EX-99.1 3 exhibit99-1.htm PRESS RELEASE DATED APRIL 11, 2003 MARSHALL & ILSLEY CORPORATION

EXHIBIT 99.1

Immediately

Mark Furlong (414) 765-8052
Don Wilson (414) 765-8043

 

MARSHALL & ILSLEY CORPORATION
ANNOUNCES FIRST QUARTER RESULTS

Milwaukee, Wis. - April 11, 2003 - Marshall & Ilsley Corporation (NYSE: MI) today reported 2003 first quarter adjusted earnings of $0.57 per diluted share, or $129.5 million, as compared to $0.53 per diluted share, or $115.6 million, in the first quarter of 2002. First quarter adjusted earnings per share increased 7.5 percent over the same period in 2002. Earnings for the first quarter in 2003 were $0.56 per diluted share, or $128.0 million. First quarter earnings per share increased 5.7 percent over the first quarter of 2002. First quarter 2003 adjusted results exclude $0.01 per share in acquisition-related transition expenses.

Return on average assets based on adjusted income for the first quarter was 1.61 percent as compared to 1.72 percent for the same period in 2002. Return on equity based on adjusted income was 16.95 percent this quarter as compared to 18.04 percent for the first quarter of 2002.

Based on net income, return on average assets for the first quarter was 1.59 percent compared to 1.72 percent for the same period in 2002. Based on net income, return on equity was 16.75 percent this quarter as compared to 18.04 percent for the first quarter of 2002.

The Corporation's provision for loan and lease losses was $25.7 million in the first quarter, versus $15.2 million in the same period last year. Net charge-offs for the period were $25.8 million, or 0.44 percent of total average loans and leases outstanding this quarter, and $11.2 million a year ago or 0.23 percent of total average loans and leases. Included in the charge-offs for this quarter was $19.0 million related to the carrying value of lease obligations for airplanes leased to Midwest Express Airlines, Inc., the principal subsidiary of Midwest Express Holdings, Inc. At March 31, 2003 and 2002, the allowance for loan and lease losses was 1.40 percent of total loans and leases. Nonperforming loans and leases were 0.88 percent of total loans and leases at March 31, 2003, and 0.84 percent at March 31, 2002.

Assets at March 31, 2003 were $33.2 billion, compared to $28.6 billion at the end of 2002. Book value per share was $13.89 at March 31, 2003, compared to $12.42 for the same date a year ago. Total loans and leases at quarter end were $24.2 billion, compared to $20.3 billion at March 31, 2002.

All per share information reflects the two-for-one stock split which was effective June 17, 2002.

Adjusted income results for the first quarter of 2003 provided in this press release exclude certain transactions which management believes should be excluded in order to have a clear understanding of the Corporation's financial results. These items, which are included in GAAP net income results but which are excluded from adjusted income results, are described in the reconciliation table at the end of this press release.

Marshall & Ilsley Corporation (NYSE: MI) is a diversified financial services corporation headquartered in Milwaukee, Wis., with $33.2 billion in assets. Founded in 1847, M&I Marshall & Ilsley Bank has the largest banking presence in Wisconsin with 208 offices throughout the state. In addition, M&I has 25 locations throughout Arizona; 10 offices in metropolitan Minneapolis/St. Paul, Minn.; and, locations in Duluth Minn.; Las Vegas, Nev.; and Naples, Fla. M&I's Southwest Bank affiliate has six offices in the St. Louis area, and one office in Belleville, Ill. Metavante Corporation, Marshall & Ilsley Corporation's wholly owned technology subsidiary, is a leading financial services enabler - providing virtually all of the technology an organization needs to offer financial services. M&I also provides trust and investment management, equipment leasing, mortgage banking, asset-based lending, financial planning, investments and insurance services from offices throughout the country and on the Internet (www.mibank.com or www.micorp.com). M&I's customer-based approach, internal growth and strategic acquisitions have made M&I a nationally recognized leader in the financial services industry.

###

This press release contains forward-looking statements concerning M&I's future operations and financial results. Such statements are subject to important factors that could cause M&I's actual results to differ materially from those anticipated by the forward-looking statements. These factors include (i) the factors identified in M&I's Annual Report on Form 10-K for the year ended December 31, 2002, under the heading "Forward-Looking Statements" which factors are incorporated herein by reference, and (ii) such other factors as may be described from time to time in M&I's SEC filings.

Note:

Marshall & Ilsley Corporation will hold a conference call at 11:00 a.m. central daylight time Friday, April 11, regarding first quarter earnings. For those interested in participating, please call 1-800-211-3767 and ask for M&I's quarterly earnings release conference call. If you are unable to join us at this time, a replay of the call will run through 5:00 p.m. central daylight time April 18, 2003, by calling 1-800-839-6713 and entering passcode 558 11 47 to listen.

Additional financial information to be referenced in the conference call can be found at www.micorp.com, Investor Relations, Presentations, 1st Quarter 2003 Supplemental Financial Information, after 8:00 a.m. on April 11.

