EX-99.1 2 exhibit99-1.htm PRESS RELEASE DATED JULY 17, 2006 EXHIBIT 99.1

Exhibit 99.1

 

[exhibit991002.gif]

 
 

News Release

Marshall & Ilsley Corporation

770 North Water Street

Milwaukee, Wisconsin 53202

414 765-7700 Main

414 298-2921 Fax

mibank.com

 


 

For Release:

Immediately

   
 

Contacts:

Greg Smith, senior vice president, chief financial officer

414 765-7727

Dave Urban, vice president, corporate treasury

414 765-7853

MARSHALL & ILSLEY CORPORATION ANNOUNCES SECOND QUARTER RESULTS


Milwaukee, Wis. – July 17, 2006 – Marshall & Ilsley Corporation (NYSE: MI) today reported 2006 second quarter net income of $203.7 million, or $0.79 per diluted share, as compared to $183.7 million, or $0.79 per diluted share, in the second quarter of 2005. Second quarter net income increased 10.9 percent over the same period in 2005.


Net income for the six months ended June 30, 2006 was $390.5 million, or $1.57 per diluted share, compared to $349.1 million, or $1.50 per diluted share, in the first half of 2005.


Earnings for the quarter and the six months ended June 30, 2005, include a $16.2 million after-tax gain, or $0.07 per diluted share, resulting from the sale of a venture capital investment, net of related expenses.


The results of operations and financial position as at and for the three and six months ended June 30, 2006, include the effect of the previously announced acquisitions of Gold Banc Corporation, Inc., and Trustcorp Financial, Inc., which were both completed on April 1, 2006. As of April 1, 2006, Gold Banc Corporation, Inc., and Trustcorp Financial, Inc., had assets of $4.9 billion. The acquired companies had loans of $3.9 billion and bank issued deposits of $3.1 billion. The combined purchase price for these companies, which included approximately $146 million of cash, was $898 million.


Return on average assets based on net income for the second quarter was 1.53 percent, as compared to 1.73 percent for the same period in 2005. Return on average equity based on net income was 14.36 percent this quarter as compared to 17.52 percent for the second quarter of 2005. Without the gain on the sale of the venture capital investment, net of expenses, the return on average assets for the second quarter of 2005 would have been 1.58 percent, and the return on average equity for the same period would have been 15.97 percent.


The Corporation’s provision for loan and lease losses was $11.1 million in the second quarter of 2006, versus $13.7 million in the same period last year. Net charge-offs for the period were $9.9 million, or 0.10 percent of total average loans and leases outstanding this quarter, and $11.9 million a year ago or 0.15 percent of total average loans and leases. At June 30, 2006, the allowance for loan and lease losses was 1.03 percent of total loans and leases, compared to 1.12 percent a year earlier. Nonperforming loans and leases were 0.49 percent of total loans and leases at June 30, 2006, and 0.41 percent at June 30, 2005.


Assets at June 30, 2006, were $54.4 billion, compared to $43.5 billion at June 30, 2005. Book value per share was $22.81 at June 30, 2006, compared to $18.76 for the same date a year ago. Total loans and leases were $40.4 billion, compared to $32.1 billion at June 30, 2005.


Marshall & Ilsley Corporation (NYSE: MI) is a diversified financial services corporation headquartered in Milwaukee, Wis., with $54 billion in assets. Founded in 1847, M&I Marshall & Ilsley Bank is the largest Wisconsin-based bank with 196 offices throughout the state.  In addition, M&I has 42 locations throughout Arizona; 17 offices in Kansas City and nearby communities; 15 offices on Florida’s west coast; 15 offices in metropolitan Minneapolis/St. Paul, and one in Duluth, Minn.; three offices in Tulsa, Okla.; and one office in Las Vegas, Nev.  M&I’s Southwest Bank subsidiary has 15 offices in the greater St. Louis area.  Metavante Corporation, Marshall & Ilsley Corporation’s wholly owned technology subsidiary, provides 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, 2005 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 Monday, July 17, regarding second quarter earnings. For those interested in listening, please call 1-800-500-0920 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 be available beginning at 2:30 p.m. on July 17 and will run through 5:00 p.m. July 24, by calling 1-888-203-1112 and entering pass code 334 28 00.

Supplemental financial information referenced in the conference call can be found at www.micorp.com, Investor Relations, after 8:00 a.m. on July 17.



