Q2 2009 Earning Report of Marshall & Ilsley

Marshall & Ilsley Corporation
770 North Water Street
News Release Milwaukee, WI 53202
414 765-7700 Main
414 298-2921 Fax
mibank.com

For Release: Immediately

Contact: Greg Smith, senior vice president, chief financial officer
414 765-7727
Dave Urban, vice president, director of investor relations
414 765-7853

MARSHALL & ILSLEY CORPORATION REPORTS
2009 SECOND QUARTER RESULTS

• Net loss of $0.50 per share for 2009 second quarter.
• Aggressively addressed credit issues by writing down problem credits and strengthening
balance sheet.
o Loan loss provision of $468 million, $15 million in excess of net charge-offs.
o Allowance to loans ratio boosted to 2.83 percent, up 8 basis points from the prior
quarter.
o Common stock equity offering raised $552 million, increasing the tangible
common equity ratio to 7.3 percent.
• Reduced construction and development exposure to 14.1 percent of total loans.
• Financial results included after-tax special FDIC insurance assessment of $18 million or
$0.07 per share, securities gains of $50 million or $0.18 per share, favorable resolution of
tax matter of $18 million or $0.06 per share, and dividends paid to U.S. Treasury under
Capital Purchase Program of $25 million or $0.09 per share.
-More-

M&I – add one

Milwaukee, Wis. – July 17, 2009 – Marshall & Ilsley Corporation (NYSE: MI) (M&I) today
reported a 2009 second quarter net loss of $139.3 million, or $0.50 per share, as compared to a
net loss of $393.8 million, or $1.52 per share, in the second quarter of 2008.

“The second quarter of 2009 continued to be challenging for our nation’s economy, the financial
services industry, and Marshall & Ilsley Corporation,” said Mark Furlong, president and CEO,
Marshall & Ilsley Corporation. “We continue to work hard to address the challenges of this
economic cycle, specifically focusing on the proactive resolution of problem credits. We remain
committed to ensuring M&I emerges from this cycle in a position of strength and believe we are
continuing to make progress toward our goal of returning to profitability.”

Loan and Deposit Growth

M&I’s average loans and leases totaled $48.9 billion for the second quarter of 2009, decreasing
$1.1 billion or 2 percent compared to the second quarter of 2008. When adjusted for the targeted
reduction in the Corporation’s construction and development portfolio, loan growth was $1.7
billion or 4 percent versus the same period last year. The Corporation’s average deposits totaled
$39.9 billion for the second quarter of 2009, rising $0.8 billion or 2 percent versus the second
quarter of 2008. M&I’s average noninterest bearing deposits totaled $7.4 billion for the second
quarter of 2009, increasing $1.5 billion or 26 percent compared to the second quarter of 2008.

Net Interest Income

The Corporation’s net interest income (FTE) was $398.5 million for the second quarter of 2009,
down $56.1 million or 12 percent compared to the second quarter of 2008. The net interest
-More-

M&I – add two

margin was 2.79 percent, down 35 basis points from the same period last year and 3 basis points
from the previous quarter. The margin contraction was primarily caused by the late 2008 decline
in short term interest rates.

Asset Quality

M&I’s construction and development portfolio continued to experience deterioration in the
estimated collateral values and repayment abilities of some of the Corporation’s customers,
particularly among small and mid-sized local residential developers. M&I’s provision for loan
and lease losses was $468.2 million in the second quarter of 2009 versus $477.9 million in the
previous quarter. Net charge-offs for the period were $452.6 million. Included in this number
was an acceleration in charge-offs related to consumer real estate nonperforming loans. This
change led to a one-time increase in charge-offs of $47 million, which would otherwise have
been taken in the following quarter. These charge-offs were fully reserved.

At June 30, 2009 and 2008, the allowance for loan and lease losses was 2.83 percent and 2.05
percent, respectively, of total loans and leases. Nonperforming loans and leases were 5.18
percent of total loans and leases at June 30, 2009, compared to 2.00 percent at June 30, 2008.

