Table of Contents
![(JPMORGAN CHASE LOGO)](https://capedge.com/proxy/8-K/0000950123-06-012701/y25968y2596800.gif)
EARNINGS RELEASE FINANCIAL SUPPLEMENT
THIRD QUARTER 2006
JPMORGAN CHASE & CO. TABLE OF CONTENTS | ![]() |
Page | ||||
Consolidated Results | ||||
2 | ||||
3 | ||||
4 | ||||
5 | ||||
6 | ||||
Business Detail | ||||
7 | ||||
8 | ||||
10 | ||||
14 | ||||
17 | ||||
19 | ||||
21 | ||||
24 | ||||
26 | ||||
Supplemental Detail | ||||
31 | ||||
32 |
Page 1
Table of Contents
(in millions, except per share, ratio and headcount data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SELECTED INCOME STATEMENT DATA | ||||||||||||||||||||||||||||||||||||||||
Total Net Revenue | $ | 15,400 | $ | 14,940 | $ | 15,043 | $ | 13,482 | $ | 14,265 | 3 | % | 8 | % | $ | 45,383 | $ | 40,266 | 13 | % | ||||||||||||||||||||
Provision for Credit Losses | 812 | 493 | 831 | 1,224 | 1,245 | 65 | (35 | ) | 2,136 | 2,259 | (5 | ) | ||||||||||||||||||||||||||||
Noninterest Expense | 9,651 | 9,236 | 9,648 | 8,430 | 9,359 | 4 | 3 | 28,535 | 29,996 | (5 | ) | |||||||||||||||||||||||||||||
Income from Continuing Operations (after-tax) | 3,232 | 3,484 | 3,027 | 2,642 | 2,469 | (7 | ) | 31 | 9,743 | 5,612 | 74 | |||||||||||||||||||||||||||||
Income from Discontinued Operations (after-tax) (a) | 65 | 56 | 54 | 56 | 58 | 16 | 12 | 175 | 173 | 1 | ||||||||||||||||||||||||||||||
Net Income | 3,297 | 3,540 | 3,081 | 2,698 | 2,527 | (7 | ) | 30 | 9,918 | 5,785 | 71 | |||||||||||||||||||||||||||||
Per Common Share: | ||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations - Basic | $ | 0.93 | $ | 1.00 | $ | 0.87 | $ | 0.76 | $ | 0.71 | (7 | ) | 31 | $ | 2.81 | $ | 1.60 | 76 | ||||||||||||||||||||||
Net Income Per Share - Basic | 0.95 | 1.02 | 0.89 | 0.78 | 0.72 | (7 | ) | 32 | 2.86 | 1.65 | 73 | |||||||||||||||||||||||||||||
Income from Continuing Operations - Diluted | $ | 0.90 | $ | 0.98 | $ | 0.85 | $ | 0.74 | $ | 0.70 | (8 | ) | 29 | $ | 2.73 | $ | 1.58 | 73 | ||||||||||||||||||||||
Net Income Per Share - Diluted | 0.92 | 0.99 | 0.86 | 0.76 | 0.71 | (7 | ) | 30 | 2.78 | 1.62 | 72 | |||||||||||||||||||||||||||||
Cash Dividends Declared Per Share | 0.34 | 0.34 | 0.34 | 0.34 | 0.34 | - | - | 1.02 | 1.02 | - | ||||||||||||||||||||||||||||||
Book Value Per Share | 32.75 | 31.89 | 31.19 | 30.71 | 30.26 | 3 | 8 | 32.75 | 30.26 | 8 | ||||||||||||||||||||||||||||||
Closing Share Price | 46.96 | 42.00 | 41.64 | 39.69 | 33.93 | 12 | 38 | 46.96 | 33.93 | 38 | ||||||||||||||||||||||||||||||
Common Shares Outstanding: | ||||||||||||||||||||||||||||||||||||||||
Weighted-Average Diluted Shares Outstanding | 3,574.0 | 3,572.2 | 3,570.8 | 3,563.9 | 3,547.7 | - | 1 | 3,572.3 | 3,555.1 | - | ||||||||||||||||||||||||||||||
Common Shares Outstanding at Period-end | 3,467.5 | 3,470.6 | 3,473.0 | 3,486.7 | 3,503.4 | - | (1 | ) | 3,467.5 | 3,503.4 | (1 | ) | ||||||||||||||||||||||||||||
SELECTED RATIOS: | ||||||||||||||||||||||||||||||||||||||||
Return on Common Equity (“ROE”) (b) | 12 | % | 13 | % | 12 | % | 10 | % | 9 | % | 12 | % | 7 | % | ||||||||||||||||||||||||||
Return on Equity-Goodwill (“ROE-GW”) (b) (c) | 19 | 22 | 20 | 17 | 16 | 20 | 12 | |||||||||||||||||||||||||||||||||
Return on Assets (“ROA”) (b) (d) | 1.00 | 1.06 | 1.00 | 0.89 | 0.84 | 1.02 | 0.66 | |||||||||||||||||||||||||||||||||
Tier 1 Capital Ratio | 8.6 | (g) | 8.5 | 8.5 | 8.5 | 8.2 | ||||||||||||||||||||||||||||||||||
Total Capital Ratio | 12.1 | (g) | 12.0 | 12.1 | 12.0 | 11.3 | ||||||||||||||||||||||||||||||||||
SELECTED BALANCE SHEET DATA (Period-end) | ||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 1,338,029 | $ | 1,328,001 | $ | 1,273,282 | $ | 1,198,942 | $ | 1,203,033 | 1 | 11 | $ | 1,338,029 | $ | 1,203,033 | 11 | |||||||||||||||||||||||
Wholesale Loans | 179,403 | 178,215 | 164,799 | 150,111 | 151,591 | 1 | 18 | 179,403 | 151,591 | 18 | ||||||||||||||||||||||||||||||
Consumer Loans | 284,141 | 276,889 | 267,282 | 269,037 | 268,913 | 3 | 6 | 284,141 | 268,913 | 6 | ||||||||||||||||||||||||||||||
Deposits (e) | 582,115 | 593,716 | 584,465 | 554,991 | 535,123 | (2 | ) | 9 | 582,115 | 535,123 | 9 | |||||||||||||||||||||||||||||
Common Stockholders’ Equity | 113,561 | 110,684 | 108,337 | 107,072 | 105,996 | 3 | 7 | 113,561 | 105,996 | 7 | ||||||||||||||||||||||||||||||
Headcount | 171,589 | 172,423 | 170,787 | 168,847 | 168,955 | - | 2 | 171,589 | 168,955 | 2 | ||||||||||||||||||||||||||||||
LINE OF BUSINESS EARNINGS | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 976 | $ | 839 | $ | 850 | $ | 667 | $ | 1,068 | 16 | (9 | ) | $ | 2,665 | $ | 3,007 | (11 | ) | |||||||||||||||||||||
Retail Financial Services | 746 | 868 | 881 | 803 | 656 | (14 | ) | 14 | 2,495 | 2,624 | (5 | ) | ||||||||||||||||||||||||||||
Card Services | 711 | 875 | 901 | 302 | 541 | (19 | ) | 31 | 2,487 | 1,605 | 55 | |||||||||||||||||||||||||||||
Commercial Banking | 231 | 283 | 240 | 279 | 284 | (18 | ) | (19 | ) | 754 | 672 | 12 | ||||||||||||||||||||||||||||
Treasury & Securities Services | 256 | 316 | 262 | 254 | 222 | (19 | ) | 15 | 834 | 609 | 37 | |||||||||||||||||||||||||||||
Asset & Wealth Management | 346 | 343 | 313 | 342 | 315 | 1 | 10 | 1,002 | 874 | 15 | ||||||||||||||||||||||||||||||
Corporate (f) | 31 | 16 | (366 | ) | 51 | (559 | ) | 94 | NM | (319 | ) | (3,606 | ) | 91 | ||||||||||||||||||||||||||
Net Income | $ | 3,297 | $ | 3,540 | $ | 3,081 | $ | 2,698 | $ | 2,527 | (7 | ) | 30 | $ | 9,918 | $ | 5,785 | 71 | ||||||||||||||||||||||
(a) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related balance sheet, income statement and assets under custody activity has been transferred to the Corporate segment for all periods presented. | |
(b) | Based on annualized amounts. | |
(c) | Net income applicable to common stock divided by Total average common equity (net of goodwill). The Firm uses return on equity less goodwill, a non-GAAP financial measure, to evaluate the operating performance of the Firm. The Firm utilizes this measure to facilitate comparisons to competitors. | |
(d) | Represents Net income divided by Total average assets. | |
(e) | Excludes deposits of $24.0 billion and $26.5 billion at September 30, 2006 and June 30, 2006, respectively that have been reclassified to Liabilities of discontinued operations held-for-sale. | |
(f) | Includes the after-tax impact of discontinued operations, material litigation reserve charges/recoveries and Merger costs. See Corporate for additional details. | |
(g) | Estimated. |
Page 2
Table of Contents
JPMORGAN CHASE & CO. STATEMENTS OF INCOME | ![]() |
(in millions, except per share and ratio data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Investment Banking Fees | $ | 1,416 | $ | 1,370 | $ | 1,169 | $ | 1,145 | $ | 989 | 3 | % | 43 | % | $ | 3,955 | $ | 2,943 | 34 | % | ||||||||||||||||||||
Principal Transactions | 2,636 | 2,628 | 2,602 | 1,423 | 2,886 | - | (9 | ) | 7,866 | 6,246 | 26 | |||||||||||||||||||||||||||||
Lending & Deposit Related Fees | 867 | 865 | 841 | 853 | 865 | - | - | 2,573 | 2,536 | 1 | ||||||||||||||||||||||||||||||
Asset Management, Administration and Commissions | 2,798 | 2,933 | 2,849 | 2,605 | 2,500 | (5 | ) | 12 | 8,580 | 7,286 | 18 | |||||||||||||||||||||||||||||
Securities Gains (Losses) | 40 | (502 | ) | (116 | ) | (540 | ) | (44 | ) | NM | NM | (578 | ) | (796 | ) | 27 | ||||||||||||||||||||||||
Mortgage Fees and Related Income | 62 | 213 | 241 | 155 | 201 | (71 | ) | (69 | ) | 516 | 899 | (43 | ) | |||||||||||||||||||||||||||
Credit Card Income | 1,567 | 1,791 | 1,910 | 1,402 | 1,855 | (13 | ) | (16 | ) | 5,268 | 5,352 | (2 | ) | |||||||||||||||||||||||||||
Other Income | 635 | 464 | 554 | 1,761 | 230 | 37 | 176 | 1,653 | 923 | 79 | ||||||||||||||||||||||||||||||
Noninterest Revenue | 10,021 | 9,762 | 10,050 | 8,804 | 9,482 | 3 | 6 | 29,833 | 25,389 | 18 | ||||||||||||||||||||||||||||||
Interest Income | 14,936 | 14,413 | 13,065 | 11,996 | 11,290 | 4 | 32 | 42,414 | 32,619 | 30 | ||||||||||||||||||||||||||||||
Interest Expense | 9,557 | 9,235 | 8,072 | 7,318 | 6,507 | 3 | 47 | 26,864 | 17,742 | 51 | ||||||||||||||||||||||||||||||
Net Interest Income | 5,379 | 5,178 | 4,993 | 4,678 | 4,783 | 4 | 12 | 15,550 | 14,877 | 5 | ||||||||||||||||||||||||||||||
TOTAL NET REVENUE | 15,400 | 14,940 | 15,043 | 13,482 | 14,265 | 3 | 8 | 45,383 | 40,266 | 13 | ||||||||||||||||||||||||||||||
Provision for Credit Losses | 812 | 493 | 831 | 1,224 | 1,245 | 65 | (35 | ) | 2,136 | 2,259 | (5 | ) | ||||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 5,390 | 5,268 | 5,548 | 4,237 | 4,954 | 2 | 9 | 16,206 | 13,828 | 17 | ||||||||||||||||||||||||||||||
Occupancy Expense | 563 | 553 | 594 | 637 | 542 | 2 | 4 | 1,710 | 1,632 | 5 | ||||||||||||||||||||||||||||||
Technology, Communications and Equipment Expense | 911 | 876 | 869 | 904 | 892 | 4 | 2 | 2,656 | 2,698 | (2 | ) | |||||||||||||||||||||||||||||
Professional & Outside Services | 966 | 939 | 876 | 985 | 1,001 | 3 | (3 | ) | 2,781 | 3,177 | (12 | ) | ||||||||||||||||||||||||||||
Marketing | 550 | 526 | 519 | 385 | 512 | 5 | 7 | 1,595 | 1,532 | 4 | ||||||||||||||||||||||||||||||
Other Expense (a) | 877 | 631 | 816 | 839 | 864 | 39 | 2 | 2,324 | 5,360 | (57 | ) | |||||||||||||||||||||||||||||
Amortization of Intangibles | 346 | 357 | 355 | 366 | 373 | (3 | ) | (7 | ) | 1,058 | 1,124 | (6 | ) | |||||||||||||||||||||||||||
Merger Costs | 48 | 86 | 71 | 77 | 221 | (44 | ) | (78 | ) | 205 | 645 | (68 | ) | |||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 9,651 | 9,236 | 9,648 | 8,430 | 9,359 | 4 | 3 | 28,535 | 29,996 | (5 | ) | |||||||||||||||||||||||||||||
Income from Continuing Operations before Income Tax Expense | 4,937 | 5,211 | 4,564 | 3,828 | 3,661 | (5 | ) | 35 | 14,712 | 8,011 | 84 | |||||||||||||||||||||||||||||
Income Tax Expense | 1,705 | 1,727 | 1,537 | 1,186 | 1,192 | (1 | ) | 43 | 4,969 | 2,399 | 107 | |||||||||||||||||||||||||||||
Income from Continuing Operations (after-tax) | 3,232 | 3,484 | 3,027 | 2,642 | 2,469 | (7 | ) | 31 | 9,743 | 5,612 | 74 | |||||||||||||||||||||||||||||
Income from Discontinued Operations (after-tax) (b) | 65 | 56 | 54 | 56 | 58 | 16 | 12 | 175 | 173 | 1 | ||||||||||||||||||||||||||||||
NET INCOME | $ | 3,297 | $ | 3,540 | $ | 3,081 | $ | 2,698 | $ | 2,527 | (7 | ) | 30 | $ | 9,918 | $ | 5,785 | 71 | ||||||||||||||||||||||
DILUTED EARNINGS PER SHARE | ||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations (after-tax) | $ | 0.90 | $ | 0.98 | $ | 0.85 | $ | 0.74 | $ | 0.70 | (8 | ) | 29 | $ | 2.73 | $ | 1.58 | 73 | ||||||||||||||||||||||
Income from Discontinued Operations (after-tax) (b) | 0.02 | 0.01 | 0.01 | 0.02 | 0.01 | 100 | 100 | 0.05 | 0.04 | 25 | ||||||||||||||||||||||||||||||
Net Income | $ | 0.92 | $ | 0.99 | $ | 0.86 | $ | 0.76 | $ | 0.71 | (7 | ) | 30 | $ | 2.78 | $ | 1.62 | 72 | ||||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 12 | % | 13 | % | 12 | % | 10 | % | 9 | % | 12 | % | 7 | % | ||||||||||||||||||||||||||
ROE-GW | 19 | 22 | 20 | 17 | 16 | 20 | 12 | |||||||||||||||||||||||||||||||||
ROA | 1.00 | 1.06 | 1.00 | 0.89 | 0.84 | 1.02 | 0.66 | |||||||||||||||||||||||||||||||||
Effective Income Tax Rate | 35 | 33 | 34 | 31 | 33 | 34 | 30 | |||||||||||||||||||||||||||||||||
Overhead Ratio | 63 | 62 | 64 | 63 | 66 | 63 | 74 | |||||||||||||||||||||||||||||||||
EXCLUDING IMPACT OF MERGER COSTS | ||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations | $ | 3,232 | $ | 3,484 | $ | 3,027 | $ | 2,642 | $ | 2,469 | (7 | ) | 31 | $ | 9,743 | $ | 5,612 | 74 | ||||||||||||||||||||||
Less Merger Costs (after-tax) | 30 | 53 | 44 | 48 | 137 | (43 | ) | (78 | ) | 127 | 400 | (68 | ) | |||||||||||||||||||||||||||
Income from Continuing Operations Excluding Merger Costs | $ | 3,262 | $ | 3,537 | $ | 3,071 | $ | 2,690 | $ | 2,606 | (8 | ) | 25 | $ | 9,870 | $ | 6,012 | 64 | ||||||||||||||||||||||
Diluted Per Share: | ||||||||||||||||||||||||||||||||||||||||
Income from Continuing Operations | $ | 0.90 | $ | 0.98 | $ | 0.85 | $ | 0.74 | $ | 0.70 | (8 | ) | 29 | $ | 2.73 | $ | 1.58 | 73 | ||||||||||||||||||||||
Less Merger Costs (after-tax) | 0.01 | 0.01 | 0.01 | 0.01 | 0.04 | - | (75 | ) | 0.03 | 0.11 | (73 | ) | ||||||||||||||||||||||||||||
Income from Continuing Operations Excluding Merger Costs | $ | 0.91 | $ | 0.99 | $ | 0.86 | $ | 0.75 | $ | 0.74 | (8 | ) | 23 | $ | 2.76 | $ | 1.69 | 63 | ||||||||||||||||||||||
(a) | Includes litigation reserve charges of $2,772 million year-to-date 2005 related to the settlement of the Enron and WorldCom class action litigations and for certain other material legal proceedings. In the third quarter of 2006, second quarter of 2006, first quarter of 2006 and fourth quarter of 2005, insurance recoveries relating to certain material litigation of $17 million, $260 million, $98 million and $208 million, respectively, were recorded. Year-to-date 2006, insurance recoveries relating to certain material litigation of $375 million were recorded. | |
(b) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related income statement activity has been transferred to the Corporate segment for all periods presented. |
Page 3
Table of Contents
JPMORGAN CHASE & CO. CONSOLIDATED BALANCE SHEETS | ![]() |
(in millions)
Sep 30, 2006 | ||||||||||||||||||||||||||||
Change | ||||||||||||||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Sep 30 | ||||||||||||||||||||||
2006 | 2006 | 2006 | 2005 | 2005 | 2006 | 2005 | ||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||
Cash and Due from Banks | $ | 36,279 | $ | 38,390 | $ | 36,903 | $ | 36,670 | $ | 33,036 | (5 | )% | 10 | % | ||||||||||||||
Deposits with Banks | 17,130 | 14,437 | 10,545 | 21,661 | 14,337 | 19 | 19 | |||||||||||||||||||||
Federal Funds Sold and Securities Purchased under Resale Agreements | 156,194 | 157,438 | 153,755 | 133,981 | 122,876 | (1 | ) | 27 | ||||||||||||||||||||
Securities Borrowed | 89,222 | 87,377 | 93,280 | 74,604 | 64,381 | 2 | 39 | |||||||||||||||||||||
Trading Assets: | ||||||||||||||||||||||||||||
Debt and Equity Instruments | 289,891 | 295,604 | 259,275 | 248,590 | 250,171 | (2 | ) | 16 | ||||||||||||||||||||
Derivative Receivables | 58,265 | 54,075 | 52,750 | 49,787 | 54,389 | 8 | 7 | |||||||||||||||||||||
Securities | 86,548 | 78,022 | 67,126 | 47,600 | 68,697 | 11 | 26 | |||||||||||||||||||||
Interests in Purchased Receivables (a) | - | - | 29,029 | 29,740 | 28,766 | NM | NM | |||||||||||||||||||||
