

 

$5,106

 

$5,539

 

$6,314

 

$6,829

 

$8,251

 

$9,043

 

$9,760

 

$9,969

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

Construction and Development Loans - Average ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction

 

$2,175

 

$2,392

 

$2,649

 

$2,860

 

$3,290

 

$3,966

 

$4,577

 

$4,433

 

$4,431

 

 

Land

 

799

 

859

 

878

 

922

 

898

 

854

 

913

 

986

 

992

 

 

Total Commercial

 

2,974

 

3,251

 

3,527

 

3,782

 

4,188

 

4,820

 

5,490

 

5,419

 

5,423

 

 

Residential:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Construction by Individuals  

 

151

 

254

 

358

 

500

 

690

 

834

 

938

 

1,009

 

1,013

 

 

Land

 

1,363

 

1,526

 

1,705

 

1,851

 

2,016

 

2,094

 

2,200

 

2,254

 

2,419

 

 

Construction by Developers

 

343

 

398

 

474

 

520

 

693

 

923

 

1,158

 

1,275

 

1,518

 

 

Total Residential  

 

1,857

 

2,178

 

2,537

 

2,871

 

3,399

 

3,851

 

4,296

 

4,538

 

4,950

 

 

Total Construction and Development  

 

$4,831

 

$5,429

 

$6,064

 

$6,653

 

$7,587

 

$8,671

 

$9,786

 

$9,957

 

$10,373

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Definitions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Construction  - Loans primarily to mid-sized local and regional companies to construct a variety of commercial projects.    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Land  - Loans primarily to mid-sized local and regional companies to acquire and develop land for a variety of commercial projects.     

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Construction by Individuals   - Loans primarily to individuals to construct 1-4 family homes.    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Land  - Loans primarily to individuals and mid-sized local and regional builders to acquire and develop land for 1-4 family homes.      

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Residential Construction by Developers  - Loans primarily to mid-sized local and regional builders to construct 1-4 family homes in residential subdivisions.    

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

KEY  RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) / Avg. Earning Assets  

3.17

%

3.13

%

2.95

%

2.82

%

2.79

%

2.82

%

3.18

%

3.06

%

3.14

%

 

Interest Spread (FTE)  

 

2.82

 

2.78

 

2.55

 

2.42

 

2.40

 

2.48

 

2.77

 

2.65

 

2.71

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency  Ratio  

 

67.2

 

58.0

 

67.0

 

65.4

 

71.1

 

58.9

 

n.m.

 

56.9

 

59.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity / Assets (End of Period)  (a)

12.5

 

12.2

 

12.2

 

10.9

 

11.1

 

10.1

 

10.1

 

10.2

 

10.2

 

 

Tangible Common Equity / Tangible Assets

  (End of Period)  

8.3

 

8.1

 

8.2

 

7.0

 

7.2

 

6.4

 

6.4

 

7.0

 

7.0

 

 

Tangible Total Equity / Tangible Assets

   (End of Period)  (a)  

11.4

 

11.1

 

11.1

 

9.9

 

10.0

 

9.1

 

9.0

 

7.0

 

7.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARGIN  ANALYSIS  (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases  

 

4.58

%

4.53

%

4.43

%

4.19

%

4.01

%

3.90

%

5.36

%

5.29

%

5.37

%

 

Commercial Real Estate  

 

4.94

 

5.02

 

5.07

 

5.02

 

5.11

 

5.26

 

6.07

 

6.16

 

6.40

 

 

Residential Real Estate  

 

5.05

 

5.15

 

5.15

 

5.22

 

5.25

 

5.58

 

5.73

 

5.90

 

6.13

 

 

Construction and Development

 

3.94

 

3.74

 

3.62

 

3.62

 

3.63

 

3.72

 

4.90

 

5.28

 

5.54

 

 

Home Equity Loans and Lines  

 

5.01

 

4.98

 

5.01

 

5.00

 

5.06

 

5.19

 

5.84

 

6.16

 

6.27

 

 

Personal Loans and Leases  

 

5.48

 

5.50

 

5.41

 

5.44

 

5.64

 

5.54

 

6.08

 

6.16

 

6.38

 

 

Total Loans and Leases  

 

4.77

 

4.75

 

4.71

 

4.61

 

4.58

 

4.62

 

5.56

 

5.68

 

5.86

 

 

Investment Securities  

 

3.35

 

3.47

 

3.57

 

3.77

 

4.11

 

4.26

 

4.63

 

4.62

 

4.77

 

 

Short - Term Investments  

 

0.25

 

0.26

 

0.26

 

0.27

 

1.13

 

0.89

 

1.37

 

1.99

 

1.96

 

 

Interest Income (FTE) / Avg. Interest Earning

   Assets  

4.39

%

4.41

%

4.35

%

4.36

%

4.46

%

4.50

%

5.38

%

5.51

%

5.68

%

 

Interest Bearing Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW

 

0.41

%

0.47

%

0.49

%

0.53

%

0.29

%

0.13

%

0.32

%

0.47

%

0.52

%

 

Money Market

 

0.80

 

0.80

 

0.84

 

0.81

 

0.72

 

0.62

 

1.16

 

1.70

 

1.80

 

 

Time

 

2.21

 

2.22

 

2.33

 

2.41

 

2.64

 

2.71

 

3.48

 

3.55

 

3.84

 

 

Foreign

 

0.42

 