Marshall & Ilsley Corporation

              

Financial Information

              

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  

Three Months Ended

    

Six Months Ended

   
  

June 30,

 

June 30,

 

Percent

  

June 30,

 

June 30,

 

Percent

 
  

2006

 

2005

 

Change

  

2006

 

2005

 

Change

 

PER SHARE DATA

              

Diluted:  

             

   Net  Income  

$0.79

 

$0.79

 

0.0

%

 

$1.57

 

$1.50

 

4.7

%

Basic:  

             

   Net  Income  

0.81

 

0.80

 

1.3

  

1.60

 

1.53

 

4.6

 

Dividend Declared  

0.270

 

0.240

 

12.5

  

0.510

 

0.450

 

13.3

 

Book Value  

22.81

 

18.76

 

21.6

  

22.81

 

18.76

 

21.6

 

Shares  Outstanding (millions):

             

     Average - Diluted  

258.3

 

233.9

 

10.4

  

249.4

 

233.3

 

6.9

 

     End of Period

254.0

 

229.7

 

10.6

  

254.0

 

229.7

 

10.6

 
               

INCOME STATEMENT ($millions)

              
               

Net Interest Income (FTE)  

$381.8

 

$321.4

 

18.8

%

 

$714.3

 

$628.5

 

13.7

%

Provision for Loan and Lease Losses  

11.1

 

13.7

 

-19.0

  

22.1

 

21.9

 

0.9

 
              

     Data Processing Services  

345.0

 

282.4

 

22.2

  

688.0

 

565.3

 

21.7

 

     Wealth Management

56.3

 

48.1

 

17.0

  

109.1

 

95.2

 

14.6

 

     Service Charge on Deposits  

25.0

 

23.7

 

5.5

  

47.5

 

47.0

 

1.1

 

     Mortgage Banking  

12.3

 

11.2

 

9.8

  

24.7

 

19.4

 

27.3

 

     Net Investment Securities Gains (Losses)  

1.0

 

              29.4

 

-96.6

  

2.1

 

           35.3

 

-94.1

 

     All Other  

44.8

 

39.5

 

13.4

  

85.7

 

74.6

 

14.9

 

Total Non-Interest Revenues  

484.4

 

434.3

 

11.5

  

957.1

 

836.8

 

14.4

 
              

     Salaries and Employee Benefits  

307.1

 

269.0

 

14.2

  

584.5

 

514.1

 

13.7

 

     Occupancy and Equipment  

63.8

 

50.9

 

25.3

  

121.6

 

104.2

 

16.7

 

     Intangible Amortization   

12.0

 

8.1

 

48.1

  

20.9

 

16.2

 

29.0

 

     Other  

161.4

 

131.8

 

22.5

  

322.4

 

268.3

 

20.2

 

Total Non-Interest Expenses  

544.3

 

459.8

 

18.4

  

1,049.4

 

902.8

 

16.2

 
              

Tax Equivalent Adjustment  

7.7

 

8.5

 

-9.4

  

15.6

 

16.6

 

-6.0

 

Pre-Tax Earnings  

303.1

 

273.7

 

10.7

  

584.3

 

524.0

 

11.5

 

Income Taxes  

99.4

 

90.0

 

10.4

  

193.8

 

174.9

 

10.8

 
              

Net  Income

$203.7

 

$183.7

 

10.9

%

 

$390.5

 

$349.1

 

11.9

%

              

KEY  RATIOS

              
              

Net Interest Margin (FTE) / Avg. Earning

    Assets  

3.24

%

3.42

%

  

3.25

%

3.43

%

  

Interest Spread (FTE)  

2.65

 

2.97

    

2.67

 

3.01

   
              

Efficiency  Ratio   

              62.9

 

              60.9

    

             62.9

 

           61.9

   

Efficiency  Ratio  without  Metavante   

51.2

 

49.9

    

50.1

 

50.2

   
              

Return on Assets    

1.53

 

1.73

    

1.57

 

1.68

   

Return on Equity   

14.36

 

17.52

    

14.96

 

17.07

   
              

Equity / Assets (End of Period)  

10.58

 

9.84

    

10.58

 

9.84

   

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 
               
               
               

Marshall & Ilsley Corporation

              

Financial Information

              

(unaudited)

 

 

 

 

 

 

 

       
  

As of

          
  

June 30,

 

June 30,

 

Percent

        

ASSETS ($millions)

 

2006

 

2005

 

Change

        

Cash & Due  From  Banks  

$1,281

 

$976

 

31.3

%

       

Trading Securities  

55

 

22

 

150.0

        

Short - Term  Investments  

281

 

283

 

-0.7

        

Investment  Securities   

7,175

 

6,241

 

15.0

        

Loans and Leases:  

             

     Commercial  Loans & Leases  

12,219

 

9,612

 

27.1

        

     Commercial  Real  Estate  

13,859

 

10,029

 

38.2

        