Loans (Net of Allowance for Loan Losses) | 456,488 | 448,028 | 424,806 | 412,058 | 413,284 | 2 | 10 | |||||||||||||||||||||
Private Equity Investments | 5,905 | 5,974 | 6,499 | 6,374 | 6,081 | (1 | ) | (3 | ) | |||||||||||||||||||
Accrued Interest and Accounts Receivable | 21,178 | 24,418 | 21,657 | 22,421 | 28,872 | (13 | ) | (27 | ) | |||||||||||||||||||
Premises and Equipment | 8,553 | 8,910 | 8,985 | 9,081 | 9,297 | (4 | ) | (8 | ) | |||||||||||||||||||
Goodwill | 43,372 | 43,498 | 43,899 | 43,621 | 43,555 | - | - | |||||||||||||||||||||
Other Intangible Assets: | ||||||||||||||||||||||||||||
Mortgage Servicing Rights | 7,378 | 8,247 | 7,539 | 6,452 | 6,057 | (11 | ) | 22 | ||||||||||||||||||||
Purchased Credit Card Relationships | 2,982 | 3,138 | 3,243 | 3,275 | 3,352 | (5 | ) | (11 | ) | |||||||||||||||||||
All Other Intangibles | 4,078 | 4,231 | 4,832 | 4,832 | 5,139 | (4 | ) | (21 | ) | |||||||||||||||||||
Other Assets | 53,181 | 54,981 | 49,159 | 48,195 | 50,743 | (3 | ) | 5 | ||||||||||||||||||||
Assets of discontinued operations held-for-sale (b) | 1,385 | 1,233 | - | - | - | 12 | NM | |||||||||||||||||||||
TOTAL ASSETS | $ | 1,338,029 | $ | 1,328,001 | $ | 1,273,282 | $ | 1,198,942 | $ | 1,203,033 | 1 | 11 | ||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||||||
Deposits: | ||||||||||||||||||||||||||||
U.S. Offices: | ||||||||||||||||||||||||||||
Noninterest-Bearing | $ | 117,197 | $ | 127,311 | $ | 128,982 | $ | 135,599 | $ | 134,129 | (8 | ) | (13 | ) | ||||||||||||||
Interest-Bearing | 310,401 | 312,517 | 309,779 | 287,774 | 267,288 | (1 | ) | 16 | ||||||||||||||||||||
Non-U.S. Offices: | ||||||||||||||||||||||||||||
Noninterest-Bearing | 3,761 | 6,442 | 6,591 | 7,476 | 6,723 | (42 | ) | (44 | ) | |||||||||||||||||||
Interest-Bearing | 150,756 | 147,446 | 139,113 | 124,142 | 126,983 | 2 | 19 | |||||||||||||||||||||
Total Deposits | 582,115 | 593,716 | 584,465 | 554,991 | 535,123 | (2 | ) | 9 | ||||||||||||||||||||
Federal Funds Purchased and Securities Sold under Repurchase Agreements | 188,395 | 175,055 | 151,006 | 125,925 | 143,404 | 8 | 31 | |||||||||||||||||||||
Commercial Paper | 18,135 | 18,554 | 15,933 | 13,863 | 16,166 | (2 | ) | 12 | ||||||||||||||||||||
Other Borrowed Funds | 16,252 | 10,921 | 14,400 | 10,479 | 15,400 | 49 | 6 | |||||||||||||||||||||
Trading Liabilities: | ||||||||||||||||||||||||||||
Debt and Equity Instruments | 106,784 | 105,445 | 104,160 | 94,157 | 99,163 | 1 | 8 | |||||||||||||||||||||
Derivative Payables | 58,462 | 52,630 | 55,938 | 51,773 | 53,329 | 11 | 10 | |||||||||||||||||||||
Accounts Payable, Accrued Expenses and Other Liabilities | ||||||||||||||||||||||||||||
(including the Allowance for Lending- | ||||||||||||||||||||||||||||
Related Commitments) | 73,585 | 82,569 | 73,693 | 78,460 | 74,698 | (11 | ) | (1 | ) | |||||||||||||||||||
Beneficial Interests Issued by Consolidated VIEs | 16,254 | 15,432 | 42,237 | 42,197 | 46,140 | 5 | (65 | ) | ||||||||||||||||||||
Long-Term Debt | 126,619 | 125,280 | 112,133 | 108,357 | 101,853 | 1 | 24 | |||||||||||||||||||||
Junior Subordinated Deferrable Interest Debentures Held by Trusts that Issued Guaranteed Capital Debt Securities | 13,309 | 10,827 | 10,980 | 11,529 | 11,622 | 23 | 15 | |||||||||||||||||||||
Liabilities of discontinued operations held-for-sale (b) | 24,558 | 26,888 | - | - | - | (9 | ) | NM | ||||||||||||||||||||
TOTAL LIABILITIES | 1,224,468 | 1,217,317 | 1,164,945 | 1,091,731 | 1,096,898 | 1 | 12 | |||||||||||||||||||||
STOCKHOLDERS’ EQUITY | ||||||||||||||||||||||||||||
Preferred Stock | - | - | - | 139 | 139 | NM | NM | |||||||||||||||||||||
Common Stock | 3,658 | 3,658 | 3,645 | 3,618 | 3,608 | - | 1 | |||||||||||||||||||||
Capital Surplus | 77,457 | 77,098 | 76,153 | 74,994 | 74,396 | - | 4 | |||||||||||||||||||||
Retained Earnings | 40,283 | 38,208 | 35,892 | 33,848 | 32,350 | 5 | 25 | |||||||||||||||||||||
Accumulated Other Comprehensive Income (Loss) | (526 | ) | (1,218 | ) | (1,017 | ) | (626 | ) | (602 | ) | 57 | 13 | ||||||||||||||||
Treasury Stock, at Cost | (7,311 | ) | (7,062 | ) | (6,336 | ) | (4,762 | ) | (3,756 | ) | (4 | ) | (95 | ) | ||||||||||||||
TOTAL STOCKHOLDERS’ EQUITY | 113,561 | 110,684 | 108,337 | 107,211 | 106,135 | 3 | 7 | |||||||||||||||||||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $ | 1,338,029 | $ | 1,328,001 | $ | 1,273,282 | $ | 1,198,942 | $ | 1,203,033 | 1 | 11 | ||||||||||||||||
(a) | As a result of restructuring certain multi-seller conduits the Firm administers, during the second quarter of 2006, JPMorgan Chase deconsolidated $29 billion of Interests in Purchased Receivables, $3 billion of Loans and $1 billion of Securities, and recorded $33 billion of Lending-Related Commitments. | |
(b) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related balance sheet activity has been transferred to the Corporate segment for the periods ended September 30, 2006 and June 30, 2006. See footnote (b) on page 5 for additional details. |
Page 4
Table of Contents
JPMORGAN CHASE & CO. CONDENSED AVERAGE BALANCE SHEETS AND ANNUALIZED YIELDS | ![]() |
(in millions, except rates)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
AVERAGE BALANCES (a) | ||||||||||||||||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||||||||||||
Deposits with Banks | $ | 31,291 | $ | 39,193 | $ | 20,672 | $ | 15,584 | $ | 11,388 | (20 | )% | 175 | % | $ | 30,424 | $ | 15,075 | 102 | % | ||||||||||||||||||||
Federal Funds Sold and Securities Purchased under Resale Agreements (b) | 125,618 | 128,740 | 129,268 | 135,155 | 129,290 | (2 | ) | (3 | ) | 127,863 | 119,216 | 7 | ||||||||||||||||||||||||||||
Securities Borrowed | 82,216 | 86,742 | 84,220 | 72,359 | 66,817 | (5 | ) | 23 | 84,385 | 59,877 | 41 | |||||||||||||||||||||||||||||
Trading Assets - Debt Instruments | 213,164 | 204,551 | 185,679 | 181,019 | 188,684 | 4 | 13 | 201,232 | 189,838 | 6 | ||||||||||||||||||||||||||||||
Securities | 78,029 | 82,845 | 60,216 | 60,663 | 65,185 | (6 | ) | 20 | 73,762 | 75,334 | (2 | ) | ||||||||||||||||||||||||||||
Interests in Purchased Receivables (c) | - | 26,221 | 30,028 | 28,338 | 27,905 | NM | NM | 18,640 | 28,416 | (34 | ) | |||||||||||||||||||||||||||||
Loans | 461,673 | 442,601 | 429,043 | 421,434 | 415,574 | 4 | 11 | 444,558 | 406,131 | 9 | ||||||||||||||||||||||||||||||
Total Interest-Earning Assets | 991,991 | 1,010,893 | 939,126 | 914,552 | 904,843 | (2 | ) | 10 | 980,864 | 893,887 | 10 | |||||||||||||||||||||||||||||
Trading Assets - Equity Instruments | 75,366 | 70,045 | 70,762 | 56,970 | 53,025 | 8 | 42 | 72,075 | 46,926 | 54 | ||||||||||||||||||||||||||||||
All Other Noninterest-Earning Assets | 218,118 | 229,898 | 219,045 | 214,256 | 219,452 | (5 | ) | (1 | ) | 222,349 | 219,377 | 1 | ||||||||||||||||||||||||||||
Assets of discontinued operations held-for-sale (b) (d) | 23,664 | 23,033 | 19,424 | 19,006 | 18,725 | 3 | 26 | 22,056 | 18,230 | 21 | ||||||||||||||||||||||||||||||
TOTAL ASSETS | $ | 1,309,139 | $ | 1,333,869 | $ | 1,248,357 | $ | 1,204,784 | $ | 1,196,045 | (2 | ) | 9 | $ | 1,297,344 | $ | 1,178,420 | 10 | ||||||||||||||||||||||
LIABILITIES | ||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits (b) | $ | 451,509 | $ | 449,782 | $ | 419,903 | $ | 388,818 | $ | 385,540 | - | 17 | $ | 440,514 | $ | 381,386 | 16 | |||||||||||||||||||||||
Federal Funds Purchased and Securities Sold under Repurchase Agreements | 192,674 | 184,943 | 158,818 | 149,269 | 160,453 | 4 | 20 | 178,936 | 156,688 | 14 | ||||||||||||||||||||||||||||||
Commercial Paper | 19,207 | 17,484 | 15,310 | 17,393 | 15,188 | 10 | 26 | 17,348 | 13,459 | 29 | ||||||||||||||||||||||||||||||
Other Borrowings (e) | 101,366 | 103,150 | 107,702 | 101,261 | 97,620 | (2 | ) | 4 | 104,049 | 91,239 | 14 | |||||||||||||||||||||||||||||
Beneficial Interests Issued by Consolidated VIEs | 13,630 | 43,470 | 42,192 | 45,284 | 44,381 | (69 | ) | (69 | ) | 32,993 | 44,469 | (26 | ) | |||||||||||||||||||||||||||
Long-Term Debt | 133,279 | 125,723 | 118,875 | 117,597 | 111,921 | 6 | 19 | 126,011 | 110,608 | 14 | ||||||||||||||||||||||||||||||
Total Interest-Bearing Liabilities | 911,665 | 924,552 | 862,800 | 819,622 | 815,103 | (1 | ) | 12 | 899,851 | 797,849 | 13 | |||||||||||||||||||||||||||||
Noninterest-Bearing Liabilities | 262,843 | 278,229 | 259,936 | 261,522 | 257,892 | (6 | ) | 2 | 267,014 | 257,970 | 4 | |||||||||||||||||||||||||||||
Liabilities of discontinued operations held-for-sale (b) (d) | 22,825 | 22,131 | 18,317 | 17,576 | 17,430 | 3 | 31 | 21,107 | 17,005 | 24 | ||||||||||||||||||||||||||||||
TOTAL LIABILITIES | 1,197,333 | 1,224,912 | 1,141,053 | 1,098,720 | 1,090,425 | (2 | ) | 10 | 1,187,972 | 1,072,824 | 11 | |||||||||||||||||||||||||||||
Preferred Stock | - | - | 137 | 139 | 139 | NM | NM | 45 | 230 | (80 | ) | |||||||||||||||||||||||||||||
Common Stockholders’ Equity | 111,806 | 108,957 | 107,167 | 105,925 | 105,481 | 3 | 6 | 109,327 | 105,366 | 4 | ||||||||||||||||||||||||||||||
TOTAL STOCKHOLDERS’ EQUITY | 111,806 | 108,957 | 107,304 | 106,064 | 105,620 | 3 | 6 | 109,372 | 105,596 | 4 | ||||||||||||||||||||||||||||||
TOTAL LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS’ EQUITY | $ | 1,309,139 | $ | 1,333,869 | $ | 1,248,357 | $ | 1,204,784 | $ | 1,196,045 | (2 | ) | 9 | $ | 1,297,344 | $ | 1,178,420 | 10 | ||||||||||||||||||||||
AVERAGE RATES (a) | ||||||||||||||||||||||||||||||||||||||||
INTEREST-EARNING ASSETS | ||||||||||||||||||||||||||||||||||||||||
Deposits with Banks | 4.46 | % | 4.43 | % | 4.31 | % | 4.77 | % | 4.48 | % | 4.42 | % | 4.19 | % | ||||||||||||||||||||||||||
Federal Funds Sold and Securities Purchased under Resale Agreements (b) | 3.52 | 3.18 | 3.21 | 2.85 | 2.48 | 3.30 | 2.39 | |||||||||||||||||||||||||||||||||
Securities Borrowed | 4.28 | 3.89 | 3.51 | 3.00 | 2.63 | 3.89 | 2.39 | |||||||||||||||||||||||||||||||||
Trading Assets - Debt Instruments | 5.28 | 5.33 | 5.61 | 5.08 | 4.81 | 5.40 | 4.93 | |||||||||||||||||||||||||||||||||
Securities | 5.70 | 5.45 | 5.34 | 5.00 | 4.56 | 5.51 | 4.47 | |||||||||||||||||||||||||||||||||
Interests in Purchased Receivables | NM | 4.92 | 4.47 | 3.97 | 3.52 | 4.68 | 3.06 | |||||||||||||||||||||||||||||||||
Loans | 7.46 | 7.25 | 7.06 | 6.57 | 6.39 | 7.26 | 6.25 | |||||||||||||||||||||||||||||||||
Total Interest-Earning Assets | 6.00 | 5.74 | 5.67 | 5.23 | 4.98 | 5.81 | 4.91 | |||||||||||||||||||||||||||||||||
INTEREST-BEARING LIABILITIES | ||||||||||||||||||||||||||||||||||||||||
Interest-Bearing Deposits (b) | 3.93 | 3.67 | 3.43 | 3.18 | 2.72 | 3.68 | 2.41 | |||||||||||||||||||||||||||||||||
Federal Funds Purchased and Securities Sold under Repurchase Agreements | 4.18 | 3.85 | 3.47 | 3.05 | 2.81 | 3.86 | 2.66 | |||||||||||||||||||||||||||||||||
Commercial Paper | 4.78 | 4.31 | 3.97 | 3.40 | 3.13 | 4.39 | 2.56 | |||||||||||||||||||||||||||||||||
Other Borrowings (e) | 5.13 | 4.93 | 5.16 | 5.10 | 4.93 | 5.08 | 5.22 | |||||||||||||||||||||||||||||||||
Beneficial Interests Issued by Consolidated VIEs | 4.16 | 4.86 | 3.92 | 3.66 | 3.25 | 4.37 | 2.87 | |||||||||||||||||||||||||||||||||
Long-Term Debt | 4.08 | 4.34 | 4.21 | 4.01 | 3.65 | 4.21 | 3.59 | |||||||||||||||||||||||||||||||||
Total Interest-Bearing Liabilities | 4.16 | 4.01 | 3.79 | 3.54 | 3.17 | 3.99 | 2.97 | |||||||||||||||||||||||||||||||||
INTEREST RATE SPREAD | 1.84 | % | 1.73 | % | 1.88 | % | 1.69 | % | 1.81 | % | 1.82 | % | 1.94 | % | ||||||||||||||||||||||||||
NET YIELD ON INTEREST-EARNING ASSETS | 2.17 | % | 2.07 | % | 2.19 | % | 2.05 | % | 2.13 | % | 2.14 | % | 2.26 | % | ||||||||||||||||||||||||||
NET YIELD ON INTEREST-EARNING ASSETS ADJUSTED FOR SECURITIZATIONS | 2.54 | % | 2.50 | % | 2.67 | % | 2.51 | % | 2.63 | % | 2.57 | % | 2.79 | % | ||||||||||||||||||||||||||
(a) | Prior periods have been adjusted to reflect the reclassification of certain balances to more appropriate balance sheet line items. | |
(b) | For purposes of the consolidated average balance sheet for assets and liabilities transferred to discontinued operations, JPMorgan Chase used Federal funds sold interest income as a reasonable estimate of the earnings on corporate trust deposits; therefore, JPMorgan Chase transferred to Assets of discontinued operations held-for-sale average Federal funds sold, along with the related interest income earned, and transferred to Liabilities of discontinued operations held-for-sale average corporate trust deposits. | |
(c) | As a result of restructuring certain multi-seller conduits the Firm administers, during the second quarter of 2006, JPMorgan Chase deconsolidated $29 billion of Interests in Purchased Receivables, $3 billion of Loans and $1 billion of Securities, and recorded $33 billion of Lending-Related Commitments. | |
(d) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related balance sheet activity has been transferred to the Corporate segment for all periods presented. | |
(e) | Includes securities sold but not yet purchased. |
Page 5
Table of Contents
JPMORGAN CHASE & CO. RECONCILIATION FROM REPORTED TO MANAGED SUMMARY | ![]() |
(in millions)
The Firm prepares its Consolidated financial statements using accounting principles generally accepted in the United States of America (“U.S. GAAP”). That presentation, which is referred to as “reported basis,” provides the reader with an understanding of the Firm’s results that can be tracked consistently from year to year and enables a comparison of the Firm’s performance with other companies’ U.S. GAAP financial statements. In addition to analyzing the Firm’s results on a reported basis, management reviews the Firm’s and the lines’ of business results on a “managed” basis, which is a non-GAAP financial measure. The Firm’s definition of managed basis starts with the reported U.S. GAAP results and includes the following adjustments: for Card Services and the Firm as a whole, the impact of credit card securitizations are excluded; and for each line of business and the Firm as a whole, Total net revenue is shown on a fully taxable equivalent (“FTE”) basis. These adjustments do not have any impact on Net income as reported by the lines of business or by the Firm as a whole. The impact of these adjustments are summarized below. For additional information about managed basis, please refer to the Glossary of Terms on page 32.