0.41

 

0.38

 

0.40

 

0.36

 

0.33

 

0.59

 

1.59

 

1.76

 

 

Total Interest Bearing Deposits  

 

1.29

 

1.34

 

1.48

 

1.58

 

1.71

 

1.69

 

2.27

 

2.52

 

2.65

 

 

Short - Term Borrowings  

 

0.21

 

0.27

 

0.29

 

0.33

 

0.27

 

0.28

 

1.06

 

2.15

 

2.25

 

 

Long - Term Borrowings  

 

3.41

 

3.44

 

3.55

 

3.75

 

4.06

 

4.24

 

4.64

 

4.51

 

4.58

 

 

Interest Expense / Avg. Interest Bearing

   Liabilities  

1.57

%

1.63

%

1.80

%

1.94

%

2.06

%

2.02

%

2.61

%

2.86

%

2.97

%

 

Net Interest Margin (FTE) / Avg. Earning

   Assets  

3.17

%

3.13

%

2.95

%

2.82

%

2.79

%

2.82

%

3.18

%

3.06

%

3.14

%

 

Interest Spread (FTE)  

 

2.82

%

2.78

%

2.55

%

2.42

%

2.40

%

2.48

%

2.77

%

2.65

%

2.71

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:                                                       

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   (a) Includes preferred equity and noncontrolling interest in subsidiaries.  

 

   (b) Based on average balances excluding fair value adjustments for available for sale securities.   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

March 31,

 

December 31,

 

September 30,

 

June 30,

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

CREDIT QUALITY  ($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual Loans and Leases  

 

$1,722.6

 

$1,898.7

 

$1,987.1

 

$2,122.0

 

$2,221.6

 

$1,960.8

 

$1,457.8

 

$1,226.4

 

$984.3

 

 

Nonaccrual Loans Held for Sale

 

78.8

 

55.1

 

57.7

 

128.1

 

194.5

 

113.8

 

69.2

 

34.2

 

22.5

 

 

Total Nonperforming Loans and Leases  

 

$1,801.4

 

$1,953.8

 

$2,044.8

 

$2,250.1

 

$2,416.1

 

$2,074.6

 

$1,527.0

 

$1,260.6

 

$1,006.8

 

 

Other Real Estate Owned  (OREO)

 

445.5

 

454.3

 

430.8

 

351.2

 

356.8

 

344.3

 

320.9

 

267.2

 

207.1

 

 

Total Nonperforming Assets

 

$2,246.9

 

$2,408.1

 

$2,475.6

 

$2,601.3

 

$2,772.9

 

$2,418.9

 

$1,847.9

 

$1,527.8

 

$1,213.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Renegotiated Loans

 

$714.6

 

$731.8

 

$793.5

 

$935.3

 

$818.5

 

$446.0

 

$270.3

 

$89.5

 

$16.5

 

 

Loans Past Due 90 Days or More  

 

$8.1

 

$9.3

 

$8.8

 

$13.1

 

$15.1

 

$16.1

 

$14.5

 

$12.1

 

$17.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

CREDIT QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-Offs / Average Loans and Leases  

4.17

%

3.94

%

5.01

%

4.48

%

4.95

%

2.67

%

5.38

%

1.21

%

3.23

%

 

Loan and Lease Loss Reserve / Period-End

   Loans and Leases  

3.67

 

3.55

 

3.35

 

3.07

 

2.84

 

2.75

 

2.41

 

2.05

 

2.05

 

 

Nonperforming Assets / Period-End Loans and

   Leases and OREO  

5.38

 

5.59

 

5.54

 

5.60

 

5.71

 

4.88

 

3.67

 

3.01

 

2.41

 

 

Nonperforming Loans and Leases / Period-End

   Loans and Leases

4.36

 

4.58

 

4.62

 

4.88

 

5.01

 

4.21

 

3.05

 

2.50

 

2.00

 

 

Loan and Lease Loss Reserve / Nonperforming

   Loans and Leases (a)

88

 

80

 

75

 

67

 

62

 

69

 

82

 

84

 

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF RESERVE FOR LOAN AND LEASE LOSSES (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance  

 

$1,515.2

 

$1,480.5

 

$1,413.7

 

$1,367.8

 

$1,352.1

 

$1,202.2

 

$1,031.5

 

$1,028.8

 

$543.5

 

 

Provision for Loan and Lease Losses  

 

439.9

 

458.1

 

639.0

 

578.7

 

619.0

 

477.9

 

850.4

 

155.0

 

886.0

 

 

Allowance of Banks and Loans Acquired  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

 

Loans and Leases Charged Off:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial  

 

54.9

 

137.1

 

99.3

 

206.3

 

68.7

 

62.3

 

96.0

 

32.0

 

37.5

 

 

Real Estate  

 

385.0

 

287.3

 

468.4

 

323.2

 

534.3

 

265.0

 

576.0

 

124.0

 

362.6

 

 

Personal  

 

15.3

 

11.6

 

29.0

 

11.3

 

9.1

 

10.6

 

13.8

 

7.1

 

8.0

 

 

Leases  

 

0.6

 

0.4

 

1.5

 

0.8

 

1.0

 

2.3

 

0.7

 

0.2

 

0.7

 

 

Total Charge-Offs  

 

455.8

 

436.4

 

598.2

 

541.6

 

613.1

 

340.2

 

686.5

 

163.3

 

408.8

 

