Third Quarter 2008 Highlights:
-
Total revenue up 1 percent versus second quarter and up 13 percent
year-over-year
-
Net interest income up 2 percent versus second quarter and up 22
percent year-over-year
-
Net interest margin of 3.67 percent, up 16 basis points year-over-year
-
Average total loans up 20 percent year-over-year
-
Average core deposits comprised 76.4 percent of average total deposits
-
Average all-in cost of funds was 1.60 percent
-
Total provision for credit losses of $125 million
-
Nonperforming assets of $304 million, or 0.49 percent of total assets,
at quarter-end
UnionBanCal Corporation (NYSE:UB) today reported third quarter 2008 net
income of $104.8 million, or $0.75 per diluted common share. This
compares with $127.5 million, or $0.92 per diluted common share, a year
earlier, and $141.3 million, or $1.02 per diluted common share, in
second quarter 2008. Net income for third quarter 2008 included a net
loss from discontinued operations of $5.3 million, or $0.04 per diluted
common share. Net income for third quarter 2007 included a net loss from
discontinued operations of $22.8 million, or $0.16 per diluted common
share. Net income for second quarter 2008 included an $11.5 million
after-tax, or $0.08 per diluted common share, net gain on the sale of
the insurance brokerage business, and a $4.4 million after-tax, or $0.03
per diluted common share, gain on the partial redemption of MasterCard
Inc. common stock.
Earnings from continuing operations for third quarter 2008 were $110.1
million, or $0.79 per diluted common share, compared with $150.2
million, or $1.08 per diluted common share, a year earlier, and $134.3
million, or $0.97 per diluted common share, in second quarter 2008.
For the first nine months of 2008, earnings from continuing operations
were $366.8 million, or $2.65 per diluted common share. This compares
with earnings from continuing operations for the first nine months of
2007 of $464.1 million, or $3.33 per diluted common share.
Summary of Third Quarter Results From
Continuing Operations
Third Quarter Total Revenue
For third quarter 2008, total revenue (taxable-equivalent net interest
income plus noninterest income) was $721 million, up 13 percent compared
with third quarter 2007. Net interest income increased 22 percent and
noninterest income decreased 4.6 percent. Compared with second quarter
2008, total revenue was up 1.2 percent, with net interest income up 1.8
percent and noninterest income down 0.5 percent.
Third Quarter Net Interest Income
(Taxable-equivalent)
Net interest income was $522 million in third quarter 2008, up $93
million, or 22 percent, from the same quarter a year ago, primarily due
to lower rates paid on interest bearing liabilities and strong loan
growth, partially offset by lower yields on earning assets. Average
earning assets in third quarter 2008 increased $8 billion, or 16.4
percent, compared to third quarter 2007, primarily due to a $7.7
billion, or 19.5 percent, increase in average loans.
Compared to third quarter 2007, average interest bearing deposits
increased $1.1 billion, or 4 percent, while average noninterest bearing
deposits decreased $1.4 billion, or 10.3 percent.
Average noninterest bearing deposits represented 29.7 percent of average
total deposits in third quarter 2008. The annualized average all-in cost
of funds was 1.60 percent, compared with 2.78 percent in third quarter
2007, and 1.56 percent in second quarter 2008. The Company’s
average core deposit-to-loan ratio was 67.4 percent.
The net interest margin in third quarter 2008 was 3.67 percent, an
increase of 16 basis points compared with third quarter 2007.
Third quarter 2008 net interest income increased 1.8 percent from second
quarter 2008. Average loans increased $1.7 billion, or 3.7 percent.
Average noninterest bearing deposits decreased $0.5 billion, or 4
percent. Average interest bearing deposits decreased $1.0 billion, or
3.4 percent, primarily due to a decrease in large time deposits, offset
by increased borrowings from the Federal Reserve Bank and the Federal
Home Loan Bank, a more stable source of funding. The net interest margin
decreased 7 basis points to 3.67 percent.
Third Quarter Noninterest Income
In third quarter 2008, noninterest income was $198.7 million, down $9.5
million, or 4.6 percent, from the same quarter a year ago. Service
charges on deposit accounts and trust and investment management fees
were both flat, while trading account revenues declined $9.4 million.
Third quarter 2008 noninterest income decreased $0.9 million, or 0.5
percent, compared with second quarter 2008. Service charges on deposit
accounts were flat, with lower account analysis fees offset by higher
overdraft fees.
Third Quarter Noninterest Expense
Noninterest expense for third quarter 2008 was $443.8 million, an
increase of $63.0 million, or 16.5 percent, compared with third quarter
2007. Salaries and employee benefits expense increased $21.3 million, or
9.8 percent, primarily due to annual merit increases and higher staff
levels. The provision for losses on off-balance sheet commitments was $8
million in third quarter 2008, compared to $4 million in third quarter
2007.
Noninterest expense increased $24.5 million, or 5.8 percent, compared
with second quarter 2008. Salaries and other compensation expense was
flat. The provision for losses on off-balance sheet commitments was $8
million, compared to $5 million in second quarter 2008. Other
noninterest expense increased $19.2 million, or 52.7 percent, primarily
due to losses related to the securities lending program, higher
regulatory agency fees and higher expense related to low income housing
projects.
Year-to-Date Results
Total revenue for the first nine months of 2008 was $2.1 billion, an
increase of $201 million, or 10.6 percent, compared with total revenue
of $1.9 billion in the same period of 2007. Net interest income
increased $208 million, or 16.1 percent, and noninterest income
decreased $7 million, or 1.1 percent.
Noninterest income in the first nine months of 2008 was $594 million, a
decrease of $7 million, or 1.1 percent, compared with the same period in
2007. Service charges on deposit accounts were flat, with higher account
analysis fees related to lower earnings credit rates offset by lower
overdraft fees on lower deposit balances.
For the first nine months of 2008, noninterest expense increased $110
million, or 9.5 percent, over the first nine months of 2007. Salaries
and other compensation expense increased $32 million, or 5.7 percent,
primarily due to annual merit increases, higher staff levels and higher
accruals for performance-related incentive expense. The provision for
off-balance sheet commitments was $21 million in the first nine months
of 2008, compared with $5 million in the first nine months of 2007.
Other noninterest expense increased $34.6 million, or 39.4 percent,
primarily due to losses related to the securities lending program,
higher expense related to low income housing projects and higher
regulatory agency fees.
Credit Quality
Nonperforming assets at September 30, 2008, were $304 million, or 0.49
percent of total assets. This compares with $225 million, or 0.37
percent of total assets, at June 30, 2008, and $53 million, or 0.10
percent of total assets, at September 30, 2007.
In third quarter 2008, the total provision for credit losses was $125
million, compared with a total provision for credit losses of $100
million in second quarter 2008, and a total provision for credit losses
of $20 million in third quarter 2007. The total provision for credit
losses is comprised of the provision for loan losses and the provision
for losses on off-balance sheet commitments, which is classified in
noninterest expense.
Net loans charged-off for third quarter 2008 were $63 million, or 0.53
percent of average total loans. This compares with net loans charged-off
of $31 million, or 0.28 percent of average total loans, in second
quarter 2008, and net loans charged-off of $2 million, or 0.02 percent
of average total loans, in third quarter 2007.
At September 30, 2008, the allowance for credit losses as a percent of
total loans and as a percent of nonaccrual loans was 1.43 percent and
240 percent, respectively. These ratios were 1.37 percent and 291
percent, respectively, at June 30, 2008, and 1.10 percent and 853
percent, respectively, at September 30, 2007.
Balance Sheet and Capital Ratios
At September 30, 2008, the Company had total assets of $62.6 billion.
Total loans were $48.3 billion and total deposits were $42.4 billion,
resulting in a period-end deposit-to-loan ratio of 87.7 percent. Core
deposits at period-end were $33.3 billion, resulting in a core
deposit-to-loan ratio of 68.9 percent. At period-end, total stockholders’
equity was $4.7 billion and the tangible common equity ratio was 6.96
percent. The Company’s Tier I and total
risk-based capital ratios at period-end were 8.03 percent and 10.94
percent, respectively.
Discontinued Operations
Commencing with second quarter 2008, the results of the insurance
brokerage business have been reported in discontinued operations and all
prior periods have been restated to reflect this accounting treatment.
Commencing with fourth quarter 2007, the results of the retirement
recordkeeping business have been reported in discontinued operations and
all prior periods have been restated to reflect this accounting
treatment.
Status of Merger with The Bank of
Tokyo-Mitsubishi UFJ, Ltd.
Mitsubishi UFJ Financial Group, Inc. ("MUFG") (NYSE:MTU), its wholly
owned subsidiary, The Bank of Tokyo-Mitsubishi UFJ, Ltd. ("BTMU"), and
UnionBanCal Corporation (“UNBC”)
announced on September 28, 2008, the successful completion of the cash
tender offer by MUFG and BTMU to purchase all of the outstanding shares
of UNBC that MUFG and its affiliates do not already own. The offer
expired at 12:00 midnight EDT on Friday, September 26, 2008.
On September 28, 2008, BTMU accepted for payment a total of 46,119,880
shares tendered pursuant to the offer and not withdrawn at a price of
$73.50 per share. Payment for the shares accepted for purchase under the
offer was made on October 1, 2008, in cash, without interest, by the
depositary. Following completion of the offer, BTMU owned approximately
136,337,188 shares of UNBC common stock outstanding as of October 1,
2008. Together, MUFG, BTMU and their affiliates owned approximately 97%
of our outstanding Common Stock as of such date.
In accordance with the merger agreement between BTMU and UNBC announced
on August 18, 2008, BTMU and UNBC will carry out a second-step merger as
a result of which UNBC will become a wholly owned indirect subsidiary of
MUFG. In the merger, each share of UNBC common stock not previously
purchased in the tender offer will be converted, subject to appraisal
rights, into the right to receive $73.50 per share in cash. On October
3, 2008, BTMU executed a written consent approving and adopting the
merger agreement and approving the merger. Consummation of the merger is
expected to occur as soon as reasonably practicable.
Forward-Looking Statements
The following appears in accordance with the Private Securities
Litigation Reform Act. This press release includes forward-looking
statements that involve risks and uncertainties. Forward-looking
statements can be identified by the fact that they do not relate
strictly to historical or current facts. Often, they include the words “believe,”
”continue,” “expect,”
“target,” “anticipate,”
“intend,” “plan,”
“estimate,” “potential,”
“project,” or
words of similar meaning, or future or conditional verbs such as “will,”
“would,” “should,”
“could,” or “may.”