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
CREDIT CARD INCOME | ||||||||||||||||||||||||||||||||||||||||
Credit Card Income - Reported | $ | 1,567 | $ | 1,791 | $ | 1,910 | $ | 1,402 | $ | 1,855 | (13 | )% | (16 | )% | $ | 5,268 | $ | 5,352 | (2 | )% | ||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Credit Card Securitizations | (721 | ) | (937 | ) | (1,125 | ) | (442 | ) | (733 | ) | 23 | 2 | (2,783 | ) | (2,276 | ) | (22 | ) | ||||||||||||||||||||||
Credit Card Income - Managed | $ | 846 | $ | 854 | $ | 785 | $ | 960 | $ | 1,122 | (1 | ) | (25 | ) | $ | 2,485 | $ | 3,076 | (19 | ) | ||||||||||||||||||||
OTHER INCOME | ||||||||||||||||||||||||||||||||||||||||
Other Income - Reported | $ | 635 | $ | 464 | $ | 554 | $ | 1,761 | $ | 230 | 37 | 176 | $ | 1,653 | $ | 923 | 79 | |||||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Tax Equivalent Adjustments | 165 | 170 | 146 | 158 | 155 | (3 | ) | 6 | 481 | 413 | 16 | |||||||||||||||||||||||||||||
Other Income - Managed | $ | 800 | $ | 634 | $ | 700 | $ | 1,919 | $ | 385 | 26 | 108 | $ | 2,134 | $ | 1,336 | 60 | |||||||||||||||||||||||
TOTAL NONINTEREST REVENUE | ||||||||||||||||||||||||||||||||||||||||
Total Noninterest Revenue - Reported | $ | 10,021 | $ | 9,762 | $ | 10,050 | $ | 8,804 | $ | 9,482 | 3 | 6 | $ | 29,833 | $ | 25,389 | 18 | |||||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Credit Card Securitizations | (721 | ) | (937 | ) | (1,125 | ) | (442 | ) | (733 | ) | 23 | 2 | (2,783 | ) | (2,276 | ) | (22 | ) | ||||||||||||||||||||||
Tax Equivalent Adjustments | 165 | 170 | 146 | 158 | 155 | (3 | ) | 6 | 481 | 413 | 16 | |||||||||||||||||||||||||||||
Total Noninterest Revenue - Managed | $ | 9,465 | $ | 8,995 | $ | 9,071 | $ | 8,520 | $ | 8,904 | 5 | 6 | $ | 27,531 | $ | 23,526 | 17 | |||||||||||||||||||||||
NET INTEREST INCOME | ||||||||||||||||||||||||||||||||||||||||
Net Interest Income - Reported | $ | 5,379 | $ | 5,178 | $ | 4,993 | $ | 4,678 | $ | 4,783 | 4 | 12 | $ | 15,550 | $ | 14,877 | 5 | |||||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Credit Card Securitizations | 1,328 | 1,498 | 1,574 | 1,504 | 1,600 | (11 | ) | (17 | ) | 4,400 | 4,990 | (12 | ) | |||||||||||||||||||||||||||
Tax Equivalent Adjustments | 57 | 47 | 71 | 57 | 67 | 21 | (15 | ) | 175 | 212 | (17 | ) | ||||||||||||||||||||||||||||
Net Interest Income - Managed | $ | 6,764 | $ | 6,723 | $ | 6,638 | $ | 6,239 | $ | 6,450 | 1 | 5 | $ | 20,125 | $ | 20,079 | - | |||||||||||||||||||||||
TOTAL NET REVENUE | ||||||||||||||||||||||||||||||||||||||||
Total Net Revenue - Reported | $ | 15,400 | $ | 14,940 | $ | 15,043 | $ | 13,482 | $ | 14,265 | 3 | 8 | $ | 45,383 | $ | 40,266 | 13 | |||||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Credit Card Securitizations | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Tax Equivalent Adjustments | 222 | 217 | 217 | 215 | 222 | 2 | - | 656 | 625 | 5 | ||||||||||||||||||||||||||||||
Total Net Revenue - Managed | $ | 16,229 | $ | 15,718 | $ | 15,709 | $ | 14,759 | $ | 15,354 | 3 | 6 | $ | 47,656 | $ | 43,605 | 9 | |||||||||||||||||||||||
PROVISION FOR CREDIT LOSSES | ||||||||||||||||||||||||||||||||||||||||
Provision for Credit Losses - Reported | $ | 812 | $ | 493 | $ | 831 | $ | 1,224 | $ | 1,245 | 65 | (35 | ) | $ | 2,136 | $ | 2,259 | (5 | ) | |||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Credit Card Securitizations | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Provision for Credit Losses - Managed | $ | 1,419 | $ | 1,054 | $ | 1,280 | $ | 2,286 | $ | 2,112 | 35 | (33 | ) | $ | 3,753 | $ | 4,973 | (25 | ) | |||||||||||||||||||||
INCOME TAX EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Income Tax Expense - Reported | $ | 1,705 | $ | 1,727 | $ | 1,537 | $ | 1,186 | $ | 1,192 | (1 | ) | 43 | $ | 4,969 | $ | 2,399 | 107 | ||||||||||||||||||||||
Impact of: | ||||||||||||||||||||||||||||||||||||||||
Tax Equivalent Adjustments | 222 | 217 | 217 | 215 | 222 | 2 | - | 656 | 625 | 5 | ||||||||||||||||||||||||||||||
Income Tax Expense - Managed | $ | 1,927 | $ | 1,944 | $ | 1,754 | $ | 1,401 | $ | 1,414 | (1 | ) | 36 | $ | 5,625 | $ | 3,024 | 86 | ||||||||||||||||||||||
Page 6
Table of Contents
JPMORGAN CHASE & CO. LINE OF BUSINESS FINANCIAL HIGHLIGHTS - MANAGED BASIS | ![]() |
(in millions, except ratio data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
TOTAL NET REVENUE (FTE) | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 4,673 | $ | 4,184 | $ | 4,699 | $ | 3,195 | $ | 4,471 | 12 | % | 5 | % | $ | 13,556 | $ | 11,418 | 19 | % | ||||||||||||||||||||
Retail Financial Services | 3,555 | 3,779 | 3,763 | 3,594 | 3,590 | (6 | ) | (1 | ) | 11,097 | 11,236 | (1 | ) | |||||||||||||||||||||||||||
Card Services | 3,646 | 3,664 | 3,685 | 3,721 | 3,980 | - | (8 | ) | 10,995 | 11,645 | (6 | ) | ||||||||||||||||||||||||||||
Commercial Banking | 933 | 949 | 900 | 916 | 877 | (2 | ) | 6 | 2,782 | 2,572 | 8 | |||||||||||||||||||||||||||||
Treasury & Securities Services | 1,499 | 1,588 | 1,485 | 1,436 | 1,380 | (6 | ) | 9 | 4,572 | 4,103 | 11 | |||||||||||||||||||||||||||||
Asset & Wealth Management | 1,636 | 1,620 | 1,584 | 1,511 | 1,449 | 1 | 13 | 4,840 | 4,153 | 17 | ||||||||||||||||||||||||||||||
Corporate | 287 | (66 | ) | (407 | ) | 386 | (393 | ) | NM | NM | (186 | ) | (1,522 | ) | 88 | |||||||||||||||||||||||||
TOTAL NET REVENUE | $ | 16,229 | $ | 15,718 | $ | 15,709 | $ | 14,759 | $ | 15,354 | 3 | 6 | $ | 47,656 | $ | 43,605 | 9 | |||||||||||||||||||||||
NET INCOME (LOSS) | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 976 | $ | 839 | $ | 850 | $ | 667 | $ | 1,068 | 16 | (9 | ) | $ | 2,665 | $ | 3,007 | (11 | ) | |||||||||||||||||||||
Retail Financial Services | 746 | 868 | 881 | 803 | 656 | (14 | ) | 14 | 2,495 | 2,624 | (5 | ) | ||||||||||||||||||||||||||||
Card Services | 711 | 875 | 901 | 302 | 541 | (19 | ) | 31 | 2,487 | 1,605 | 55 | |||||||||||||||||||||||||||||
Commercial Banking | 231 | 283 | 240 | 279 | 284 | (18 | ) | (19 | ) | 754 | 672 | 12 | ||||||||||||||||||||||||||||
Treasury & Securities Services | 256 | 316 | 262 | 254 | 222 | (19 | ) | 15 | 834 | 609 | 37 | |||||||||||||||||||||||||||||
Asset & Wealth Management | 346 | 343 | 313 | 342 | 315 | 1 | 10 | 1,002 | 874 | 15 | ||||||||||||||||||||||||||||||
Corporate (a) | 31 | 16 | (366 | ) | 51 | (559 | ) | 94 | NM | (319 | ) | (3,606 | ) | 91 | ||||||||||||||||||||||||||
TOTAL NET INCOME (b) | $ | 3,297 | $ | 3,540 | $ | 3,081 | $ | 2,698 | $ | 2,527 | (7 | ) | 30 | $ | 9,918 | $ | 5,785 | 71 | ||||||||||||||||||||||
AVERAGE EQUITY (c) | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 21,000 | $ | 21,000 | $ | 20,000 | $ | 20,000 | $ | 20,000 | - | 5 | $ | 20,670 | $ | 20,000 | 3 | |||||||||||||||||||||||
Retail Financial Services | 14,300 | 14,300 | 13,896 | 13,700 | 13,475 | - | 6 | 14,167 | 13,276 | 7 | ||||||||||||||||||||||||||||||
Card Services | 14,100 | 14,100 | 14,100 | 11,800 | 11,800 | - | 19 | 14,100 | 11,800 | 19 | ||||||||||||||||||||||||||||||
Commercial Banking | 5,500 | 5,500 | 5,500 | 3,400 | 3,400 | - | 62 | 5,500 | 3,400 | 62 | ||||||||||||||||||||||||||||||
Treasury & Securities Services | 2,200 | 2,200 | 2,545 | 1,525 | 1,525 | - | 44 | 2,314 | 1,525 | 52 | ||||||||||||||||||||||||||||||
Asset & Wealth Management | 3,500 | 3,500 | 3,500 | 2,400 | 2,400 | - | 46 | 3,500 | 2,400 | 46 | ||||||||||||||||||||||||||||||
Corporate | 51,206 | 48,357 | 47,626 | 53,100 | 52,881 | 6 | (3 | ) | 49,076 | 52,965 | (7 | ) | ||||||||||||||||||||||||||||
TOTAL AVERAGE EQUITY | $ | 111,806 | $ | 108,957 | $ | 107,167 | $ | 105,925 | $ | 105,481 | 3 | 6 | $ | 109,327 | $ | 105,366 | 4 | |||||||||||||||||||||||
RETURN ON EQUITY (c) | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | 18 | % | 16 | % | 17 | % | 13 | % | 21 | % | 17 | % | 20 | % | ||||||||||||||||||||||||||
Retail Financial Services | 21 | 24 | 26 | 23 | 19 | 24 | 26 | |||||||||||||||||||||||||||||||||
Card Services | 20 | 25 | 26 | 10 | 18 | 24 | 18 | |||||||||||||||||||||||||||||||||
Commercial Banking | 17 | 21 | 18 | 33 | 33 | 18 | 26 | |||||||||||||||||||||||||||||||||
Treasury & Securities Services | 46 | 58 | 42 | 66 | 58 | 48 | 53 | |||||||||||||||||||||||||||||||||
Asset & Wealth Management | 39 | 39 | 36 | 57 | 52 | 38 | 49 |
(a) | Includes the after-tax impact of discontinued operations, material litigation reserve charges/recoveries and Merger costs. See Corporate for additional details. | |
(b) | Net income includes Income from discontinued operations (after-tax) of $65 million, $56 million, $54 million, $56 million and $58 million for the quarter ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005 and September 30, 2005, respectively, and $175 million and $173 million year-to-date 2006 and 2005, respectively. | |
(c) | Each business segment is allocated capital by taking into consideration stand-alone peer comparisons, economic risk measures and regulatory capital requirements. At the time of the Merger, goodwill, as well as the associated capital, was allocated solely to Corporate. Effective January 2006, the Firm prospectively refined its methodology to allocate capital to the business segments to include any goodwill associated with line of business-directed acquisitions since the Merger. |
Page 7
Table of Contents
JPMORGAN CHASE & CO. INVESTMENT BANK | ![]() | |
FINANCIAL HIGHLIGHTS (in millions, except ratio data) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Investment Banking Fees | $ | 1,419 | $ | 1,368 | $ | 1,170 | $ | 1,161 | $ | 985 | 4 | % | 44 | % | $ | 3,957 | $ | 2,935 | 35 | % | ||||||||||||||||||||
Principal Transactions | 2,449 | 2,045 | 2,375 | 1,163 | 2,594 | 20 | (6 | ) | 6,869 | 4,896 | 40 | |||||||||||||||||||||||||||||
Lending & Deposit Related Fees | 127 | 134 | 137 | 143 | 148 | (5 | ) | (14 | ) | 398 | 451 | (12 | ) | |||||||||||||||||||||||||||
Asset Management, Administration and Commissions | 468 | 550 | 552 | 460 | 445 | (15 | ) | 5 | 1,570 | 1,267 | 24 | |||||||||||||||||||||||||||||
All Other Income | 159 | 3 | 275 | 115 | 40 | NM | 298 | 437 | 419 | 4 | ||||||||||||||||||||||||||||||
Noninterest Revenue | 4,622 | 4,100 | 4,509 | 3,042 | 4,212 | 13 | 10 | 13,231 | 9,968 | 33 | ||||||||||||||||||||||||||||||
Net Interest Income | 51 | 84 | 190 | 153 | 259 | (39 | ) | (80 | ) | 325 | 1,450 | (78 | ) | |||||||||||||||||||||||||||
TOTAL NET REVENUE (a) | 4,673 | 4,184 | 4,699 | 3,195 | 4,471 | 12 | 5 | 13,556 | 11,418 | 19 | ||||||||||||||||||||||||||||||
Provision for Credit Losses | 7 | (62 | ) | 183 | (83 | ) | (46 | ) | NM | NM | 128 | (755 | ) | NM | ||||||||||||||||||||||||||
Credit Reimbursement from TSS (b) | 30 | 30 | 30 | 40 | 38 | - | (21 | ) | 90 | 114 | (21 | ) | ||||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 2,093 | 1,961 | 2,256 | 1,096 | 1,885 | 7 | 11 | 6,310 | 4,696 | 34 | ||||||||||||||||||||||||||||||
Noncompensation Expense | 1,008 | 985 | 935 | 1,067 | 992 | 2 | 2 | 2,928 | 2,889 | 1 | ||||||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 3,101 | 2,946 | 3,191 | 2,163 | 2,877 | 5 | 8 | 9,238 | 7,585 | 22 | ||||||||||||||||||||||||||||||
Income Before Income Tax Expense | 1,595 | 1,330 | 1,355 | 1,155 | 1,678 | 20 | (5 | ) | 4,280 | 4,702 | (9 | ) | ||||||||||||||||||||||||||||
Income Tax Expense | 619 | 491 | 505 | 488 | 610 | 26 | 1 | 1,615 | 1,695 | (5 | ) | |||||||||||||||||||||||||||||
NET INCOME | $ | 976 | $ | 839 | $ | 850 | $ | 667 | $ | 1,068 | 16 | (9 | ) | $ | 2,665 | $ | 3,007 | (11 | ) | |||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 18 | % | 16 | % | 17 | % | 13 | % | 21 | % | 17 | % | 20 | % | ||||||||||||||||||||||||||
ROA | 0.62 | 0.50 | 0.53 | 0.43 | 0.69 | 0.55 | 0.68 | |||||||||||||||||||||||||||||||||
Overhead Ratio | 66 | 70 | 68 | 68 | 64 | 68 | 66 | |||||||||||||||||||||||||||||||||
Compensation Expense as a % of Total Net Revenue (c) | 44 | 45 | 43 | 34 | 42 | 44 | 41 | |||||||||||||||||||||||||||||||||
REVENUE BY BUSINESS | ||||||||||||||||||||||||||||||||||||||||
Investment Banking Fees: | ||||||||||||||||||||||||||||||||||||||||
Advisory | $ | 436 | $ | 352 | $ | 389 | $ | 341 | $ | 300 | 24 | 45 | $ | 1,177 | $ | 922 | 28 | |||||||||||||||||||||||
Equity Underwriting | 275 | 364 | 212 | 311 | 210 | (24 | ) | 31 | 851 | 553 | 54 | |||||||||||||||||||||||||||||
Debt Underwriting | 708 | 652 | 569 | 509 | 475 | 9 | 49 | 1,929 | 1,460 | 32 | ||||||||||||||||||||||||||||||
Total Investment Banking Fees | 1,419 | 1,368 | 1,170 | 1,161 | 985 | 4 | 44 | 3,957 | 2,935 | 35 | ||||||||||||||||||||||||||||||
Fixed Income Markets | 2,370 | 2,037 | 1,993 | 1,112 | 2,441 | 16 | (3 | ) | 6,400 | 6,165 | 4 | |||||||||||||||||||||||||||||
Equities Markets | 612 | 528 | 1,215 | 458 | 713 | 16 | (14 | ) | 2,355 | 1,341 | 76 | |||||||||||||||||||||||||||||
Credit Portfolio | 272 | 251 | 321 | 464 | 332 | 8 | (18 | ) | 844 | 977 | (14 | ) | ||||||||||||||||||||||||||||
Total Net Revenue | $ | 4,673 | $ | 4,184 | $ | 4,699 | $ | 3,195 | $ | 4,471 | 12 | 5 | $ | 13,556 | $ | 11,418 | 19 | |||||||||||||||||||||||
REVENUE BY REGION | ||||||||||||||||||||||||||||||||||||||||
Americas | $ | 2,700 | $ | 2,010 | $ | 2,067 | $ | 1,484 | $ | 2,700 | 34 | - | $ | 6,777 | $ | 6,774 | - | |||||||||||||||||||||||
Europe/Middle East/Africa | 1,678 | 1,747 | 2,047 | 1,266 | 1,272 | (4 | ) | 32 | 5,472 | 3,361 | 63 | |||||||||||||||||||||||||||||
Asia/Pacific | 295 | 427 | 585 | 445 | 499 | (31 | ) | (41 | ) | 1,307 | 1,283 | 2 | ||||||||||||||||||||||||||||
Total Net Revenue | $ | 4,673 | $ | 4,184 | $ | 4,699 | $ | 3,195 | $ | 4,471 | 12 | 5 | $ | 13,556 | $ | 11,418 | 19 | |||||||||||||||||||||||
(a) | Total net revenue includes tax-equivalent adjustments, primarily due to tax-exempt income from municipal bond investments and income tax credits related to affordable housing investments, of $197 million, $193 million, $194 million, $191 million and $200 million for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005 and September 30, 2005, and $584 million and $561 million year-to-date 2006 and 2005, respectively. | |
(b) | TSS is charged a credit reimbursement related to certain exposures managed within the IB credit portfolio on behalf of clients shared with TSS. | |
(c) | Beginning in the quarter ended March 31, 2006, compensation expense to total net revenue ratio is adjusted to present this ratio as if SFAS 123R had always been in effect. IB management believes that adjusting the compensation expense to total net revenue ratio for the incremental impact of adopting SFAS 123R provides a more meaningful measure of IB’s compensation expense to total net revenue ratio. |
Page 8
Table of Contents
JPMORGAN CHASE & CO. INVESTMENT BANK | ![]() | |
FINANCIAL HIGHLIGHTS, CONTINUED (in millions, except headcount, ratio and rankings data) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SELECTED BALANCE SHEETS DATA (Average) | ||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 626,245 | $ | 672,056 | $ | 646,220 | $ | 618,171 | $ | 617,717 | (7 | )% | 1 | % | $ | 648,101 | $ | 593,557 | 9 | % | ||||||||||||||||||||
Trading Assets - Debt and Equity Instruments | 283,915 | 268,091 | 252,415 | 232,032 | 234,722 | 6 | 21 | 268,256 | 231,057 | 16 | ||||||||||||||||||||||||||||||
Trading Assets - Derivative Receivables | 53,184 | 55,692 | 49,388 | 48,741 | 52,399 | (5 | ) | 1 | 52,769 | 57,429 | (8 | ) | ||||||||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||||||||||
Loans Retained (a) | 61,623 | 59,026 | 53,678 | 48,438 | 47,411 | 4 | 30 | 58,137 | 43,591 | 33 | ||||||||||||||||||||||||||||||
Loans Held-for-Sale (b) | 24,030 | 19,920 | 19,212 | 15,368 | 12,747 | 21 | 89 | 21,072 | 10,538 | 100 | ||||||||||||||||||||||||||||||
Total Loans | 85,653 | 78,946 | 72,890 | 63,806 | 60,158 | 8 | 42 | 79,209 | 54,129 | 46 | ||||||||||||||||||||||||||||||
Adjusted Assets (c) | 539,278 | 530,057 | 492,304 | 459,532 | 462,056 | 2 | 17 | 520,718 | 453,990 | 15 | ||||||||||||||||||||||||||||||
Equity | 21,000 | 21,000 | 20,000 | 20,000 | 20,000 | - | 5 | 20,670 | 20,000 | 3 | ||||||||||||||||||||||||||||||
Headcount | 23,447 | 22,914 | 21,705 | 19,802 | 19,558 | 2 | 20 | 23,447 | 19,558 | 20 | ||||||||||||||||||||||||||||||
CREDIT DATA AND QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs (Recoveries) | $ | (8 | ) | $ | (12 | ) | $ | (21 | ) | $ | (5 | ) | $ | (69 | ) | 33 | 88 | $ | (41 | ) | $ | (121 | ) | 66 | ||||||||||||||||
Nonperforming Assets: | ||||||||||||||||||||||||||||||||||||||||
- Nonperforming Loans (d) | 420 | 488 | 434 | 594 | 702 | (14 | ) | (40 | ) | 420 | 702 | (40 | ) | |||||||||||||||||||||||||||
- Other Nonperforming Assets | 36 | 37 | 50 | 51 | 232 | (3 | ) | (84 | ) | 36 | 232 | (84 | ) | |||||||||||||||||||||||||||
Allowance for Loan Losses | 1,010 | 1,038 | 1,117 | 907 | 1,002 | (3 | ) | 1 | 1,010 | 1,002 | 1 | |||||||||||||||||||||||||||||
