EX-99.1 2 c50597exv99w1.htm EX-99.1 exv99w1
Exhibit 99.1
     
(ASSOCIATED BANC-CORP LOGO)
 
NEWS RELEASE
For more information:
  Investors: Joe Selner, Chief Financial Officer, 920-491-7120
Media: Janet L. Ford, SVP of Public Relations, 414-207-5070
 
 
 
Associated reports first quarter earnings of $0.28 per common
share, up from $0.11 for the fourth quarter of 2008
    Net income available to common shareholders was $35.4 million for the first quarter compared to $13.6 million for the fourth quarter of 2008
 
    Net interest income for the quarter was $189.3 million compared to $191.8 million for the fourth quarter of 2008
 
    Total deposits grew by 4.7% to $15.9 billion at March 31, 2009 compared to $15.2 billion at December 31, 2008 and were up 14.3% from $13.9 billion at March 31, 2008
 
    Mortgage loans originated for sale exceeded $1 billion during the quarter
 
    Provision for loan losses of $105.4 million exceeded net charge offs of $57.6 million by $47.8 million, increasing allowance for loan losses to 1.97% of loans at March 31, 2009, up from 1.63% at December 31, 2008
 
    Tangible common equity ratio remained stable at 6.10%
 
    Quarterly dividend reduced to $0.05 per common share to preserve capital
GREEN BAY, Wis. — April 16, 2009 — Associated Banc-Corp (NASDAQ: ASBC) reported net income available to common shareholders of $35.4 million, or $0.28 per common share, for the quarter ended March 31, 2009. This compares to net income of $13.6 million, or $0.11 per common share for the fourth quarter of 2008, and net income of $66.5 million, or $0.52 per common share, for the first quarter of 2008.
Net interest income for the quarter was $189.3 million compared to $191.8 million for the fourth quarter of 2008 and $165.1 million for the same quarter a year ago. The company’s net interest margin was 3.59% at March 31, 2009 down 29 basis points from 3.88% at December 31, 2008 and comparable to 3.58% at March 31, 2008.
The provision for loan losses for the quarter was $105.4 million compared to $65.0 million for the fourth quarter of 2008, and $23.0 million for the same period one year ago. Net charge offs for the quarter were $57.6 million compared to $45.9 million for the fourth quarter of 2008, and $16.0 million for the first quarter of 2008. Nonperforming loans were $452.2 million at March 31, 2009 compared to $340.7 million at December 31, 2008. The increase in nonperforming loans reflects the continued deterioration in commercial real estate and construction credits. The increase in net charge offs is primarily attributable to several commercial and industrial loans. Going forward, the company expects the provision for loan losses to be lower than the provision in first quarter of 2009.
On average, loans were $16.4 billion for the first quarter of 2009, up $0.1 billion from the fourth quarter of 2008, with residential mortgage loan growth offset by declines in other loan categories. On a period end basis, loans were $15.9 billion at March 31, 2009, down $0.4 billion from December 31, 2008, representing declines in both commercial and retail balances.
— more —

 


 