They may also consist of annualized amounts based on historical interim
period results. Forward-looking statements in this press release include
those related to the anticipated consummation of the merger.
There are numerous risks and uncertainties that could and will cause
actual results to differ materially from those discussed in the Company’s
forward-looking statements. Many of these factors are beyond the Company’s
ability to control or predict and could have a material adverse effect
on the Company’s stock price, financial
condition, and results of operations or prospects. Such risks and
uncertainties include, but are not limited to, declines or disruptions
in the stock, bond, or credit markets which may adversely affect the
Company or the Company’s borrowers or other
customers; adverse economic conditions in the United States; adverse
economic and fiscal conditions in California; increased energy costs;
global political and general economic conditions related to the war on
terrorism and other hostilities; fluctuations in interest rates; the
controlling interest in UnionBanCal Corporation of BTMU, which is a
wholly-owned subsidiary of MUFG; the effects of filing taxes on the
worldwide unitary basis; competition in the banking and financial
services industries; deposit pricing pressures; the levels of commercial
and residential real estate activity in our market; adverse effects of
current and future banking laws, rules and regulations and their
enforcement; effects of governmental fiscal or monetary policies; legal
or regulatory proceedings or investigations; changes in accounting
practices or requirements; and risks associated with various strategies
the Company may pursue, including potential acquisitions, divestitures
and restructurings.
A complete description of the Company, including related risk factors,
is discussed in the Company’s public filings
with the Securities and Exchange Commission, which are available by
calling (415) 765-2969 or online at http://www.sec.gov.
All forward-looking statements included in this press release are based
on information available at the time of the release, and the Company
assumes no obligation to update any forward-looking statement.
Based in San Francisco, UnionBanCal Corporation is a bank holding
company with assets of $62.6 billion at September 30, 2008. Its primary
subsidiary, Union Bank of California, N.A., had 336 banking offices in
California, Oregon and Washington, and 2 international offices at
September 30, 2008.
|
UnionBanCal Corporation and Subsidiaries
|
|
Financial Highlights (Unaudited)
|
|
Exhibit 1
|
|
|
|
|
|
|
|
|
Percent Change to
|
|
|
As of and for the Three Months Ended
|
|
Sept. 30, 2008 from
|
|
|
Sept. 30,
|
|
June 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
June 30,
|
|
(Dollars in thousands, except per share data)
|
2007
|
|
2008
|
|
2008
|
|
2007
|
|
2008
|
|
Results of operations:
|
|
|
|
|
|
|
|
|
|
|
Net interest income (1)
|
$428,952
|
|
|
$512,887
|
|
|
$522,296
|
|
|
21.76
|
%
|
|
1.83
|
%
|
|
Noninterest income
|
208,187
|
|
|
199,626
|
|
|
198,721
|
|
|
(4.55
|
%)
|
|
(0.45
|
%)
|
|
Total revenue
|
637,139
|
|
|
712,513
|
|
|
721,017
|
|
|
13.16
|
%
|
|
1.19
|
%
|
|
Noninterest expense
|
380,847
|
|
|
419,312
|
|
|
443,812
|
|
|
16.53
|
%
|
|
5.84
|
%
|
|
Provision for loan losses
|
16,000
|
|
|
95,000
|
|
|
117,000
|
|
|
nm
|
|
23.16
|
%
|
|
Income from continuing operations before income taxes (1)
|
240,292
|
|
|
198,201
|
|
|
160,205
|
|
|
(33.33
|
%)
|
|
(19.17
|
%)
|
|
Taxable-equivalent adjustment
|
2,389
|
|
|
2,329
|
|
|
2,550
|
|
|
6.74
|
%
|
|
9.49
|
%
|
|
Income tax expense
|
87,664
|
|
|
61,574
|
|
|
47,549
|
|
|
(45.76
|
%)
|
|
(22.78
|
%)
|
|
Income from continuing operations
|
150,239
|
|
|
134,298
|
|
|
110,106
|
|
|
(26.71
|
%)
|
|
(18.01
|
%)
|
|
Income (loss) from discontinued operations
|
(22,780
|
)
|
|
7,047
|
|
|
(5,276
|
)
|
|
76.84
|
%
|
|
nm
|
|
Net income
|
$127,459
|
|
|
$141,345
|
|
|
$104,830
|
|
|
(17.75
|
%)
|
|
(25.83
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
|
|
|
Basic earnings:
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
$1.09
|
|
|
$0.98
|
|
|
$0.80
|
|
|
(26.61
|
%)
|
|
(18.37
|
%)
|
|
Net income
|
0.93
|
|
|
1.03
|
|
|
0.76
|
|
|
(18.28
|
%)
|
|
(26.21
|
%)
|
|
Diluted earnings:
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
1.08
|
|
|
0.97
|
|
|
0.79
|
|
|
(26.85
|
%)
|
|
(18.56
|
%)
|
|
Net income
|
0.92
|
|
|
1.02
|
|
|
0.75
|
|
|
(18.48
|
%)
|
|
(26.47
|
%)
|
|
Dividends (2)
|
0.52
|
|
|
0.52
|
|
|
0.52
|
|
|
0.00
|
%
|
|
0.00
|
%
|
|
Book value (end of period)
|
33.71
|
|
|
34.11
|
|
|
33.50
|
|
|
(0.62
|
%)
|
|
(1.79
|
%)
|
|
Common shares outstanding (end of period) (3)
|
138,523,666
|
|
|
138,050,671
|
|
|
140,069,898
|
|
|
1.12
|
%
|
|
1.46
|
%
|
|
Weighted average common shares outstanding - basic (3)
|
137,667,976
|
|
|
137,208,620
|
|
|
138,197,446
|
|
|
0.38
|
%
|
|
0.72
|
%
|
|
Weighted average common shares outstanding - diluted
(3)
|
139,067,952
|
|
|
137,899,057
|
|
|
139,969,419
|
|
|
0.65
|
%
|
|
1.50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet (end of period):
|
|
|
|
|
|
|
|
|
|
|
Total assets (4)
|
$54,343,045
|
|
|
$60,593,921
|
|
|
$62,599,753
|
|
|
15.19
|
%
|
|
3.31
|
%
|
|
Total loans
|
39,745,341
|
|
|
46,041,358
|
|
|
48,306,118
|
|
|
21.54
|
%
|
|
4.92
|
%
|
|
Nonperforming assets
|
52,562
|
|
|
224,944
|
|
|
304,246
|
|
|
nm
|
|
35.25
|
%
|
|
Total deposits
|
42,242,889
|
|
|
42,604,419
|
|
|
42,355,853
|
|
|
0.27
|
%
|
|
(0.58
|
%)
|
|
Medium and long-term debt
|
1,871,726
|
|
|
2,809,329
|
|
|
3,827,164
|
|
|
nm
|
|
36.23
|
%
|
|
Stockholders' equity
|
4,669,454
|
|
|
4,708,790
|
|
|
4,692,648
|
|
|
0.50
|
%
|
|
(0.34
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance sheet (period average):
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
$53,367,191
|
|
|
$59,269,965
|
|
|
$61,145,251
|
|
|
14.57
|
%
|
|
3.16
|
%
|
|
Total loans
|
39,484,785
|
|
|
45,494,161
|
|
|
47,196,204
|
|
|
19.53
|
%
|
|
3.74
|
%
|
|
Earning assets
|
48,901,494
|
|
|
54,935,058
|
|
|
56,920,548
|
|
|
16.40
|
%
|
|
3.61
|
%
|
|
Total deposits
|
41,962,726
|
|
|
43,203,180
|
|
|
41,661,224
|
|
|
(0.72
|
%)
|
|
(3.57
|
%)
|
|
Stockholders' equity
|
4,664,229
|
|
|
4,616,596
|
|
|
4,588,441
|
|
|
(1.62
|
%)
|
|
(0.61
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial ratios (5):
|
|
|
|
|
|
|
|
|
|
|
Return on average assets (6):
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
1.12
|
%
|
|
0.91
|
%
|
|
0.72
|
%
|
|
|
|
|
|
Net income
|
0.95
|
%
|
|
0.96
|
%
|
|
0.68
|
%
|
|
|
|
|
|
Return on average stockholders' equity (6):
|
|
|
|
|
|
|
|
|
|
|
From continuing operations
|
12.78
|
%
|
|
11.70
|
%
|
|
9.55
|
%
|
|
|
|
|
|
Net income
|
10.84
|
%
|
|
12.31
|
%
|
|
9.09
|
%
|
|
|
|
|
|
Efficiency ratio (7)
|
59.14
|
%
|
|
58.14
|
%
|
|
60.37
|
%
|
|
|
|
|
|
Net interest margin (1)
|
3.51
|
%
|
|
3.74
|
%
|
|
3.67
|
%
|
|
|
|
|
|
Dividend payout ratio
|
47.71
|
%
|
|
53.06
|
%
|
|
65.00
|
%
|
|
|
|
|
|
Tangible common equity ratio
|
7.79
|
%
|
|
7.22
|
%
|
|
6.96
|
%
|
|
|
|
|
|
Tier 1 risk-based capital ratio (4) (8)
|
8.40
|
%
|
|
7.96
|
%
|
|
8.03
|
%
|
|
|
|
|
|
Total risk-based capital ratio (4) (8)
|
11.28
|
%
|
|
10.84
|
%
|
|
10.94
|
%
|
|
|
|