 

Recoveries on Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial  

 

5.8

 

2.8

 

14.1

 

1.3

 

2.5

 

1.9

 

1.9

 

2.2

 

2.2

 

 

Real Estate  

 

9.3

 

7.7

 

9.7

 

5.9

 

5.7

 

7.4

 

3.0

 

6.9

 

4.3

 

 

Personal  

 

2.0

 

2.1

 

1.7

 

1.6

 

1.3

 

1.3

 

1.2

 

1.5

 

1.2

 

 

Leases  

 

0.4

 

0.4

 

0.4

 

0.1

 

0.3

 

1.6

 

0.6

 

0.4

 

0.4

 

 

Total Recoveries  

 

17.5

 

13.0

 

25.9

 

8.9

 

9.8

 

12.2

 

6.7

 

11.0

 

8.1

 

 

Net Loan and Lease Charge-offs  

 

438.3

 

423.4

 

572.3

 

532.7

 

603.3

 

328.0

 

679.8

 

152.3

 

400.7

 

 

Ending Balance  

 

$1,516.8

 

$1,515.2

 

$1,480.5

 

$1,413.7

 

$1,367.8

 

$1,352.1

 

$1,202.2

 

$1,031.5

 

$1,028.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  (a)  Excludes nonaccrual loans held for sale.  

 

  (b)  May not add due to rounding.  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Quarterly Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

1st Qtr.

 

4th Qtr.

 

3rd Qtr.

 

2nd Qtr.

 

 

 

 

2010

 

2010

 

2009

 

2009

 

2009

 

2009

 

2008

 

2008

 

2008

 

 

SELECTED SEGMENTS ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income  

 

$231.1

 

$230.6

 

$238.5

 

$234.1

 

$214.6

 

$199.6

 

$201.9

 

$191.2

 

$194.6

 

 

Provision for Loan and Lease Losses  

 

236.2

 

223.5

 

291.7

 

304.2

 

193.4

 

154.4

 

532.1

 

97.2

 

769.6

 

 

Net Interest Income / (Loss) after Provision

   for Loan and Lease Losses

(5.1)

 

7.1

 

(53.2)

 

(70.1)

 

21.2

 

45.2

 

(330.2)

 

94.0

 

(575.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income

 

19.4

 

21.9

 

16.7

 

9.5

 

14.2

 

25.7

 

25.0

 

25.4

 

25.4

 

 

Goodwill Impairment  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

925.6

 

                 -  

 

                 -  

 

 

All Other Expense  

 

75.9

 

63.0

 

69.1

 

75.3

 

69.0

 

56.6

 

71.7

 

61.9

 

80.8

 

 

Income (Loss) Before Income Taxes

 

(61.6)

 

(34.0)

 

(105.6)

 

(135.9)

 

(33.6)

 

14.3

 

(1,302.5)

 

57.5

 

(630.4)

 

 

Income Tax Expense (Benefit)

 

(24.7)

 

(13.6)

 

(42.2)

 

(54.3)

 

(13.5)

 

5.7

 

(163.8)

 

23.0

 

(252.2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Income (Loss)

 

($36.9)

 

($20.4)

 

($63.4)

 

($81.6)

 

($20.1)

 

$8.6

 

($1,138.7)

 

$34.5

 

($378.2)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable Assets

 

$21,405.7

 

$22,110.6

 

$22,855.8

 

$23,764.4

 

$24,944.8

 

$25,478.6

 

$25,771.3

 

$27,167.9

 

$27,537.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community Banking

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income  

 

$195.0

 

$186.2

 

$186.4

 

$181.4

 

$166.1

 

$173.4

 

$204.8

 

$194.2

 

$197.7

 

 

Provision for Loan and Lease Losses  

 

139.3

 

133.0

 

200.2

 

158.7

 

316.9

 

133.5

 

120.9

 

62.3

 

107.1

 

 

Net Interest Income / (Loss) after Provision

   for Loan and Lease Losses

55.7

 

53.2

 

(13.8)

 

22.7

 

(150.8)

 

39.9

 

83.9

 

131.9

 

90.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income

 

45.3

 

86.6

 

45.2

 

47.8

 

54.3

 

46.8

 

43.7

 

46.9

 

47.5

 

 

Goodwill Impairment  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

609.5

 

                 -  

 

                 -  

 

 

All Other Expense  

 

182.7

 

180.3

 

208.3

 

209.4

 

209.9

 

177.8

 

182.0

 

173.3

 

177.1

 

 

Income (Loss) Before Income Taxes

 

(81.7)

 

(40.5)

 

(176.9)

 

(138.9)

 

(306.4)

 

(91.1)

 

(663.9)

 

5.5

 

(39.0)

 

 

Income Tax Expense (Benefit)

 

(32.7)

 

(16.2)

 

(70.8)

 

(55.6)

 

(122.6)

 

(36.4)

 

(56.0)

 

2.2

 

(15.6)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Income (Loss)

 

($49.0)

 

($24.3)

 

($106.1)

 

($83.3)

 

($183.8)

 

($54.7)

 

($607.9)

 

$3.3

 

($23.4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable Assets  

 

$15,132.0

 

$15,549.2

 

$16,244.5

 

$16,855.2

 

$17,799.8

 

$18,322.9

 

$18,805.6

 

$19,235.2

 

$19,373.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income  

 

$18.3

 

$17.7

 

$18.4

 