ASBC 1Q ’09 page 2 of 3
Deposits, on average, were $15.0 billion for the first quarter 2009, up $0.7 billion compared to fourth quarter 2008 and up $1.4 billion compared to first quarter 2008. On a period end basis, deposits grew to $15.9 billion at March 31, 2009, up 4.7% from $15.2 billion at December 31, 2008 and up 14.3% from $13.9 billion a year ago. The year over year growth is primarily attributable to increases in demand and money market deposits, and higher levels of network transaction deposits and brokered CDs.
Mortgage loans originated for sale during the first quarter exceeded $1 billion, an increase of $832 million from the fourth quarter of 2008. This exceptionally strong first quarter compares to $247 million for the fourth quarter of 2008 and $517 million for the first quarter of 2008. For the first quarter 2009, net mortgage banking income was $4.3 million compared to a loss of $1.2 million for the fourth quarter of 2008. First quarter results include a $12.3 million valuation charge related to mortgage servicing rights, compared to a $7.2 million valuation charge in the fourth quarter of 2008. The outlook for second quarter mortgage production remains strong with current locked mortgage commitments of approximately $780 million at March 31, 2009.
Core fee-based revenue of $61.4 million for the first quarter 2009 was comparable to first quarter 2008, as growth in deposit fees was offset by declines in other core fee-based revenue categories largely due to market declines and lower commercial lending fees.
Total noninterest expenses were $141.3 million, down $7.5 million from $148.8 million in the fourth quarter 2008, and up $5.0 million from $136.3 million in the first quarter 2008. The efficiency ratio improved to 51.31% in the first quarter of 2009, from 53.87% in the previous quarter and 52.79% in the first quarter 2008.
For the first quarter of 2009, income tax expense declined $33.1 million compared to the first quarter of 2008. The reduction in income tax expense was a result of lower income before tax and a $17.0 million, or $0.13 per common share, net decrease in the valuation allowance on and changes to state deferred tax assets as a result of the recently enacted Wisconsin combined reporting tax legislation. Excluding the state deferred tax assets adjustment, the quarter’s effective tax rate was 18.9% compared to 11.6% in the fourth quarter of 2008 and 24.8% in the first quarter of 2008.
More than $3.0 billion of credit has been originated or committed to be extended to new and existing customers since the infusion of capital from the TARP Capital Purchase Program. These loans support consumers and businesses that have a direct and indirect impact on jobs and the economy. In 2008, Associated Bank was named the No. 1 Small Business Administration (SBA) lender in Wisconsin for the fourth consecutive year, providing nearly twice as many loans as the number two SBA lender in the state. The bank continues to focus on providing credit in the communities it serves. Small business loans for the first quarter increased by 23% over the fourth quarter of 2008.
On April 16, 2009, the Board of Directors of Associated Banc-Corp declared a quarterly dividend of $0.05 per common share, a reduction of $0.27 from the previous quarterly dividend per common share of $0.32. The dividend is payable May 15, 2009, to shareholders of record at the close of business on May 7, 2009. “While the decision to reduce the quarterly dividend was difficult, we believe that it is in the best long-term interests of our shareholders to preserve capital during this time of unprecedented economic uncertainty and market volatility,” said Chairman and CEO Paul S. Beideman. “We believe the dividend reduction will better enable us to support our customers and communities, grow and expand our businesses, and maintain and enhance our tangible common equity. We recognize and appreciate the loyalty of our shareholders. We also understand the impact the dividend reduction will have on our shareholders. The Board of Directors and management are committed to increasing the dividend as soon as possible.”
Associated Banc-Corp (NASDAQ: ASBC) will host a conference call for investors and analysts at 3 p.m. Central Time (CT) Thursday, April 16, 2009. The toll-free dial-in number for the live call is 800-762-8779. The number for international callers is 480-248-5081. Participants should ask the operator for the Associated Banc-Corp first quarter 2009 earnings call, or for call ID number 4048464. A replay of the call will be available starting at 6 p.m. CT on April 16, 2009 through 12:00 midnight CT on May 16, 2009 by calling 800-406-7325 (toll-free) domestically or 303-590-3030 internationally. The call ID number, 4048464, is required to access the replay.
— more —

 


 

ASBC 1Q ’09 page 3 of 3
Associated Banc-Corp, headquartered in Green Bay, Wis., is a diversified bank holding company with total assets of $24 billion. Associated has approximately 300 banking offices serving approximately 160 communities in Wisconsin, Illinois, and Minnesota. The company offers a full range of traditional banking services and a variety of other financial products and services. More information about Associated Banc-Corp is available at www.associatedbank.com.
Statements made in this document that are not purely historical are forward-looking statements, as defined in the Private Securities Litigation Reform Act of 1995. This includes any statements regarding management’s plans, objectives, or goals for future operations, products or services, and forecasts of its revenues, earnings, or other measures of performance. Forward-looking statements are based on current management expectations and, by their nature, are subject to risks and uncertainties. These statements may be identified by the use of words such as “believe,” “expect,” “anticipate,” “plan,” “estimate,” “should,” “will,” “intend,” or similar expressions. Outcomes related to such statements are subject to numerous risk factors and uncertainties including those listed in the company’s Annual Report filed on Form 10-K.