|
|
Leverage ratio (4) (8)
|
8.39
|
%
|
|
7.95
|
%
|
|
7.97
|
%
|
|
|
|
|
|
Allowance for loan losses to:
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
0.88
|
%
|
|
1.14
|
%
|
|
1.20
|
%
|
|
|
|
|
|
Nonaccrual loans
|
683.96
|
%
|
|
243.59
|
%
|
|
200.94
|
%
|
|
|
|
|
|
Allowances for credit losses to (9) :
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
1.10
|
%
|
|
1.37
|
%
|
|
1.43
|
%
|
|
|
|
|
|
Nonaccrual loans
|
852.52
|
%
|
|
291.42
|
%
|
|
239.50
|
%
|
|
|
|
|
|
Net loans charged off to average total loans (6)
|
0.02
|
%
|
|
0.28
|
%
|
|
0.53
|
%
|
|
|
|
|
|
Nonperforming assets to total loans and foreclosed assets
|
0.13
|
%
|
|
0.49
|
%
|
|
0.63
|
%
|
|
|
|
|
|
Nonperforming assets to total assets (4)
|
0.10
|
%
|
|
0.37
|
%
|
|
0.49
|
%
|
|
|
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Financial Highlights (Unaudited)
|
|
Exhibit 2
|
|
|
|
|
|
|
|
Percent Change to
|
|
|
|
As of and for the Nine Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
(Dollars in thousands, except per share data)
|
|
|
2007
|
|
|
|
2008
|
|
|
2007
|
|
Results of operations:
|
|
|
|
|
|
|
|
Net interest income (1)
|
|
$
|
1,290,535
|
|
|
$
|
1,498,287
|
|
|
16.10
|
%
|
|
Noninterest income
|
|
|
600,590
|
|
|
|
593,743
|
|
|
(1.14
|
%)
|
|
Total revenue
|
|
|
1,891,125
|
|
|
|
2,092,030
|
|
|
10.62
|
%
|
|
Noninterest expense
|
|
|
1,156,517
|
|
|
|
1,266,330
|
|
|
9.50
|
%
|
|
(Reversal of) provision for loan losses
|
|
|
25,000
|
|
|
|
284,000
|
|
|
nm
|
|
Income from continuing operations before income taxes (1)
|
|
|
709,608
|
|
|
|
541,700
|
|
|
(23.66
|
%)
|
|
Taxable-equivalent adjustment
|
|
|
6,755
|
|
|
|
7,405
|
|
|
9.62
|
%
|
|
Income tax expense
|
|
|
238,727
|
|
|
|
167,493
|
|
|
(29.84
|
%)
|
|
Income from continuing operations
|
|
|
464,126
|
|
|
|
366,802
|
|
|
(20.97
|
%)
|
|
Income (loss) from discontinued operations
|
|
|
(21,702
|
)
|
|
|
(12,037
|
)
|
|
44.54
|
%
|
|
Net income
|
|
$
|
442,424
|
|
|
$
|
354,765
|
|
|
(19.81
|
%)
|
|
|
|
|
|
|
|
|
|
Per common share:
|
|
|
|
|
|
|
|
Basic earnings:
|
|
|
|
|
|
|
|
From continuing operations
|
|
$
|
3.37
|
|
|
$
|
2.67
|
|
|
(20.77
|
%)
|
|
Net income
|
|
|
3.21
|
|
|
|
2.58
|
|
|
(19.63
|
%)
|
|
Diluted earnings:
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
3.33
|
|
|
|
2.65
|
|
|
(20.42
|
%)
|
|
Net income
|
|
|
3.18
|
|
|
|
2.56
|
|
|
(19.50
|
%)
|
|
Dividends (2)
|
|
|
1.51
|
|
|
|
1.56
|
|
|
3.31
|
%
|
|
Book value (end of period)
|
|
|
33.71
|
|
|
|
33.50
|
|
|
(0.62
|
%)
|
|
Common shares outstanding (end of period) (3)
|
|
|
138,523,666
|
|
|
|
140,069,898
|
|
|
1.12
|
%
|
|
Weighted average common shares outstanding - basic (3)
|
|
|
137,694,682
|
|
|
|
137,473,242
|
|
|
(0.16
|
%)
|
|
Weighted average common shares outstanding - diluted (3)
|
|
|
139,291,920
|
|
|
|
138,584,608
|
|
|
(0.51
|
%)
|
|
|
|
|
|
|
|
|
|
Balance sheet (end of period):
|
|
|
|
|
|
|
|
Total assets (4)
|
|
$
|
54,343,045
|
|
|
$
|
62,599,753
|
|
|
15.19
|
%
|
|
Total loans
|
|
|
39,745,341
|
|
|
|
48,306,118
|
|
|
21.54
|
%
|
|
Nonperforming assets
|
|
|
52,562
|
|
|
|
304,246
|
|
|
nm
|
|
Total deposits
|
|
|
42,242,889
|
|
|
|
42,355,853
|
|
|
0.27
|
%
|
|
Medium and long-term debt
|
|
|
1,871,726
|
|
|
|
3,827,164
|
|
|
nm
|
|
Stockholders' equity
|
|
|
4,669,454
|
|
|
|
4,692,648
|
|
|
0.50
|
%
|
|
|
|
|
|
|
|
|
|
Balance sheet (period average):
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
53,065,919
|
|
|
$
|
59,023,615
|
|
|
11.23
|
%
|
|
Total loans
|
|
|
38,931,283
|
|
|
|
45,138,144
|
|
|
15.94
|
%
|
|
Earning assets
|
|
|
48,568,556
|
|
|
|
54,689,402
|
|
|
12.60
|
%
|
|
Total deposits
|
|
|
41,966,403
|
|
|
|
42,821,802
|
|
|
2.04
|
%
|
|
Stockholders' equity
|
|
|
4,588,063
|
|
|
|
4,640,908
|
|
|
1.15
|
%
|
|
|
|
|
|
|
|
|
|
Financial ratios (5):
|
|
|
|
|
|
|
|
Return on average assets (6):
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
1.17
|
%
|
|
|
0.83
|
%
|
|
|
|
Net income
|
|
|
1.11
|
%
|
|
|
0.80
|
%
|
|
|
|
Return on average stockholders' equity (6):
|
|
|
|
|
|
|
|
From continuing operations
|
|
|
13.52
|
%
|
|
|
10.56
|
%
|
|
|
|
Net income
|
|
|
12.89
|
%
|
|
|
10.21
|
%
|
|
|
|
Efficiency ratio (7)
|
|
|
60.89
|
%
|
|
|
59.49
|
%
|
|
|
|
Net interest margin (1)
|
|
|
3.54
|
%
|
|
|
3.65
|
%
|
|
|
|
Dividend payout ratio
|
|
|
44.81
|
%
|
|
|
58.43
|
%
|
|
|
|
Tangible common equity ratio
|
|
|
7.79
|
%
|
|
|
6.96
|
%
|
|
|
|
Tier 1 risk-based capital ratio (4) (8)
|
|
|
8.40
|
%
|
|
|
8.03
|
%
|
|
|
|
Total risk-based capital ratio (4) (8)
|
|
|
11.28
|
%
|
|
|
10.94
|
%
|
|
|
|
Leverage ratio (4) (8)
|
|
|
8.39
|
%
|
|
|
7.97
|
%
|
|
|
|
Allowance for loan losses to:
|
|
|
|
|
|
|
|
Total loans
|
|
|
0.88
|
%
|
|
|
1.20
|
%
|
|
|
|
Nonaccrual loans
|
|
|
683.96
|
%
|
|
|
200.94
|
%
|
|
|
|
Allowances for credit losses to (9) :
|
|
|
|
|
|
|
|
Total loans
|
|
|
1.10
|
%
|
|
|
1.43
|
%
|
|
|
|
Nonaccrual loans
|
|
|
852.52
|
%
|
|
|
239.50
|
%
|
|
|
|
Net loans charged off to average total loans (6)
|
|
|
0.02
|
%
|
|
|
0.31
|
%
|
|
|
|
Nonperforming assets to total loans and foreclosed assets
|
|
|
0.13
|
%
|
|
|
0.63
|
%
|
|
|
|
Nonperforming assets to total assets (4)
|
|
|
0.10
|
%
|
|
|
0.49
|
%
|
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Condensed Consolidated Statements of Income (Unaudited)
|
|
(Taxable-Equivalent Basis)
|
|
Exhibit 3
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Nine Months Ended
|
|
|
|
|
|
Sept. 30,
|
|
June 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
(Amounts in thousands, except per share data)
|
|
|
2007
|
|
|
|
2008
|
|
|
|
2008
|
|
|
|
2007
|
|
|
|
2008
|
|
|
Interest Income (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans
|
|
$
|
640,511
|
|
|
$
|
617,508
|
|
|
$
|
638,862
|
|
|
$
|
1,862,217
|
|
|
$
|
1,889,732
|
|
|
|
Securities
|
|
|
113,083
|
|
|
|
98,338
|
|
|
|
100,659
|
|
|
|
331,342
|
|
|
|
305,042
|
|
|
|
Interest bearing deposits in banks
|
|
|
709
|
|
|
|
228
|
|
|
|
147
|
|
|
|
3,113
|
|
|
|
503
|
|
|
|
Federal funds sold and securities purchased under resale agreements
|
|
|
4,683
|
|
|
|
1,093
|
|
|
|
1,787
|
|
|
|
23,644
|
|
|
|
5,573
|
|
|
|
Trading account assets
|
|
|
1,898
|
|
|
|
1,119
|
|
|
|
1,364
|
|
|
|
5,200
|
|
|
|
5,287
|
|
|
|
|
Total interest income
|
|
|
760,884
|
|
|
|
718,286
|
|
|
|
742,819
|
|
|
|
2,225,516
|
|
|
|
2,206,137
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
|
259,406
|
|
|
|
144,509
|
|
|
|
135,736
|
|
|
|
727,632
|
|
|
|
500,905
|
|
|
|
Federal funds purchased and securities sold under repurchase
agreements
|
|
|
14,259
|
|
|
|
13,057
|
|
|
|
15,630
|
|
|
|
38,290
|
|
|
|
44,402
|
|
|
|
Commercial paper
|
|
|
19,753
|
|
|
|
8,279
|
|
|
|
8,056
|
|
|
|
59,446
|
|
|
|
26,127
|
|
|
|
Medium and long-term debt
|
|
|
26,957
|
|
|
|
19,692
|
|
|
|
25,989
|
|
|
|
75,625
|
|
|
|
65,138
|
|
|
|
Trust notes
|
|
|
239
|
|
|
|
238
|
|
|
|
239
|
|
|
|
715
|
|
|
|
715
|
|
|
|
Other borrowed funds
|
|
|
11,318
|
|
|
|
19,624
|
|
|
|
34,873
|
|
|
|
33,273
|
|
|
|
70,563
|
|
|
|
|
Total interest expense
|
|
|
331,932
|
|
|
|
205,399
|
|
|
|
220,523
|
|
|
|
934,981
|
|
|
|
707,850
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Interest Income (1)
|
|
|
428,952
|
|
|
|
512,887
|
|
|
|
522,296
|
|
|
|
1,290,535
|
|
|
|