Non-Interest Income

The Corporation’s non-interest income was $267.2 million for the second quarter of 2009
compared to $187.0 million for the second quarter of 2008. Total net investment securities gains
were $82.7 million for the current quarter versus $0.5 million in the same period last year.
Excluding net investment securities gains, non-interest income was relatively unchanged in the
-More-

M&I – add three

second quarter of 2009 compared to the second quarter of 2008. Wealth Management revenue
was $65.8 million for the current quarter, falling $9.0 million or 12 percent over the same period
last year. The decline was primarily driven by volatility in the equity markets in late 2008 and
early 2009. Assets under Management and Assets under Administration were $31.7 billion and
$109.3 billion, respectively, at June 30, 2009, compared to $25.4 billion and $106.4 billion,
respectively, at June 30, 2008.

Non-Interest Expense

M&I’s non-interest expense was $415.1 million for the second quarter of 2009 compared to
$380.4 million for the second quarter of 2008. FDIC insurance expense was $49.2 million for the
current quarter versus $2.2 million in the same period last year. Excluding FDIC insurance
expense, non-interest expense fell $12.3 million or 3 percent in the second quarter of 2009
compared to the second quarter of 2008. The Corporation’s salaries and employee benefits
expense was $187.2 million for the second quarter of 2009, an increase of $0.6 million or 0.4
percent from the same period last year. Included in this number was severance expense of $6
million or $0.01 per share. After adjusting for certain net credit-related expenses and other one-
time expenses, M&I’s efficiency ratio was 55.9 percent in the current quarter.

Year-to-Date Results

M&I reported a net loss of $256.3 million, or $0.94 per share, as compared to a net loss of
$247.6 million, or $0.95 per share, for the six months ended June 30, 2009 and 2008,
respectively.
-More-

M&I – add four

Balance Sheet and Capital Management

The Corporation’s consolidated assets and total equity were $59.8 billion and $6.7 billion,
respectively, at June 30, 2009, compared to $64.3 billion and $6.5 billion, respectively, at June
30, 2008. M&I issued 100 million common shares in conjunction with an equity offering on June
17, 2009. There were 368.1 million common shares outstanding at June 30, 2009, compared to
259.4 million outstanding at June 30, 2008. In the second quarter of 2009, M&I paid $25 million
or $0.09 per share for dividends on the Corporation’s Senior Preferred Stock, Series B, owned by
the U.S. Treasury under the Capital Purchase Program.

M&I’s tangible common equity ratio was 7.3 percent at June 30, 2009.

Conference Call

Marshall & Ilsley Corporation will hold a conference call at 11:00 a.m. (Central Daylight Time)
Friday, July 17, regarding second quarter results. For those interested in listening, please call 1-
888-711-1825 and ask for M&I’s quarterly results conference call. If you are unable to join us at
this time, a replay of the call will be available beginning at 3:00 p.m. on July 17 and will run
through 5:00 p.m. August 7, by calling 1-800-642-1687 and entering pass code 166 19 867.
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.

###

-More-

M&I – add five

About Marshall & Ilsley Corporation

Marshall & Ilsley Corporation (NYSE: MI) is a diversified financial services corporation
headquartered in Milwaukee, Wis., with $59.8 billion in assets. Founded in 1847, M&I Marshall
& Ilsley Bank is the largest Wisconsin-based bank, with 193 offices throughout the state. In
addition, M&I has 53 locations throughout Arizona; 32 offices in Indianapolis and nearby
communities; 36 offices along Florida’s west coast and in central Florida; 16 offices in Kansas
City and nearby communities; 26 offices in metropolitan Minneapolis/St. Paul, and one in
Duluth, Minn.; and one office in Las Vegas, Nev. M&I’s Southwest Bank subsidiary has 17
offices in the greater St. Louis area. 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.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the safe harbor
provisions of the Private Securities Litigation Reform Act of 1995. Such forward-looking
statements include, without limitation, statements regarding expected financial and operating
activities and results that are preceded by, followed by, or that include words such as “may,”
“expects,” “anticipates,” “estimates” or “believes.” 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) M&I’s exposure to the deterioration in
the commercial and residential real estate markets, along with the deterioration in the U.S.
-More-