 


 

Consolidated Balance Sheets (Unaudited)
Associated Banc-Corp
                                         
                    Mar09 vs Dec08             Mar09 vs Mar08  
    March 31,     December 31,           March 31,        
(in thousands)   2009     2008     % Change     2008     % Change  
 
Assets
                                       
Cash and due from banks
  $ 378,645     $ 533,338       (29.0 %)   $ 477,971       (20.8 %)
Interest-bearing deposits in other
                                       
financial institutions
    12,527       12,649       (1.0 %)     25,216       (50.3 %)
Federal funds sold and securities purchased under agreements to resell
    48,578       24,741       96.3 %     20,250       139.9 %
Securities available for sale, at fair value
    5,495,822       5,349,417       2.7 %     3,616,280       52.0 %
Loans held for sale
    355,077       87,084       307.7 %     123,652       187.2 %
Loans
    15,917,952       16,283,908       (2.2 %)     15,785,283       0.8 %
Allowance for loan losses
    (313,228 )     (265,378 )     18.0 %     (207,602 )     50.9 %
 
                                 
Loans, net
    15,604,724       16,018,530       (2.6 %)     15,577,681       0.2 %
Premises and equipment, net
    187,685       190,942       (1.7 %)     193,774       (3.1 %)
Goodwill
    929,168       929,168       0.0 %     929,168       0.0 %
Other intangible assets, net
    72,965       80,165       (9.0 %)     90,477       (19.4 %)
Other assets
    1,264,534       966,033       30.9 %     849,284       48.9 %
 
                                 
Total assets
  $ 24,349,725     $ 24,192,067       0.7 %   $ 21,903,753       11.2 %
 
                                 
 
                                       
Liabilities and Stockholders’ Equity
                                       
Noninterest-bearing deposits
  $ 2,818,088     $ 2,814,079       0.1 %   $ 2,516,265       12.0 %
Interest-bearing deposits, excluding Brokered CDs
    12,132,610       11,551,181       5.0 %     10,634,511       14.1 %
Brokered CDs
    922,491       789,536       16.8 %     731,398       26.1 %
 
                                 
Total deposits
    15,873,189       15,154,796       4.7 %     13,882,174       14.3 %
Short-term borrowings
    3,365,130       3,703,936       (9.1 %)     3,852,524       (12.7 %)
Long-term funding
    1,961,604       1,861,647       5.4 %     1,536,399       27.7 %
Accrued expenses and other liabilities
    252,633       595,185       (57.6 %)     250,238       1.0 %
 
                                 
Total liabilities
    21,452,556       21,315,564       0.6 %     19,521,335       9.9 %
Stockholders’ Equity
                                       
Preferred equity
    508,766       508,008       0.1 %           N/M  
Common stock
    1,284       1,281       0.2 %     1,278       0.5 %
Surplus
    1,075,598       1,073,218       0.2 %     1,043,839       3.0 %
Retained earnings
    1,287,687       1,293,941       (0.5 %)     1,318,573       (2.3 %)
Accumulated other comprehensive income
    23,931       55       N/M       20,131       18.9 %
Treasury stock
    (97 )           N/M       (1,403 )     (93.1 %)
 
                                 
Total stockholders’ equity
    2,897,169       2,876,503       0.7 %     2,382,418       21.6 %
 
                                 
Total liabilities and stockholders’ equity
  $ 24,349,725     $ 24,192,067       0.7 %   $ 21,903,753       11.2 %
 
                                 
 
N/M = Not meaningful.

 


 

Consolidated Statements of Income (Unaudited)
Associated Banc-Corp
                         
    For The Three Months Ended        
    March 31,     Quarter  
(in thousands, except per share amounts)   2009     2008     % Change  
 
Interest Income
                       
Interest and fees on loans
  $ 202,025     $ 255,053       (20.8 %)
Interest and dividends on investment securities and deposits in other financial institutions:
                       
Taxable
    50,903       31,352       62.4 %
Tax-exempt
    9,494       10,259       (7.5 %)
Interest on federal funds sold and securities purchased under agreements to resell
    63       206       (69.4 %)
 
                   
Total interest income
    262,485       296,870       (11.6 %)
Interest Expense
                       
Interest on deposits
    46,599       81,506       (42.8 %)
Interest on short-term borrowings
    5,154       28,173       (81.7 %)
Interest on long-term funding
    21,454       22,074       (2.8 %)
 
                   
Total interest expense
    73,207       131,753       (44.4 %)
 
                   
Net Interest Income
    189,278       165,117       14.6 %
Provision for loan losses
    105,424       23,002       358.3 %
 
                   
Net interest income after provision for loan losses
    83,854       142,115       (41.0 %)
Noninterest Income
                       
Trust service fees
    8,477       10,074       (15.9 %)
Service charges on deposit accounts
    27,205       23,684       14.9 %
Card-based and other nondeposit fees
    10,174       11,425       (10.9 %)
Retail commissions
    15,512       16,115       (3.7 %)
Mortgage banking, net
    4,267       6,945       (38.6 %)
Bank owned life insurance income
    5,772       4,861       18.7 %
Asset sale losses, net
    (1,107 )     (456 )     142.8 %
Investment securities gains (losses), net
    10,596       (2,940 )     N/M  
Other
    8,081       12,920       (37.5 %)
 