1,498,287
|
|
|
|
Provision for loan losses
|
|
|
16,000
|
|
|
|
95,000
|
|
|
|
117,000
|
|
|
|
25,000
|
|
|
|
284,000
|
|
|
|
|
Net interest income after provision for loan losses
|
|
|
412,952
|
|
|
|
417,887
|
|
|
|
405,296
|
|
|
|
1,265,535
|
|
|
|
1,214,287
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Service charges on deposit accounts
|
|
|
76,210
|
|
|
|
77,706
|
|
|
|
77,079
|
|
|
|
228,373
|
|
|
|
229,521
|
|
|
|
Trust and investment management fees
|
|
|
39,546
|
|
|
|
43,802
|
|
|
|
40,638
|
|
|
|
116,062
|
|
|
|
127,828
|
|
|
|
Trading account activities
|
|
|
21,795
|
|
|
|
16,687
|
|
|
|
12,397
|
|
|
|
50,473
|
|
|
|
40,096
|
|
|
|
Merchant banking fees
|
|
|
10,031
|
|
|
|
11,085
|
|
|
|
12,789
|
|
|
|
27,917
|
|
|
|
35,667
|
|
|
|
Brokerage commissions and fees
|
|
|
10,476
|
|
|
|
10,635
|
|
|
|
9,520
|
|
|
|
29,669
|
|
|
|
30,014
|
|
|
|
Card processing fees, net
|
|
|
7,785
|
|
|
|
8,167
|
|
|
|
8,129
|
|
|
|
22,736
|
|
|
|
24,060
|
|
|
|
Securities gains, net
|
|
|
171
|
|
|
|
-
|
|
|
|
50
|
|
|
|
1,621
|
|
|
|
48
|
|
|
|
Other
|
|
|
42,173
|
|
|
|
31,544
|
|
|
|
38,119
|
|
|
|
123,739
|
|
|
|
106,509
|
|
|
|
|
Total noninterest income
|
|
|
208,187
|
|
|
|
199,626
|
|
|
|
198,721
|
|
|
|
600,590
|
|
|
|
593,743
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest Expense
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
216,812
|
|
|
|
243,299
|
|
|
|
238,129
|
|
|
|
686,175
|
|
|
|
723,098
|
|
|
|
Net occupancy
|
|
|
37,534
|
|
|
|
38,232
|
|
|
|
38,574
|
|
|
|
104,919
|
|
|
|
113,008
|
|
|
|
Outside services
|
|
|
19,868
|
|
|
|
20,295
|
|
|
|
20,777
|
|
|
|
54,987
|
|
|
|
58,081
|
|
|
|
Professional services
|
|
|
17,669
|
|
|
|
15,931
|
|
|
|
21,397
|
|
|
|
45,163
|
|
|
|
51,925
|
|
|
|
Equipment
|
|
|
15,426
|
|
|
|
15,141
|
|
|
|
14,437
|
|
|
|
47,240
|
|
|
|
44,925
|
|
|
|
Software
|
|
|
14,278
|
|
|
|
14,409
|
|
|
|
14,812
|
|
|
|
41,551
|
|
|
|
44,016
|
|
|
|
Communications
|
|
|
9,421
|
|
|
|
9,111
|
|
|
|
9,204
|
|
|
|
26,834
|
|
|
|
27,690
|
|
|
|
Foreclosed asset expense
|
|
|
37
|
|
|
|
83
|
|
|
|
524
|
|
|
|
55
|
|
|
|
696
|
|
|
|
Provision for losses on off-balance sheet commitments
|
|
|
4,000
|
|
|
|
5,000
|
|
|
|
8,000
|
|
|
|
5,000
|
|
|
|
21,000
|
|
|
|
Other
|
|
|
45,802
|
|
|
|
57,811
|
|
|
|
77,958
|
|
|
|
144,593
|
|
|
|
181,891
|
|
|
|
|
Total noninterest expense
|
|
|
380,847
|
|
|
|
419,312
|
|
|
|
443,812
|
|
|
|
1,156,517
|
|
|
|
1,266,330
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations before income taxes (1)
|
|
|
240,292
|
|
|
|
198,201
|
|
|
|
160,205
|
|
|
|
709,608
|
|
|
|
541,700
|
|
|
|
Taxable-equivalent adjustment
|
|
|
2,389
|
|
|
|
2,329
|
|
|
|
2,550
|
|
|
|
6,755
|
|
|
|
7,405
|
|
|
|
Income tax expense
|
|
|
87,664
|
|
|
|
61,574
|
|
|
|
47,549
|
|
|
|
238,727
|
|
|
|
167,493
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from Continuing Operations
|
|
|
150,239
|
|
|
|
134,298
|
|
|
|
110,106
|
|
|
|
464,126
|
|
|
|
366,802
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from discontinued operations before income taxes
|
|
|
(23,443
|
)
|
|
|
3,068
|
|
|
|
(8,175
|
)
|
|
|
(21,561
|
)
|
|
|
(22,692
|
)
|
|
|
Income tax expense (benefit)
|
|
|
(663
|
)
|
|
|
(3,979
|
)
|
|
|
(2,899
|
)
|
|
|
141
|
|
|
|
(10,655
|
)
|
|
Income (Loss) from Discontinued Operations
|
|
|
(22,780
|
)
|
|
|
7,047
|
|
|
|
(5,276
|
)
|
|
|
(21,702
|
)
|
|
|
(12,037
|
)
|
|
Net Income
|
|
$
|
127,459
|
|
|
$
|
141,345
|
|
|
$
|
104,830
|
|
|
$
|
442,424
|
|
|
$
|
354,765
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations per common share - basic
|
|
$
|
1.09
|
|
|
$
|
0.98
|
|
|
$
|
0.80
|
|
|
$
|
3.37
|
|
|
$
|
2.67
|
|
|
Net income per common share - basic
|
|
$
|
0.93
|
|
|
$
|
1.03
|
|
|
$
|
0.76
|
|
|
$
|
3.21
|
|
|
$
|
2.58
|
|
|
Income from continuing operations per common share - diluted
|
|
$
|
1.08
|
|
|
$
|
0.97
|
|
|
$
|
0.79
|
|
|
$
|
3.33
|
|
|
$
|
2.65
|
|
|
Net income per common share - diluted
|
|
$
|
0.92
|
|
|
$
|
1.02
|
|
|
$
|
0.75
|
|
|
$
|
3.18
|
|
|
$
|
2.56
|
|
|
Weighted average common shares outstanding - basic
|
|
|
137,668
|
|
|
|
137,209
|
|
|
|
138,197
|
|
|
|
137,695
|
|
|
|
137,473
|
|
|
Weighted average common shares outstanding - diluted
|
|
|
139,068
|
|
|
|
137,899
|
|
|
|
139,969
|
|
|
|
139,292
|
|
|
|
138,585
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Consolidated Balance Sheets
|
|
Exhibit 4
|
|
|
|
|
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Sept, 30,
|
|
Dec. 31,
|
|
Sept. 30,
|
|
(Dollars in thousands)
|
|
|
2007
|
|
|
|
2007
|
|
|
|
2008
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Cash and due from banks
|
|
$
|
1,715,742
|
|
|
$
|
2,106,927
|
|
|
$
|
1,959,484
|
|
|
|
Interest bearing deposits in banks
|
|
|
151,000
|
|
|
|
104,528
|
|
|
|
16,029
|
|
|
|
Federal funds sold and securities purchased under resale agreements
|
|
|
381,604
|
|
|
|
310,178
|
|
|
|
488,014
|
|
|
|
|
Total cash and cash equivalents
|
|
|
2,248,346
|
|
|
|
2,521,633
|
|
|
|
2,463,527
|
|
|
Trading account assets:
|
|
|
|
|
|
|
|
|
Pledged as collateral
|
|
|
-
|
|
|
|
-
|
|
|
|
18,124
|
|
|
|
Held in portfolio
|
|
|
507,961
|
|
|
|
603,333
|
|
|
|
711,293
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
Pledged as collateral
|
|
|
77,732
|
|
|
|
685,123
|
|
|
|
1,404,463
|
|
|
|
Held in portfolio
|
|
|
8,427,764
|
|
|
|
7,770,037
|
|
|
|
6,890,891
|
|
|
Loans (net of allowance for loan losses: September 30, 2007,
$350,491; December 31, 2007, $402,726; September 30, 2008,
$580,474)
|
|
|
39,394,850
|
|
|
|
40,801,462
|
|
|
|
47,725,644
|
|
|
Due from customers on acceptances
|
|
|
18,648
|
|
|
|
16,482
|
|
|
|
21,562
|
|
|
Premises and equipment, net
|
|
|
477,697
|
|
|
|
486,034
|
|
|
|
474,519
|
|
|
Intangible assets
|
|
|
7,583
|
|
|
|
6,458
|
|
|
|
4,447
|
|
|
Goodwill
|
|
|
360,058
|
|
|
|
355,287
|
|
|
|
355,287
|
|
|
Other assets
|
|
|
2,698,377
|
|
|
|
2,358,915
|
|
|
|
2,524,839
|
|
|
Assets of discontinued operations to be disposed or sold
|
|
|
124,029
|
|
|
|
122,984
|
|
|
|
5,157
|
|
|
|
|
Total assets
|
|
$
|
54,343,045
|
|
|
$
|
55,727,748
|
|
|
$
|
62,599,753
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
Noninterest bearing
|
|
$
|
13,675,884
|
|
|
$
|
13,802,640
|
|
|
$
|
13,694,272
|
|
|
|
Interest bearing
|
|
|
28,567,005
|
|
|
|
28,877,551
|
|
|
|
28,661,581
|
|
|
|
|
Total deposits
|
|
|
42,242,889
|
|
|
|
42,680,191
|
|
|
|
42,355,853
|
|
|
Federal funds purchased and securities sold under repurchase
agreements
|
|
|
1,823,872
|
|
|
|
1,631,602
|
|
|
|
1,760,442
|
|
|
Commercial paper
|
|
|
1,706,135
|
|
|
|
1,266,656
|
|
|
|
1,659,935
|
|
|
Other borrowed funds
|
|
|
298,548
|
|
|
|
1,875,619
|
|
|
|
6,718,935
|
|
|
Trading account liabilities
|
|
|
251,051
|
|
|
|
351,057
|
|
|
|
506,890
|
|
|
Acceptances outstanding
|
|
|
18,648
|
|
|
|
16,482
|
|
|
|
21,562
|
|
|
Other liabilities
|
|
|
1,322,416
|
|
|
|
1,108,585
|
|
|
|
1,020,085
|
|
|
Medium- and long-term debt
|
|
|
1,871,726
|
|
|
|
1,913,622
|
|
|
|
3,827,164
|
|
|
Junior subordinated debt payable to subsidiary grantor trust
|
|
|
14,546
|
|
|
|
14,432
|
|
|
|
14,093
|
|
|
Liabilities of discontinued operations to be extinguished or assumed
|
|
|
123,760
|
|
|
|
131,521
|
|
|
|
22,146
|
|
|
|
|
Total liabilities
|
|
|