$18.4

 

$14.8

 

$15.0

 

$17.5

 

$15.4

 

$14.6

 

 

Provision for Loan and Lease Losses  

 

10.5

 

12.3

 

12.2

 

14.0

 

6.5

 

10.0

 

16.4

 

1.7

 

2.6

 

 

Net Interest Income after Provision

   for Loan and Lease Losses

7.8

 

5.4

 

6.2

 

4.4

 

8.3

 

5.0

 

1.1

 

13.7

 

12.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income

 

71.5

 

69.8

 

71.6

 

68.6

 

68.5

 

64.9

 

66.1

 

73.2

 

77.8

 

 

Other Expense    

 

70.8

 

63.2

 

67.4

 

66.7

 

68.9

 

56.6

 

95.8

 

79.6

 

65.8

 

 

Income (Loss) Before Income Taxes    

 

8.5

 

12.0

 

10.4

 

6.3

 

7.9

 

13.3

 

(28.6)

 

7.3

 

24.0

 

 

Income Tax Expense (Benefit)      

 

3.4

 

4.9

 

4.0

 

2.4

 

3.1

 

5.7

 

(11.7)

 

2.9

 

9.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Income (Loss)  

 

$5.1

 

$7.1

 

$6.4

 

$3.9

 

$4.8

 

$7.6

 

($16.9)

 

$4.4

 

$14.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable Assets  

 

$1,537.2

 

$1,593.8

 

$1,642.6

 

$1,704.9

 

$1,690.6

 

$1,676.2

 

$1,688.3

 

$1,600.3

 

$1,513.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Treasury

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income  

 

($85.7)

 

($74.2)

 

($86.3)

 

($82.6)

 

($33.5)

 

($14.6)

 

$17.0

 

$21.6

 

$19.8

 

 

Provision for Loan and Lease Losses  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

                 -  

 

 

Net Interest Income after Provision

   for Loan and Lease Losses

(85.7)

 

(74.2)

 

(86.3)

 

(82.6)

 

(33.5)

 

(14.6)

 

17.0

 

21.6

 

19.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income

 

14.8

 

21.0

 

83.2

 

69.6

 

59.4

 

11.9

 

14.7

 

12.0

 

11.2

 

 

Other Expense

 

13.4

 

17.6

 

13.6

 

10.5

 

18.2

 

10.9

 

7.7

 

5.0

 

4.4

 

 

Income (Loss) Before Income Taxes

 

(84.3)

 

(70.8)

 

(16.7)

 

(23.5)

 

7.7

 

(13.6)

 

24.0

 

28.6

 

26.6

 

 

Income Tax Expense (Benefit)

 

(33.7)

 

(28.3)

 

(6.7)

 

(9.4)

 

3.1

 

(5.4)

 

9.6

 

11.4

 

10.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment Income (Loss)

 

($50.6)

 

($42.5)

 

($10.0)

 

($14.1)

 

$4.6

 

($8.2)

 

$14.4

 

$17.2

 

$16.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Identifiable Assets   

 

$9,062.7

 

$10,324.0

 

$9,165.1

 

$8,804.6

 

$7,240.5

 

$8,866.8

 

$8,674.3

 

$8,476.2

 

$8,802.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Marshall & Ilsley Corporation

Annual Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YEARS ENDED DECEMBER 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

PER COMMON SHARE DATA  

 

 

 

 

 

 

 

 

 

 

 

 

Diluted:  

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

($2.46)

 

($7.92)

 

$1.87

 

$2.54

 

$2.49

 

 

Net Income (Loss)

 

(2.46)

 

(7.92)

 

4.34

 

3.17

 

2.99

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic:  

 

 

 

 

 

 

 

 

 

 

 

 

Income (Loss) from Continuing Operations

 

(2.46)

 

(7.92)

 

1.91

 

2.60

 

2.54

 

 

Net Income (Loss)

 

(2.46)

 

(7.92)

 

4.42

 

3.24

 

3.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend Declared per Common Share                        

 

0.04

 

1.27

 

1.20

 

1.05

 

0.93

 

 

Book Value per Common Share                                    

 

10.21

 

17.58

 

26.86

 

24.24

 

20.27

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Shares Outstanding (millions):

 

 

 

 

 

 

 

 

 

 

 

 

Average - Diluted

 

348.5

 

259.6

 

265.5

 

254.6

 

236.0

 

 

End of Period

 

525.4

 

265.3

 

263.5

 

255.5

 

235.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME STATEMENT ($millions)  

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Income (FTE)  

 

$1,608.0

 

$1,808.6

 

$1,644.4

 

$1,537.6

 

$1,323.7

 

 

Provision for Loan and Lease Losses  

 

2,314.6

 

2,037.7

 

319.8

 

50.6

 

44.8

 

 

Non-Interest Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Wealth Management

 

265.1

 

282.2

 

262.8

 

221.6

 

191.7

 

 

Service Charges on Deposits  

 

136.6

 

146.2

 

120.6

 

106.7

 

101.9

 

 

Mortgage Banking  

 

48.3

 

26.0

 

34.1

 

52.4

 

50.5

 

 

Net Investment Securities Gains

 

121.8

 

17.2

 

34.8

 

9.7

 

45.5

 

 

Derivative Loss - Discontinued Hedges

 

                  -  

 

                  -  

 

                 -  

 

            (18.4)

 

                  -  

 

 