Allowance for Lending-Related Commitments | 292 | 249 | 220 | 226 | 211 | 17 | 38 | 292 | 211 | 38 | ||||||||||||||||||||||||||||||
Net Charge-off (Recovery) Rate (b) | (0.05 | )% | (0.08 | )% | (0.16 | )% | (0.04 | )% | (0.58 | )% | (0.09 | )% | (0.37 | )% | ||||||||||||||||||||||||||
Allowance for Loan Losses to Average Loans (b) | 1.64 | 1.76 | 2.08 | 1.87 | 2.11 | 1.74 | 2.30 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Nonperforming Loans (d) | 253 | 248 | 305 | 187 | 168 | 253 | 168 | |||||||||||||||||||||||||||||||||
Nonperforming Loans to Average Loans | 0.49 | 0.62 | 0.60 | 0.93 | 1.17 | 0.53 | 1.30 | |||||||||||||||||||||||||||||||||
MARKET RISK - AVERAGE TRADING AND CREDIT PORTFOLIO VAR | ||||||||||||||||||||||||||||||||||||||||
Trading Activities: | ||||||||||||||||||||||||||||||||||||||||
Fixed Income | $ | 63 | $ | 52 | $ | 60 | $ | 69 | $ | 57 | 21 | 11 | $ | 58 | $ | 66 | (12 | ) | ||||||||||||||||||||||
Foreign Exchange | 24 | 25 | 20 | 23 | 24 | (4 | ) | - | 23 | 23 | - | |||||||||||||||||||||||||||||
Equities | 32 | 24 | 32 | 30 | 41 | 33 | (22 | ) | 29 | 35 | (17 | ) | ||||||||||||||||||||||||||||
Commodities and Other | 46 | 52 | 47 | 35 | 24 | (12 | ) | 92 | 48 | 16 | 200 | |||||||||||||||||||||||||||||
Diversification (e) | (82 | ) | (74 | ) | (68 | ) | (64 | ) | (62 | ) | (11 | ) | (32 | ) | (74 | ) | (56 | ) | (32 | ) | ||||||||||||||||||||
�� | ||||||||||||||||||||||||||||||||||||||||
Total Trading VAR (f) | 83 | 79 | 91 | 93 | 84 | 5 | (1 | ) | 84 | 84 | - | |||||||||||||||||||||||||||||
Credit Portfolio VAR (g) | 14 | 14 | 14 | 15 | 15 | - | (7 | ) | 14 | 14 | - | |||||||||||||||||||||||||||||
Diversification (e) | (8 | ) | (9 | ) | (11 | ) | (13 | ) | (13 | ) | 11 | 38 | (9 | ) | (12 | ) | 25 | |||||||||||||||||||||||
Total Trading and Credit Portfolio VAR | $ | 89 | $ | 84 | $ | 94 | $ | 95 | $ | 86 | 6 | 3 | $ | 89 | $ | 86 | 3 | |||||||||||||||||||||||
YTD 2006 | Full Year 2005 | |||||||
Market | Market | |||||||
MARKET SHARES AND RANKINGS (h) | Share | Rankings | Share | Rankings | ||||
Global Debt, Equity and Equity-Related | 7% | #2 | 7% | #2 | ||||
Global Syndicated Loans | 15% | #1 | 15% | #1 | ||||
Global Long-Term Debt | 7% | #2 | 6% | #4 | ||||
Global Equity and Equity-Related | 8% | #5 | 7% | #6 | ||||
Global Announced M&A | 26% | #3 | 23% | #3 | ||||
U.S. Debt, Equity and Equity-Related | 9% | #2 | 8% | #3 | ||||
U.S. Syndicated Loans | 27% | #1 | 28% | #1 | ||||
U.S. Long-Term Debt | 12% | #2 | 11% | #2 | ||||
U.S. Equity and Equity-Related | 8% | #5 | 9% | #6 | ||||
U.S. Announced M&A | 28% | #2 | 26% | #3 |
(a) | Loans retained include Credit Portfolio, Conduit loans, leveraged leases, bridge loans for underwriting and other accrual loans. | |
(b) | Loans held-for-sale, which include warehouse loans held as part of the IB’s mortgage-backed, asset-backed and other securitization businesses, are excluded from Total loans for the allowance coverage ratio and net charge-off rate. | |
(c) | Adjusted assets, a non-GAAP financial measure, equals total assets minus (1) securities purchased under resale agreements and securities borrowed less securities sold, not yet purchased; (2) assets of variable interest entities (VIEs) consolidated under FIN 46R; (3) cash and securities segregated and on deposit for regulatory and other purposes; and (4) goodwill and intangibles. The amount of adjusted assets is presented to assist the reader in comparing the IB’s asset and capital levels to other investment banks in the securities industry. Asset-to-equity leverage ratios are commonly used as one measure to assess a company’s capital adequacy. The IB believes an adjusted asset amount, which excludes certain assets considered to have a low risk profile, provides a more meaningful measure of balance sheet leverage in the securities industry. | |
(d) | Nonperforming loans include loans held-for-sale of $21 million, $70 million, $68 million, $109 million and $106 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. | |
(e) | Average VARs are less than the sum of the VARs of its market risk components due to risk offsets resulting from portfolio diversification. The diversification effect reflects the fact that the risks are not perfectly correlated. The risk of a portfolio of positions is therefore usually less than the sum of the risks of the positions themselves. | |
(f) | Includes substantially all trading activities; however, particular risk parameters of certain products are not fully captured, for example, correlation risk. | |
(g) | Includes VAR on derivative credit valuation adjustments, credit valuation adjustment hedges and mark-to-market hedges of the accrual loan portfolio, which are all reported in Principal Transactions. This VAR does not include the accrual loan portfolio, which is not marked to market. | |
(h) | Source: Thomson Financial Securities data. Global announced M&A is based on rank value; all other rankings are based upon proceeds, with full credit to each book manager/equal if joint. Because of joint assignments, market share of all participants will add up to more than 100%. |
Page 9
Table of Contents
JPMORGAN CHASE & CO. RETAIL FINANCIAL SERVICES | ![]() |
FINANCIAL HIGHLIGHTS
(in millions, except ratio and headcount data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Lending & Deposit Related Fees | $ | 406 | $ | 390 | $ | 371 | $ | 374 | $ | 380 | 4 | % | 7 | % | $ | 1,167 | $ | 1,078 | 8 | % | ||||||||||||||||||||
Asset Management, Administration and Commissions | 326 | 366 | 437 | 365 | 370 | (11 | ) | (12 | ) | 1,129 | 1,133 | - | ||||||||||||||||||||||||||||
Securities Gains (Losses) | (7 | ) | (39 | ) | (6 | ) | (1 | ) | - | 82 | NM | (52 | ) | 10 | NM | |||||||||||||||||||||||||
Mortgage Fees and Related Income | 67 | 204 | 236 | 183 | 212 | (67 | ) | (68 | ) | 507 | 921 | (45 | ) | |||||||||||||||||||||||||||
Credit Card Income | 136 | 129 | 115 | 118 | 109 | 5 | 25 | 380 | 308 | 23 | ||||||||||||||||||||||||||||||
All Other Income | 170 | 163 | 48 | 73 | 7 | 4 | NM | 381 | 63 | NM | ||||||||||||||||||||||||||||||
Noninterest Revenue | 1,098 | 1,213 | 1,201 | 1,112 | 1,078 | (9 | ) | 2 | 3,512 | 3,513 | - | |||||||||||||||||||||||||||||
Net Interest Income | 2,457 | 2,566 | 2,562 | 2,482 | 2,512 | (4 | ) | (2 | ) | 7,585 | 7,723 | (2 | ) | |||||||||||||||||||||||||||
TOTAL NET REVENUE | 3,555 | 3,779 | 3,763 | 3,594 | 3,590 | (6 | ) | (1 | ) | 11,097 | 11,236 | (1 | ) | |||||||||||||||||||||||||||
Provision for Credit Losses (a) | 114 | 100 | 85 | 158 | 378 | 14 | (70 | ) | 299 | 566 | (47 | ) | ||||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 886 | 901 | 920 | 853 | 842 | (2 | ) | 5 | 2,707 | 2,484 | 9 | |||||||||||||||||||||||||||||
Noncompensation Expense | 1,142 | 1,246 | 1,207 | 1,163 | 1,189 | (8 | ) | (4 | ) | 3,595 | 3,585 | - | ||||||||||||||||||||||||||||
Amortization of Intangibles | 111 | 112 | 111 | 125 | 125 | (1 | ) | (11 | ) | 334 | 375 | (11 | ) | |||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 2,139 | 2,259 | 2,238 | 2,141 | 2,156 | (5 | ) | (1 | ) | 6,636 | 6,444 | 3 | ||||||||||||||||||||||||||||
Income Before Income Tax Expense | 1,302 | 1,420 | 1,440 | 1,295 | 1,056 | (8 | ) | 23 | 4,162 | 4,226 | (2 | ) | ||||||||||||||||||||||||||||
Income Tax Expense | 556 | 552 | 559 | 492 | 400 | 1 | 39 | 1,667 | 1,602 | 4 | ||||||||||||||||||||||||||||||
NET INCOME | $ | 746 | $ | 868 | $ | 881 | $ | 803 | $ | 656 | (14 | ) | 14 | $ | 2,495 | $ | 2,624 | (5 | ) | |||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 21 | % | 24 | % | 26 | % | 23 | % | 19 | % | 24 | % | 26 | % | ||||||||||||||||||||||||||
ROA | 1.31 | 1.49 | 1.54 | 1.40 | 1.14 | 1.45 | 1.55 | |||||||||||||||||||||||||||||||||
Overhead Ratio | 60 | 60 | 59 | 60 | 60 | 60 | 57 | |||||||||||||||||||||||||||||||||
Overhead Ratio Excluding Core Deposit Intangibles (b) | 57 | 57 | 57 | 56 | 57 | 57 | 54 | |||||||||||||||||||||||||||||||||
SELECTED BALANCE SHEETS (Ending) | ||||||||||||||||||||||||||||||||||||||||
Assets | $ | 227,056 | $ | 233,748 | $ | 235,127 | $ | 224,801 | $ | 230,698 | (3 | ) | (2 | ) | $ | 227,056 | $ | 230,698 | (2 | ) | ||||||||||||||||||||
Loans (c) | 205,554 | 203,928 | 202,591 | 197,299 | 200,434 | 1 | 3 | 205,554 | 200,434 | 3 | ||||||||||||||||||||||||||||||
Deposits | 198,260 | 198,273 | 200,154 | 191,415 | 187,621 | - | 6 | 198,260 | 187,621 | 6 | ||||||||||||||||||||||||||||||
SELECTED BALANCE SHEETS (Average) | ||||||||||||||||||||||||||||||||||||||||
Assets | $ | 225,307 | $ | 234,097 | $ | 231,587 | $ | 226,866 | $ | 227,875 | (4 | ) | (1 | ) | $ | 230,307 | $ | 226,200 | 2 | |||||||||||||||||||||
Loans (d) | 203,307 | 201,635 | 198,797 | 197,359 | 199,057 | 1 | 2 | 201,263 | 198,421 | 1 | ||||||||||||||||||||||||||||||
Deposits | 198,967 | 199,075 | 194,382 | 189,113 | 187,216 | - | 6 | 197,491 | 186,035 | 6 | ||||||||||||||||||||||||||||||
Equity | 14,300 | 14,300 | 13,896 | 13,700 | 13,475 | - | 6 | 14,167 | 13,276 | 7 | ||||||||||||||||||||||||||||||
Headcount | 61,915 | 62,450 | 62,472 | 60,998 | 60,375 | (1 | ) | 3 | 61,915 | 60,375 | 3 | |||||||||||||||||||||||||||||
CREDIT DATA AND QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs | $ | 128 | $ | 113 | $ | 121 | $ | 162 | $ | 144 | 13 | (11 | ) | $ | 362 | $ | 410 | (12 | ) | |||||||||||||||||||||
Nonperforming Loans (e) | 1,404 | 1,339 | 1,349 | 1,338 | 1,203 | 5 | 17 | 1,404 | 1,203 | 17 | ||||||||||||||||||||||||||||||
Nonperforming Assets | 1,595 | 1,520 | 1,537 | 1,518 | 1,387 | 5 | 15 | 1,595 | 1,387 | 15 | ||||||||||||||||||||||||||||||
Allowance for Loan Losses | 1,306 | 1,321 | 1,333 | 1,363 | 1,375 | (1 | ) | (5 | ) | 1,306 | 1,375 | (5 | ) | |||||||||||||||||||||||||||
Net Charge-off Rate (d) | 0.27 | % | 0.24 | % | 0.27 | % | 0.36 | % | 0.31 | % | 0.26 | % | 0.30 | % | ||||||||||||||||||||||||||
Allowance for Loan Losses to Ending Loans (c) | 0.69 | 0.69 | 0.71 | 0.75 | 0.75 | 0.69 | 0.75 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Nonperforming Loans (e) | 95 | 99 | 100 | 104 | 115 | 95 | 115 | |||||||||||||||||||||||||||||||||
Nonperforming Loans to Total Loans | 0.68 | 0.66 | 0.67 | 0.68 | 0.60 | 0.68 | 0.60 |
(a) | Third quarter 2005 includes a $250 million special provision related to Hurricane Katrina allocated as follows: $230 million in Regional Banking and $20 million in Auto Finance; within Regional Banking, $140 million was for real estate and $90 million was for Business Banking. | |
(b) | Retail Financial Services uses the overhead ratio (excluding the amortization of core deposit intangibles (“CDI”)), a non-GAAP financial measure, to evaluate the underlying expense trends of the business. Including CDI amortization expense in the overhead ratio calculation results in a higher overhead ratio in the earlier years and a lower overhead ratio in later years; this would result in an improving overhead ratio over time, all things remaining equal. This non-GAAP ratio excludes Regional Banking’s core deposit intangible amortization expense related to the Bank One merger of $109 million, $110 million, $109 million, $124 million, and $124 million for the quarters ending September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, and $328 million and $372 million year-to-date 2006 and 2005, respectively. | |
(c) | Includes loans held-for-sale of $17,005 million, $11,834 million, $14,343 million, $16,598 million and $17,695 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. | |
(d) | Average loans include loans held-for-sale of $13,994 million, $12,903 million, $16,362 million, $16,505 million and $15,707 million for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. The year-to-date average loans held-for-sale were $14,411 million and $15,395 million for 2006 and 2005, respectively. These amounts are not included in the net charge-off rate. | |
(e) | Nonperforming loans include loans held-for-sale of $24 million, $9 million, $16 million, $27 million and $10 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. |
Page 10
Table of Contents
JPMORGAN CHASE & CO. RETAIL FINANCIAL SERVICES | ![]() |
FINANCIAL HIGHLIGHTS, CONTINUED
(in millions, except ratio data and where otherwise noted)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
REGIONAL BANKING | ||||||||||||||||||||||||||||||||||||||||
Noninterest Revenue | $ | 855 | $ | 851 | $ | 820 | $ | 701 | $ | 789 | - | % | 8 | % | $ | 2,526 | $ | 2,437 | 4 | % | ||||||||||||||||||||
Net Interest Income | 2,107 | 2,212 | 2,220 | 2,101 | 2,089 | (5 | ) | 1 | 6,539 | 6,430 | 2 | |||||||||||||||||||||||||||||
Total Net Revenue | 2,962 | 3,063 | 3,040 | 2,802 | 2,878 | (3 | ) | 3 | 9,065 | 8,867 | 2 | |||||||||||||||||||||||||||||
Provision for Credit Losses | 53 | 70 | 66 | 87 | 297 | (24 | ) | (82 | ) | 189 | 425 | (56 | ) | |||||||||||||||||||||||||||
Noninterest Expense | 1,611 | 1,746 | 1,738 | 1,636 | 1,673 | (8 | ) | (4 | ) | 5,095 | 5,039 | 1 | ||||||||||||||||||||||||||||
Income Before Income Tax Expense | 1,298 | 1,247 | 1,236 | 1,079 | 908 | 4 | 43 | 3,781 | 3,403 | 11 | ||||||||||||||||||||||||||||||
Net Income | 744 | 764 | 757 | 669 | 563 | (3 | ) | 32 | 2,265 | 2,111 | 7 | |||||||||||||||||||||||||||||
ROE | 29 | % | 30 | % | 31 | % | 28 | % | 24 | % | 30 | % | 31 | % | ||||||||||||||||||||||||||
ROA | 1.86 | 1.86 | 1.95 | 1.73 | 1.46 | 1.89 | 1.88 | |||||||||||||||||||||||||||||||||
Overhead Ratio | 54 | 57 | 57 | 58 | 58 | 56 | 57 | |||||||||||||||||||||||||||||||||
Overhead Ratio Excluding Core Deposit Intangibles (a) | 51 | 53 | 54 | 54 | 54 | 53 | 53 | |||||||||||||||||||||||||||||||||
BUSINESS METRICS (in billions) | ||||||||||||||||||||||||||||||||||||||||
Home Equity Origination Volume | $ | 13.3 | $ | 14.0 | $ | 11.7 | $ | 12.1 | $ | 14.3 | (5 | ) | (7 | ) | $ | 39.0 | $ | 42.0 | (7 | ) | ||||||||||||||||||||
End of Period Loans Owned: | ||||||||||||||||||||||||||||||||||||||||
Home Equity | $ | 80.4 | $ | 77.8 | $ | 75.3 | $ | 73.9 | $ | 72.5 | 3 | 11 | $ | 80.4 | $ | 72.5 | 11 | |||||||||||||||||||||||
Mortgage | 46.6 | 48.6 | 47.0 | 44.6 | 47.0 | (4 | ) | (1 | ) | 46.6 | 47.0 | (1 | ) | |||||||||||||||||||||||||||
Business Banking | 13.1 | 13.0 | 12.8 | 12.8 | 12.7 | 1 | 3 | 13.1 | 12.7 | 3 | ||||||||||||||||||||||||||||||
Education | 9.4 | 8.3 | 9.5 | 3.0 | 2.9 | 13 | 224 | 9.4 | 2.9 | 224 | ||||||||||||||||||||||||||||||
Other Loans (b) | 2.2 | 2.6 | 2.7 | 2.6 | 2.9 | (15 | ) | (24 | ) | 2.2 | 2.9 | (24 | ) | |||||||||||||||||||||||||||
Total End of Period Loans | 151.7 | 150.3 | 147.3 | 136.9 | 138.0 | 1 | 10 | 151.7 | 138.0 | 10 | ||||||||||||||||||||||||||||||
End of Period Deposits: | ||||||||||||||||||||||||||||||||||||||||
Checking | $ | 59.8 | $ | 62.3 | $ | 64.9 | $ | 64.9 | $ | 62.3 | (4 | ) | (4 | ) | $ | 59.8 | $ | 62.3 | (4 | ) | ||||||||||||||||||||
Savings | 86.9 | 89.1 | 91.0 | 87.7 | 86.9 | (2 | ) | - | 86.9 | 86.9 | - | |||||||||||||||||||||||||||||
Time and Other | 41.5 | 36.5 | 34.2 | 29.7 | 27.0 | 14 | 54 | 41.5 | 27.0 | 54 | ||||||||||||||||||||||||||||||
Total End of Period Deposits | 188.2 | 187.9 | 190.1 | 182.3 | 176.2 | - | 7 | 188.2 | 176.2 | 7 | ||||||||||||||||||||||||||||||
Average Loans Owned: | ||||||||||||||||||||||||||||||||||||||||
Home Equity | $ | 78.8 | $ | 76.2 | $ | 74.1 | $ | 72.7 | $ | 71.7 | 3 | 10 | $ | 76.4 | $ | 69.0 | 11 | |||||||||||||||||||||||
Mortgage Loans | 47.8 | 47.1 | 44.6 | 45.6 | 46.6 | 1 | 3 | 46.5 | 45.3 | 3 | ||||||||||||||||||||||||||||||
Business Banking | 13.0 | 13.0 | 12.8 | 12.6 | 12.5 | - | 4 | 12.9 | 12.5 | 3 | ||||||||||||||||||||||||||||||
Education | 8.9 | 8.7 | 5.4 | 2.6 | 2.2 | 2 | 305 | 7.7 | 2.8 | 175 | ||||||||||||||||||||||||||||||
Other Loans (b) | 2.2 | 2.6 | 3.0 | 2.7 | 2.6 | (15 | ) | (15 | ) | 2.6 | 3.3 | (21 | ) | |||||||||||||||||||||||||||
Total Average Loans (c) | 150.7 | 147.6 | 139.9 | 136.2 | 135.6 | 2 | 11 | 146.1 | 132.9 | 10 | ||||||||||||||||||||||||||||||
Average Deposits: | ||||||||||||||||||||||||||||||||||||||||
Checking | $ | 60.3 | $ | 62.6 | $ | 63.0 | $ | 61.7 | $ | 61.0 | (4 | ) | (1 | ) | $ | 61.9 | $ | 61.7 | - | |||||||||||||||||||||
Savings | 88.1 | 89.8 | 89.3 | 87.8 | 87.1 | (2 | ) | 1 | 89.1 | 87.4 | 2 | |||||||||||||||||||||||||||||
Time and Other | 39.0 | 35.4 | 32.4 | 28.1 | 26.3 | 10 | 48 | 35.6 | 25.4 | 40 | ||||||||||||||||||||||||||||||
Total Average Deposits | 187.4 | 187.8 | 184.7 | 177.6 | 174.4 | - | 7 | 186.6 | 174.5 | 7 | ||||||||||||||||||||||||||||||
Average Assets | 159.1 | 164.6 | 157.1 | 153.4 | 152.9 | (3 | ) | 4 | 160.3 | 150.0 | 7 | |||||||||||||||||||||||||||||
Average Equity | 10.2 | 10.2 | 9.8 | 9.4 | 9.2 | - | 11 | 10.1 | 9.0 | 12 |
Page 11
Table of Contents
JPMORGAN CHASE & CO. RETAIL FINANCIAL SERVICES | ![]() |
FINANCIAL HIGHLIGHTS, CONTINUED
(in millions, except ratio data and where otherwise noted)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