49,673,591
|
|
|
|
50,989,767
|
|
|
|
57,907,105
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
Preferred stock:
|
|
|
|
|
|
|
|
|
Authorized 5,000,000 shares; no shares issued or outstanding as of
September 30, 2007, December 31, 2007 and September 30, 2008
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
Common stock, par value $1 per share:
|
|
|
|
|
|
|
|
|
Authorized 300,000,000 shares; issued 157,272,167 shares as of
September 30, 2007, 157,559,521 shares as of December 31, 2007 and
159,834,897 shares as of September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
157,272
|
|
|
|
157,559
|
|
|
|
159,835
|
|
|
Additional paid-in capital
|
|
|
1,144,971
|
|
|
|
1,153,737
|
|
|
|
1,299,045
|
|
|
|
Treasury stock - 18,748,501 shares as of September 30, 2007,
19,723,453 shares as of December 31, 2007 and 19,764,999 shares as
of September 30, 2008
|
|
|
|
|
|
|
|
|
|
|
(1,152,157
|
)
|
|
|
(1,202,584
|
)
|
|
|
(1,204,759
|
)
|
|
Retained earnings
|
|
|
4,818,477
|
|
|
|
4,912,392
|
|
|
|
5,050,682
|
|
|
Accumulated other comprehensive loss
|
|
|
(299,109
|
)
|
|
|
(283,123
|
)
|
|
|
(612,155
|
)
|
|
|
|
Total stockholders' equity
|
|
|
4,669,454
|
|
|
|
4,737,981
|
|
|
|
4,692,648
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
$
|
54,343,045
|
|
|
$
|
55,727,748
|
|
|
$
|
62,599,753
|
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Loans (Unaudited)
|
|
Exhibit 5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Percent Change to
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
|
|
|
|
Sept. 30,
|
|
June 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
June 30,
|
|
(Dollars in millions)
|
|
2007
|
|
2008
|
|
2008
|
|
2007
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (period average)
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
$
|
14,258
|
|
|
$
|
16,729
|
|
|
$
|
17,153
|
|
|
20.30
|
%
|
|
2.53
|
%
|
|
|
Construction
|
|
|
2,372
|
|
|
|
2,566
|
|
|
|
2,613
|
|
|
10.16
|
%
|
|
1.83
|
%
|
|
|
Mortgage - Commercial
|
|
|
6,387
|
|
|
|
7,822
|
|
|
|
8,009
|
|
|
25.40
|
%
|
|
2.39
|
%
|
|
|
Mortgage - Residential
|
|
|
13,193
|
|
|
|
14,490
|
|
|
|
15,281
|
|
|
15.83
|
%
|
|
5.46
|
%
|
|
|
Consumer
|
|
|
2,570
|
|
|
|
2,978
|
|
|
|
3,421
|
|
|
33.11
|
%
|
|
14.88
|
%
|
|
|
Lease financing
|
|
|
617
|
|
|
|
645
|
|
|
|
639
|
|
|
3.57
|
%
|
|
(0.93
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans held to maturity
|
|
|
39,397
|
|
|
|
45,230
|
|
|
|
47,116
|
|
|
19.59
|
%
|
|
4.17
|
%
|
|
|
|
Total loans held for sale
|
|
|
88
|
|
|
|
264
|
|
|
|
80
|
|
|
(9.09
|
%)
|
|
(69.70
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans
|
|
$
|
39,485
|
|
|
$
|
45,494
|
|
|
$
|
47,196
|
|
|
19.53
|
%
|
|
3.74
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming Assets (period end)
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonaccrual loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
$
|
37
|
|
|
$
|
82
|
|
|
$
|
162
|
|
|
nm
|
|
97.56
|
%
|
|
|
|
Construction
|
|
|
-
|
|
|
|
95
|
|
|
|
93
|
|
|
nm
|
|
(2.11
|
%)
|
|
|
|
Mortgage - Commercial
|
|
|
15
|
|
|
|
39
|
|
|
|
34
|
|
|
nm
|
|
(12.82
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonaccrual loans
|
|
|
52
|
|
|
|
216
|
|
|
|
289
|
|
|
nm
|
|
33.80
|
%
|
|
|
Restructured loans
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage - Residential
|
|
|
-
|
|
|
|
2
|
|
|
|
1
|
|
|
nm
|
|
(50.00
|
%)
|
|
|
Foreclosed assets
|
|
|
1
|
|
|
|
7
|
|
|
|
14
|
|
|
nm
|
|
100.00
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming assets
|
|
$
|
53
|
|
|
$
|
225
|
|
|
$
|
304
|
|
|
nm
|
|
35.11
|
%
|
|
|
Loans 90 days or more past due and still accruing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
18
|
|
|
$
|
51
|
|
|
$
|
50
|
|
|
nm
|
|
(1.96
|
%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis of Allowances for Credit Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning balance
|
|
$
|
336
|
|
|
$
|
463
|
|
|
$
|
527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses
|
|
|
16
|
|
|
|
95
|
|
|
|
117
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged off:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
|
(3
|
)
|
|
|
(18
|
)
|
|
|
(42
|
)
|
|
|
|
|
|
|
|
Construction
|
|
|
-
|
|
|
|
(10
|
)
|
|
|
(16
|
)
|
|
|
|
|
|
|
|
Mortgage - Residential
|
|
|
-
|
|
|
|
(2
|
)
|
|
|
(3
|
)
|
|
|
|
|
|
|
|
Consumer
|
|
|
(2
|
)
|
|
|
(3
|
)
|
|
|
(4
|
)
|
|
|
|
|
|
|
|
|
Total loans charged off
|
|
|
(5
|
)
|
|
|
(33
|
)
|
|
|
(65
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans recovered:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
|
2
|
|
|
|
1
|
|
|
|
2
|
|
|
|
|
|
|
|
|
Consumer
|
|
|
1
|
|
|
|
1
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
Total loans recovered
|
|
|
3
|
|
|
|
2
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
Net loans recovered (charged off)
|
|
|
(2
|
)
|
|
|
(31
|
)
|
|
|
(63
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ending balance of allowance for loan losses
|
|
|
350
|
|
|
|
527
|
|
|
|
581
|
|
|
|
|
|
|
|
Allowance for off-balance sheet commitment losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
86
|
|
|
|
103
|
|
|
|
111
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
-
|
|
|
|
|
|
|
|
Allowances for credit losses
|
|
$
|
436
|
|
|
$
|
630
|
|
|
$
|
692
|
|
|
|
|
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Net Interest Income (Unaudited)
|
|
Exhibit 6
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
|
|
September 30, 2007
|
|
September 30, 2008
|
|
|
|
|
|
|
|
Interest
|
|
Average
|
|
|
|
Interest
|
|
Average
|
|
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
(Dollars in thousands)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans (11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
$
|
14,342,095
|
|
|
$
|
246,275
|
|
|
6.81
|
%
|
|
$
|
17,262,407
|
|
|
$
|
229,377
|
|
|
5.29
|
%
|
|
|
Construction
|
|
|
2,371,833
|
|
|
|
46,043
|
|
|
7.70
|
|
|
|
2,579,582
|
|
|
|
30,352
|
|
|
4.68
|
|
|
|
Residential mortgage
|
|
|
13,196,677
|
|
|
|
178,589
|
|
|
5.41
|
|
|
|
15,285,171
|
|
|
|
211,965
|
|
|
5.55
|
|
|
|
Commercial mortgage
|
|
|
6,386,963
|
|
|
|
112,743
|
|
|
7.00
|
|
|
|
8,008,618
|
|
|
|
111,816
|
|
|
5.58
|
|
|
|
Consumer
|
|
|
2,570,234
|
|
|
|
50,601
|
|
|
7.81
|
|
|
|
3,421,338
|
|
|
|
49,286
|
|
|
5.73
|
|
|
|
Lease financing
|
|
|
616,983
|
|
|
|
6,260
|
|
|
4.06
|
|
|
|
639,088
|
|
|
|
6,066
|
|
|
3.80
|
|
|
|
|
Total loans
|
|
|
39,484,785
|
|
|
|
640,511
|
|
|
6.45
|
|
|
|
47,196,204
|
|
|
|
638,862
|
|
|
5.40
|
|
|
Securities - taxable
|
|
|
8,593,945
|
|
|
|
111,933
|
|
|
5.21
|
|
|
|
8,348,785
|
|
|
|
99,614
|
|
|
4.77
|
|
|
Securities - tax-exempt
|
|
|
55,236
|
|
|
|
1,150
|
|
|
8.33
|
|
|
|
51,831
|
|
|
|
1,045
|
|
|
8.06
|
|
|
Interest bearing deposits in banks
|
|
|
44,185
|
|
|
|
709
|
|
|
6.37
|
|
|
|
13,642
|
|
|
|
147
|
|
|
4.27
|
|
|
Federal funds sold and securities purchased under resale agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
355,111
|
|
|
|
4,683
|
|
|
5.23
|
|
|
|
361,361
|
|
|
|
1,787
|
|
|
1.97
|
|
|
Trading account assets
|
|
|
368,232
|
|
|
|
1,898
|
|
|
2.04
|
|
|
|
948,725
|
|
|
|
1,364
|
|
|
0.57
|
|
|
|
|
Total earning assets
|
|
|
48,901,494
|
|
|
|
760,884
|
|
|
6.20
|
|
|
|
56,920,548
|
|
|
|
742,819
|
|
|
5.21
|
|
|