Bank-Owned Life Insurance Revenue

 

              39.0

 

              35.9

 

37.7

 

             29.1

 

             27.1

 

 

Other  

 

292.2

 

232.9

 

237.6

 

179.0

 

155.1

 

 

Total Non-Interest Revenues

 

903.0

 

740.4

 

727.6

 

580.1

 

571.8

 

 

Non-Interest Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and Employee Benefits  

 

690.8

 

723.2

 

659.9

 

613.4

 

549.8

 

 

Net Occupancy and Equipment  

 

135.7

 

126.9

 

112.0

 

104.0

 

85.3

 

 

Software Expenses  

 

28.0

 

24.7

 

21.1

 

18.0

 

13.1

 

 

Processing Charges  

 

133.0

 

132.0

 

135.1

 

124.2

 

101.3

 

 

Supplies, Printing, Postage and Delivery  

 

35.2

 

42.1

 

42.5

 

41.4

 

38.0

 

 

FDIC Insurance

 

107.9

 

17.3

 

4.0

 

3.7

 

3.3

 

 

Professional Services  

 

91.4

 

72.0

 

42.4

 

34.1

 

30.5

 

 

Intangible Amortization  

 

23.4

 

24.3

 

20.6

 

18.6

 

13.1

 

 

Goodwill Impairment

 

                  -  

 

1,535.1

 

                 -  

 

                  -  

 

                  -  

 

 

Other  

 

321.4

 

288.8

 

275.8

 

124.5

 

118.2

 

 

Total Non-Interest Expenses  

 

1,566.8

 

2,986.4

 

1,313.4

 

1,081.9

 

952.6

 

 

Tax Equivalent Adjustment  

 

25.4

 

27.9

 

28.2

 

30.1

 

33.3

 

 

Pre-Tax Income (Loss)

 

(1,395.8)

 

(2,503.0)

 

710.6

 

955.1

 

864.8

 

 

Provision (Benefit) for Income Taxes

 

(637.2)

 

(459.5)

 

213.7

 

307.4

 

278.1

 

 

Income (Loss) from Continuing Operations  

 

(758.6)

 

(2,043.5)

 

496.9

 

647.7

 

586.7

 

 

Discontinued Operations, Net of Tax:

 

 

 

 

 

 

 

 

 

 

 

 

Separation Transaction Costs

 

                  -  

 

                 -   

 

           (25.3)

 

                  -  

 

                  -  

 

 

Gain on Sale of Metavante

 

                  -  

 

                 -   

 

           525.6

 

                  -  

 

                  -  

 

 

Metavante Net Income

 

                  -  

 

                 -   

 

153.7

 

160.1

 

119.5

 

 

Income from Discontinued Operations, Net of Tax

 

                  -  

 

                  -  

 

           654.0

 

           160.1

 

           119.5

 

 

Net Income (Loss) Attributable to M&I

 

($758.6)

 

($2,043.5)

 

$1,150.9

 

$807.8

 

$706.2

 

 

Preferred Dividends

 

(100.2)

 

            (12.7)

 

                 -  

 

                  -  

 

                  -  

 

 

Net Income (Loss) Attributable to M&I Common Shareholders

 

($858.8)

 

($2,056.2)

 

$1,150.9

 

$807.8

 

$706.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Annual Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DECEMBER 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

ASSETS - END OF PERIOD ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks  

 

$769

 

$851

 

$1,369

 

$1,202

 

$1,111

 

 

Trading Assets

 

256

 

518

 

125

 

36

 

30

 

 

Short - Term Investments  

 

1,192

 

231

 

462

 

253

 

271

 

 

Investment Securities   

 

7,177

 

7,668

 

7,818

 

7,405

 

6,319

 

 

Loan to Metavante

 

                   -

 

                   -

 

                  -

 

982

 

982

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans  

 

12,476

 

14,880

 

13,794

 

12,048

 

9,566

 

 

Commercial Lease Financing  

 

474

 

562

 

533

 

539

 

500

 

 

Total Commercial Loans and Leases  

 

12,950

 

15,442

 

14,327

 

12,587

 

10,066

 

 

Commercial Real Estate

 

13,646

 

12,542

 

11,096

 

10,236

 

8,406

 

 

Residential Real Estate

 

4,969

 

5,734

 

4,592

 

4,000

 

3,298

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

3,257

 

5,063

 

4,958

 

4,115

 

2,015

 

 

Residential

 

2,282

 

3,980

 

5,153

 

5,032

 

3,798

 

 

Total Construction and Development

 

5,539

 

9,043

 

10,111

 

9,147

 

5,813

 

 

Consumer Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity Loans and Lines  

 

4,715

 

5,082

 

4,413

 

4,342

 

4,834

 

 

Personal Loans  

 

2,258

 

1,929

 

1,560

 

1,458

 

1,622

 

 

Personal Lease Financing  

 

141

 

213

 

197

 

165

 

132

 

 

Total Consumer Loans and Leases  

 

7,114

 

7,224

 

6,170

 

5,965

 

6,588

 

 

Total Loans and Leases   

 

44,218

 

49,985

 

46,296

 

41,935

 

34,171

 

 

Reserve for Loan and Lease Losses  

 

(1,481)

 

(1,202)

 

(496)

 

(421)

 

(364)

 

 

Premises and Equipment, net  

 

566

 

565

 

470

 

436

 

353

 

 

Goodwill and Other Intangibles  

 