REGIONAL BANKING (continued) | ||||||||||||||||||||||||||||||||||||||||
CREDIT DATA AND QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
30+ Day Delinquency Rate (d) (e) | 1.57 | % | 1.48 | % | 1.36 | % | 1.68 | % | 1.45 | % | 1.57 | % | 1.45 | % | ||||||||||||||||||||||||||
Net Charge-offs | ||||||||||||||||||||||||||||||||||||||||
Home Equity | $ | 29 | $ | 30 | $ | 33 | $ | 42 | $ | 32 | (3 | )% | (9 | )% | $ | 92 | $ | 99 | (7 | )% | ||||||||||||||||||||
Mortgage | 14 | 9 | 12 | 5 | 6 | 56 | 133 | 35 | 20 | 75 | ||||||||||||||||||||||||||||||
Business Banking | 19 | 16 | 18 | 32 | 25 | 19 | (24 | ) | 53 | 69 | (23 | ) | ||||||||||||||||||||||||||||
Other Loans (f) | 1 | 13 | 7 | 6 | 11 | (92 | ) | (91 | ) | 21 | 22 | (5 | ) | |||||||||||||||||||||||||||
Total Net Charge-offs | 63 | 68 | 70 | 85 | 74 | (7 | ) | (15 | ) | 201 | 210 | (4 | ) | |||||||||||||||||||||||||||
Net Charge-off | ||||||||||||||||||||||||||||||||||||||||
Home Equity | 0.15 | % | 0.16 | % | 0.18 | % | 0.23 | % | 0.18 | % | 0.16 | % | 0.19 | % | ||||||||||||||||||||||||||
Mortgage | 0.12 | 0.08 | 0.11 | 0.04 | 0.05 | 0.10 | 0.06 | |||||||||||||||||||||||||||||||||
Business Banking | 0.58 | 0.49 | 0.57 | 1.01 | 0.79 | 0.55 | 0.74 | |||||||||||||||||||||||||||||||||
Other Loans (c) (f) | 0.05 | 0.55 | 0.56 | 0.88 | 1.68 | 0.36 | 0.92 | |||||||||||||||||||||||||||||||||
Total Net Charge-off Rate (c) (f) | 0.17 | 0.19 | 0.21 | 0.25 | 0.22 | 0.19 | 0.22 | |||||||||||||||||||||||||||||||||
Nonperforming Assets (g) (h) (i) | $ | 1,421 | $ | 1,349 | $ | 1,339 | $ | 1,282 | $ | 1,141 | 5 | 25 | $ | 1,421 | $ | 1,141 | 25 | |||||||||||||||||||||||
RETAIL BRANCH BUSINESS METRICS | ||||||||||||||||||||||||||||||||||||||||
Investment Sales Volume | $ | 3,536 | $ | 3,692 | $ | 3,553 | $ | 2,622 | $ | 2,745 | (4 | ) | 29 | $ | 10,781 | $ | 8,522 | 27 | ||||||||||||||||||||||
Number of: | ||||||||||||||||||||||||||||||||||||||||
Branches | 2,677 | 2,660 | 2,638 | 2,641 | 2,549 | 17 | # | 128 | # | 2,677 | 2,549 | 128 | # | |||||||||||||||||||||||||||
ATMs | 7,825 | 7,753 | 7,400 | 7,312 | 7,136 | 72 | 689 | 7,825 | 7,136 | 689 | ||||||||||||||||||||||||||||||
Personal Bankers | 7,484 | 7,260 | 7,019 | 7,067 | 6,719 | 224 | 765 | 7,484 | 6,719 | 765 | ||||||||||||||||||||||||||||||
Sales Specialists | 3,471 | 3,376 | 3,318 | 3,214 | 3,117 | 95 | 354 | 3,471 | 3,117 | 354 | ||||||||||||||||||||||||||||||
Active Online Customers (in thousands) | 5,340 | 5,072 | 5,030 | 4,231 | 4,099 | 268 | 1,241 | 5,340 | 4,099 | 1,241 | ||||||||||||||||||||||||||||||
Checking Accounts (in thousands) | 9,270 | 9,072 | 8,936 | 8,793 | 8,702 | 198 | 568 | 9,270 | 8,702 | 568 | ||||||||||||||||||||||||||||||
MORTGAGE BANKING | ||||||||||||||||||||||||||||||||||||||||
Production Revenue | $ | 197 | $ | 202 | $ | 219 | $ | 134 | $ | 229 | (2 | )% | (14 | )% | $ | 618 | $ | 610 | 1 | % | ||||||||||||||||||||
Net Mortgage Servicing Revenue: | ||||||||||||||||||||||||||||||||||||||||
Servicing Revenue | 579 | 563 | 560 | 546 | 533 | 3 | 9 | 1,702 | 1,569 | 8 | ||||||||||||||||||||||||||||||
Changes in MSR Asset Fair Value: | ||||||||||||||||||||||||||||||||||||||||
Due to Inputs or Assumptions in Model (j) | (1,075 | ) | 491 | 711 | 157 | 767 | NM | NM | 127 | 613 | (79 | ) | ||||||||||||||||||||||||||||
Other Changes in Fair Value (k) | (327 | ) | (392 | ) | (349 | ) | (309 | ) | (323 | ) | 17 | (1 | ) | (1,068 | ) | (986 | ) | (8 | ) | |||||||||||||||||||||
Derivative Valuation Adjustments and Other | 824 | (546 | ) | (753 | ) | (104 | ) | (814 | ) | NM | NM | (475 | ) | (390 | ) | (22 | ) | |||||||||||||||||||||||
Total Net Mortgage Servicing Revenue | 1 | 116 | 169 | 290 | 163 | (99 | ) | (99 | ) | 286 | 806 | (65 | ) | |||||||||||||||||||||||||||
Total Net Revenue | 198 | 318 | 388 | 424 | 392 | (38 | ) | (49 | ) | 904 | 1,416 | (36 | ) | |||||||||||||||||||||||||||
Noninterest Expense | 334 | 329 | 324 | 325 | 309 | 2 | 8 | 987 | 914 | 8 | ||||||||||||||||||||||||||||||
Income (Loss) Before Income Tax Expense | (136 | ) | (11 | ) | 64 | 99 | 83 | NM | NM | (83 | ) | 502 | NM | |||||||||||||||||||||||||||
Net Income (Loss) | (83 | ) | (7 | ) | 39 | 63 | 53 | NM | NM | (51 | ) | 316 | NM | |||||||||||||||||||||||||||
ROE | NM | NM | 9 | % | 16 | % | 13 | % | NM | 26 | % | |||||||||||||||||||||||||||||
ROA | NM | NM | 0.58 | 1.03 | 0.89 | NM | 1.94 | |||||||||||||||||||||||||||||||||
Business Metrics (in billions) | ||||||||||||||||||||||||||||||||||||||||
Third Party Mortgage Loans Serviced (Ending) | $ | 510.7 | $ | 497.4 | $ | 484.1 | $ | 467.5 | $ | 450.3 | 3 | 13 | $ | 510.7 | $ | 450.3 | 13 | |||||||||||||||||||||||
MSR Net Carrying Value (Ending) | 7.4 | 8.2 | 7.5 | 6.5 | 6.1 | (10 | ) | 21 | 7.4 | 6.1 | 21 | |||||||||||||||||||||||||||||
Average Mortgage Loans Held-for-Sale | 10.5 | 9.8 | 13.0 | 13.1 | 13.5 | 7 | (22 | ) | 11.1 | 11.8 | (6 | ) | ||||||||||||||||||||||||||||
Average Assets | 22.4 | 23.9 | 27.1 | 24.2 | 23.7 | (6 | ) | (5 | ) | 24.5 | 21.8 | 12 | ||||||||||||||||||||||||||||
Average Equity | 1.7 | 1.7 | 1.7 | 1.6 | 1.6 | - | 6 | 1.7 | 1.6 | 6 | ||||||||||||||||||||||||||||||
Mortgage Origination Volume by Channel (in billions) | ||||||||||||||||||||||||||||||||||||||||
Retail | $ | 10.1 | $ | 10.8 | $ | 9.1 | $ | 10.7 | $ | 13.9 | (6 | ) | (27 | ) | $ | 30.0 | $ | 35.6 | (16 | ) | ||||||||||||||||||||
Wholesale | 7.7 | 8.7 | 7.4 | 8.2 | 10.1 | (11 | ) | (24 | ) | 23.8 | 26.0 | (8 | ) | |||||||||||||||||||||||||||
Correspondent (Including Negotiated Transactions) (l) | 10.6 | 12.0 | 11.7 | 13.0 | 15.3 | (12 | ) | (31 | ) | 34.3 | 35.5 | (3 | ) | |||||||||||||||||||||||||||
Total | 28.4 | 31.5 | 28.2 | 31.9 | 39.3 | (10 | ) | (28 | ) | 88.1 | 97.1 | (9 | ) |
Page 12
Table of Contents
JPMORGAN CHASE & CO. RETAIL FINANCIAL SERVICES FINANCIAL HIGHLIGHTS, CONTINUED (in millions, except ratio data and where otherwise noted) | ![]() |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
AUTO FINANCE | ||||||||||||||||||||||||||||||||||||||||
Noninterest Revenue | $ | 110 | $ | 90 | $ | 44 | $ | 75 | $ | 14 | 22 | % | NM | $ | 244 | $ | 11 | NM | ||||||||||||||||||||||
Net Interest Income | 285 | 308 | 291 | 293 | 306 | (7 | ) | (7 | )% | 884 | 942 | (6 | )% | |||||||||||||||||||||||||||
Total Net Revenue | 395 | 398 | 335 | 368 | 320 | (1 | ) | 23 | 1,128 | 953 | 18 | |||||||||||||||||||||||||||||
Provision for Credit Losses | 61 | 30 | 19 | 71 | 81 | 103 | (25 | ) | 110 | 141 | (22 | ) | ||||||||||||||||||||||||||||
Noninterest Expense | 194 | 184 | 176 | 180 | 174 | 5 | 11 | 554 | 491 | 13 | ||||||||||||||||||||||||||||||
Income Before Income Tax Expense | 140 | 184 | 140 | 117 | 65 | (24 | ) | 115 | 464 | 321 | 45 | |||||||||||||||||||||||||||||
Net Income | 85 | 111 | 85 | 71 | 40 | (23 | ) | 113 | 281 | 197 | 43 | |||||||||||||||||||||||||||||
ROE | 14 | % | 19 | % | 14 | % | 10 | % | 6 | % | 16 | % | 10 | % | ||||||||||||||||||||||||||
ROA | 0.77 | 0.98 | 0.73 | 0.57 | 0.31 | 0.82 | 0.48 | |||||||||||||||||||||||||||||||||
Business Metrics (in billions) | ||||||||||||||||||||||||||||||||||||||||
Auto Origination Volume | $ | 5.5 | $ | 4.5 | $ | 4.3 | $ | 4.1 | $ | 5.1 | 22 | 8 | $ | 14.3 | $ | 14.0 | 2 | |||||||||||||||||||||||
End-of-Period Loans and Lease Related Assets | ||||||||||||||||||||||||||||||||||||||||
Loans Outstanding | $ | 38.1 | $ | 39.4 | $ | 41.0 | $ | 41.7 | $ | 43.3 | (3 | ) | (12 | ) | $ | 38.1 | $ | 43.3 | (12 | ) | ||||||||||||||||||||
Lease Financing Receivables | 2.2 | 2.8 | 3.6 | 4.3 | 5.1 | (21 | ) | (57 | ) | 2.2 | 5.1 | (57 | ) | |||||||||||||||||||||||||||
Operating Lease Assets | 1.5 | 1.3 | 1.1 | 0.9 | 0.7 | 15 | 114 | 1.5 | 0.7 | 114 | ||||||||||||||||||||||||||||||
Total End-of-Period Loans and Lease Related Assets | 41.8 | 43.5 | 45.7 | 46.9 | 49.1 | (4 | ) | (15 | ) | 41.8 | 49.1 | (15 | ) | |||||||||||||||||||||||||||
Average Loans and Lease Related Assets | ||||||||||||||||||||||||||||||||||||||||
Loans Outstanding (m) | $ | 38.9 | $ | 40.3 | $ | 41.2 | $ | 42.6 | $ | 43.7 | (3 | ) | (11 | ) | $ | 40.1 | $ | 46.5 | (14 | ) | ||||||||||||||||||||
Lease Financing Receivables | 2.5 | 3.2 | 4.0 | 4.7 | 5.6 | (22 | ) | (55 | ) | 3.2 | 6.6 | (52 | ) | |||||||||||||||||||||||||||
Operating Lease Assets | 1.4 | 1.2 | 1.0 | 0.8 | 0.6 | 17 | 133 | 1.2 | 0.4 | 200 | ||||||||||||||||||||||||||||||
Total Average Loans and Lease Related Assets | 42.8 | 44.7 | 46.2 | 48.1 | 49.9 | (4 | ) | (14 | ) | 44.5 | 53.5 | (17 | ) | |||||||||||||||||||||||||||
Average Assets | 43.8 | 45.6 | 47.3 | 49.3 | 51.3 | (4 | ) | (15 | ) | 45.6 | 54.5 | (16 | ) | |||||||||||||||||||||||||||
Average Equity | 2.4 | 2.4 | 2.4 | 2.7 | 2.7 | - | (11 | ) | 2.4 | 2.7 | (11 | ) | ||||||||||||||||||||||||||||
Credit Quality Statistics | ||||||||||||||||||||||||||||||||||||||||
30+ Day Delinquency Rate | 1.61 | % | 1.37 | % | 1.39 | % | 1.66 | % | 1.60 | % | 1.61 | % | 1.60 | % | ||||||||||||||||||||||||||
Net Charge-offs | ||||||||||||||||||||||||||||||||||||||||
Loans | $ | 63 | $ | 44 | $ | 48 | $ | 72 | $ | 66 | 43 | (5 | ) | $ | 155 | $ | 185 | (16 | ) | |||||||||||||||||||||
Lease Receivables | 2 | 1 | 3 | 5 | 4 | 100 | (50 | ) | 6 | 15 | (60 | ) | ||||||||||||||||||||||||||||
Total Net Charge-offs | 65 | 45 | 51 | 77 | 70 | 44 | (7 | ) | 161 | 200 | (20 | ) | ||||||||||||||||||||||||||||
Net Charge-off Rate | ||||||||||||||||||||||||||||||||||||||||
Loans (m) | 0.66 | % | 0.45 | % | 0.47 | % | 0.68 | % | 0.60 | % | 0.53 | % | 0.54 | % | ||||||||||||||||||||||||||
Lease Receivables | 0.32 | 0.13 | 0.30 | 0.42 | 0.28 | 0.25 | 0.30 | |||||||||||||||||||||||||||||||||
Total Net Charge-off Rate (m) | 0.64 | 0.43 | 0.46 | 0.66 | 0.56 | 0.51 | 0.51 | |||||||||||||||||||||||||||||||||
Nonperforming Assets | $ | 174 | $ | 171 | $ | 198 | $ | 236 | $ | 246 | 2 | (29 | ) | $ | 174 | $ | 246 | (29 | ) |
(a) | Regional Banking uses the overhead ratio (excluding the amortization of core deposit intangibles (“CDI”)), a non-GAAP financial measure, to evaluate the underlying expense trends of the business. Including CDI amortization expense in the overhead ratio calculation results in a higher overhead ratio in the earlier years and a lower overhead ratio in later years; this would result in an improving overhead ratio over time, all things remaining equal. This non-GAAP ratio excludes Regional Banking’s core deposit intangible amortization expense related to the Bank One merger of $109 million, $110 million, $109 million, $124 million and $124 million for the quarters ending September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, and $328 million and $372 million year-to-date 2006 and 2005, respectively. | |
(b) | Includes commercial loans derived from community development activities and prior to July 3, 2006, includes insurance policy loans. | |
(c) | Average loans include loans held-for-sale of $2.5 billion, $1.9 billion, $3.3 billion, $2.6 billion and $2.2 billion for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. The year-to-date average loans held-for-sale were $2.6 billion and $2.9 billion for 2006 and 2005, respectively. These amounts are not included in the net charge-off rate. | |
(d) | Excludes delinquencies related to loans eligible for repurchase as well as loans repurchased from GNMA pools that are insured by government agencies of $0.9 billion, $0.8 billion, $0.9 billion, $0.9 billion and $0.8 billion at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are excluded as reimbursement is proceeding normally. | |
(e) | Excludes delinquencies that are insured by government agencies under the Federal Family Education Loan Program of $0.5 billion, $0.4 billion and $0.4 billion at September 30, 2006, June 30, 2006 and March 31, 2006, respectively. Delinquencies were insignificant in the last two quarters of 2005. These amounts are excluded as reimbursement is proceeding normally. | |
(f) | Includes insignificant amounts of Education net charge-offs. | |
(g) | Excludes nonperforming assets related to loans eligible for repurchase as well as loans repurchased from GNMA pools that are insured by government agencies of $1.1 billion, $1.1 billion, $1.1 billion, $1.1 billion and $1.0 billion at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are excluded as reimbursement is proceeding normally. | |
(h) | Excludes loans that are 90 days past due and still accruing, which are insured by government agencies under the Federal Family Education Loan Program of $0.2 billion for each quarter in 2006. The Education loans past due 90 days were insignificant in the last two quarters of 2005. These amounts are excluded as reimbursement is proceeding normally. | |
(i) | Includes nonperforming loans held-for-sale related to mortgage banking activities of $3 million, $9 million, $16 million, $27 million and $10 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. | |
(j) | Represents MSR asset fair value adjustments due to changes in inputs, such as interest rates and volatility, as well as updates to assumptions used in the valuation model. | |
(k) | Includes changes in the MSR value due to servicing portfolio runoff (or time decay). Effective January 1, 2006, the Firm implemented SFAS 156, adopting fair value for the MSR asset. For periods prior to January 1, 2006, this amount represents MSR asset amortization expense calculated in accordance with SFAS 140. | |
(l) | Excludes purchased correspondent bulk servicing. Prior periods have been restated to conform with current methodologies. | |
(m) | Average loans include loans held-for-sale of $0.9 billion, $1.2 billion and $0.8 billion for the quarters ended September 30, 2006, June 30, 2006 and December 31, 2005, respectively. Average loans held-for-sale for the quarters ended September 30, 2005 and March 31, 2006 were insignificant. The year-to-date average loans held-for-sale was $0.7 billion for both 2006 and 2005. These amounts are not included in the net charge-off rate. |
Page 13
Table of Contents
JPMORGAN CHASE & CO. CARD SERVICES - MANAGED BASIS FINANCIAL HIGHLIGHTS (in millions, except ratio data and where otherwise noted) | ![]() |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Credit Card Income | $ | 636 | $ | 653 | $ | 601 | $ | 772 | $ | 950 | (3 | )% | (33 | )% | $ | 1,890 | $ | 2,579 | (27 | )% | ||||||||||||||||||||
All Other Income | 126 | 49 | 71 | 99 | 60 | 157 | 110 | 246 | 113 | 118 | ||||||||||||||||||||||||||||||
Noninterest Revenue | 762 | 702 | 672 | 871 | 1,010 | 9 | (25 | ) | 2,136 | 2,692 | (21 | ) | ||||||||||||||||||||||||||||
Net Interest Income | 2,884 | 2,962 | 3,013 | 2,850 | 2,970 | (3 | ) | (3 | ) | 8,859 | 8,953 | (1 | ) | |||||||||||||||||||||||||||
TOTAL NET REVENUE (a) | 3,646 | 3,664 | 3,685 | 3,721 | 3,980 | - | (8 | ) | 10,995 | 11,645 | (6 | ) | ||||||||||||||||||||||||||||
Provision for Credit Losses (b) | 1,270 | 1,031 | 1,016 | 2,236 | 1,833 | 23 | (31 | ) | 3,317 | 5,110 | (35 | ) | ||||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 251 | 251 | 259 | 221 | 284 | - | (12 | ) | 761 | 860 | (12 | ) | ||||||||||||||||||||||||||||
Noncompensation Expense | 823 | 810 | 796 | 614 | 813 | 2 | 1 | 2,429 | 2,556 | (5 | ) | |||||||||||||||||||||||||||||
Amortization of Intangibles | 179 | 188 | 188 | 182 | 189 | (5 | ) | (5 | ) | 555 | 566 | (2 | ) | |||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE (a) | 1,253 | 1,249 | 1,243 | 1,017 | 1,286 | - | (3 | ) | 3,745 | 3,982 | (6 | ) | ||||||||||||||||||||||||||||
Income Before Income Tax Expense (a) | 1,123 | 1,384 | 1,426 | 468 | 861 | (19 | ) | 30 | 3,933 | 2,553 | 54 | |||||||||||||||||||||||||||||
Income Tax Expense | 412 | 509 | 525 | 166 | 320 | (19 | ) | 29 | 1,446 | 948 | 53 | |||||||||||||||||||||||||||||
NET INCOME | $ | 711 | $ | 875 | $ | 901 | $ | 302 | $ | 541 | (19 | ) | 31 | $ | 2,487 | $ | 1,605 | 55 | ||||||||||||||||||||||
Memo: Net Securitization Gains (Amortization) | $ | 48 | $ | (6 | ) | $ | 8 | $ | 28 | $ | 25 | NM | 92 | $ | 50 | $ | 28 | 79 | ||||||||||||||||||||||
FINANCIAL METRICS | ||||||||||||||||||||||||||||||||||||||||
ROE | 20 | % | 25 | % | 26 | % | 10 | % | 18 | % | 24 | % | 18 | % | ||||||||||||||||||||||||||
Overhead Ratio | 34 | 34 | 34 | 27 | 32 | 34 | 34 | |||||||||||||||||||||||||||||||||
% of Average Managed Outstandings: | ||||||||||||||||||||||||||||||||||||||||
Net Interest Income | 8.07 | 8.66 | 8.85 | 8.14 | 8.55 | 8.52 | 8.83 | |||||||||||||||||||||||||||||||||
Provision for Credit Losses | 3.56 | 3.01 | 2.99 | 6.39 | 5.28 | 3.19 | 5.04 | |||||||||||||||||||||||||||||||||
Noninterest Revenue | 2.13 | 2.05 | 1.97 | 2.49 | 2.91 | 2.05 | 2.66 | |||||||||||||||||||||||||||||||||
Risk Adjusted Margin (c) | 6.65 | 7.70 | 7.84 | 4.24 | 6.18 | 7.39 | 6.45 | |||||||||||||||||||||||||||||||||
Noninterest Expense | 3.51 | 3.65 | 3.65 | 2.91 | 3.70 | 3.60 | 3.93 | |||||||||||||||||||||||||||||||||