[Quarterly Statistical Data attached]

 

 

M&I Corporation
Financial Information
(unaudited)

Three Months Ended

March 31,

March 31,

Percent

      2003      

      2002      

 Change 

PER SHARE DATA (a)

Diluted:

   Net Income

$0.56

$0.53

5.7

%

   Income as Adjusted (b)

0.57

0.53

7.5

Basic:

   Net Income

0.57

0.55

3.6

   Income as Adjusted (b)

0.57

0.55

3.6

Dividend Declared

0.160

0.145

10.3

Book Value

13.89

12.42

11.8

Diluted Shares Outstanding (millions)

227.8

219.5

3.8

INCOME STATEMENT ($millions)

Net Interest Income (FTE)

$272.5

$248.3

9.7

%

Provision for Loan and Lease Losses

25.7

15.2

69.1

    Data Processing Services:

       e-Finance

40.2

33.8

18.9

       Financial Technology Solutions

116.9

111.2

5.1

______________

_______________

    Total Data Processing Services

157.1

145.0

8.3

    Item Processing

10.3

10.3

0.0

    Trust Services

30.0

31.0

-3.2

    Service Charge on Deposits

26.2

25.6

2.3

    Mortgage Banking

17.5

9.4

86.2

    Net Investment Securities Gains (Losses)

1.6

(0.7)

n.m.

    All Other

47.7

38.4

24.2

______________

_______________

Total Non-Interest Revenues

290.4

259.0

12.1

    Salaries and Employee Benefits

194.5

179.5

8.4

    Occupancy and Equipment

46.5

45.6

2.0

    Intangible Amortization

6.9

4.3

60.5

    Other

85.2

84.2

1.2

______________

_______________

Total Non-Interest Expenses

333.1

313.6

6.2

Tax Equivalent Adjustment

8.0

8.0

0.0

______________

_______________

Pre-Tax Earnings

196.1

170.5

15.0

Income Taxes

66.6

54.9

21.3

______________

_______________

Income as Adjusted (b)

129.5

115.6

12.0

==============

===============

Adjustments (b)

(1.5)

0.0

n.m.

______________

_______________

Net Income

$128.0

$115.6

10.7

%

==============

===============

KEY RATIOS

Net Interest Margin(FTE) / Avg. Earning Assets

3.79

%

4.09

%

-7.3

%

Interest Spread (FTE)

3.46

3.66

-5.5

Efficiency Ratio

59.6

61.8

-3.6

Efficiency Ratio without Metavante

48.5

50.7

-4.3

Return on Assets

1.59

1.72

-7.6

Return on Equity

16.75

18.04

-7.2

Return on Assets - Income as Adjusted (b)

1.61

1.72

-6.4

Return on Equity - Income as Adjusted (b)

16.95

18.04

-6.0

Equity / Assets (End of Period)

9.41

9.53

-1.3

Notes:   (a) Prior periods have been restated for the 2 for 1 stock split effective 6-17-02.
              (b) See reconciliation of Income as Adjusted to Net Income.

M&I Corporation
Financial Information
(unaudited)

As of

March 31,

March 31,

Percent

ASSETS ($millions)

      2003      

      2002      

 Change 

Cash & Due From Banks

$958

$714

34.2

%

Trading Securities

22

7

214.3

Short - Term Investments

274

1,229

-77.7

Investment Securities

5,278

4,240

24.5

Loans and Leases:

    Commercial Loans & Leases

7,399

6,517

13.5

    Commercial Real Estate

7,716

6,078

26.9

    Residential Real Estate

2,818

2,497

12.9

    Home Equity Loans & Lines

4,118

3,517

17.1

    Personal Loans and Leases

2,149

1,676

28.2

______________

_______________

Total Loans and Leases

24,200

20,285

19.3

Reserve for Loan & Leases Losses

(338)

(284)

19.0

Premises and Equipment, net

439

417

5.3

Goodwill and Intangibles

1,094

731

49.7

Other Assets

1,322

1,221

8.3

______________

_______________

Total Assets

$33,249

$28,560

16.4

%

==============

===============

LIABILITIES & SHAREHOLDERS' EQUITY ($millions)

Deposits:

    Noninterest Bearing

$4,278

$3,382

26.5

%

    Bank Issued Interest Bearing Activity

10,138

8,851

14.5

    Bank Issued Time

3,483

3,562

-2.2

______________

_______________

    Total Bank Issued Deposits

17,899

15,795

13.3

    Wholesale Deposits

3,427

2,034

68.5

______________

_______________

Total Deposits

21,326

17,829

19.6

Short - Term Borrowings

5,511

5,609

-1.7

Long - Term Borrowings

2,272

1,523

49.2

Other Liabilities

1,011

876

15.4

Shareholders' Equity

3,129

2,723

14.9

______________

_______________

Total Liabilities & Shareholders' Equity

$33,249

$28,560

16.4

%

==============

===============

Three Months Ended

March 31,

March 31,

Percent

      2003      

      2002      

 Change 

AVERAGE ASSETS ($millions)