                   
Total noninterest income
    88,977       82,628       7.7 %
Noninterest Expense
                       
Personnel expense
    77,098       75,643       1.9 %
Occupancy
    12,881       13,264       (2.9 %)
Equipment
    4,589       4,597       (0.2 %)
Data processing
    7,597       7,121       6.7 %
Business development and advertising
    4,737       5,041       (6.0 %)
Other intangible amortization
    1,386       1,569       (11.7 %)
Legal and professional fees
    4,241       2,773       52.9 %
Foreclosure/OREO expense
    5,013       1,969       154.6 %
FDIC expense
    5,775       406       N/M  
Other
    17,947       23,929       (25.0 %)
 
                   
Total noninterest expense
    141,264       136,312       3.6 %
 
                   
Income before income taxes
    31,567       88,431       (64.3 %)
Income tax expense (benefit)
    (11,158 )     21,966       (150.8 %)
 
                   
Net income
    42,725       66,465       (35.7 %)
Preferred stock dividends and discount
    7,321             N/M  
 
                   
Net income available to common equity
  $ 35,404     $ 66,465       (46.7 %)
 
                   
 
                       
Earnings Per Common Share:
                       
Basic
  $ 0.28     $ 0.52       (46.2 %)
Diluted
  $ 0.28     $ 0.52       (46.2 %)
 
                       
Average Common Shares Outstanding:
                       
Basic
    127,839       127,298       0.4 %
Diluted
    127,848       127,825       0.0 %
 
N/M = Not meaningful.

 


 

Consolidated Statements of Income (Unaudited) — Quarterly Trend
Associated Banc-Corp
                                         
(in thousands, except per share amounts)   1Q09     4Q08     3Q08     2Q08     1Q08  
 
Interest Income
                                       
Interest and fees on loans
  $ 202,025     $ 230,872     $ 229,001     $ 237,727     $ 255,053  
Interest and dividends on investment securities and deposits in other financial institutions:
                                       
Taxable
    50,903       38,032       32,209       31,878       31,352  
Tax-exempt
    9,494       9,811       9,887       9,776       10,259  
Interest on federal funds sold and securities purchased under agreements to resell
    63       154       279       213       206  
 
                             
Total interest income
    262,485       278,869       271,376       279,594       296,870  
Interest Expense
                                       
Interest on deposits
    46,599       56,402       61,743       63,655       81,506  
Interest on short-term borrowings
    5,154       10,090       23,958       24,363       28,173  
Interest on long-term funding
    21,454       20,595       19,158       18,844       22,074  
 
                             
Total interest expense
    73,207       87,087       104,859       106,862       131,753  
 
                             
Net Interest Income
    189,278       191,782       166,517       172,732       165,117  
Provision for loan losses
    105,424       65,044       55,011       59,001       23,002  
 
                             
Net interest income after provision for loan losses
    83,854       126,738       111,506       113,731       142,115  
Noninterest Income
                                       
Trust service fees
    8,477       8,248       10,020       10,078       10,074  
Service charges on deposit accounts
    27,205       30,946       33,609       30,129       23,684  
Card-based and other nondeposit fees
    10,174       12,297       12,517       12,301       11,425  
Retail commissions
    15,512       15,541       14,928       16,004       16,115  
 
                             
Total core fee-based revenue
    61,368       67,032       71,074       68,512       61,298  
Mortgage banking, net
    4,267       (1,227 )     3,571       5,395       6,945  
Bank owned life insurance income
    5,772       4,711       5,235       4,997       4,861  
Asset sale gains (losses), net
    (1,107 )     (1,054 )     573       (731 )     (456 )
Investment securities gains (losses), net
    10,596       (35,298 )     (13,585 )     (718 )     (2,940 )
Other
    8,081       6,910       8,455       9,170       12,920  
 
                             
Total noninterest income
    88,977       41,074       75,323       86,625       82,628  
Noninterest Expense
                                       