Pre-tax Income (ROO) | 3.14 | 4.05 | 4.19 | 1.34 | 2.48 | 3.78 | 2.52 | |||||||||||||||||||||||||||||||||
Net Income | 1.99 | 2.56 | 2.65 | 0.86 | 1.56 | 2.39 | 1.58 | |||||||||||||||||||||||||||||||||
BUSINESS METRICS | ||||||||||||||||||||||||||||||||||||||||
Charge Volume (in billions) | $ | 87.5 | $ | 84.4 | $ | 74.3 | $ | 79.6 | $ | 76.4 | 4 | 15 | $ | 246.2 | $ | 222.3 | 11 | |||||||||||||||||||||||
Net Accounts Opened (in thousands) (d) | 4,186 | 24,573 | 2,718 | 12,501 | 3,022 | (83 | ) | 39 | 31,477 | 8,555 | 268 | |||||||||||||||||||||||||||||
Credit Cards Issued (in thousands) | 139,513 | 136,685 | 112,446 | 110,439 | 98,236 | 2 | 42 | 139,513 | 98,236 | 42 | ||||||||||||||||||||||||||||||
Number of Registered Internet Customers (in millions) | 20.4 | 19.1 | 15.9 | 14.6 | 14.6 | 7 | 40 | 20.4 | 14.6 | 40 | ||||||||||||||||||||||||||||||
Merchant Acquiring Business (e) | ||||||||||||||||||||||||||||||||||||||||
Bank Card Volume (in billions) | $ | 168.7 | $ | 166.3 | $ | 147.7 | $ | 153.4 | $ | 143.4 | 1 | 18 | $ | 482.7 | $ | 409.7 | 18 | |||||||||||||||||||||||
Total Transactions (in millions) (f) | 4,597 | 4,476 | 4,130 | 4,315 | 3,921 | 3 | 17 | 13,203 | 11,184 | 18 |
(a) | As a result of the integration of Chase Merchant Services and Paymentech merchant processing businesses into a joint venture, beginning in the fourth quarter of 2005, Total Net Revenue, Total Noninterest Expense and Income Before Income Tax Expense have been reduced to reflect the deconsolidation of Paymentech. There is no impact to Net Income. | |
(b) | Second quarter 2006 includes a $90 million release of Allowance for loan losses related to Hurricane Katrina. Third quarter 2005 includes a $100 million special provision related to Hurricane Katrina. | |
(c) | Represents Total Net Revenue less Provision for Credit Losses. | |
(d) | Second quarter 2006 includes 21 million accounts from the acquisition of the Kohl’s private label portfolio. Fourth quarter 2005 includes 10 million accounts from the acquisition of the Sears Canada portfolio. | |
(e) | Represents 100% of the merchant acquiring business. | |
(f) | Periods prior to the fourth quarter of 2005 have been restated to conform methodologies following the integration of Chase Merchant Services and Paymentech merchant processing businesses. |
Page 14
Table of Contents
JPMORGAN CHASE & CO. CARD SERVICES - MANAGED BASIS FINANCIAL HIGHLIGHTS, CONTINUED (in millions, except headcount and ratio data) | ![]() |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SELECTED ENDING BALANCES | ||||||||||||||||||||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||||||||||
Loans on Balance Sheets | $ | 78,587 | $ | 72,961 | $ | 64,691 | $ | 71,738 | $ | 68,479 | 8 | % | 15 | % | $ | 78,587 | $ | 68,479 | 15 | % | ||||||||||||||||||||
Securitized Loans | 65,245 | 66,349 | 69,580 | 70,527 | 69,095 | (2 | ) | (6 | ) | 65,245 | 69,095 | (6 | ) | |||||||||||||||||||||||||||
Managed Loans | $ | 143,832 | $ | 139,310 | $ | 134,271 | $ | 142,265 | $ | 137,574 | 3 | 5 | $ | 143,832 | $ | 137,574 | 5 | |||||||||||||||||||||||
SELECTED AVERAGE BALANCES | ||||||||||||||||||||||||||||||||||||||||
Managed Assets | $ | 148,272 | $ | 144,284 | $ | 145,994 | $ | 144,166 | $ | 144,225 | 3 | 3 | $ | 146,192 | $ | 141,180 | 4 | |||||||||||||||||||||||
Loans: | ||||||||||||||||||||||||||||||||||||||||
Loans on Balance Sheets | $ | 76,655 | $ | 68,185 | $ | 68,455 | $ | 69,038 | $ | 68,877 | 12 | 11 | $ | 71,129 | $ | 66,759 | 7 | |||||||||||||||||||||||
Securitized Loans | 65,061 | 69,005 | 69,571 | 69,840 | 68,933 | (6 | ) | (6 | ) | 67,862 | 68,791 | (1 | ) | |||||||||||||||||||||||||||
Managed Loans | $ | 141,716 | $ | 137,190 | $ | 138,026 | $ | 138,878 | $ | 137,810 | 3 | 3 | $ | 138,991 | $ | 135,550 | 3 | |||||||||||||||||||||||
Equity | 14,100 | 14,100 | 14,100 | 11,800 | 11,800 | - | 19 | 14,100 | 11,800 | 19 | ||||||||||||||||||||||||||||||
Headcount | 18,696 | 18,753 | 18,801 | 18,629 | 19,463 | - | (4 | ) | 18,696 | 19,463 | (4 | ) | ||||||||||||||||||||||||||||
CREDIT QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs | $ | 1,280 | $ | 1,121 | $ | 1,016 | $ | 2,236 | $ | 1,633 | 14 | (22 | ) | $ | 3,417 | $ | 4,864 | (30 | ) | |||||||||||||||||||||
Net Charge-off Rate | 3.58 | % | 3.28 | % | 2.99 | % | 6.39 | % | 4.70 | % | 3.29 | % | 4.80 | % | ||||||||||||||||||||||||||
Delinquency ratios | ||||||||||||||||||||||||||||||||||||||||
30+ days | 3.17 | % | 3.14 | % | 3.10 | % | 2.79 | % | 3.39 | % | 3.17 | % | 3.39 | % | ||||||||||||||||||||||||||
90+ days | 1.48 | 1.52 | 1.39 | 1.27 | 1.55 | 1.48 | 1.55 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses | $ | 3,176 | $ | 3,186 | $ | 3,274 | $ | 3,274 | $ | 3,255 | - | (2 | ) | $ | 3,176 | $ | 3,255 | (2 | ) | |||||||||||||||||||||
Allowance for Loan Losses to Period-end Loans | 4.04 | % | 4.37 | % | 5.06 | % | 4.56 | % | 4.75 | % | 4.04 | % | 4.75 | % |
Page 15
Table of Contents
JPMORGAN CHASE & CO. CARD RECONCILIATION OF REPORTED AND MANAGED DATA (in millions) | ![]() |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT DATA (a) | ||||||||||||||||||||||||||||||||||||||||
Credit Card Income | ||||||||||||||||||||||||||||||||||||||||
Reported Data for the period | $ | 1,357 | $ | 1,590 | $ | 1,726 | $ | 1,214 | $ | 1,683 | (15 | )% | (19 | )% | $ | 4,673 | $ | 4,855 | (4 | )% | ||||||||||||||||||||
Securitization Adjustments | (721 | ) | (937 | ) | (1,125 | ) | (442 | ) | (733 | ) | 23 | 2 | (2,783 | ) | (2,276 | ) | (22 | ) | ||||||||||||||||||||||
Managed Credit Card Income | $ | 636 | $ | 653 | $ | 601 | $ | 772 | $ | 950 | (3 | ) | (33 | ) | $ | 1,890 | $ | 2,579 | (27 | ) | ||||||||||||||||||||
Net Interest Income | ||||||||||||||||||||||||||||||||||||||||
Reported Data for the Period | $ | 1,556 | $ | 1,464 | $ | 1,439 | $ | 1,346 | $ | 1,370 | 6 | 14 | $ | 4,459 | $ | 3,963 | 13 | |||||||||||||||||||||||
Securitization Adjustments | 1,328 | 1,498 | 1,574 | 1,504 | 1,600 | (11 | ) | (17 | ) | 4,400 | 4,990 | (12 | ) | |||||||||||||||||||||||||||
Managed Net Interest Income | $ | 2,884 | $ | 2,962 | $ | 3,013 | $ | 2,850 | $ | 2,970 | (3 | ) | (3 | ) | $ | 8,859 | $ | 8,953 | (1 | ) | ||||||||||||||||||||
Total Net Revenue | ||||||||||||||||||||||||||||||||||||||||
Reported Data for the Period | $ | 3,039 | $ | 3,103 | $ | 3,236 | $ | 2,659 | $ | 3,113 | (2 | ) | (2 | ) | $ | 9,378 | $ | 8,931 | 5 | |||||||||||||||||||||
Securitization Adjustments | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Managed Total Net Revenue | $ | 3,646 | $ | 3,664 | $ | 3,685 | $ | 3,721 | $ | 3,980 | - | (8 | ) | $ | 10,995 | $ | 11,645 | (6 | ) | |||||||||||||||||||||
Provision for Credit Losses | ||||||||||||||||||||||||||||||||||||||||
Reported Data for the Period (b) | $ | 663 | $ | 470 | $ | 567 | $ | 1,174 | $ | 966 | 41 | (31 | ) | $ | 1,700 | $ | 2,396 | (29 | ) | |||||||||||||||||||||
Securitization Adjustments | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Managed Provision for Credit Losses (b) | $ | 1,270 | $ | 1,031 | $ | 1,016 | $ | 2,236 | $ | 1,833 | 23 | (31 | ) | $ | 3,317 | $ | 5,110 | (35 | ) | |||||||||||||||||||||
BALANCE SHEETS - AVERAGE BALANCES (a) | ||||||||||||||||||||||||||||||||||||||||
Total Average Assets | ||||||||||||||||||||||||||||||||||||||||
Reported Data for the Period | $ | 85,301 | $ | 77,371 | $ | 78,437 | $ | 76,207 | $ | 77,204 | 10 | 10 | $ | 80,395 | $ | 74,263 | 8 | |||||||||||||||||||||||
Securitization Adjustments | 62,971 | 66,913 | 67,557 | 67,959 | 67,021 | (6 | ) | (6 | ) | 65,797 | 66,917 | (2 | ) | |||||||||||||||||||||||||||
Managed Average Assets | $ | 148,272 | $ | 144,284 | $ | 145,994 | $ | 144,166 | $ | 144,225 | 3 | 3 | $ | 146,192 | $ | 141,180 | 4 | |||||||||||||||||||||||
CREDIT QUALITY STATISTICS (a) | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs | ||||||||||||||||||||||||||||||||||||||||
Reported Net Charge-offs Data for the period | $ | 673 | $ | 560 | $ | 567 | $ | 1,174 | $ | 766 | 20 | (12 | ) | $ | 1,800 | $ | 2,150 | (16 | ) | |||||||||||||||||||||
Securitization Adjustments | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Managed Net Charge-offs | $ | 1,280 | $ | 1,121 | $ | 1,016 | $ | 2,236 | $ | 1,633 | 14 | (22 | ) | $ | 3,417 | $ | 4,864 | (30 | ) | |||||||||||||||||||||
RECONCILIATION OF CARD SERVICES’ MANAGED RESULTS TO ADJUSTED RESULTS AS IF PAYMENTECH HAD NOT BEEN CONSOLIDATED The financial information below is presented to illustrate the underlying trends of how Card Services may have appeared had Paymentech been deconsolidated prior to the earliest date indicated. | ||||||||||||||||||||||||||||||||||||||||
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
Noninterest Revenue | ||||||||||||||||||||||||||||||||||||||||
Reported for the period | $ | 762 | $ | 702 | $ | 672 | $ | 871 | $ | 1,010 | 9 | % | (25 | )% | $ | 2,136 | $ | 2,692 | (21 | )% | ||||||||||||||||||||
Adjustment for Paymentech | - | - | - | - | (145 | ) | NM | NM | - | (422 | ) | NM | ||||||||||||||||||||||||||||
Adjusted Noninterest Revenue | $ | 762 | $ | 702 | $ | 672 | $ | 871 | $ | 865 | 9 | (12 | ) | $ | 2,136 | $ | 2,270 | (6 | ) | |||||||||||||||||||||
Total Net Revenue | ||||||||||||||||||||||||||||||||||||||||
Reported for the period | $ | 3,646 | $ | 3,664 | $ | 3,685 | $ | 3,721 | $ | 3,980 | - | (8 | ) | $ | 10,995 | $ | 11,645 | (6 | ) | |||||||||||||||||||||
Adjustment for Paymentech | - | - | - | - | (151 | ) | NM | NM | - | (435 | ) | NM | ||||||||||||||||||||||||||||
Adjusted Total Net Revenue | $ | 3,646 | $ | 3,664 | $ | 3,685 | $ | 3,721 | $ | 3,829 | - | (5 | ) | $ | 10,995 | $ | 11,210 | (2 | ) | |||||||||||||||||||||
Noninterest Expense | ||||||||||||||||||||||||||||||||||||||||
Reported for the period | $ | 1,253 | $ | 1,249 | $ | 1,243 | $ | 1,017 | $ | 1,286 | - | (3 | ) | $ | 3,745 | $ | 3,982 | (6 | ) | |||||||||||||||||||||
Adjustment for Paymentech | - | - | - | - | (134 | ) | NM | NM | - | (389 | ) | NM | ||||||||||||||||||||||||||||
Adjusted Total Noninterest Expense | $ | 1,253 | $ | 1,249 | $ | 1,243 | $ | 1,017 | $ | 1,152 | - | 9 | $ | 3,745 | $ | 3,593 | 4 | |||||||||||||||||||||||
(a) | JPMorgan Chase uses the concept of “managed receivables” to evaluate the credit performance and overall performance of the underlying credit card loans, both sold and not sold; as the same borrower is continuing to use the credit card for ongoing charges, a borrower’s credit performance will affect both the receivables sold under SFAS 140 and those not sold. Thus, in its disclosures regarding managed receivables, JPMorgan Chase treats the sold receivables as if they were still on the balance sheet in order to disclose the credit performance (such as net charge-off rates) of the entire managed credit card portfolio. Managed results exclude the impact of credit card securitizations on Total net revenue, the Provision for credit losses, net charge-offs and loan receivables. Securitization does not change reported net income versus managed earnings; however, it does affect the classification of items on the Consolidated statements of income. | |
(b) | Second quarter 2006 includes a $90 million release of Allowance for loan losses related to Hurricane Katrina. Third quarter 2005 includes a $100 million special provision related to Hurricane Katrina. |
Page 16
Table of Contents
JPMORGAN CHASE & CO. COMMERCIAL BANKING | ![]() |
FINANCIAL HIGHLIGHTS
(in millions, except ratio data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Lending & Deposit Related Fees | $ | 145 | $ | 147 | $ | 142 | $ | 143 | $ | 145 | (1) | % | - | % | $ | 434 | $ | 429 | 1 | % | ||||||||||||||||||||
Asset Management, Administration and Commissions | 16 | 16 | 15 | 14 | 15 | - | 7 | 47 | 43 | 9 | ||||||||||||||||||||||||||||||
All Other Income (a) | 95 | 111 | 76 | 97 | 94 | (14 | ) | 1 | 282 | 261 | 8 | |||||||||||||||||||||||||||||
Noninterest Revenue | 256 | 274 | 233 | 254 | 254 | (7 | ) | 1 | 763 | 733 | 4 | |||||||||||||||||||||||||||||
Net Interest Income | 677 | 675 | 667 | 662 | 623 | - | 9 | 2,019 | 1,839 | 10 | ||||||||||||||||||||||||||||||
TOTAL NET REVENUE | 933 | 949 | 900 | 916 | 877 | (2 | ) | 6 | 2,782 | 2,572 | 8 | |||||||||||||||||||||||||||||
Provision for Credit Losses (b) | 54 | (12 | ) | 7 | (17 | ) | (46 | ) | NM | NM | 49 | 90 | (46 | ) | ||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 190 | 179 | 197 | 171 | 164 | 6 | 16 | 566 | 484 | 17 | ||||||||||||||||||||||||||||||
Noncompensation Expense | 296 | 302 | 285 | 289 | 279 | (2 | ) | 6 | 883 | 848 | 4 | |||||||||||||||||||||||||||||
Amortization of Intangibles | 14 | 15 | 16 | 16 | 15 | (7 | ) | (7 | ) | 45 | 49 | (8 | ) | |||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 500 | 496 | 498 | 476 | 458 | 1 | 9 | 1,494 | 1,381 | 8 | ||||||||||||||||||||||||||||||
Income Before Income Tax Expense | 379 | 465 | 395 | 457 | 465 | (18 | ) | (18 | ) | 1,239 | 1,101 | 13 | ||||||||||||||||||||||||||||
Income Tax Expense | 148 | 182 | 155 | 178 | 181 | (19 | ) | (18 | ) | 485 | 429 | 13 | ||||||||||||||||||||||||||||
NET INCOME | $ | 231 | $ | 283 | $ | 240 | $ | 279 | $ | 284 | (18 | ) | (19 | ) | $ | 754 | $ | 672 | 12 | |||||||||||||||||||||
MEMO: | ||||||||||||||||||||||||||||||||||||||||
Revenue by Product: | ||||||||||||||||||||||||||||||||||||||||
Lending | $ | 335 | $ | 331 | $ | 319 | $ | 310 | $ | 302 | 1 | 11 | $ | 985 | $ | 905 | 9 | |||||||||||||||||||||||
Treasury Services | 551 | 566 | 550 | 546 | 517 | (3 | ) | 7 | 1,667 | 1,516 | 10 | |||||||||||||||||||||||||||||
Investment Banking | 60 | 66 | 40 | 56 | 50 | (9 | ) | 20 | 166 | 150 | 11 | |||||||||||||||||||||||||||||
Other | (13 | ) | (14 | ) | (9 | ) | 4 | 8 | 7 | NM | (36 | ) | 1 | NM | ||||||||||||||||||||||||||
Total Commercial Banking Revenue | $ | 933 | $ | 949 | $ | 900 | $ | 916 | $ | 877 | (2 | ) | 6 | $ | 2,782 | $ | 2,572 | 8 | ||||||||||||||||||||||
IB Revenues, Gross (c) | $ | 170 | $ | 186 | $ | 114 | $ | 150 | $ | 145 | (9 | ) | 17 | $ | 470 | $ | 402 | 17 | ||||||||||||||||||||||
Revenue by Business: | ||||||||||||||||||||||||||||||||||||||||
Middle Market Banking | $ | 617 | $ | 634 | $ | 623 | $ | 608 | $ | 589 | (3 | ) | 5 | $ | 1,874 | $ | 1,750 | 7 | ||||||||||||||||||||||
Mid-Corporate Banking | 160 | 161 | 137 | 148 | 141 | (1 | ) | 13 | 458 | 403 | 14 | |||||||||||||||||||||||||||||
Real Estate | 119 | 114 | 105 | 122 | 114 | 4 | 4 | 338 | 312 | 8 | ||||||||||||||||||||||||||||||
Other | 37 | 40 | 35 | 38 | 33 | (8 | ) | 12 | 112 | 107 | 5 | |||||||||||||||||||||||||||||
Total Commercial Banking Revenue | $ | 933 | $ | 949 | $ | 900 | $ | 916 | $ | 877 | (2 | ) | 6 | $ | 2,782 | $ | 2,572 | 8 | ||||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 17 | % | 21 | % | 18 | % | 33 | % | 33 | % | 18 | % | 26 | % | ||||||||||||||||||||||||||
ROA | 1.60 | 2.01 | 1.78 | 2.04 | 2.17 | 1.79 | 1.74 | |||||||||||||||||||||||||||||||||
Overhead Ratio | 54 | 52 | 55 | 52 | 52 | 54 | 54 |
(a) | IB-related and commercial card revenues are included in All Other Income. | |
(b) | Third quarter 2005 includes a $35 million special provision related to Hurricane Katrina. | |
(c) | Represents 100% of the revenue related to investment banking products for which there is a sharing agreement between Commercial Banking and the Investment Bank and for the investment banking products that are sold through Commercial Banking. |
Page 17
Table of Contents
JPMORGAN CHASE & CO. COMMERCIAL BANKING | ![]() |
FINANCIAL HIGHLIGHTS, CONTINUED
(in millions, except ratio and headcount data)
(in millions, except ratio and headcount data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SELECTED BALANCE SHEETS DATA (Average) | ||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 57,378 | $ | 56,561 | $ | 54,771 | $ | 54,205 | $ | 51,988 | 1 | % | 10 | % | $ | 56,246 | $ | 51,735 | 9 | % | ||||||||||||||||||||
Loans and Leases (a) | 53,404 | 52,413 | 50,836 | 50,042 | 47,999 | 2 | 11 | 52,227 | 47,468 | 10 | ||||||||||||||||||||||||||||||
Liability Balances (b) | 72,009 | 72,556 | 70,763 | 68,895 | 64,772 | (1 | ) | 11 | 71,781 | 65,098 | 10 | |||||||||||||||||||||||||||||
Equity | 5,500 | 5,500 | 5,500 | 3,400 | 3,400 | - | 62 | 5,500 | 3,400 | 62 | ||||||||||||||||||||||||||||||
MEMO: | ||||||||||||||||||||||||||||||||||||||||
Loans by Business: | ||||||||||||||||||||||||||||||||||||||||
Middle Market Banking | $ | 32,890 | $ | 32,492 | $ | 31,861 | $ | 32,014 | $ | 31,402 | 1 | 5 | $ | 32,418 | $ | 30,917 | 5 | |||||||||||||||||||||||
Mid-Corporate Banking | 8,756 | 8,269 | 7,577 | 7,055 | 6,434 | 6 | 36 | 8,205 | 6,163 | 33 | ||||||||||||||||||||||||||||||
Real Estate | 7,564 | 7,515 | 7,436 | 7,350 | 6,623 | 1 | 14 | 7,505 | 6,760 | 11 | ||||||||||||||||||||||||||||||
Other | 4,194 | 4,137 | 3,962 | 3,623 | 3,540 | 1 | 18 | 4,099 | 3,628 | 13 | ||||||||||||||||||||||||||||||