Cash & Due From Banks

$764

$650

17.5

%

Trading Securities

18

10

80.0

Short - Term Investments

257

1,086

-76.3

Investment Securities

5,081

4,162

22.1

Loans and Leases:

    Commercial Loans & Leases

7,221

6,258

15.4

    Commercial Real Estate

7,611

5,853

30.0

    Residential Real Estate

2,798

2,477

13.0

    Home Equity Loans and Lines

4,048

3,176

27.5

    Personal Loans and Leases

2,222

1,687

31.7

______________

_______________

Total Loans and Leases

23,900

19,451

22.9

Reserve for Loan & Leases Losses

(345)

(280)

23.2

Premises and Equipment, net

444

400

11.0

Goodwill and Intangibles

1,089

635

71.5

Other Assets

1,427

1,229

16.1

______________

_______________

Total Assets

$32,635

$27,343

19.4

%

==============

===============

AVG LIABILITIES & SHAREHOLDERS' EQUITY ($millions)

Deposits:

    Noninterest Bearing

$3,860

$3,184

21.2

%

    Bank Issued Interest Bearing Activity

10,037

8,532

17.6

    Bank Issued Time

3,567

3,532

1.0

______________

_______________

    Total Bank Issued Deposits

17,464

15,248

14.5

    Wholesale Deposits

3,683

1,784

106.4

______________

_______________

Total Deposits

21,147

17,032

24.2

Short - Term Borrowings

3,610

4,474

-19.3

Long - Term Borrowings

3,698

2,428

52.3

Other Liabilities

1,080

810

33.3

Shareholders' Equity

3,100

2,599

19.3

______________

_______________

Total Liabilities & Shareholders' Equity

$32,635

$27,343

19.4

%

=============

===============

M&I Corporation
Financial Information
(unaudited)

Three Months Ended

March 31,

March 31,

Percent

      2003      

      2002      

 Change 

CREDIT QUALITY (a)

Net Charge-Offs (Recoveries) ($millions)

$25.8

$11.2

130.4

%

Net Charge-Offs (Recoveries) / Average Loans & Leases

0.44

%

0.23

%

Loan and Lease Loss Reserve ($millions)

$338.3

$284.2

19.0

%

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

1.40

%

1.40

%

Non-Performing Loans & Leases (NPL)($millions)

$212.1

$170.3

24.5

%

NPL's / Period-End Loans & Leases

0.88

%

0.84

%

Loan and Lease Loss Reserve / Non-Performing Loans & Leases

159

%

167

%

MARGIN ANALYSIS (b)

Loans and Leases:

    Commercial Loans & Leases

4.70

%

5.40

%

    Commercial Real Estate

5.96

6.85

    Residential Real Estate

6.39

7.21

    Home Equity Loans and Lines

5.96

6.93

    Personal Loans and Leases

5.76

7.21

______________

_______________

Total Loans and Leases

5.61

6.47

Investment Securities

5.52

7.32

Trading Securities

1.48

2.58

Short - Term Investments

1.16

1.66

______________

_______________

Interest Income(FTE) / Avg. Interest Earning Assets

5.56

%

6.40

%

==============

===============

Interest Bearing Deposits:

    Bank Issued Interest Bearing Activity

0.90

%

1.30

%

    Bank Issued Time

2.70

3.74

______________

_______________

    Total Bank Issued Deposits

1.37

2.01

    Wholesale Deposits

1.84

2.50

______________

_______________

Total Interest Bearing Deposits

1.47

2.08

Short - Term Borrowings

2.48

3.52

Long - Term Borrowings

4.63

5.07

______________

_______________

Interest Expense / Avg. Interest Bearing Liabilities

2.10

%

2.74

%

==============

===============

Net Interest Margin(FTE) / Avg. Earning Assets

3.79

%

4.09

%

==============

===============

Interest Spread (FTE)

3.46

%

3.66

%

==============

===============

Notes:    (a) Includes Loans past due 90 days or more
               (b) Based on average balances excluding fair value adjustments for available for sale securities.

Reconciliation of Income as Adjusted to Net Income

Income as Adjusted

$129.5

$115.6

Acquisition and Transition Related

        Charges - Metavante

(1.5)

0.0

______________

_______________

Net Income

$128.0

$115.6

==============

==============

METAVANTE CORPORATION METRICS (000's)

e-Finance

Bill Payment Transactions

20,406

9,919

105.7

%

Bill Payment Active Consumers

918

405

126.7

Consumer eBanking Users

536

470

14.1

Financial Technology

EFT Transactions Switched/Routed

281,019

220,542

27.4

Debit Transactions Authorized/Settled

168,307

138,286

21.7

Financial Technology Transactions

1,810,537

1,546,564

17.1