M&I – add six

economy as a whole, which could result in increased charge-offs and increases in M&I’s
allowance for loan and lease losses, (ii) various other factors, including changes in economic
conditions affecting borrowers, new information regarding outstanding loans and identification
of additional problem loans, which could require an increase in M&I’s allowance for loan and
lease losses, (iii) M&I’s ability to maintain required levels of capital, (iv) the impact of recent
and future legislative initiatives on the financial markets or on M&I, (v) M&I’s exposure to the
actions and potential failure of other financial institutions, (vi) volatility in M&I’s stock price,
and (vii) those factors referenced in Item 1A. Risk Factors in M&I’s annual report on Form 10-K
for the year ended December 31, 2008, and as may be described from time to time in M&I’s
subsequent SEC filings, which factors are incorporated herein by reference. Readers are
cautioned not to place undue reliance on these forward-looking statements, which reflect only
M&I’s belief as of the date of this press release. Except as required by federal securities law,
M&I undertakes no obligation to update these forward-looking statements or reflect events or
circumstances after the date of this press release.

Financial Information
(unaudited)
Three Months Ended June 30, Percent Six Months Ended June 30, Percent
2009 2008 Change 2009 2008 Change
PER COMMON SHARE DATA

Diluted:
Net Loss ($0.50) ($1.52) n.m. ($0.94) ($0.95) n.m.

Basic:
Net Loss (0.50) (1.52) n.m. (0.94) (0.95) n.m.

Dividend Declared per Common Share 0.01 0.32 -96.9 % 0.02 0.63 -96.8 %
Book Value per Common Share 13.78 25.26 -45.4 13.78 25.26 -45.4
Common Shares Outstanding (millions):
Average - Diluted 280.8 258.6 8.6 272.7 259.3 5.2
End of Period 368.1 259.4 41.9 368.1 259.4 41.9

INCOME STATEMENT ($millions)

Net Interest Income (FTE) $398.5 $454.6 -12.3 % $807.3 $892.1 -9.5 %
Provision for Loan and Lease Losses 468.2 886.0 -47.2 946.1 1,032.3 -8.3

Wealth Management 65.8 74.8 -11.9 128.5 146.6 -12.4
Service Charges on Deposits 34.1 37.9 -10.1 69.4 73.6 -5.7
Mortgage Banking 18.0 6.6 172.4 28.9 16.0 80.5
Net Investment Securities Gains 82.7 0.5 n.m. 82.7 26.2 216.2
Other 66.6 67.2 -1.0 134.4 135.8 -1.0
Total Non-Interest Revenues 267.2 187.0 42.9 443.9 398.2 11.5

Salaries and Employee Benefits 187.2 186.6 0.4 342.4 361.2 -5.2
Net Occupancy and Equipment 32.4 31.2 3.8 66.2 62.5 6.0
FDIC Insurance 49.2 2.2 n.m. 64.3 4.0 n.m.
Intangible Amortization 5.8 6.0 -2.2 11.6 11.9 -2.4
Other 140.5 154.4 -9.1 276.1 256.6 7.6
Total Non-Interest Expenses 415.1 380.4 9.1 760.6 696.2 9.3

Tax Equivalent Adjustment 6.7 7.0 -4.2 13.8 14.1 -2.3
Pre-Tax Loss (224.3) (631.8) n.m. (469.3) (452.3) n.m.
Benefit for Income Taxes (110.0) (238.0) n.m. (263.0) (204.7) n.m.
Net Loss Attributable to M&I ($114.3) ($393.8) n.m. ($206.3) ($247.6) n.m.
Preferred Dividends (25.0) - (50.0) -
Net Loss Attributable to M&I Common Shareholders ($139.3) ($393.8) n.m. % ($256.3) ($247.6) n.m. %

KEY RATIOS

Net Interest Margin (FTE) / Avg. Earning Assets 2.79 % 3.14 % 2.81 % 3.11 %
Interest Spread (FTE) 2.39 2.71 2.44 2.62