Total Commercial Banking Loans | $ | 53,404 | $ | 52,413 | $ | 50,836 | $ | 50,042 | $ | 47,999 | 2 | 11 | $ | 52,227 | $ | 47,468 | 10 | |||||||||||||||||||||||
Headcount | 4,447 | 4,320 | 4,310 | 4,418 | 4,441 | 3 | - | 4,447 | 4,441 | - | ||||||||||||||||||||||||||||||
CREDIT DATA AND QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs (Recoveries) | $ | 21 | $ | (3 | ) | $ | (7 | ) | $ | 21 | $ | 6 | NM | 250 | $ | 11 | $ | 5 | 120 | |||||||||||||||||||||
Nonperforming Loans | 157 | 225 | 202 | 272 | 369 | (30 | ) | (57 | ) | 157 | 369 | (57 | ) | |||||||||||||||||||||||||||
Allowance for Loan Losses | 1,431 | 1,394 | 1,415 | 1,392 | 1,423 | 3 | 1 | 1,431 | 1,423 | 1 | ||||||||||||||||||||||||||||||
Allowance for Lending-Related Commitments | 156 | 157 | 145 | 154 | 161 | (1 | ) | (3 | ) | 156 | 161 | (3 | ) | |||||||||||||||||||||||||||
Net Charge-off (Recovery) Rate (a) | 0.16 | % | (0.02) | % | (0.06) | % | 0.17 | % | 0.05 | % | 0.03 | % | 0.01 | % | ||||||||||||||||||||||||||
Allowance for Loan Losses to Average Loans (a) | 2.70 | 2.68 | 2.80 | 2.79 | 2.98 | 2.76 | 3.02 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Nonperforming Loans | 911 | 620 | 700 | 512 | 386 | 911 | 386 | |||||||||||||||||||||||||||||||||
Nonperforming Loans to Average Loans | 0.29 | 0.43 | 0.40 | 0.54 | 0.77 | 0.30 | 0.78 |
(a) | Average loans include loans held-for-sale of $359 million, $334 million, $268 million, $213 million and $298 million for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. The year-to-date average loans held-for-sale were $321 million and $307 million for 2006 and 2005, respectively. These amounts are not included in the net charge-off rate or allowance coverage ratios. | |
(b) | Liability balances include deposits and deposits that are swept to on-balance sheet liabilities. |
Page 18
Table of Contents
JPMORGAN CHASE & CO. TREASURY & SECURITIES SERVICES (a) | ![]() | |
FINANCIAL HIGHLIGHTS (in millions, except ratio data and where otherwise noted) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Lending & Deposit Related Fees | $ | 183 | $ | 184 | $ | 182 | $ | 184 | $ | 179 | (1) | % | 2 | % | $ | 549 | $ | 547 | - | % | ||||||||||||||||||||
Asset Management, Administration and Commissions | 642 | 683 | 650 | 629 | 605 | (6 | ) | 6 | 1,975 | 1,780 | 11 | |||||||||||||||||||||||||||||
All Other Income | 155 | 178 | 146 | 134 | 127 | (13 | ) | 22 | 479 | 385 | 24 | |||||||||||||||||||||||||||||
Noninterest Revenue | 980 | 1,045 | 978 | 947 | 911 | (6 | ) | 8 | 3,003 | 2,712 | 11 | |||||||||||||||||||||||||||||
Net Interest Income | 519 | 543 | 507 | 489 | 469 | (4 | ) | 11 | 1,569 | 1,391 | 13 | |||||||||||||||||||||||||||||
TOTAL NET REVENUE | 1,499 | 1,588 | 1,485 | 1,436 | 1,380 | (6 | ) | 9 | 4,572 | 4,103 | 11 | |||||||||||||||||||||||||||||
Provision for Credit Losses | 1 | 4 | (4 | ) | 2 | (1 | ) | (75 | ) | NM | 1 | (2 | ) | NM | ||||||||||||||||||||||||||
Credit Reimbursement to IB (b) | (30 | ) | (30 | ) | (30 | ) | (40 | ) | (38 | ) | - | 21 | (90 | ) | (114 | ) | 21 | |||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 557 | 537 | 549 | 454 | 487 | 4 | 14 | 1,643 | 1,420 | 16 | ||||||||||||||||||||||||||||||
Noncompensation Expense | 489 | 493 | 480 | 523 | 493 | (1 | ) | (1 | ) | 1,462 | 1,572 | (7 | ) | |||||||||||||||||||||||||||
Amortization of Intangibles | 18 | 20 | 19 | 20 | 19 | (10 | ) | (5 | ) | 57 | 61 | (7 | ) | |||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 1,064 | 1,050 | 1,048 | 997 | 999 | 1 | 7 | 3,162 | 3,053 | 4 | ||||||||||||||||||||||||||||||
Income before Income Tax Expense | 404 | 504 | 411 | 397 | 344 | (20 | ) | 17 | 1,319 | 938 | 41 | |||||||||||||||||||||||||||||
Income Tax Expense | 148 | 188 | 149 | 143 | 122 | (21 | ) | 21 | 485 | 329 | 47 | |||||||||||||||||||||||||||||
NET INCOME | $ | 256 | $ | 316 | $ | 262 | $ | 254 | $ | 222 | (19 | ) | 15 | $ | 834 | $ | 609 | 37 | ||||||||||||||||||||||
REVENUE BY BUSINESS | ||||||||||||||||||||||||||||||||||||||||
Treasury Services | $ | 697 | $ | 702 | $ | 693 | $ | 687 | $ | 670 | (1 | ) | 4 | $ | 2,092 | $ | 2,009 | 4 | ||||||||||||||||||||||
Worldwide Securities Services | 802 | 886 | 792 | 749 | 710 | (9 | ) | 13 | 2,480 | 2,094 | 18 | |||||||||||||||||||||||||||||
TOTAL NET REVENUE | $ | 1,499 | $ | 1,588 | $ | 1,485 | $ | 1,436 | $ | 1,380 | (6 | ) | 9 | $ | 4,572 | $ | 4,103 | 11 | ||||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 46 | % | 58 | % | 42 | % | 66 | % | 58 | % | 48 | % | 53 | % | ||||||||||||||||||||||||||
Overhead Ratio | 71 | 66 | 71 | 69 | 72 | 69 | 74 | |||||||||||||||||||||||||||||||||
Pre-tax Margin Ratio (c) | 27 | 32 | 28 | 28 | 25 | 29 | 23 | |||||||||||||||||||||||||||||||||
FIRMWIDE BUSINESS METRICS | ||||||||||||||||||||||||||||||||||||||||
Assets under Custody (in billions) | $ | 12,873 | $ | 11,536 | $ | 11,179 | $ | 10,662 | $ | 10,448 | 12 | 23 | $ | 12,873 | $ | 10,448 | 23 | |||||||||||||||||||||||
Number of: | ||||||||||||||||||||||||||||||||||||||||
US$ ACH transactions originated (in millions) | 886 | 848 | 838 | 787 | 753 | 4 | 18 | 2,572 | 2,179 | 18 | ||||||||||||||||||||||||||||||
Total US$ Clearing Volume (in thousands) | 26,252 | 26,506 | 25,182 | 24,902 | 24,906 | (1 | ) | 5 | 77,940 | 70,811 | 10 | |||||||||||||||||||||||||||||
International Electronic Funds Transfer Volume (in thousands) (d) | 35,322 | 35,255 | 33,741 | 29,641 | 22,723 | - | 55 | 104,318 | 59,896 | 74 | ||||||||||||||||||||||||||||||
Wholesale Check Volume (in millions) | 860 | 904 | 852 | 876 | 928 | (5 | ) | (7 | ) | 2,616 | 2,859 | (8 | ) | |||||||||||||||||||||||||||
Wholesale Cards Issued (in thousands) (e) | 16,662 | 16,271 | 16,977 | 13,206 | 12,810 | 2 | 30 | 16,662 | 12,810 | 30 |
Page 19
Table of Contents
JPMORGAN CHASE & CO. TREASURY & SECURITIES SERVICES (a) | ![]() | |
FINANCIAL HIGHLIGHTS, CONTINUED (in millions, except headcount and ratio data) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SELECTED BALANCE SHEETS (Average) | ||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 30,558 | $ | 31,774 | $ | 29,230 | $ | 29,280 | $ | 27,679 | (4) | % | 10 | % | $ | 30,526 | $ | 27,846 | 10 | % | ||||||||||||||||||||
Loans | 15,231 | 14,993 | 12,940 | 13,826 | 12,160 | 2 | 25 | 14,396 | 11,851 | 21 | ||||||||||||||||||||||||||||||
Liability Balances (f) | 192,518 | 194,181 | 178,133 | 161,976 | 157,493 | (1 | ) | 22 | 188,330 | 152,289 | 24 | |||||||||||||||||||||||||||||
Equity | 2,200 | 2,200 | 2,545 | 1,525 | 1,525 | - | 44 | 2,314 | 1,525 | 52 | ||||||||||||||||||||||||||||||
Headcount | 24,575 | 24,100 | 23,598 | 22,207 | 21,878 | 2 | 12 | 24,575 | 21,878 | 12 | ||||||||||||||||||||||||||||||
TSS FIRMWIDE METRICS | ||||||||||||||||||||||||||||||||||||||||
Treasury Services Firmwide Revenue (g) | $ | 1,300 | $ | 1,318 | $ | 1,291 | $ | 1,280 | $ | 1,232 | (1 | ) | 6 | $ | 3,909 | $ | 3,657 | 7 | ||||||||||||||||||||||
Treasury & Securities Services Firmwide Revenue (g) | 2,102 | 2,204 | 2,083 | 2,029 | 1,942 | (5 | ) | 8 | 6,389 | 5,751 | 11 | |||||||||||||||||||||||||||||
Treasury Services Firmwide Overhead Ratio (h) | 57 | % | 56 | % | 56 | % | 57 | % | 59 | % | 56 | % | 58 | % | ||||||||||||||||||||||||||
Treasury & Securities Services Firmwide Overhead Ratio (h) | 63 | 59 | 62 | 62 | 64 | 61 | 66 | |||||||||||||||||||||||||||||||||
Treasury Services Firmwide Liability Balances (Average) (i) | $ | 162,326 | $ | 161,866 | $ | 155,422 | $ | 146,266 | $ | 140,079 | - | 16 | $ | 159,897 | $ | 137,325 | 16 | |||||||||||||||||||||||
Treasury & Securities Services Firmwide Liability Balances (Average) (i) | 264,527 | 265,398 | 248,328 | 230,854 | 222,264 | - | 19 | 259,477 | 217,387 | 19 |
FOOTNOTES
(a) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related balance sheet, income statement and assets under custody activity has been transferred to the Corporate segment for all periods presented. | |
(b) | Treasury & Securities Services (“TSS”) is charged a credit reimbursement related to certain exposures managed within the Investment Bank (“IB”) credit portfolio on behalf of clients shared with TSS. | |
(c) | Pre-tax margin represents Income before Income Tax Expense divided by Total Net Revenue, which is a comprehensive measure of pre-tax performance and is another basis by which TSS management evaluates its performance and that of its competitors. Pre-tax margin is an effective measure of TSS’ earnings, after all operating costs are taken into consideration. | |
(d) | International Electronic Funds Transfer includes non-US$ ACH and clearing volume. | |
(e) | Wholesale cards issued include domestic commercial card, stored value card, prepaid card, and government electronic benefit card products. | |
(f) | Liability balances include deposits and deposits swept to on-balance sheet liabilities. |
TSS FIRMWIDE METRICS
TSS firmwide metrics include certain TSS product revenues and liability balances reported in other lines of business for customers who are also customers of those lines of business. In order to capture the firmwide impact of Treasury Services (“TS”) and TSS products and revenues, management reviews firmwide metrics such as liability balances, revenues and overhead ratios in assessing financial performance for TSS. Firmwide metrics are necessary in order to understand the aggregate TSS business.
(g) | Firmwide revenue includes TS revenue recorded in the Commercial Banking (“CB”), Regional Banking and Asset & Wealth Management lines of business (see below) and exclude FX revenues recorded in the IB for TSS-related FX activity. TSS firmwide FX revenue, which include FX revenue recorded in TSS and FX revenue associated with TSS customers who are FX customers of the IB, was $85 million for the quarter ended September 30, 2006 and $349 million year-to-date 2006. | |
(h) | Overhead ratios have been calculated based on firmwide revenues and TSS and TS expenses, respectively, including those allocated to certain other lines of business. FX revenues and expenses recorded in the IB for TSS-related FX activity are not included in this ratio. | |
(i) | Firmwide liability balances include TS’ liability balances recorded in certain other lines of business. Liability balances associated with TS customers who are also customers of the CB line of business are not included in TS liability balances. |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
TS Revenue Reported in CB | $ | 551 | $ | 566 | $ | 550 | $ | 546 | $ | 517 | (3 | )% | 7 | % | $ | 1,667 | $ | 1,516 | 10 | % | ||||||||||||||||||||
TS Revenue Reported in Other Lines of Business | 52 | 50 | 48 | 47 | 45 | 4 | 16 | 150 | 132 | 14 |
Page 20
Table of Contents
JPMORGAN CHASE & CO. ASSET & WEALTH MANAGEMENT | ![]() | |
FINANCIAL HIGHLIGHTS (in millions, except ratio, ranking and headcount data) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Asset Management, Administration and Commissions | $ | 1,285 | $ | 1,279 | $ | 1,222 | $ | 1,155 | $ | 1,065 | - | % | 21 | % | $ | 3,786 | $ | 3,034 | 25 | % | ||||||||||||||||||||
All Other Income | 120 | 93 | 116 | 98 | 117 | 29 | 3 | 329 | 296 | 11 | ||||||||||||||||||||||||||||||
Noninterest Revenue | 1,405 | 1,372 | 1,338 | 1,253 | 1,182 | 2 | 19 | 4,115 | 3,330 | 24 | ||||||||||||||||||||||||||||||
Net Interest Income | 231 | 248 | 246 | 258 | 267 | (7 | ) | (13 | ) | 725 | 823 | (12 | ) | |||||||||||||||||||||||||||
TOTAL NET REVENUE | 1,636 | 1,620 | 1,584 | 1,511 | 1,449 | 1 | 13 | 4,840 | 4,153 | 17 | ||||||||||||||||||||||||||||||
Provision for Credit Losses (a) | (28 | ) | (7 | ) | (7 | ) | (10 | ) | (19 | ) | (300 | ) | (47 | ) | (42 | ) | (46 | ) | 9 | |||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 676 | 669 | 682 | 578 | 554 | 1 | 22 | 2,027 | 1,601 | 27 | ||||||||||||||||||||||||||||||
Noncompensation Expense | 417 | 390 | 394 | 431 | 397 | 7 | 5 | 1,201 | 1,151 | 4 | ||||||||||||||||||||||||||||||
Amortization of Intangibles | 22 | 22 | 22 | 24 | 25 | - | (12 | ) | 66 | 75 | (12 | ) | ||||||||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 1,115 | 1,081 | 1,098 | 1,033 | 976 | 3 | 14 | 3,294 | 2,827 | 17 | ||||||||||||||||||||||||||||||
Income Before Income Tax Expense | 549 | 546 | 493 | 488 | 492 | 1 | 12 | 1,588 | 1,372 | 16 | ||||||||||||||||||||||||||||||
Income Tax Expense | 203 | 203 | 180 | 146 | 177 | - | 15 | 586 | 498 | 18 | ||||||||||||||||||||||||||||||
NET INCOME | $ | 346 | $ | 343 | $ | 313 | $ | 342 | $ | 315 | 1 | 10 | $ | 1,002 | $ | 874 | 15 | |||||||||||||||||||||||
REVENUE BY CLIENT SEGMENT | ||||||||||||||||||||||||||||||||||||||||
Private Bank | $ | 469 | $ | 469 | $ | 441 | $ | 437 | $ | 421 | - | 11 | $ | 1,379 | $ | 1,252 | 10 | |||||||||||||||||||||||
Institutional | 464 | 449 | 435 | 402 | 358 | 3 | 30 | 1,348 | 993 | 36 | ||||||||||||||||||||||||||||||
Retail | 456 | 446 | 442 | 420 | 415 | 2 | 10 | 1,344 | 1,124 | 20 | ||||||||||||||||||||||||||||||
Private Client Services | 247 | 256 | 266 | 252 | 255 | (4 | ) | (3 | ) | 769 | 784 | (2 | ) | |||||||||||||||||||||||||||
Total Net Revenue | $ | 1,636 | $ | 1,620 | $ | 1,584 | $ | 1,511 | $ | 1,449 | 1 | 13 | $ | 4,840 | $ | 4,153 | 17 | |||||||||||||||||||||||
FINANCIAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
ROE | 39 | % | 39 | % | 36 | % | 57 | % | 52 | % | 38 | % | 49 | % | ||||||||||||||||||||||||||
Overhead Ratio | 68 | 67 | 69 | 68 | 67 | 68 | 68 | |||||||||||||||||||||||||||||||||
Pre-tax Margin Ratio (b) | 34 | 34 | 31 | 32 | 34 | 33 | 33 | |||||||||||||||||||||||||||||||||
BUSINESS METRICS | ||||||||||||||||||||||||||||||||||||||||
Number of: | ||||||||||||||||||||||||||||||||||||||||
Client Advisors | 1,489 | 1,486 | 1,499 | 1,484 | 1,461 | - | 2 | 1,489 | 1,461 | 2 | ||||||||||||||||||||||||||||||
Retirement Planning Services Participants | 1,372,000 | 1,361,000 | 1,327,000 | 1,299,000 | 1,293,000 | 1 | 6 | 1,372,000 | 1,293,000 | 6 | ||||||||||||||||||||||||||||||
% of Customer Assets in 4 & 5 Star Funds (c) | 58 | % | 56 | % | 54 | % | 46 | % | 44 | % | 4 | 32 | 58 | % | 44 | % | 32 | |||||||||||||||||||||||
% of AUM in 1st and 2nd Quartiles: (d) | ||||||||||||||||||||||||||||||||||||||||
1 Year | 79 | % | 71 | % | 72 | % | 69 | % | 62 | % | 11 | 27 | 79 | % | 62 | % | 27 | |||||||||||||||||||||||
3 Years | 75 | % | 75 | % | 75 | % | 68 | % | 72 | % | - | 4 | 75 | % | 72 | % | 4 | |||||||||||||||||||||||
5 Years | 80 | % | 81 | % | 75 | % | 74 | % | 72 | % | (1 | ) | 11 | 80 | % | 72 | % | 11 | ||||||||||||||||||||||
SELECTED BALANCE SHEETS DATA (Average) | ||||||||||||||||||||||||||||||||||||||||
Total Assets | $ | 43,524 | $ | 43,228 | $ | 41,012 | $ | 42,213 | $ | 42,427 | 1 | 3 | $ | 42,597 | $ | 41,391 | 3 | |||||||||||||||||||||||
Loans (e) | 26,770 | 25,807 | 24,482 | 26,657 | 26,850 | 4 | - | 25,695 | 26,595 | (3 | ) | |||||||||||||||||||||||||||||
Deposits (e) (f) | 51,395 | 51,583 | 48,066 | 44,205 | 41,453 | - | 24 | 50,360 | 41,421 | 22 | ||||||||||||||||||||||||||||||
Equity | 3,500 | 3,500 | 3,500 | 2,400 | 2,400 | - | 46 | 3,500 | 2,400 | 46 | ||||||||||||||||||||||||||||||
Headcount | 12,761 | 12,786 | 12,511 | 12,127 | 12,531 | - | 2 | 12,761 | 12,531 | 2 | ||||||||||||||||||||||||||||||
CREDIT DATA AND QUALITY STATISTICS | ||||||||||||||||||||||||||||||||||||||||
Net Charge-offs (Recoveries) | $ | (24 | ) | $ | (4 | ) | $ | 7 | $ | 8 | $ | 23 | (500 | ) | NM | $ | (21 | ) | $ | 15 | NM | |||||||||||||||||||
Nonperforming Loans | 57 | 76 | 79 | 104 | 118 | (25 | ) | (52 | ) | 57 | 118 | (52 | ) | |||||||||||||||||||||||||||
Allowance for Loan Losses | 112 | 117 | 119 | 132 | 148 | (4 | ) | (24 | ) | 112 | 148 | (24 | ) | |||||||||||||||||||||||||||
Allowance for Lending Related Commitments | 4 | 3 | 3 | 4 | 6 | 33 | (33 | ) | 4 | 6 | (33 | ) | ||||||||||||||||||||||||||||
Net Charge-off (Recovery) Rate | (0.36 | )% | (0.06 | )% | 0.12 | % | 0.12 | % | 0.34 | % | (0.11 | )% | 0.08 | % | ||||||||||||||||||||||||||
Allowance for Loan Losses to Average Loans | 0.42 | 0.45 | 0.49 | 0.50 | 0.55 | 0.44 | 0.56 | |||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Nonperforming Loans | 196 | 154 | 151 | 127 | 125 | 196 | 125 | |||||||||||||||||||||||||||||||||
Nonperforming Loans to Average Loans | 0.21 | 0.29 | 0.32 | 0.39 | 0.44 | 0.22 | 0.44 |
(a) | Third quarter 2005 includes a $3 million special provision related to Hurricane Katrina. | |
(b) | Pre-tax margin represents Income before Income Tax Expense divided by Total Net Revenue, which is a comprehensive measure of pre-tax performance and is another basis by which AWM management evaluates its performance and that of its competitors. Pre-tax margin is an effective measure of AWM’s earnings, after all costs are taken into consideration. | |
(c) | Derived from Morningstar for the United States; Micropal for the United Kingdom, Luxembourg, Hong Kong and Taiwan; and Nomura for Japan. | |