Personnel expense
    77,098       77,374       78,395       78,066       75,643  
Occupancy
    12,881       13,134       12,037       12,026       13,264  
Equipment
    4,589       4,785       5,088       4,653       4,597  
Data processing
    7,597       7,446       7,634       8,250       7,121  
Business development and advertising
    4,737       6,047       5,175       5,137       5,041  
Other intangible amortization
    1,386       1,564       1,568       1,568       1,569  
Legal and professional fees
    4,241       5,311       3,538       2,944       2,773  
Foreclosure/OREO expense
    5,013       6,716       2,427       2,573       1,969  
FDIC expense
    5,775       930       791       397       406  
Other
    17,947       25,443       19,924       20,207       23,929  
 
                             
Total noninterest expense
    141,264       148,750       136,577       135,821       136,312  
 
                             
Income before income taxes
    31,567       19,062       50,252       64,535       88,431  
Income tax expense (benefit)
    (11,158 )     2,203       12,483       17,176       21,966  
 
                             
Net income
    42,725       16,859       37,769       47,359       66,465  
Preferred stock dividends and discount
    7,321       3,250                    
 
                             
Net income available to common equity
  $ 35,404     $ 13,609     $ 37,769     $ 47,359     $ 66,465  
 
                             
 
                                       
Earnings Per Common Share:
                                       
Basic
  $ 0.28     $ 0.11     $ 0.30     $ 0.37     $ 0.52  
Diluted
  $ 0.28     $ 0.11     $ 0.30     $ 0.37     $ 0.52  
 
                                       
Average Common Shares Outstanding:
                                       
Basic
    127,839       127,717       127,553       127,433       127,298  
Diluted
    127,848       127,944       127,711       127,964       127,825  

 


 

Selected Quarterly Information
Associated Banc-Corp
                                         
(in thousands, except per share and full time equivalent employee data)   1st Qtr 2009   4th Qtr 2008   3rd Qtr 2008   2nd Qtr 2008   1st Qtr 2008
Summary of Operations
                                       
Net interest income
  $ 189,278     $ 191,782     $ 166,517     $ 172,732     $ 165,117  
Provision for loan losses
    105,424       65,044       55,011       59,001       23,002  
Asset sale gains (losses), net
    (1,107 )     (1,054 )     573       (731 )     (456 )
Investment securities gains (losses), net
    10,596       (35,298 )     (13,585 )     (718 )     (2,940 )
Noninterest income (excluding securities & asset gains)
    79,488       77,426       88,335       88,074       86,024  
Noninterest expense
    141,264       148,750       136,577       135,821       136,312  
Income before income taxes
    31,567       19,062       50,252       64,535       88,431  
Income tax expense (benefit)
    (11,158 )     2,203       12,483       17,176       21,966  
Net income
    42,725       16,859       37,769       47,359       66,465  
Net income available to common equity
    35,404       13,609       37,769       47,359       66,465  
Taxable equivalent adjustment
    6,544       6,902       6,899       6,814       7,096  
 
 
Per Common Share Data
                                       
Net income:
                                       
Basic
  $ 0.28     $ 0.11     $ 0.30     $ 0.37     $ 0.52  
Diluted
    0.28       0.11       0.30       0.37       0.52  
Dividends
    0.32       0.32       0.32       0.32       0.31  
Market Value:
                                       
High
  $ 21.39     $ 24.21     $ 25.92     $ 29.23     $ 28.86  
Low
    10.60       15.72       14.85       19.29       22.60  
Close
    15.45       20.93       19.95       19.29       26.63  
Book value
    18.68       18.54       18.52       18.46       18.71  
 
 
Performance Ratios (annualized)
                                       
Earning assets yield
    4.94 %     5.57 %     5.58 %     5.82 %     6.33 %
Interest-bearing liabilities rate
    1.61       2.00       2.44       2.53       3.19  
Net interest margin
    3.59       3.88       3.48       3.65       3.58  
Return on average assets
    0.71       0.30       0.68       0.87       1.25  
Return on average equity
    5.98       2.58       6.38       8.01       11.34  
Return on average tangible common equity (1)
    10.05       3.83       10.83       13.51       19.26  
Efficiency ratio (2)
    51.31       53.87       52.18       50.75       52.79  
Effective tax rate
    (35.35 )     11.56       24.84       26.61       24.84  
Dividend payout ratio (3)
    114.29       290.91       106.67       86.49       59.62  
 