Allowance for loan losses
|
|
|
(335,932
|
)
|
|
|
|
|
|
|
|
(506,452
|
)
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
1,845,328
|
|
|
|
|
|
|
|
|
1,606,632
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
480,054
|
|
|
|
|
|
|
|
|
475,408
|
|
|
|
|
|
|
|
Other assets
|
|
|
2,476,247
|
|
|
|
|
|
|
|
|
2,649,115
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
53,367,191
|
|
|
|
|
|
|
|
$
|
61,145,251
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts
|
|
$
|
14,288,967
|
|
|
|
108,653
|
|
|
3.02
|
|
|
$
|
15,552,783
|
|
|
|
61,636
|
|
|
1.58
|
|
|
|
Savings and consumer time
|
|
|
4,371,913
|
|
|
|
30,362
|
|
|
2.76
|
|
|
|
3,899,687
|
|
|
|
13,237
|
|
|
1.35
|
|
|
|
Large time
|
|
|
9,515,315
|
|
|
|
120,391
|
|
|
5.02
|
|
|
|
9,847,584
|
|
|
|
60,863
|
|
|
2.46
|
|
|
|
|
Total interest bearing deposits
|
|
|
28,176,195
|
|
|
|
259,406
|
|
|
3.65
|
|
|
|
29,300,054
|
|
|
|
135,736
|
|
|
1.84
|
|
|
Federal funds purchased and securities sold under repurchase
agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,130,404
|
|
|
|
14,284
|
|
|
5.01
|
|
|
|
3,496,184
|
|
|
|
15,365
|
|
|
1.75
|
|
|
Net funding allocated from (to) discontinued operations (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,912
|
)
|
|
|
(25
|
)
|
|
5.19
|
|
|
|
55,121
|
|
|
|
265
|
|
|
1.91
|
|
|
Commercial paper
|
|
|
1,559,098
|
|
|
|
19,753
|
|
|
5.03
|
|
|
|
1,432,207
|
|
|
|
8,056
|
|
|
2.24
|
|
|
Other borrowed funds (13)
|
|
|
828,448
|
|
|
|
11,318
|
|
|
5.42
|
|
|
|
4,886,263
|
|
|
|
34,873
|
|
|
2.84
|
|
|
Medium and long-term debt
|
|
|
1,846,674
|
|
|
|
26,957
|
|
|
5.79
|
|
|
|
3,300,675
|
|
|
|
25,989
|
|
|
3.13
|
|
|
Trust notes
|
|
|
14,601
|
|
|
|
239
|
|
|
6.53
|
|
|
|
14,148
|
|
|
|
239
|
|
|
6.73
|
|
|
|
|
Total borrowed funds
|
|
|
5,377,313
|
|
|
|
72,526
|
|
|
5.35
|
|
|
|
13,184,598
|
|
|
|
84,787
|
|
|
2.56
|
|
|
|
|
Total interest bearing liabilities
|
|
|
33,553,508
|
|
|
|
331,932
|
|
|
3.92
|
|
|
|
42,484,652
|
|
|
|
220,523
|
|
|
2.06
|
|
|
Noninterest bearing deposits
|
|
|
13,786,531
|
|
|
|
|
|
|
|
|
12,361,170
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
1,362,923
|
|
|
|
|
|
|
|
|
1,710,988
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
48,702,962
|
|
|
|
|
|
|
|
|
56,556,810
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity
|
|
|
4,664,229
|
|
|
|
|
|
|
|
|
4,588,441
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
4,664,229
|
|
|
|
|
|
|
|
|
4,588,441
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
53,367,191
|
|
|
|
|
|
|
|
$
|
61,145,251
|
|
|
|
|
|
|
|
Reported Net Interest Income/Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/margin (taxable-equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
428,952
|
|
|
3.51
|
%
|
|
|
|
|
522,296
|
|
|
3.67
|
%
|
|
Less: taxable-equivalent adjustment
|
|
|
|
|
2,389
|
|
|
|
|
|
|
|
|
2,550
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
426,563
|
|
|
|
|
|
|
|
$
|
519,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets and Liabilities of Discontinued Operations for Period
Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007
|
|
|
|
|
|
|
September 30, 2008
|
|
|
|
|
|
|
Assets
|
|
|
|
$
|
128,494
|
|
|
|
|
|
|
|
$
|
5,738
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
$
|
126,582
|
|
|
|
|
|
|
|
$
|
60,859
|
|
|
|
|
|
|
|
Net Assets (Liabilities)
|
|
|
|
$
|
1,912
|
|
|
|
|
|
|
|
$
|
(55,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Net Interest Income (Unaudited)
|
|
Exhibit 7
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
|
|
|
|
June 30, 2008
|
|
September 30, 2008
|
|
|
|
|
|
|
|
Interest
|
|
Average
|
|
|
|
Interest
|
|
Average
|
|
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
Average
|
|
Income/
|
|
Yield/
|
|
(Dollars in thousands)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: (11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
$
|
16,987,504
|
|
|
$
|
229,612
|
|
|
5.44
|
%
|
|
$
|
17,262,407
|
|
|
$
|
229,377
|
|
|
5.29
|
%
|
|
|
Construction
|
|
|
2,566,207
|
|
|
|
30,794
|
|
|
4.83
|
|
|
|
2,579,582
|
|
|
|
30,352
|
|
|
4.68
|
|
|
|
Residential mortgage
|
|
|
14,495,754
|
|
|
|
199,756
|
|
|
5.51
|
|
|
|
15,285,171
|
|
|
|
211,965
|
|
|
5.55
|
|
|
|
Commercial mortgage
|
|
|
7,822,056
|
|
|
|
111,722
|
|
|
5.71
|
|
|
|
8,008,618
|
|
|
|
111,816
|
|
|
5.58
|
|
|
|
Consumer
|
|
|
2,977,852
|
|
|
|
44,453
|
|
|
6.00
|
|
|
|
3,421,338
|
|
|
|
49,286
|
|
|
5.73
|
|
|
|
Lease financing
|
|
|
644,788
|
|
|
|
1,171
|
|
|
0.73
|
|
|
|
639,088
|
|
|
|
6,066
|
|
|
3.80
|
|
|
|
|
Total loans
|
|
|
45,494,161
|
|
|
|
617,508
|
|
|
5.44
|
|
|
|
47,196,204
|
|
|
|
638,862
|
|
|
5.40
|
|
|
Securities - taxable
|
|
|
8,293,036
|
|
|
|
97,233
|
|
|
4.69
|
|
|
|
8,348,785
|
|
|
|
99,614
|
|
|
4.77
|
|
|
Securities - tax-exempt
|
|
|
52,742
|
|
|
|
1,105
|
|
|
8.38
|
|
|
|
51,831
|
|
|
|
1,045
|
|
|
8.06
|
|
|
Interest bearing deposits in banks
|
|
|
67,553
|
|
|
|
228
|
|
|
1.36
|
|
|
|
13,642
|
|
|
|
147
|
|
|
4.27
|
|
|
Federal funds sold and securities purchased under resale agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
213,292
|
|
|
|
1,093
|
|
|
2.06
|
|
|
|
361,361
|
|
|
|
1,787
|
|
|
1.97
|
|
|
Trading account assets
|
|
|
814,274
|
|
|
|
1,119
|
|
|
0.55
|
|
|
|
948,725
|
|
|
|
1,364
|
|
|
0.57
|
|
|
|
|
Total earning assets
|
|
|
54,935,058
|
|
|
|
718,286
|
|
|
5.24
|
|
|
|
56,920,548
|
|
|
|
742,819
|
|
|
5.21
|
|
|
Allowance for loan losses
|
|
|
(456,191
|
)
|
|
|
|
|
|
|
|
(506,452
|
)
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
1,662,638
|
|
|
|
|
|
|
|
|
1,606,632
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
482,950
|
|
|
|
|
|
|
|
|
475,408
|
|
|
|
|
|
|
|
Other assets
|
|
|
2,645,510
|
|
|
|
|
|
|
|
|
2,649,115
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
59,269,965
|
|
|
|
|
|
|
|
$
|
61,145,251
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts
|
|
$
|
15,550,970
|
|
|
|
59,513
|
|
|
1.54
|
|
|
$
|
15,552,783
|
|
|
|
61,636
|
|
|
1.58
|
|
|
|
Savings and consumer time
|
|
|
3,846,404
|
|
|
|
13,918
|
|
|
1.46
|
|
|
|
3,899,687
|
|
|
|
13,237
|
|
|
1.35
|
|
|
|
Large time
|
|
|
10,929,983
|
|
|
|
71,078
|
|
|
2.62
|
|
|
|
9,847,584
|
|
|
|
60,863
|
|
|
2.46
|
|
|
|
|
Total interest bearing deposits
|
|
|
30,327,357
|
|
|
|
144,509
|
|
|
1.92
|
|
|
|
29,300,054
|
|
|
|
135,736
|
|
|
1.84
|
|
|
Federal funds purchased and securities sold under repurchase
agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,428,357
|
|
|
|
12,697
|
|
|
2.10
|
|
|
|
3,496,184
|
|
|
|
15,365
|
|
|
1.75
|
|
|
Net funding allocated from (to) discontinued operations (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
64,945
|
|
|
|
360
|
|
|
2.23
|
|
|
|
55,121
|
|
|
|
265
|
|
|
1.91
|
|
|
Commercial paper
|
|
|
1,487,032
|
|
|
|
8,279
|
|
|
2.24
|
|
|
|
1,432,207
|
|
|
|
8,056
|
|
|
2.24
|
|
|
Other borrowed funds (13)
|
|
|
3,201,612
|
|
|
|
19,624
|
|
|
2.47
|
|
|
|
4,886,263
|
|
|
|
34,873
|
|
|
2.84
|
|
|
Medium and long-term debt
|
|
|
2,629,308
|
|
|
|
19,692
|
|
|
3.01
|
|
|
|
3,300,675
|
|
|
|
25,989
|
|
|
3.13
|
|
|
Trust notes
|
|
|
14,261
|
|
|
|
238
|
|
|
6.68
|
|
|
|
14,148
|
|
|
|
239
|
|
|
6.73
|
|
|
|
|
Total borrowed funds
|
|
|
9,825,515
|
|
|
|
60,890
|
|
|
2.49
|
|
|
|
13,184,598
|
|
|
|
84,787
|
|
|
2.56
|
|
|
|
|