744

 

763

 

1,808

 

1,573

 

897

 

 

Other Assets  

 

3,769

 

2,957

 

1,997

 

1,511

 

1,289

 

 

Total Assets of Continuing Operations

 

57,210

 

62,336

 

59,849

 

54,912

 

45,059

 

 

Assets of Discontinued Operations

 

                   -

 

                   -

 

                  -

 

1,318

 

1,154

 

 

Total Assets  

 

$57,210

 

$62,336

 

$59,849

 

$56,230

 

$46,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES - END OF PERIOD ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing   

 

$7,833

 

$6,880

 

$6,174

 

$6,144

 

$5,547

 

 

Interest Bearing:

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW  

 

6,938

 

3,454

 

3,062

 

3,024

 

2,958

 

 

Money Market  

 

11,315

 

10,753

 

10,841

 

9,057

 

7,500

 

 

Time

 

15,306

 

18,072

 

12,507

 

12,822

 

9,383

 

 

Foreign

 

246

 

1,864

 

2,607

 

3,580

 

2,819

 

 

Total Interest Bearing Deposits

 

33,805

 

34,143

 

29,017

 

28,483

 

22,660

 

 

Total Deposits  

 

41,638

 

41,023

 

35,191

 

34,627

 

28,207

 

 

Short - Term Borrowings  

 

1,120

 

4,058

 

6,811

 

3,609

 

3,019

 

 

Long - Term Borrowings  

 

6,426

 

9,614

 

9,873

 

10,842

 

9,273

 

 

Other Liabilities  

 

1,040

 

1,370

 

931

 

889

 

812

 

 

Liabilities of Discontinued Operations

 

                   -

 

                   -

 

                  -

 

43

 

99

 

 

Total Liabilities    

 

50,224

 

56,065

 

52,806

 

50,010

 

41,410

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EQUITY - END OF PERIOD ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Preferred Equity  

 

            1,650

 

1,636

 

                -   

 

                 -   

 

             -   

 

 

Common Equity  

 

5,376

 

4,782

 

7,086

 

6,168

 

4,772

 

 

Accumulated Other Comprehensive Income:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gains (Losses) on Securities  

 

(13)

 

(57)

 

(10)

 

(22)

 

(36)

 

 

Unrealized Gains (Losses) on Derivatives  

 

(44)

 

(103)

 

              (47)

 

                   -

 

(1)

 

 

Postretirement Benefits - Funded Status

 

6

 

2

 

4

 

                  5

 

                   -

 

 

Total Accumulated Other Comprehensive Income

 

(51)

 

(158)

 

(53)

 

(17)

 

(37)

 

 

Total Common Equity  

 

5,325

 

4,624

 

7,033

 

6,151

 

4,735

 

 

Marshall & Ilsley Corporation Shareholders' Equity

 

6,975

 

6,260

 

7,033

 

6,151

 

4,735

 

 

Noncontrolling Interest in Subsidiaries

 

11

 

11

 

10

 

69

 

68

 

 

Total Equity

 

6,986

 

6,271

 

7,043

 

6,220

 

4,803

 

 

Total Liabilities and Equity  

 

$57,210

 

$62,336

 

$59,849

 

$56,230

 

$46,213

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Annual Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

YEARS ENDED DECEMBER 31,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

AVERAGE  ASSETS ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Cash and Due From Banks  

 

$761

 

$898

 

$1,005

 

$974

 

$923

 

 

Trading Assets

 

418

 

197

 

57

 

46

 

27

 

 

Short - Term Investments  

 

1,330

 

427

 

352

 

297

 

229

 

 

Investment Securities   

 

6,939

 

7,612

 

7,496

 

6,968

 

6,180

 

 

Loan to Metavante

 

                   -

 

                   -

 

818

 

982

 

994

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans  

 

13,878

 

14,841

 

12,672

 

11,175

 

8,955

 

 

Commercial Lease Financing  

 

512

 

521

 

515

 

516

 

439

 

 

Total Commercial Loans and Leases  

 

14,390

 

15,362

 

13,187

 

11,691

 

9,394

 

 

Commercial Real Estate

 

13,523

 

11,840

 

10,564

 

9,726

 

8,246

 

 

Residential Real Estate

 

5,450

 

5,504

 

4,214

 

3,676

 

3,209

 

 

Construction and Development:

 

 

 

 

 

 

 

 

 

 

 

 

Commercial

 

4,075

 

5,442

 

4,558

 

3,413

 

1,743

 

 

Residential

 

3,160

 

4,723

 

5,252

 

4,454

 

2,543

 

 

Total Construction and Development  

 

7,235

 

10,165

 

9,810

 

7,867

 

4,286

 

 

Consumer Loans and Leases:

 

 

 

 

 

 

 

 

 

 

 

 

Home Equity Loans and Lines  

 

4,909

 

4,902

 

4,277

 

4,540

 

4,988

 

 

Personal Loans  

 

2,090

 

1,732

 

1,417

 

1,479

 

1,522

 

 

Personal Lease Financing  

 

179

 

202

 

181

 

145

 

128

 

 

Total Consumer Loans and Leases  

 

7,178

 

6,836

 

5,875

 

6,164

 

6,638

 

 

Total Loans and Leases   

 

47,776

 

49,707

 

43,650

 

39,124

 

31,773

 

 

Reserve for Loan and Lease Losses  

 