     Residential  Real  Estate   

8,221

 

5,877

 

39.9

        

     Home Equity Loans & Lines  

4,537

 

4,978

 

-8.9

        

     Personal  Loans and Leases  

1,551

 

1,650

 

-6.0

        

Total  Loans and Leases   

40,387

 

32,146

 

25.6

        

Reserve for Loan & Leases Losses  

(415)

 

(360)

 

15.3

        

Premises and Equipment, net  

569

 

449

 

26.7

        

Goodwill and Intangibles  

3,155

 

2,160

 

46.1

        

Other  Assets  

1,931

 

1,567

 

23.2

        

Total  Assets  

$54,419

 

$43,484

 

25.1

%

       
               

LIABILITIES & SHAREHOLDERS' EQUITY ($millions)

              

Deposits:

             

     Noninterest Bearing  

$5,773

 

$5,089

 

13.4

%

       

     Bank Issued Interest Bearing Activity  

11,818

 

9,881

 

19.6

        

     Bank Issued Time  

7,772

 

4,306

 

80.5

        

     Total Bank Issued Deposits  

25,363

 

19,276

 

31.6

        

     Wholesale Deposits  

7,595

 

6,786

 

11.9

        

Total  Deposits  

32,958

 

26,062

 

26.5

        

Short - Term  Borrowings  

6,778

 

5,162

 

31.3

        

Long - Term  Borrowings  

7,476

 

6,471

 

15.5

        

Other  Liabilities  

1,449

 

1,510

 

-4.0

        

Shareholders'  Equity  

5,758

 

4,279

 

34.6

        

Total  Liabilities  &  Shareholders'  Equity  

$54,419

 

$43,484

 

25.1

%

       
               
  

Three Months Ended

    

Six Months Ended

   
  

June 30,

 

June 30,

 

Percent

  

June 30,

 

June 30,

 

Percent

 
  

2006

 

2005

 

Change

  

2006

 

2005

 

Change

 

AVERAGE  ASSETS ($millions)

              

Cash & Due  From  Banks  

$1,031

 

$939

 

9.8

%

 

$1,006

 

$929

 

8.3

%

Trading Securities  

50

 

26

 

92.3

  

42

 

24

 

75.0

 

Short - Term  Investments  

374

 

271

 

38.0

  

345

 

230

 

50.0

 

Investment  Securities  

7,134

 

6,162

 

15.8

  

6,729

 

6,132

 

9.7

 

Loans and Leases:  

             

     Commercial  Loans & Leases  

11,897

 

9,357

 

27.1

  

11,119

 

9,109

 

22.1

 

     Commercial  Real  Estate  

13,580

 

9,867

 

37.6

  

12,089

 

9,693

 

24.7

 

     Residential  Real  Estate   

7,986

 

5,368

 

48.8

  

7,632

 

5,050

 

51.1

 

     Home Equity Loans and Lines  

4,595

 

5,099

 

-9.9

  

4,650

 

5,114

 

-9.1

 

     Personal  Loans and Leases  

1,592

 

1,603

 

-0.7

  

1,669

 

1,627

 

2.6

 

Total  Loans and Leases   

39,650

 

31,294

 

26.7

  

37,159

 

30,593

 

21.5

 

Reserve  for  Loan  &  Leases  Losses  

(416)

 

(361)

 

15.2

  

(392)

 

(361)

 

8.6

 

Premises and Equipment, net  

565

 

445

 

27.0

  

531

 

448

 

18.5

 

Goodwill and Intangibles  

3,139

 

2,154

 

45.7

  

2,819

 

2,148

 

31.2

 

Other  Assets

2,061

 

1,723

 

19.6

  

1,951

 

1,709

 

14.2

 

Total  Assets  

$53,588

 

$42,653

 

25.6

%

 

$50,190

 

$41,852

 

19.9

%

              

Memo:

             

Average Earning Assets  

$47,208

 

$37,753

    

$44,275

 

$36,979

   

Average Earning Assets Excluding Investment

            

               Securities Unrealized Gains/Losses

$47,320

 

$37,741

    

$44,360

 

$36,953

   
               

AVG  LIABILITIES & SHAREHOLDERS' EQUITY ($millions)

              

Deposits:

             

     Noninterest Bearing  

$5,404

 

$4,826

 

12.0

%

 

$5,174

 

$4,760

 

8.7

%

     Bank Issued Interest Bearing Activity  

11,640

 

9,850

 

18.2

  

11,055

 

9,863

 

12.1

 

     Bank Issued Time  

7,647

 

4,194

 

82.3

  

6,602

 

4,028

 

63.9

 

     Total Bank Issued Deposits  

24,691

 