Total interest bearing liabilities
|
|
|
40,152,872
|
|
|
|
205,399
|
|
|
2.06
|
|
|
|
42,484,652
|
|
|
|
220,523
|
|
|
2.06
|
|
|
Noninterest bearing deposits
|
|
|
12,875,823
|
|
|
|
|
|
|
|
|
12,361,170
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
1,624,674
|
|
|
|
|
|
|
|
|
1,710,988
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
54,653,369
|
|
|
|
|
|
|
|
|
56,556,810
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity
|
|
|
4,616,596
|
|
|
|
|
|
|
|
|
4,588,441
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
4,616,596
|
|
|
|
|
|
|
|
|
4,588,441
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
59,269,965
|
|
|
|
|
|
|
|
$
|
61,145,251
|
|
|
|
|
|
|
|
Reported Net Interest Income/Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/margin (taxable-equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
512,887
|
|
|
3.74
|
%
|
|
|
|
|
522,296
|
|
|
3.67
|
%
|
|
Less: taxable-equivalent adjustment
|
|
|
|
|
2,329
|
|
|
|
|
|
|
|
|
2,550
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
510,558
|
|
|
|
|
|
|
|
$
|
519,746
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets and Liabilities of Discontinued Operations for Period
Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2008
|
|
|
|
|
|
|
September 30, 2008
|
|
|
|
|
|
|
Assets
|
|
|
|
$
|
95,415
|
|
|
|
|
|
|
|
$
|
5,738
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
$
|
160,360
|
|
|
|
|
|
|
|
$
|
60,859
|
|
|
|
|
|
|
|
Net Liabilities
|
|
|
|
$
|
(64,945
|
)
|
|
|
|
|
|
|
$
|
(55,121
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
Net Interest Income (Unaudited)
|
|
Exhibit 8
|
|
|
|
|
|
|
|
For the Nine Months Ended
|
|
|
|
|
|
September 30, 2007
|
|
September 30, 2008
|
|
|
|
|
|
|
|
Interest
|
|
Average
|
|
|
|
Interest
|
|
Average
|
|
|
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
|
Average
|
|
Income/
|
|
Yield/
|
|
|
(Dollars in thousands)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Balance
|
|
Expense (10)
|
|
Rate (6)(10)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: (11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial, financial and industrial
|
|
$
|
14,544,388
|
|
|
$
|
721,728
|
|
|
6.63
|
%
|
|
$
|
16,623,490
|
|
|
$
|
697,292
|
|
|
5.60
|
%
|
|
|
Construction
|
|
|
2,300,862
|
|
|
|
132,865
|
|
|
7.72
|
|
|
|
2,551,348
|
|
|
|
97,763
|
|
|
5.12
|
|
|
|
Residential mortgage
|
|
|
12,728,651
|
|
|
|
509,697
|
|
|
5.34
|
|
|
|
14,593,755
|
|
|
|
604,506
|
|
|
5.52
|
|
|
|
Commercial mortgage
|
|
|
6,222,590
|
|
|
|
331,429
|
|
|
7.12
|
|
|
|
7,694,956
|
|
|
|
336,508
|
|
|
5.83
|
|
|
|
Consumer
|
|
|
2,556,710
|
|
|
|
149,159
|
|
|
7.80
|
|
|
|
3,030,042
|
|
|
|
140,129
|
|
|
6.18
|
|
|
|
Lease financing
|
|
|
578,082
|
|
|
|
17,339
|
|
|
4.00
|
|
|
|
644,553
|
|
|
|
13,534
|
|
|
2.80
|
|
|
|
|
Total loans
|
|
|
38,931,283
|
|
|
|
1,862,217
|
|
|
6.39
|
|
|
|
45,138,144
|
|
|
|
1,889,732
|
|
|
5.59
|
|
|
Securities - taxable
|
|
|
8,574,149
|
|
|
|
327,874
|
|
|
5.10
|
|
|
|
8,332,647
|
|
|
|
301,810
|
|
|
4.83
|
|
|
Securities - tax-exempt
|
|
|
56,316
|
|
|
|
3,468
|
|
|
8.21
|
|
|
|
52,641
|
|
|
|
3,232
|
|
|
8.19
|
|
|
Interest bearing deposits in banks
|
|
|
70,650
|
|
|
|
3,113
|
|
|
5.89
|
|
|
|
36,936
|
|
|
|
503
|
|
|
1.82
|
|
|
Federal funds sold and securities purchased under resale agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
596,492
|
|
|
|
23,644
|
|
|
5.30
|
|
|
|
301,153
|
|
|
|
5,573
|
|
|
2.47
|
|
|
Trading account assets
|
|
|
339,666
|
|
|
|
5,200
|
|
|
2.05
|
|
|
|
827,881
|
|
|
|
5,287
|
|
|
0.85
|
|
|
|
|
Total earning assets
|
|
|
48,568,556
|
|
|
|
2,225,516
|
|
|
6.12
|
|
|
|
54,689,402
|
|
|
|
2,206,137
|
|
|
5.38
|
|
|
Allowance for loan losses
|
|
|
(332,690
|
)
|
|
|
|
|
|
|
|
(454,191
|
)
|
|
|
|
|
|
|
Cash and due from banks
|
|
|
1,931,368
|
|
|
|
|
|
|
|
|
1,675,293
|
|
|
|
|
|
|
|
Premises and equipment, net
|
|
|
482,373
|
|
|
|
|
|
|
|
|
480,705
|
|
|
|
|
|
|
|
Other assets
|
|
|
2,416,312
|
|
|
|
|
|
|
|
|
2,632,406
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
53,065,919
|
|
|
|
|
|
|
|
$
|
59,023,615
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transaction accounts
|
|
$
|
13,969,058
|
|
|
|
302,991
|
|
|
2.90
|
|
|
$
|
15,323,611
|
|
|
|
204,064
|
|
|
1.78
|
|
|
|
Savings and consumer time
|
|
|
4,332,052
|
|
|
|
86,075
|
|
|
2.66
|
|
|
|
3,974,976
|
|
|
|
50,684
|
|
|
1.70
|
|
|
|
Large time
|
|
|
9,045,417
|
|
|
|
338,566
|
|
|
5.00
|
|
|
|
10,909,525
|
|
|
|
246,157
|
|
|
3.01
|
|
|
|
|
Total interest bearing deposits
|
|
|
27,346,527
|
|
|
|
727,632
|
|
|
3.56
|
|
|
|
30,208,112
|
|
|
|
500,905
|
|
|
2.21
|
|
|
Federal funds purchased and securities sold under repurchase
agreements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
986,589
|
|
|
|
37,928
|
|
|
5.14
|
|
|
|
2,628,257
|
|
|
|
43,628
|
|
|
2.22
|
|
|
Net funding allocated from (to) discontinued operations (12)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
9,310
|
|
|
|
362
|
|
|
5.20
|
|
|
|
45,520
|
|
|
|
774
|
|
|
2.27
|
|
|
Commercial paper
|
|
|
1,576,745
|
|
|
|
59,446
|
|
|
5.04
|
|
|
|
1,375,789
|
|
|
|
26,127
|
|
|
2.54
|
|
|
Other borrowed funds (13)
|
|
|
821,270
|
|
|
|
33,273
|
|
|
5.42
|
|
|
|
3,224,146
|
|
|
|
70,563
|
|
|
2.92
|
|
|
Medium and long-term debt
|
|
|
1,752,240
|
|
|
|
75,625
|
|
|
5.77
|
|
|
|
2,594,875
|
|
|
|
65,138
|
|
|
3.35
|
|
|
Trust notes
|
|
|
14,713
|
|
|
|
715
|
|
|
6.48
|
|
|
|
14,261
|
|
|
|
715
|
|
|
6.68
|
|
|
|
|
Total borrowed funds
|
|
|
5,160,867
|
|
|
|
207,349
|
|
|
5.37
|
|
|
|
9,882,848
|
|
|
|
206,945
|
|
|
2.80
|
|
|
|
|
Total interest bearing liabilities
|
|
|
32,507,394
|
|
|
|
934,981
|
|
|
3.85
|
|
|
|
40,090,960
|
|
|
|
707,850
|
|
|
2.36
|
|
|
Noninterest bearing deposits
|
|
|
14,619,876
|
|
|
|
|
|
|
|
|
12,613,690
|
|
|
|
|
|
|
|
Other liabilities
|
|
|
1,350,586
|
|
|
|
|
|
|
|
|
1,678,057
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
48,477,856
|
|
|
|
|
|
|
|
|
54,382,707
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common equity
|
|
|
4,588,063
|
|
|
|
|
|
|
|
|
4,640,908
|
|
|
|
|
|
|
|
|
|
Total stockholders' equity
|
|
|
4,588,063
|
|
|
|
|
|
|
|
|
4,640,908
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders' equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
53,065,919
|
|
|
|
|
|
|
|
$
|
59,023,615
|
|
|
|
|
|
|
|
Reported Net Interest Income/Margin
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income/margin (taxable-equivalent basis)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,290,535
|
|
|
3.54
|
%
|
|
|
|
|
1,498,287
|
|
|
3.65
|
%
|
|
Less: taxable-equivalent adjustment
|
|
|
|
|
6,755
|
|
|
|
|
|
|
|
|
7,405
|
|
|
|
|
|
|
|
Net interest income
|
|
|
|
$
|
1,283,780
|
|
|
|
|
|
|
|
$
|
1,490,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Assets and Liabilities of Discontinued Operations for Period
Ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007
|
|
|
|
|
|
|
September 30, 2008
|
|
|
|
|
|
|
Assets
|
|
|
|
$
|
130,672
|
|
|
|
|
|
|
|
$
|
74,723
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
$
|
139,982
|
|
|
|
|
|
|
|
$
|
120,243
|
|
|
|
|
|
|
|
Net Liabilities
|
|
|
|
$
|
(9,310
|
)
|
|
|
|
|
|
|
$
|
(45,520
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Refer to Exhibit 11 for footnote explanations.