(1,357)

 

(878)

 

(448)

 

(406)

 

(363)

 

 

Premises and Equipment, net  

 

571

 

529

 

459

 

415

 

330

 

 

Goodwill and Other Intangibles  

 

755

 

2,240

 

1,739

 

1,410

 

908

 

 

Other Assets  

 

3,070

 

2,398

 

1,816

 

1,518

 

1,319

 

 

Total Assets of Continuing Operations

 

60,263

 

63,130

 

56,944

 

51,328

 

42,320

 

 

Assets of Discontinued Operations

 

                   -

 

                   -

 

1,266

 

1,323

 

964

 

 

Total Assets  

 

$60,263

 

$63,130

 

$58,210

 

$52,651

 

$43,284

 

 

Memo:  

 

 

 

 

 

 

 

 

 

 

 

 

Average Earning Assets  

 

$56,463

 

$57,943

 

$52,373

 

$47,417

 

$39,203

 

 

Average Earning Assets Excluding Investment Securities  

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized Gains / Losses  

 

$56,456

 

$57,985

 

$52,422

 

$47,503

 

$39,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE  LIABILITIES ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

Noninterest Bearing   

 

$7,429

 

$5,858

 

$5,470

 

$5,361

 

$4,973

 

 

Interest Bearing:

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW  

 

4,947

 

3,249

 

2,905

 

3,031

 

3,096

 

 

Money Market  

 

10,463

 

11,016

 

10,473

 

8,297

 

7,053

 

 

Time

 

17,212

 

16,392

 

12,293

 

12,603

 

9,239

 

 

Foreign

 

564

 

2,760

 

2,928

 

2,844

 

2,346

 

 

Total Interest Bearing Deposits

 

33,186

 

33,417

 

28,599

 

26,775

 

21,734

 

 

Total Deposits  

 

40,615

 

39,275

 

34,069

 

32,136

 

26,707

 

 

Short - Term Borrowings  

 

3,317

 

6,163

 

4,694

 

3,638

 

2,925

 

 

Long - Term Borrowings  

 

8,676

 

9,749

 

11,534

 

10,071

 

8,190

 

 

Other  Liabilities  

 

1,047

 

981

 

1,042

 

976

 

824

 

 

Liabilities of Discontinued Operations

 

                   -

 

                   -

 

149

 

163

 

225

 

 

Total  Liabilities    

 

53,655

 

56,168

 

51,488

 

46,984

 

38,871

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AVERAGE  EQUITY ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation Shareholders'  Equity  

 

6,597

 

6,952

 

6,680

 

5,601

 

4,357

 

 

Noncontrolling Interest in Subsidiaries

 

11

 

10

 

42

 

66

 

56

 

 

Total Equity

 

6,608

 

6,962

 

6,722

 

5,667

 

4,413

 

 

Total Liabilities and Equity  

 

$60,263

 

$63,130

 

$58,210

 

$52,651

 

$43,284

 

 

Memo:  

 

 

 

 

 

 

 

 

 

 

 

 

Average Interest Bearing Liabilities  

 

$45,179

 

$49,329

 

$44,827

 

$40,484

 

$32,849

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Annual Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

KEY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

Net Interest Margin (FTE) / Avg. Earning Assets  

 

2.85

%

3.12

%

3.14

%

3.24

%

3.38

%

 

Interest Spread (FTE)  

 

2.46

 

2.67

 

2.47

 

2.60

 

2.88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Efficiency Ratio

 

65.6

 

n.m.

 

56.2

 

51.3

 

51.5

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity / Assets (End of Period)  (a)

 

12.2

 

10.1

 

11.8

 

11.0

 

10.4

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

MARGIN ANALYSIS (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

Commercial Loans and Leases  

 

4.12

%

5.56

%

7.52

%

7.38

%

6.06

%

 

Commercial Real Estate  

 

5.11

 

6.34

 

7.31

 

7.15

 

6.17

 

 

Residential Real Estate  

 

5.30

 

6.00

 

6.30

 

5.99

 

5.48

 

 

Construction and Development

 

3.65

 

5.54

 

7.87

 

8.02

 

6.86

 

 

Home Equity Loans and Lines  

 

5.06

 

6.28

 

7.48

 

7.28

 

6.28

 

 

Personal Loans and Leases  

 

5.50

 

6.38

 

7.72

 

7.24

 

6.06

 

 

Total Loans and Leases  

 

4.63

 

5.89

 

7.43

 

7.30

 

6.17

 

 

Loan to Metavante

 

                   -

 

                   -

 

4.40

 

4.40

 

4.39

 

 

Investment Securities   

 

3.95

 

4.77

 

5.27

 

5.21

 

5.01

 

 

Short - Term Investments  

 

0.49

 

1.92

 

4.67

 

4.47

 

3.00

 

 

Interest Income (FTE) / Avg. Interest Earning Assets  

 

4.42

%

5.70

%

7.05

%

6.91

%

5.92

%

 

Interest Bearing Deposits:  

 

 

 

 

 

 

 

 

 

 

 

 

Savings and NOW

 

0.40

%

0.57

%

1.28

%

1.24

%

0.79

%

 

Money Market   

 

0.75

 

1.92

 

4.23

 

4.04

 

2.48

 

 

Time

 

2.53

 

3.80

 

4.94

 

4.54

 

3.15

 

 

Foreign

 

0.36

 

1.81

 