 
Average Balances
                                       
Assets
  $ 24,255,783     $ 22,646,421     $ 22,072,948     $ 21,975,451     $ 21,449,963  
Earning assets
    21,959,077       20,436,483       19,884,434       19,754,651       19,276,208  
Interest-bearing liabilities
    18,457,879       17,363,481       17,107,551       16,992,508       16,611,047  
Loans
    16,430,347       16,285,881       16,203,717       16,120,732       15,708,321  
Deposits
    15,045,976       14,395,626       13,710,297       13,493,511       13,643,559  
Wholesale funding
    6,098,266       5,496,248       5,876,051       5,950,699       5,293,797  
Common stockholders’ equity
    2,391,325       2,376,639       2,353,606       2,377,841       2,357,757  
Stockholders’ equity
    2,899,603       2,602,917       2,353,606       2,377,841       2,357,757  
Common stockholders’ equity/assets
    9.86 %     10.49 %     10.66 %     10.82 %     10.99 %
Stockholders’ equity / assets
    11.95 %     11.49 %     10.66 %     10.82 %     10.99 %
 
                                       
 
At Period End
                                       
Assets
  $ 24,349,725     $ 24,192,067     $ 22,487,394     $ 22,302,704     $ 21,903,753  
Loans
    15,917,952       16,283,908       16,272,487       16,149,327       15,785,283  
Allowance for loan losses
    313,228       265,378       246,189       229,605       207,602  
Goodwill
    929,168       929,168       929,168       929,168       929,168  
Mortgage servicing rights, net
    39,754       45,568       53,977       54,725       51,013  
Other intangible assets
    33,211       34,597       36,161       37,896       39,464  
Deposits
    15,873,189       15,154,796       14,245,667       13,378,734       13,882,174  
Wholesale funding
    5,326,734       5,565,583       5,667,737       6,359,811       5,388,923  
Stockholders’ equity
    2,897,169       2,876,503       2,364,247       2,353,882       2,382,418  
Stockholders’ equity / assets
    11.90 %     11.89 %     10.51 %     10.55 %     10.88 %
Tangible common equity / tangible assets (4)
    6.10 %     6.05 %     6.50 %     6.50 %     6.75 %
Tangible equity/tangible assets (5)
    8.27 %     8.23 %     6.50 %     6.50 %     6.75 %
Shares outstanding, end of period
    127,860       127,762       127,646       127,537       127,365  
 
                                       
 
Selected trend information
                                       
Average full time equivalent employees
    5,143       5,109       5,141       5,179       5,093  
Trust assets under management, at market value
  $ 4,800,000     $ 5,100,000     $ 5,600,000     $ 5,900,000     $ 6,000,000  
Mortgage loans originated for sale during period
    1,079,732       247,465       217,993       431,757       516,780  
Mortgage portfolio serviced for others
    6,582,000       6,606,000       6,596,000       6,584,000       6,472,000  
Mortgage servicing rights, net / Portfolio serviced for others
    0.60 %     0.69 %     0.82 %     0.83 %     0.79 %
 
 
 
(1)   Return on average tangible common equity = Net income available to common equity divided by average common equity excluding average goodwill and other intangible assets. This is a non-GAAP financial measure.
 
(2)   Efficiency ratio = Noninterest expense divided by sum of taxable equivalent net interest income plus noninterest income, excluding investment securities gains, net, and asset sales gains, net.
 
(3)   Ratio is based upon basic earnings per common share.
 
(4)   Tangible common equity to tangible assets = Common stockholders’ equity excluding goodwill and other intangible assets divided by assets excluding goodwill and other intangible assets. This is a non-GAAP financial measure.
 
(5)   Tangible equity to tangible assets = Stockholders’ equity excluding goodwill and other intangible assets divided by assets excluding goodwill and other intangible assets. This is a non-GAAP financial measure.

 


 

Financial Summary and Comparison
Associated Banc-Corp
                         
    Three months ended
    March 31,
(in thousands)   2009   2008   % Change
     
Allowance for Loan Losses
                       
Beginning balance
  $ 265,378     $ 200,570       32.3 %
Provision for loan losses
    105,424       23,002       358.3 %
Charge offs
    (60,174 )     (19,494 )     208.7 %
Recoveries
    2,600       3,524       (26.2 %)
             
Net charge offs
    (57,574 )     (15,970 )     260.5 %
             
Ending balance
  $ 313,228     $ 207,602       50.9 %
             
Credit Quality
                                                         
                    Mar09 vs Dec08                           Mar09 vs Mar08
    Mar 31, 2009   Dec 31, 2008   % Change   Sept 30, 2008   Jun 30, 2008   Mar 31, 2008   % Change
         