|
|
UnionBanCal Corporation and Subsidiaries
|
|
|
|
Noninterest income (Unaudited)
|
|
Exhibit 9
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Change to
|
|
|
|
|
For the Three Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
|
Sept. 30,
|
|
June 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
June 30,
|
|
(Dollars in thousands)
|
|
2007
|
|
2008
|
|
2008
|
|
2007
|
|
2008
|
|
Service charges on deposit accounts
|
|
$
|
76,210
|
|
$
|
77,706
|
|
$
|
77,079
|
|
1.14
|
|
%
|
|
(0.81
|
)
|
%
|
|
Trust and investment management fees
|
|
|
39,546
|
|
|
43,802
|
|
|
40,638
|
|
2.76
|
|
|
|
(7.22
|
)
|
|
|
Merchant banking fees
|
|
|
10,031
|
|
|
11,085
|
|
|
12,789
|
|
27.49
|
|
|
|
15.37
|
|
|
|
Trading account activities
|
|
|
21,795
|
|
|
16,687
|
|
|
12,397
|
|
(43.12
|
)
|
|
|
(25.71
|
)
|
|
|
Brokerage commissions and fees
|
|
|
10,476
|
|
|
10,635
|
|
|
9,520
|
|
(9.13
|
)
|
|
|
(10.48
|
)
|
|
|
Card processing fees, net
|
|
|
7,785
|
|
|
8,167
|
|
|
8,129
|
|
4.42
|
|
|
|
(0.47
|
)
|
|
|
Securities gains, net
|
|
|
171
|
|
|
-
|
|
|
50
|
|
(70.76
|
)
|
|
|
nm
|
|
|
Gains on private capital investments, net
|
|
|
12,203
|
|
|
1,282
|
|
|
5,597
|
|
(54.13
|
)
|
|
|
nm
|
|
|
Other
|
|
|
29,970
|
|
|
30,262
|
|
|
32,522
|
|
8.52
|
|
|
|
7.47
|
|
|
|
|
Total noninterest income
|
|
$
|
208,187
|
|
$
|
199,626
|
|
$
|
198,721
|
|
(4.55
|
)
|
%
|
|
(0.45
|
)
|
%
|
|
|
|
|
|
Noninterest expense (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Change to
|
|
|
|
|
For the Three Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
|
Sept. 30,
|
|
June 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
June 30,
|
|
(Dollars in thousands)
|
|
2007
|
|
2008
|
|
2008
|
|
2007
|
|
2008
|
|
Salaries and other compensation
|
|
$
|
187,359
|
|
$
|
204,077
|
|
$
|
204,389
|
|
9.09
|
|
%
|
|
0.15
|
|
%
|
|
Employee benefits
|
|
|
29,453
|
|
|
39,222
|
|
|
33,740
|
|
14.56
|
|
|
|
(13.98
|
)
|
|
|
|
Salaries and employee benefits
|
|
|
216,812
|
|
|
243,299
|
|
|
238,129
|
|
9.83
|
|
|
|
(2.13
|
)
|
|
|
Net occupancy
|
|
|
37,534
|
|
|
38,232
|
|
|
38,574
|
|
2.77
|
|
|
|
0.89
|
|
|
|
Professional services
|
|
|
17,669
|
|
|
15,931
|
|
|
21,397
|
|
21.10
|
|
|
|
34.31
|
|
|
|
Outside services
|
|
|
19,868
|
|
|
20,295
|
|
|
20,777
|
|
4.58
|
|
|
|
2.38
|
|
|
|
Software
|
|
|
14,278
|
|
|
14,409
|
|
|
14,812
|
|
3.74
|
|
|
|
2.80
|
|
|
|
Equipment
|
|
|
15,426
|
|
|
15,141
|
|
|
14,437
|
|
(6.41
|
)
|
|
|
(4.65
|
)
|
|
|
Advertising and public relations
|
|
|
10,145
|
|
|
12,857
|
|
|
12,624
|
|
24.44
|
|
|
|
(1.81
|
)
|
|
|
Communications
|
|
|
9,421
|
|
|
9,111
|
|
|
9,204
|
|
(2.30
|
)
|
|
|
1.02
|
|
|
|
Data processing
|
|
|
8,086
|
|
|
7,784
|
|
|
8,945
|
|
10.62
|
|
|
|
14.92
|
|
|
|
Intangible asset amortization
|
|
|
1,126
|
|
|
670
|
|
|
670
|
|
(40.50
|
)
|
|
|
0.00
|
|
|
|
Foreclosed asset expense
|
|
|
37
|
|
|
83
|
|
|
524
|
|
nm
|
|
|
nm
|
|
|
Provision for losses on off-balance sheet commitments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,000
|
|
|
5,000
|
|
|
8,000
|
|
100.00
|
|
|
|
60.00
|
|
|
|
Other
|
|
|
26,445
|
|
|
36,500
|
|
|
55,719
|
|
nm
|
|
|
52.65
|
|
|
|
|
Total noninterest expense
|
|
$
|
380,847
|
|
$
|
419,312
|
|
$
|
443,812
|
|
16.53
|
|
%
|
|
5.84
|
|
%
|
|
UnionBanCal Corporation and Subsidiaries
|
|
|
|
|
Noninterest income (Unaudited)
|
|
|
Exhibit 10
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Change to
|
|
|
|
|
|
For the Nine Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
(Dollars in thousands)
|
|
2007
|
|
2008
|
|
2007
|
|
|
Service charges on deposit accounts
|
|
$
|
228,373
|
|
$
|
229,521
|
|
0.50
|
|
%
|
|
Trust and investment management fees
|
|
|
116,062
|
|
|
127,828
|
|
10.14
|
|
|
|
Trading account activities
|
|
|
50,473
|
|
|
40,096
|
|
(20.56
|
)
|
|
|
Merchant banking fees
|
|
|
27,917
|
|
|
35,667
|
|
27.76
|
|
|
|
Brokerage commissions and fees
|
|
|
29,669
|
|
|
30,014
|
|
1.16
|
|
|
|
Card processing fees, net
|
|
|
22,736
|
|
|
24,060
|
|
5.82
|
|
|
|
Securities gains, net
|
|
|
1,621
|
|
|
48
|
|
(97.04
|
)
|
|
|
Gains on private capital investments, net
|
|
|
41,469
|
|
|
7,949
|
|
(80.83
|
)
|
|
|
Gain on the VISA IPO redemption
|
|
|
-
|
|
|
14,211
|
|
nm
|
|
|
Other
|
|
|
82,270
|
|
|
84,349
|
|
2.53
|
|
|
|
|
Total noninterest income
|
|
$
|
600,590
|
|
$
|
593,743
|
|
(1.14
|
)
|
%
|
|
|
|
|
|
|
|
Noninterest expense (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Percentage Change to
|
|
|
|
|
|
For the Nine Months Ended
|
|
Sept. 30, 2008 from
|
|
|
|
|
|
Sept. 30,
|
|
Sept. 30,
|
|
Sept. 30,
|
|
|
(Dollars in thousands)
|
|
2007
|
|
2008
|
|
2007
|
|
|
Salaries and other compensation
|
|
$
|
568,245
|
|
$
|
600,477
|
|
5.67
|
|
%
|
|
Employee benefits
|
|
|
117,930
|
|
|
122,621
|
|
3.98
|
|
|
|
|
Salaries and employee benefits
|
|
|
686,175
|
|
|
723,098
|
|
5.38
|
|
|
|
Net occupancy
|
|
|
104,919
|
|
|
113,008
|
|
7.71
|
|
|
|
Outside services
|
|
|
54,987
|
|
|
58,081
|
|
5.63
|
|
|
|
Professional services
|
|
|
45,163
|
|
|
51,925
|
|
14.97
|
|
|
|
Equipment
|
|
|
47,240
|
|
|
44,925
|
|
(4.90
|
)
|
|
|
Software
|
|
|
41,551
|
|
|
44,016
|
|
5.93
|
|
|
|
Advertising and public relations
|
|
|
28,536
|
|
|
33,579
|
|
17.67
|
|
|
|
Communications
|
|
|
26,834
|
|
|
27,690
|
|
3.19
|
|
|
|
Data processing
|
|
|
24,831
|
|
|
23,805
|
|
(4.13
|
)
|
|
|
Intangible asset amortization
|
|
|
3,377
|
|
|
2,011
|
|
(40.45
|
)
|
|
|
Foreclosed asset expense
|
|
|
55
|
|
|
696
|
|
nm
|
|
|
Provision for losses on off-balance sheet commitments
|
|
|
|
|
|
|
|
|
|
|
5,000
|
|
|
21,000
|
|
nm
|
|
|
Other
|
|
|
87,849
|
|
|
122,496
|
|
39.44
|
|
|
|
|
Total noninterest expense
|
|
$
|
1,156,517
|
|
$
|
1,266,330
|
|
9.50
|
|
%
|
|
UnionBanCal Corporation and Subsidiaries
|
|
|
|
|
|
Footnotes
|
|
Exhibit 11
|
|
|
|
|
|
|
|
|
|
(1)
|
|
Taxable-equivalent basis.
|
|
(2)
|
|
Dividends per share reflect dividends declared on UnionBanCal
Corporation's common stock outstanding as of the declaration date.
|
|
(3)
|
|
Common shares outstanding reflect common shares issued less
treasury shares. Weighted average common shares outstanding
(basic) excludes nonvested restricted shares but includes the
impact of those shares in the calculation of diluted shares.
|
|
(4)
|
|
End of period total assets and assets used in calculating these
ratios include those of discontinued operations.
|
|
(5)
|
|
Average balances used to calculate our financial ratios are based on
continuing operations data only, unless otherwise indicated.
|
|
(6)
|
|
Annualized.
|
|
(7)
|
|
The efficiency ratio is noninterest expense, excluding foreclosed
asset expense (income) and the (reversal of) provision for losses
on off-balance sheet commitments, as a percentage of net interest
income (taxable-equivalent basis) and noninterest income, and is
calculated for continuing operations only.
|
|
(8)
|
|
Estimated as of September 30, 2008. The regulatory capital and
leverage ratios include discontinued operations.
|
|
(9)
|
|
The allowance for credit losses ratios include the allowances for
loan losses and losses on off-balance sheet commitments. These
ratios relate to continuing operations only.
|
|
(10)
|
|
Yields and interest income are presented on a taxable-equivalent
basis using the federal statutory tax rate of 35 percent.
|
|
(11)
|
|
Average balances on loans outstanding include all nonperforming
loans and loans held for sale. The amortized portion of net loan
origination fees (costs) is included in interest income on loans,
representing an adjustment to the yield.
|
|
(12)
|
|
Net funding allocated from (to) discontinued operations represents
the shortage (excess) of assets over liabilities of discontinued
operations. The expense (earning) on funds allocated from (to)
discontinued operations is calculated by taking the net balance
and applying an earnings rate or a cost of funds equivalent to the
corresponding period's Federal funds purchased rate.
|
|
(13)
|
|
Includes interest bearing trading liabilities.
|
|
nm = not meaningful
|
UnionBanCal Corporation
John A. Rice, Jr., 415-765-2998 (Investor
Relations)
Stephen L. Johnson, 415-765-3252 (Public Relations)
Michelle
R. Crandall, 415-765-2780 (Investor Relations)