Efficiency Ratio 70.7 % 59.3 % 64.9 % 55.0 %

Equity / Assets (End of Period) 11.19 % 10.15 % 11.19 % 10.15 %

(unaudited)
As of June 30, Percent
2009 2008 Change
ASSETS ($millions)
Cash & Due From Banks $797 $1,316 -39.5 %
Trading Assets 261 133 96.1
Short - Term Investments 916 596 53.7
Investment Securities 6,125 7,695 -20.4
Loans and Leases:
Commercial Loans & Leases 14,792 15,842 -6.6
Commercial Real Estate 17,728 17,246 2.8
Residential Real Estate 8,655 10,246 -15.5
Home Equity Loans & Lines 4,912 4,992 -1.6
Personal Loans and Leases 2,247 1,907 17.8
Total Loans and Leases 48,334 50,233 -3.8
Reserve for Loan & Lease Losses (1,368) (1,029) 32.9
Premises and Equipment, net 573 524 9.2
Goodwill and Intangibles 757 2,242 -66.2
Other Assets 3,393 2,550 33.1
Total Assets $59,788 $64,260 -7.0 %

LIABILITIES & EQUITY ($millions)
Deposits:
Noninterest Bearing $7,848 $6,390 22.8 %
Interest Bearing:
Savings and NOW 4,893 3,253 50.4
Money Market 9,979 10,774 -7.4
Time 18,080 17,478 3.4
Foreign 392 3,278 -88.0
Total Interest Bearing 33,344 34,783 -4.1
Total Deposits 41,192 41,173 0.0
Short - Term Borrowings 1,475 6,036 -75.6
Long - Term Borrowings 9,297 9,565 -2.8
Other Liabilities 1,135 962 17.9
Total Liabilities 53,099 57,736 -8.0
Equity:
Marshall & Ilsley Corporation Shareholders' Equity 6,678 6,514 2.5
Noncontrolling Interest in Subsidiaries 11 10 8.2
Total Equity 6,689 6,524 2.5
Total Liabilities & Equity $59,788 $64,260 -7.0 %

2009 2008 Change 2009 2008 Change
AVERAGE ASSETS ($millions)
Cash & Due From Banks $748 $879 -14.9 % $775 $916 -15.4 %
Trading Assets 581 162 258.6 583 170 242.6
Short - Term Investments 459 371 23.7 514 352 46.3
Investment Securities 7,314 7,735 -5.4 7,501 7,823 -4.1
Loans and Leases:
Commercial Loans & Leases 14,926 15,603 -4.3 15,108 15,256 -1.0
Commercial Real Estate 17,737 17,126 3.6 17,715 17,035 4.0
Residential Real Estate 9,096 10,475 -13.2 9,356 10,386 -9.9
Home Equity Loans and Lines 4,969 4,835 2.8 5,017 4,753 5.6
Personal Loans and Leases 2,149 1,892 13.5 2,148 1,840 16.7
Total Loans and Leases 48,877 49,931 -2.1 49,344 49,270 0.1
Reserve for Loan & Lease Losses (1,361) (682) 99.6 (1,304) (620) 110.4
Premises and Equipment, net 572 521 9.8 571 515 10.8
Goodwill and Intangibles 757 2,244 -66.3 759 2,243 -66.2
Other Assets 2,998 2,329 28.7 2,944 2,252 30.7
Total Assets $60,945 $63,490 -4.0 % $61,687 $62,921 -2.0 %

Memo:
Average Earning Assets $57,231 $58,199 $57,942 $57,615
Average Earning Assets Excluding Investment Securities
Unrealized Gains/Losses $57,191 $58,198 $57,951 $57,598

AVG LIABILITIES & EQUITY ($millions)
Deposits:
Noninterest Bearing $7,355 $5,828 26.2 % $6,921 $5,728 20.8 %
Interest Bearing:
Savings and NOW 4,175 3,273 27.6 3,854 3,237 19.1
Money Market 10,207 11,199 -8.9 10,418 11,443 -9.0
Time 17,652 15,977 10.5 17,776 14,969 18.8
Foreign 469 2,776 -83.1 794 3,013 -73.6
Total Interest Bearing 32,503 33,225 -2.2 32,842 32,662 0.6
Total Deposits 39,858 39,053 2.1 39,763 38,390 3.6
Short - Term Borrowings 4,206 6,799 -38.1 4,961 6,607 -24.9
Long - Term Borrowings 9,440 9,639 -2.1 9,505 9,830 -3.3
Other Liabilities 1,041 1,023 1.7 1,081 1,087 -0.5
Total Liabilities 54,545 56,514 -3.5 55,310 55,914 -1.1
Equity:
Marshall & Ilsley Corporation Shareholders' Equity 6,389 6,966 -8.3 6,366 6,997 -9.0
Noncontrolling Interest in Subsidiaries 11 10 6.1 11 10 5.5
Total Equity 6,400 6,976 -8.3 6,377 7,007 -9.0
Total Liabilities & Equity $60,945 $63,490 -4.0 % $61,687 $62,921 -2.0 %