Nonaccrual loans
  $ 433,246     $ 326,857       32.5 %   $ 290,039     $ 277,100     $ 197,498       119.4 %
Loans 90 or more days past due and still accruing
    16,002       13,811       15.9 %     14,631       11,762       9,959       60.7 %
Restructured loans
    2,927             N/M                         N/M  
                         
Total nonperforming loans
    452,175       340,668       32.7 %     304,670       288,862       207,457       118.0 %
Other real estate owned (OREO)
    54,883       48,710       12.7 %     46,473       46,579       26,798       104.8 %
                         
Total nonperforming assets
  $ 507,058     $ 389,378       30.2 %   $ 351,143     $ 335,441     $ 234,255       116.5 %
                         
Provision for loan losses
    105,424       65,044       62.1 %     55,011       59,001       23,002       358.3 %
Net charge offs
    57,574       45,855       25.6 %     38,427       36,998       15,970       260.5 %
 
                                                       
Allowance for loan losses / loans
    1.97 %     1.63 %             1.51 %     1.42 %     1.32 %        
Allowance for loan losses / nonperforming loans
    69.27       77.90               80.81       79.49       100.07          
Nonperforming loans / total loans
    2.84       2.09               1.87       1.79       1.31          
Nonperforming assets / total loans plus OREO
    3.17       2.38               2.15       2.07       1.48          
Nonperforming assets / total assets
    2.08       1.61               1.56       1.50       1.07          
Net charge offs / average loans (annualized)
    1.42       1.12               0.94       0.92       0.41          
Year-to-date net charge offs / average loans
    1.42       0.85               0.76       0.67       0.41          
 
                                                       
Nonperforming loans by type:
                                                       
Commercial, financial & agricultural
  $ 102,257     $ 104,664       (2.3 %)   $ 85,995     $ 78,731     $ 54,919       86.2 %
Commercial real estate
    100,838       62,423       61.5 %     52,875       42,280       37,367       169.9 %
Real estate — construction
    152,008       90,048       68.8 %     98,205       110,717       56,456       169.3 %
Lease financing
    1,707       187       812.8 %     83       522       1,316       29.7 %
                         
Total commercial
    356,810       257,322       38.7 %     237,158       232,250       150,058       137.8 %
Home equity
    35,224       31,035       13.5 %     25,372       23,555       18,488       90.5 %
Installment
    6,755       7,155       (5.6 %)     6,035       5,184       4,184       61.4 %
                         
Total retail
    41,979       38,190       9.9 %     31,407       28,739       22,672       85.2 %
Residential mortgage
    53,386       45,156       18.2 %     36,105       27,873       34,727       53.7 %
                         
Total nonperforming loans
  $ 452,175     $ 340,668       32.7 %   $ 304,670     $ 288,862     $ 207,457       118.0 %
                         
Period End Loan Composition
                                                         
                    Mar09 vs Dec08                           Mar09 vs Mar08
    Mar 31, 2009   Dec 31, 2008   % Change   Sept 30, 2008   Jun 30, 2008   Mar 31, 2008   % Change
         
Commercial, financial & agricultural
  $ 4,160,274     $ 4,388,691       (5.2 %)   $ 4,343,208     $ 4,423,192     $ 4,458,639       (6.7 %)
Commercial real estate
    3,575,301       3,566,551       0.2 %     3,534,791       3,583,877       3,585,779       (0.3 %)
Real estate — construction
    2,228,090       2,260,888       (1.5 %)     2,363,116       2,351,401       2,273,125       (2.0 %)
Lease financing
    116,100       122,113       (4.9 %)     125,907       124,661       118,613       (2.1 %)
                         
Total commercial
    10,079,765       10,338,243       (2.5 %)     10,367,022       10,483,131       10,436,156       (3.4 %)
Home equity
    2,784,248       2,883,317       (3.4 %)     2,892,952       2,757,684       2,387,223       16.6 %
Installment
    853,214       827,303       3.1 %     842,741       826,895       842,564       1.3 %
                         
Total retail
    3,637,462       3,710,620       (2.0 %)     3,735,693       3,584,579       3,229,787       12.6 %
Residential mortgage
    2,200,725       2,235,045       (1.5 %)     2,169,772       2,081,617       2,119,340       3.8 %
                         
Total loans
  $ 15,917,952     $ 16,283,908       (2.2 %)   $ 16,272,487     $ 16,149,327     $ 15,785,283       0.8 %
                         
Period End Deposit Composition
                                                         
                    Mar09 vs Dec08                           Mar09 vs Mar08
    Mar 31, 2009   Dec 31, 2008   % Change   Sept 30, 2008   Jun 30, 2008   Mar 31, 2008   % Change
         