4.92

 

4.88

 

3.09

 

 

Total Interest Bearing Deposits  

 

1.61

 

2.70

 

4.31

 

4.05

 

2.59

 

 

Short - Term Borrowings  

 

0.29

 

2.27

 

5.04

 

5.13

 

3.63

 

 

Long - Term Borrowings  

 

3.92

 

4.66

 

5.07

 

4.73

 

4.03

 

 

Interest Expense / Avg. Interest Bearing Liabilities  

 

1.96

%

3.03

%

4.58

%

4.31

%

3.04

%

 

Net Interest Margin (FTE) / Avg. Earning Assets  

 

2.85

%

3.12

%

3.14

%

3.24

%

3.38

%

 

Interest Spread (FTE)  

 

2.46

%

2.67

%

2.47

%

2.60

%

2.88

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Notes:

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Includes preferred equity and noncontrolling interest in subsidiaries.

 

 

 

 

 

 

 

 

 

 

 

 

(b)  Based on average balances excluding fair value adjustments for available for sale securities.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marshall & Ilsley Corporation

Annual Financial Information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

DECEMBER 31,

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CREDIT QUALITY ($millions)

 

 

 

 

 

 

 

 

 

 

 

 

Nonperforming Assets:

 

 

 

 

 

 

 

 

 

 

 

 

Nonaccrual Loans and Leases  

 

$1,987.1

 

$1,457.8

 

$686.9

 

$264.9

 

$134.7

 

 

Nonaccrual Loans Held for Sale

 

57.7

 

              69.2

 

                 -  

 

                  -  

 

                  -  

 

 

Total Nonperforming Loans and Leases  

 

$2,044.8

 

$1,527.0

 

$686.9

 

$264.9

 

$134.7

 

 

Other Real Estate Owned  (OREO)

 

430.8

 

320.9

 

115.1

 

25.5

 

8.9

 

 

Total Nonperforming Assets

 

$2,475.6

 

$1,847.9

 

$802.0

 

$290.4

 

$143.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accruing Renegotiated Loans

 

$793.5

 

$270.3

 

$224.4

 

$0.1

 

$0.2

 

 

Loans Past Due 90 Days or More  

 

$8.8

 

$14.5

 

$13.9

 

$3.0

 

$5.7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2009

 

2008

 

2007

 

2006

 

2005

 

 

CREDIT QUALITY RATIOS

 

 

 

 

 

 

 

 

 

 

 

 

Net Charge-Offs / Average Loans and Leases  

 

4.26

%

2.74

%

0.59

%

0.10

%

0.12

%

 

Loan and Lease Loss Reserve / Period-End Loans and Leases  

 

3.35

 

2.41

 

1.07

 

1.00

 

1.06

 

 

Nonperforming Assets / Period-End Loans and Leases and OREO

 

5.54

 

3.67

 

1.73

 

0.69

 

0.42

 

 

Nonperforming Loans and Leases / Period-End Loans and Leases

 

4.62

 

3.05

 

1.48

 

0.63

 

0.39

 

 

Loan and Lease Loss Reserve / Nonperforming Loans and Leases (a)

 

75

 

82

 

72

 

159

 

270

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF RESERVE FOR LOAN AND LEASE LOSSES (b)

 

 

 

 

 

 

 

 

 

 

 

($ millions)

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Balance  

 

$1,202.2

 

$496.2

 

$420.6

 

$363.8

 

$358.1

 

 

Provision for Loan and Lease Losses  

 

2,314.6

 

2,037.7

 

319.8

 

50.6

 

44.8

 

 

Allowance of Banks and Loans Acquired  

 

                 -   

 

              32.1

 

             11.7

 

             45.2

 

                 -   

 

 

Loans and Leases Charged Off:  

 

 

 

 

 

 

 

 

 

 

 

 

Commercial  

 

436.6

 

169.6

 

83.2

 

16.3

 

21.5

 

 

Real Estate  

 

1,590.8

 

1,186.4

 

163.9

 

22.7

 

21.2

 

 

Personal  

 

60.0

 

36.2

 

22.3

 

14.5

 

15.6

 

 

Leases  

 

5.7

 

2.2

 

1.9

 

1.9

 

1.2

 

 

Total Charge-Offs  

 

2,093.1

 

1,394.4

 

271.3

 

55.4

 

59.5

 

 

Recoveries on Loans and Leases:  

 

 

 

 

 

 

 

 

 

 

 

 

Commercial  

 

19.8

 

7.1

 

6.4

 

6.9

 

11.8

 

 

Real Estate  

 

28.7

 

16.5

 

2.9

 

2.7

 

2.7

 

 

Personal  

 

5.8

 

5.2

 

4.2

 

4.2

 

3.1

 

 

Leases  

 

2.5

 

1.8

 

1.9

 

2.6

 

2.8

 

 

Total Recoveries  

 

56.8

 

30.6

 

15.4

 

16.4

 

20.4

 

 

Net Loan and Lease Charge-offs

 

2,036.3

 

1,363.8

 

255.9

 

39.0

 

39.1

 

 

Ending Balance  

 

$1,480.5

 

$1,202.2

 

$496.2

 

$420.6

 

$363.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:

 

 

 

 

 

 

 

 

 

 

 

 

(a)  Excludes nonaccrual loans held for sale.

 

 

 

 

 

 

 

 

 

 

 

 

(b)  May not add due to rounding.