18,870

 

30.8

  

22,831

 

18,651

 

22.4

 

     Wholesale Deposits  

8,045

 

6,600

 

21.9

  

7,288

 

6,701

 

8.8

 

Total  Deposits  

32,736

 

25,470

 

28.5

  

30,119

 

25,352

 

18.8

 

Short - Term  Borrowings  

3,419

 

3,392

 

0.8

  

3,395

 

3,144

 

8.0

 

Long - Term  Borrowings  

10,050

 

7,920

 

26.9

  

9,729

 

7,565

 

28.6

 

Other  Liabilities  

1,692

 

1,665

 

1.6

  

1,682

 

1,666

 

1.0

 

Shareholders'  Equity  

5,691

 

4,206

 

35.3

  

5,265

 

4,125

 

27.6

 

Total  Liabilities  &  Shareholders'  Equity  

$53,588

 

$42,653

 

25.6

%

 

$50,190

 

$41,852

 

19.9

%

              

Memo:

             

Average Interest Bearing Liabilities  

$40,801

 

$31,956

    

$38,069

 

$31,301

   
               

Marshall & Ilsley Corporation

              

Financial Information

              

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 
  

Three Months Ended

    

Six Months Ended

   
  

June 30,

 

June 30,

 

Percent

  

June 30,

 

June 30,

 

Percent

 
  

2006

 

2005

 

Change

  

2006

 

2005

 

Change

 

CREDIT  QUALITY (a)

              
               

Net Charge-Offs ($millions)  

$9.9

 

$11.9

 

-16.8

%

 

$15.9

 

$19.8

 

-19.7

%

Net Charge-Offs / Average Loans & Leases  

0.10

%

0.15

%

  

0.09

%

0.13

%

  

Loan and Lease Loss  Reserve ($millions)  

$415.2

 

$360.1

 

15.3

%

 

$415.2

 

$360.1

 

15.3

%

Loan and Lease Loss  Reserve / Period-End

    Loans & Leases  

1.03

%

1.12

%

  

1.03

%

1.12

%

  

Non-Performing Loans & Leases (NPL)

    ($millions)  

$198.0

 

$131.6

 

50.5

%

 

$198.0

 

$131.6

 

50.5

%

NPL's / Period-End Loans & Leases  

0.49

%

0.41

%

  

0.49

%

0.41

%

  

Loan and Lease Loss Reserve / Non-

    Performing Loans & Leases  

210

%

274

%

  

210

%

274

%

  
               

MARGIN  ANALYSIS (b)

              
               

Loans and Leases:  

             

     Commercial  Loans & Leases  

7.26

%

5.84

%

  

7.09

%

5.69

%

  

     Commercial  Real  Estate  

7.34

 

6.15

    

7.17

 

6.03

   

     Residential  Real  Estate   

7.01

 

5.97

    

6.94

 

5.88

   

     Home Equity Loans and Lines  

7.21

 

6.23

    

7.09

 

6.08

   

     Personal  Loans and Leases  

7.20

 

5.91

    

6.97

 

5.75

   

Total  Loans and Leases   

7.23

 

6.03

    

7.08

 

5.90

   

Investment  Securities  

5.19

 

5.03

    

5.18

 

5.02

   

Short - Term  Investments  

4.94

 

3.16

    

4.61

 

2.98

   

Interest Income (FTE) / Avg. Interest Earning

    Assets  

6.90

%

5.84

%

  

6.77

%

5.73

%

  

Interest Bearing Deposits:  

             

     Bank Issued Interest Bearing Activity  

3.26

%

1.70

%

  

3.09

%

1.54

%

  

     Bank Issued Time  

4.24

 

3.02

    

4.10

 

2.89

   

     Total Bank Issued Deposits  

3.65

 

2.10

    

3.47

 

1.93

   

     Wholesale Deposits  

4.79

 

3.00

    

4.60

 

2.80

   

Total Interest Bearing Deposits  

3.99

 

2.39

    

3.80

 

2.22

   

Short - Term  Borrowings  

5.06

 

3.36

    

4.90

 

3.23

   

Long - Term  Borrowings  

4.68

 

3.91

    

4.59

 

3.88

   

Interest Expense / Avg. Interest Bearing

    Liabilities  

4.25

%

2.87

%

  

4.10

%

2.72

%

  

Net Interest Margin(FTE) / Avg. Earning

    Assets

3.24

%

3.42

%

  

3.25

%

3.43

%

  

Interest Spread (FTE)  

2.65

%

2.97

%

  

2.67

%

3.01

%

  
              

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes:   (a)   Includes Loans past due 90 days or more.

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