Demand
  $ 2,818,088     $ 2,814,079       0.1 %   $ 2,545,779     $ 2,602,026     $ 2,516,265       12.0 %
Savings
    895,310       841,129       6.4 %     888,731       921,000       891,806       0.4 %
Interest-bearing demand
    1,796,724       1,796,405       0.0 %     1,667,640       1,697,910       1,788,404       0.5 %
Money market
    5,410,095       4,926,088       9.8 %     4,608,686       3,917,505       3,972,080       36.2 %
Brokered CDs
    922,491       789,536       16.8 %     579,607       398,423       731,398       26.1 %
Other time deposits
    4,030,481       3,987,559       1.1 %     3,955,224       3,841,870       3,982,221       1.2 %
                         
Total deposits
  $ 15,873,189     $ 15,154,796       4.7 %   $ 14,245,667     $ 13,378,734     $ 13,882,174       14.3 %
                         
 
                                                       
Network transaction deposits included above in interest-bearing demand and money market
  $ 1,759,656     $ 1,530,675       15.0 %   $ 1,356,616     $ 620,440     $ 610,351       188.3 %
Customer repo sweeps (a)
  $ 333,706     $ 505,788       (34.0 %)   $ 657,032     $ 667,720     $ 789,218       (57.7 %)
     
(a)   Included within short-term borrowings.
 
N/M — Not meaningful.


 

                                                 
    Three months ended March 31, 2009     Three months ended March 31, 2008
    Average     Interest     Average     Average     Interest     Average  
    Balance     Income / Expense     Yield / Rate     Balance     Income / Expense     Yield / Rate  
Earning assets:
                                               
Loans: (1) (2) (3)
                                               
Commercial
  $ 10,227,260     $ 116,664       4.62 %   $ 10,323,280     $ 164,725       6.41 %
Residential mortgage
    2,499,853       33,868       5.44       2,236,275       33,795       6.06  
Retail
    3,703,234       52,340       5.71       3,148,766       57,474       7.32  
                         
Total loans
    16,430,347       202,872       4.99       15,708,321       255,994       6.55  
Investments and other (1)
    5,528,730       66,157       4.79       3,567,887       47,972       5.38  
                         
Total earning assets
    21,959,077       269,029       4.94       19,276,208       303,966       6.33  
Other assets, net
    2,296,706                       2,173,755                  
 
                                           
Total assets
  $ 24,255,783                     $ 21,449,963                  
 
                                           
 
                                               
Interest-bearing liabilities:
                                               
Savings deposits
  $ 857,111     $ 322       0.15 %   $ 860,836     $ 1,082       0.51 %
Interest-bearing demand deposits
    1,699,989       829       0.20       1,808,187       5,991       1.33  
Money market deposits
    4,945,174       11,566       0.95       3,974,406       24,454       2.47  
Time deposits, excluding Brokered CDs
    3,993,154       30,056       3.05       4,043,280       43,741       4.35  
                         
Total interest-bearing deposits, excluding Brokered CDs
    11,495,428       42,773       1.51       10,686,709       75,268       2.83  
Brokered CDs
    864,185       3,826       1.80       630,541       6,238       3.98  
                         
Total interest-bearing deposits
    12,359,613       46,599       1.53       11,317,250       81,506       2.90  
Wholesale funding
    6,098,266       26,608       1.76       5,293,797       50,247       3.81  
                         
Total interest-bearing liabilities
    18,457,879       73,207       1.61       16,611,047       131,753       3.19  
Noninterest-bearing demand deposits
    2,686,363                       2,326,309                  
Other liabilities
    211,938                       154,850                  
Stockholders’ equity
    2,899,603                       2,357,757                  
 
                                           
Total liabilities and stockholders’ equity
  $ 24,255,783                     $ 21,449,963                  
 
                                           
 
                                           
Net interest income and rate spread (1)
          $ 195,822       3.33 %           $ 172,213       3.14 %
 
                                           
Net interest margin (1)
                    3.59 %                     3.58 %
Taxable equivalent adjustment
          $ 6,544                     $ 7,096          
 
                                           
 
(1)   The yield on tax exempt loans and securities is computed on a taxable equivalent basis using a tax rate of 35% for all periods presented and is net of the effects of certain disallowed interest deductions.
 
(2)   Nonaccrual loans and loans held for sale have been included in the average balances.
 
(3)   Interest income includes net loan fees.