Memo:
Average Interest Bearing Liabilities $46,149 $49,663 $47,308 $49,099

(unaudited)
2009 2008 Change 2009 2008 Change
CREDIT QUALITY (a)

Net Charge-Offs ($millions) $452.6 $400.7 12.9 % $780.5 $531.8 46.8 %
Net Charge-Offs / Average Loans & Leases 3.71 % 3.23 % 3.19 % 2.17 %
Loan and Lease Loss Reserve ($millions) $1,367.8 $1,028.8 32.9 % $1,367.8 $1,028.8 32.9 %
Loan and Lease Loss Reserve / Period-End Loans & Leases 2.83 % 2.05 % 2.83 % 2.05 %
Nonperforming Loans & Leases ($millions) $2,502.2 $1,006.8 148.5 % $2,502.2 $1,006.8 148.5 %
Nonperforming Loans & Leases / Period-End Loans & Leases 5.18 % 2.00 % 5.18 % 2.00 %
Loan and Lease Loss Reserve / Nonperforming Loans & Leases* 56 % 105 % 56 % 105 %
Nonperforming Assets (NPA) ($millions) $2,858.9 $1,213.9 135.5 % $2,858.9 $1,213.9 135.5 %
NPA / Period-End Loans & Leases and Other Real Estate Owned 5.87 % 2.41 % 5.87 % 2.41 %
Performing impaired loans:
Renegotiated ($millions) $832.8 $16.5 n.m. % $832.8 $16.5 n.m. %
Contractually past due credits:
Loans past due 90 days or more ($millions) $15.1 $17.7 -14.8 % $15.1 $17.7 -14.8 %

* Excludes nonperforming loans held for sale.

MARGIN ANALYSIS (b)

Loans and Leases:
Commercial Loans & Leases 4.01 % 5.37 % 3.96 % 5.80 %
Commercial Real Estate 4.67 6.03 4.68 6.30
Residential Real Estate 4.82 6.02 4.95 6.22
Home Equity Loans and Lines 5.06 6.27 5.12 6.58
Personal Loans and Leases 5.64 6.38 5.59 6.67
Total Loans and Leases 4.58 5.86 4.60 6.17
Investment Securities 4.11 4.77 4.19 4.90
Short - Term Investments 1.13 1.96 1.01 2.38
Interest Income (FTE) / Avg. Interest Earning Assets 4.45 % 5.68 % 4.48 % 5.96 %
Interest Bearing Deposits:
Savings and NOW 0.29 % 0.52 % 0.22 % 0.74 %
Money Market 0.72 1.80 0.67 2.39
Time 2.64 3.84 2.68 4.14
Foreign 0.36 1.76 0.34 2.41
Total Interest Bearing Deposits 1.71 2.65 1.70 3.03
Short - Term Borrowings 0.27 2.25 0.28 2.79
Long - Term Borrowings 4.06 4.58 4.15 4.75
Interest Expense / Avg. Interest Bearing Liabilities 2.06 % 2.97 % 2.04 % 3.34 %
Net Interest Margin(FTE) / Avg. Earning Assets 2.79 % 3.14 % 2.81 % 3.11 %
Interest Spread (FTE) 2.39 % 2.71 % 2.44 % 2.62 %

Notes:
(a) Nonperforming assets are comprised of nonperforming loans & leases and other real estate owned.
(b) Based on average balances excluding fair value adjustments for available for sale securities.

Q2 2009 Earning Report of Marshall & Ilsley

More Related Content

What's hot

Similar to Q2 2009 Earning Report of Marshall & Ilsley

More from earningreport earningreport

Recently uploaded

Q2 2009 Earning Report of Marshall & Ilsley