(d) | Quartile rankings sourced from Lipper for the United States and Taiwan; Micropal for the United Kingdom, Luxembourg and Hong Kong; and Nomura for Japan. | |
(e) | The sale of BrownCo, which occurred on November 30, 2005, included $3.0 billion in both loans and deposits; the respective fourth quarter 2005 average balances were approximately $2.0 billion. | |
(f) | Reflects the transfer in 2005 of certain consumer deposits from Retail Financial Services to Asset & Wealth Management. |
Page 21
Table of Contents
JPMORGAN CHASE & CO. ASSET & WEALTH MANAGEMENT | ![]() | |
FINANCIAL HIGHLIGHTS, CONTINUED (in billions) |
Sep 30, 2006 | ||||||||||||||||||||||||||||
Change | ||||||||||||||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Sep 30 | ||||||||||||||||||||||
2006 | 2006 | 2006 | 2005 | 2005 | 2006 | 2005 | ||||||||||||||||||||||
Assets by Asset Class | ||||||||||||||||||||||||||||
Liquidity (a) | $ | 281 | $ | 247 | $ | 236 | $ | 238 | $ | 239 | 14 | % | 18 | % | ||||||||||||||
Fixed Income | 171 | 172 | 166 | 165 | 166 | (1 | ) | 3 | ||||||||||||||||||||
Equities & Balanced | 392 | 393 | 397 | 370 | 351 | - | 12 | |||||||||||||||||||||
Alternatives | 91 | 86 | 74 | 74 | 72 | 6 | 26 | |||||||||||||||||||||
TOTAL ASSETS UNDER MANAGEMENT | 935 | 898 | 873 | 847 | 828 | 4 | 13 | |||||||||||||||||||||
Custody / Brokerage / Administration / Deposits | 330 | 315 | 324 | 302 | 325 | 5 | 2 | |||||||||||||||||||||
TOTAL ASSETS UNDER SUPERVISION | $ | 1,265 | $ | 1,213 | $ | 1,197 | $ | 1,149 | $ | 1,153 | 4 | 10 | ||||||||||||||||
Assets by Client Segment | ||||||||||||||||||||||||||||
Institutional (b) | $ | 503 | $ | 484 | $ | 468 | $ | 481 | $ | 479 | 4 | 5 | ||||||||||||||||
Private Bank | 150 | 143 | 137 | 145 | 142 | 5 | 6 | |||||||||||||||||||||
Retail (b) | 228 | 219 | 214 | 169 | 155 | 4 | 47 | |||||||||||||||||||||
Private Client Services | 54 | 52 | 54 | 52 | 52 | 4 | 4 | |||||||||||||||||||||
TOTAL ASSETS UNDER MANAGEMENT | $ | 935 | $ | 898 | $ | 873 | $ | 847 | $ | 828 | 4 | 13 | ||||||||||||||||
Institutional (b) | $ | 505 | $ | 486 | $ | 471 | $ | 484 | $ | 483 | 4 | 5 | ||||||||||||||||
Private Bank | 347 | 331 | 332 | 318 | 309 | 5 | 12 | |||||||||||||||||||||
Retail (b) | 309 | 295 | 291 | 245 | 261 | 5 | 18 | |||||||||||||||||||||
Private Client Services | 104 | 101 | 103 | 102 | 100 | 3 | 4 | |||||||||||||||||||||
TOTAL ASSETS UNDER SUPERVISION | $ | 1,265 | $ | 1,213 | $ | 1,197 | $ | 1,149 | $ | 1,153 | 4 | 10 | ||||||||||||||||
Assets by Geographic Region | ||||||||||||||||||||||||||||
U.S. / Canada | $ | 596 | $ | 577 | $ | 564 | $ | 562 | $ | 548 | 3 | 9 | ||||||||||||||||
International | 339 | 321 | 309 | 285 | 280 | 6 | 21 | |||||||||||||||||||||
TOTAL ASSETS UNDER MANAGEMENT | $ | 935 | $ | 898 | $ | 873 | $ | 847 | $ | 828 | 4 | 13 | ||||||||||||||||
U.S. / Canada | $ | 855 | $ | 828 | $ | 822 | $ | 805 | $ | 815 | 3 | 5 | ||||||||||||||||
International | 410 | 385 | 375 | 344 | 338 | 6 | 21 | |||||||||||||||||||||
TOTAL ASSETS UNDER SUPERVISION | $ | 1,265 | $ | 1,213 | $ | 1,197 | $ | 1,149 | $ | 1,153 | 4 | 10 | ||||||||||||||||
Mutual Funds Assets by Asset Class | ||||||||||||||||||||||||||||
Liquidity | $ | 221 | $ | 178 | $ | 167 | $ | 182 | $ | 188 | 24 | 18 | ||||||||||||||||
Fixed Income | 45 | 47 | 48 | 45 | 39 | (4 | ) | 15 | ||||||||||||||||||||
Equity | 184 | 194 | 189 | 150 | 137 | (5 | ) | 34 | ||||||||||||||||||||
TOTAL MUTUAL FUND ASSETS | $ | 450 | $ | 419 | $ | 404 | $ | 377 | $ | 364 | 7 | 24 | ||||||||||||||||
(a) | Third quarter 2006 data reflects the reclassification of $19 billion of assets under management into liquidity from other asset classes. Prior period data were not restated. | |
(b) | During the first quarter of 2006, assets under management of $22 billion from Retirement Planning Services has been reclassified from the Institutional client segment to the Retail client segment in order to be consistent with the revenue by client segment reporting. |
Page 22
Table of Contents
JPMORGAN CHASE & CO. ASSET & WEALTH MANAGEMENT FINANCIAL HIGHLIGHTS, CONTINUED (in billions) | ![]() |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2006 | 2005 | ||||||||||||||||||||||
ASSETS UNDER SUPERVISION (continued) | ||||||||||||||||||||||||||||
Assets Under Management Rollforward | ||||||||||||||||||||||||||||
Beginning Balance | $ | 898 | $ | 873 | $ | 847 | $ | 828 | $ | 783 | $ | 847 | $ | 791 | ||||||||||||||
Flows: | ||||||||||||||||||||||||||||
Liquidity | 15 | 10 | (5 | ) | - | 19 | 20 | 8 | ||||||||||||||||||||
Fixed Income | 4 | 6 | - | 2 | (4 | ) | 10 | (2 | ) | |||||||||||||||||||
Equities, Balanced & Alternatives | 3 | 13 | 13 | 11 | 4 | 29 | 13 | |||||||||||||||||||||
Market / Performance / Other Impacts | 15 | (4 | ) | 18 | 6 | 26 | 29 | 18 | ||||||||||||||||||||
TOTAL ASSETS UNDER MANAGEMENT | $ | 935 | $ | 898 | $ | 873 | $ | 847 | $ | 828 | $ | 935 | $ | 828 | ||||||||||||||
Assets Under Supervision Rollforward | ||||||||||||||||||||||||||||
Beginning Balance | $ | 1,213 | $ | 1,197 | $ | 1,149 | $ | 1,153 | $ | 1,093 | $ | 1,149 | $ | 1,106 | ||||||||||||||
Net Asset Flows | 26 | 33 | 12 | 15 | 28 | 71 | 34 | |||||||||||||||||||||
Acquisitions / Divestitures (a) | - | - | - | (33 | ) | - | - | - | ||||||||||||||||||||
Market / Performance / Other Impacts | 26 | (17 | ) | 36 | 14 | 32 | 45 | 13 | ||||||||||||||||||||
TOTAL ASSETS UNDER SUPERVISION | $ | 1,265 | $ | 1,213 | $ | 1,197 | $ | 1,149 | $ | 1,153 | $ | 1,265 | $ | 1,153 | ||||||||||||||
(a) | Reflects the sale of BrownCo in the fourth quarter of 2005 ($33 billion). |
Page 23
Table of Contents
JPMORGAN CHASE & CO. CORPORATE | ![]() |
FINANCIAL HIGHLIGHTS
(in millions)
(in millions)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
INCOME STATEMENT | ||||||||||||||||||||||||||||||||||||||||
REVENUE | ||||||||||||||||||||||||||||||||||||||||
Principal Transactions | $ | 193 | $ | 550 | $ | 196 | $ | 229 | $ | 262 | (65 | )% | (26 | )% | $ | 939 | $ | 1,294 | (27 | )% | ||||||||||||||||||||
Securities Gains (Losses) | 24 | (492 | ) | (158 | ) | (547 | ) | (43 | ) | NM | NM | (626 | ) | (938 | ) | 33 | ||||||||||||||||||||||||
All Other Income (a) | 125 | 231 | 102 | 1,359 | 38 | (46 | ) | 229 | 458 | 222 | 106 | |||||||||||||||||||||||||||||
Noninterest Revenue | 342 | 289 | 140 | 1,041 | 257 | 18 | 33 | 771 | 578 | 33 | ||||||||||||||||||||||||||||||
Net Interest Income | (55 | ) | (355 | ) | (547 | ) | (655 | ) | (650 | ) | 85 | 92 | (957 | ) | (2,100 | ) | 54 | |||||||||||||||||||||||
TOTAL NET REVENUE | 287 | (66 | ) | (407 | ) | 386 | (393 | ) | NM | NM | (186 | ) | (1,522 | ) | 88 | |||||||||||||||||||||||||
Provision for Credit Losses (b) | 1 | - | - | - | 13 | NM | (92 | ) | 1 | 10 | (90 | ) | ||||||||||||||||||||||||||||
NONINTEREST EXPENSE | ||||||||||||||||||||||||||||||||||||||||
Compensation Expense | 737 | 770 | 685 | 864 | 738 | (4 | ) | - | 2,192 | 2,283 | (4 | ) | ||||||||||||||||||||||||||||
Noncompensation Expense (c) | 729 | 335 | 609 | 765 | 776 | 118 | (6 | ) | 1,673 | 5,198 | (68 | ) | ||||||||||||||||||||||||||||
Merger Costs | 48 | 86 | 71 | 77 | 221 | (44 | ) | (78 | ) | 205 | 645 | (68 | ) | |||||||||||||||||||||||||||
Subtotal | 1,514 | 1,191 | 1,365 | 1,706 | 1,735 | 27 | (13 | ) | 4,070 | 8,126 | (50 | ) | ||||||||||||||||||||||||||||
Net Expenses Allocated to Other Businesses | (1,035 | ) | (1,036 | ) | (1,033 | ) | (1,103 | ) | (1,128 | ) | - | 8 | (3,104 | ) | (3,402 | ) | 9 | |||||||||||||||||||||||
TOTAL NONINTEREST EXPENSE | 479 | 155 | 332 | 603 | 607 | 209 | (21 | ) | 966 | 4,724 | (80 | ) | ||||||||||||||||||||||||||||
Income (Loss) from continuing operations before Income Tax Expense | (193 | ) | (221 | ) | (739 | ) | (217 | ) | (1,013 | ) | 13 | 81 | (1,153 | ) | (6,256 | ) | 82 | |||||||||||||||||||||||
Income Tax Expense (Benefit) | (159 | ) | (181 | ) | (319 | ) | (212 | ) | (396 | ) | 12 | 60 | (659 | ) | (2,477 | ) | 73 | |||||||||||||||||||||||
Income (Loss) from Continuing Operations | $ | (34 | ) | $ | (40 | ) | $ | (420 | ) | $ | (5 | ) | $ | (617 | ) | 15 | 94 | $ | (494 | ) | $ | (3,779 | ) | 87 | ||||||||||||||||
Income from Discontinued Operations (after-tax) (d) | 65 | 56 | 54 | 56 | 58 | 16 | 12 | 175 | 173 | 1 | ||||||||||||||||||||||||||||||
NET INCOME (LOSS) | $ | 31 | $ | 16 | $ | (366 | ) | $ | 51 | $ | (559 | ) | 94 | NM | $ | (319 | ) | $ | (3,606 | ) | 91 | |||||||||||||||||||
MEMO: | ||||||||||||||||||||||||||||||||||||||||
TOTAL NET REVENUE | ||||||||||||||||||||||||||||||||||||||||
Private Equity | $ | 188 | $ | 500 | $ | 204 | $ | 251 | $ | 272 | (62 | ) | (31 | ) | $ | 892 | $ | 1,271 | (30 | ) | ||||||||||||||||||||
Treasury | 185 | (562 | ) | (466 | ) | (986 | ) | (489 | ) | NM | NM | (843 | ) | (2,294 | ) | 63 | ||||||||||||||||||||||||
Corporate Other (a) | (86 | ) | (4 | ) | (145 | ) | 1,121 | (176 | ) | NM | 51 | (235 | ) | (499 | ) | 53 | ||||||||||||||||||||||||
TOTAL NET REVENUE | $ | 287 | $ | (66 | ) | $ | (407 | ) | $ | 386 | $ | (393 | ) | NM | NM | $ | (186 | ) | $ | (1,522 | ) | 88 | ||||||||||||||||||
NET INCOME (LOSS) | ||||||||||||||||||||||||||||||||||||||||
Private Equity | $ | 95 | $ | 293 | $ | 103 | $ | 121 | $ | 141 | (68 | ) | (33 | ) | $ | 491 | $ | 700 | (30 | ) | ||||||||||||||||||||
Treasury | 70 | (347 | ) | (272 | ) | (575 | ) | (301 | ) | NM | NM | (549 | ) | (1,454 | ) | 62 | ||||||||||||||||||||||||
Corporate Other (a) (c) | (169 | ) | 67 | (207 | ) | 497 | (320 | ) | NM | 47 | (309 | ) | (2,625 | ) | 88 | |||||||||||||||||||||||||
Merger Costs | (30 | ) | (53 | ) | (44 | ) | (48 | ) | (137 | ) | 43 | 78 | (127 | ) | (400 | ) | 68 | |||||||||||||||||||||||
Income (Loss) from Continuing Operations | $ | (34 | ) | $ | (40 | ) | $ | (420 | ) | $ | (5 | ) | $ | (617 | ) | 15 | 94 | $ | (494 | ) | $ | (3,779 | ) | 87 | ||||||||||||||||
Income from Discontinued Operations (after-tax) | 65 | 56 | 54 | 56 | 58 | 16 | 12 | 175 | 173 | 1 | ||||||||||||||||||||||||||||||
TOTAL NET INCOME (LOSS) | $ | 31 | $ | 16 | $ | (366 | ) | $ | 51 | $ | (559 | ) | 94 | NM | $ | (319 | ) | $ | (3,606 | ) | 91 | |||||||||||||||||||
Headcount | 25,748 | 27,100 | 27,390 | 30,666 | 30,709 | (5 | ) | (16 | ) | 25,748 | 30,709 | (16 | ) |
(a) | Includes a gain of $103 million in the second quarter of 2006 related to the initial public offering of MasterCard, and the gain of $1,254 million on the sale of BrownCo in the fourth quarter of 2005. | |
(b) | Third quarter 2005 includes a $12 million special provision related to Hurricane Katrina. | |
(c) | Includes litigation reserve charges of $2,772 million year-to-date 2005 related to the settlement of the Enron and WorldCom class action litigations and for certain other material legal proceedings. In the third quarter of 2006, second quarter of 2006, first quarter of 2006 and fourth quarter of 2005, insurance recoveries relating to certain material litigation of $17 million, $260 million, $98 million and $208 million, respectively, were recorded. Year-to-date 2006, insurance recoveries relating to certain material litigation of $375 million were recorded. | |
(d) | On October 1, 2006, the Firm completed the exchange of selected corporate trust businesses, including trustee, paying agent, loan agency and document management services, for the consumer, small business and middle market banking businesses of The Bank of New York. These corporate trust businesses, which were previously reported in Treasury & Securities Services, have been deemed discontinued operations. The related balance sheet, income statement and assets under custody activity has been transferred to the Corporate segment for all periods presented. |
Page 24
Table of Contents
JPMORGAN CHASE & CO. CORPORATE | ![]() |
FINANCIAL HIGHLIGHTS, CONTINUED
(in millions)
(in millions)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SUPPLEMENTAL | ||||||||||||||||||||||||||||||||||||||||
TREASURY | ||||||||||||||||||||||||||||||||||||||||
Securities Gains (Losses) (a) | $ | 24 | $ | (492 | ) | $ | (158 | ) | $ | (547 | ) | $ | (43 | ) | NM | NM | $ | (626 | ) | $ | (939 | ) | 33 | % | ||||||||||||||||
Investment Securities Portfolio (Average) | 68,619 | 63,714 | 39,989 | 37,814 | 39,351 | 8 | % | 74 | % | 57,545 | 49,453 | 16 | ||||||||||||||||||||||||||||
Investment Securities Portfolio (Ending) | 77,116 | 61,990 | 46,093 | 32,253 | 42,754 | 24 | 80 | 77,116 | 42,754 | 80 | ||||||||||||||||||||||||||||||
PRIVATE EQUITY | ||||||||||||||||||||||||||||||||||||||||
Private Equity Gains (Losses) | ||||||||||||||||||||||||||||||||||||||||
Direct Investments | ||||||||||||||||||||||||||||||||||||||||
Realized Gains | $ | 194 | $ | 568 | $ | 207 | $ | 351 | $ | 430 | (66 | ) | (55 | ) | $ | 969 | $ | 1,618 | (40 | ) | ||||||||||||||||||||
Write-ups / (Write-downs) | (21 | ) | (74 | ) | 10 | (74 | ) | (71 | ) | 72 | 70 | (85 | ) | 2 | NM | |||||||||||||||||||||||||
Mark-to-Market Gains (Losses) | 25 | 49 | 4 | (32 | ) | (64 | ) | (49 | ) | NM | 78 | (306 | ) | NM | ||||||||||||||||||||||||||
Total Direct Investments | 198 | 543 | 221 | 245 | 295 | (64 | ) | (33 | ) | 962 | 1,314 | (27 | ) | |||||||||||||||||||||||||||
Third-Party Fund Investments | 28 | 6 | 16 | 44 | 18 | 367 | 56 | 50 | 88 | (43 | ) | |||||||||||||||||||||||||||||
Total Private Equity Gains (b) | $ | 226 | $ | 549 | $ | 237 | $ | 289 | $ | 313 | (59 | ) | (28 | ) | $ | 1,012 | $ | 1,402 | (28 | ) | ||||||||||||||||||||
Private Equity Portfolio Information | ||||||||||||||||||||||||||||||||||||||||
Direct Investments | ||||||||||||||||||||||||||||||||||||||||
Publicly-Held Securities | ||||||||||||||||||||||||||||||||||||||||
Carrying Value | $ | 696 | $ | 589 | $ | 501 | $ | 479 | $ | 563 | 18 | 24 | ||||||||||||||||||||||||||||
Cost | 539 | 446 | 395 | 403 | 451 | 21 | 20 | |||||||||||||||||||||||||||||||||
Quoted Public Value | 1,022 | 808 | 677 | 683 | 795 | 26 | 29 | |||||||||||||||||||||||||||||||||
Privately-Held Direct Securities | ||||||||||||||||||||||||||||||||||||||||
Carrying Value | 4,241 | 4,321 | 5,077 | 5,028 | 4,793 | (2 | ) | (12 | ) | |||||||||||||||||||||||||||||||
Cost | 5,482 | 5,647 | 6,501 | 6,463 | 6,187 | (3 | ) | (11 | ) | |||||||||||||||||||||||||||||||
Third-Party Fund Investments | ||||||||||||||||||||||||||||||||||||||||
Carrying Value | 682 | 642 | 675 | 669 | 561 | 6 | 22 | |||||||||||||||||||||||||||||||||
Cost | 1,000 | 963 | 1,000 | 1,003 | 920 | 4 | 9 | |||||||||||||||||||||||||||||||||
Total Private Equity Portfolio - Carrying Value | $ | 5,619 | $ | 5,552 | $ | 6,253 | $ | 6,176 | $ | 5,917 | 1 | (5 | ) | |||||||||||||||||||||||||||
Total Private Equity Portfolio - Cost | $ | 7,021 | $ | 7,056 | $ | 7,896 | $ | 7,869 | $ | 7,558 | - | (7 | ) | |||||||||||||||||||||||||||
(a) | Losses reflect repositioning of the Treasury investment securities portfolio. Excludes gains/losses on securities used to manage risk associated with MSRs. | |
(b) | Included in Principal Transactions. |
Page 25
Table of Contents
JPMORGAN CHASE & CO. CREDIT-RELATED INFORMATION | ![]() |
(in millions)
Sep 30, 2006 | ||||||||||||||||||||||||||||
Change | ||||||||||||||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Sep 30 | ||||||||||||||||||||||
2006 | 2006 | 2006 | 2005 | 2005 | 2006 | 2005 | ||||||||||||||||||||||
CREDIT EXPOSURE | ||||||||||||||||||||||||||||
WHOLESALE (a) | ||||||||||||||||||||||||||||
Loans - U.S. | $ | 123,791 | $ | 125,870 | $ | 118,501 | $ | 112,065 | $ | 113,048 | (2 | )% | 10 | % | ||||||||||||||
Loans - Non-U.S. | 55,612 | 52,345 | 46,298 | 38,046 | 38,543 | 6 | 44 | |||||||||||||||||||||
TOTAL WHOLESALE LOANS - REPORTED | 179,403 | 178,215 | 164,799 | 150,111 | 151,591 | 1 | 18 | |||||||||||||||||||||
CONSUMER | ||||||||||||||||||||||||||||
Home Equity | 80,399 | 77,826 | 75,241 | 73,866 | 72,504 | 3 | 11 | |||||||||||||||||||||
Mortgage | 60,075 | 60,014 | 57,690 | 58,959 | 60,995 | - | (2 | ) | ||||||||||||||||||||
Auto Loans and Leases | 40,310 | 42,184 | 44,600 | 46,081 | 48,444 | (4 | ) | (17 | ) | |||||||||||||||||||
All Other Loans | 24,770 | 23,904 | 25,060 | 18,393 | 18,491 | 4 | 34 | |||||||||||||||||||||
Total Retail Financial Services | 205,554 | 203,928 | 202,591 | 197,299 | 200,434 | 1 | 3 | |||||||||||||||||||||
Credit Card Receivables - Reported | 78,587 | 72,961 | 64,691 | 71,738 | 68,479 | 8 | 15 | |||||||||||||||||||||
TOTAL CONSUMER LOANS - REPORTED | 284,141 | 276,889 | 267,282 | 269,037 | 268,913 | 3 | 6 | |||||||||||||||||||||
TOTAL LOANS - REPORTED | 463,544 | 455,104 | 432,081 | 419,148 | 420,504 | 2 | 10 | |||||||||||||||||||||
Credit Card Securitizations | 65,245 | 66,349 | 69,580 | 70,527 | 69,095 | (2 | ) | (6 | ) | |||||||||||||||||||
TOTAL LOANS - MANAGED | 528,789 | 521,453 | 501,661 | 489,675 | 489,599 | 1 | 8 | |||||||||||||||||||||
Derivative Receivables | 58,265 | 54,075 | 52,750 | 49,787 | 54,389 | 8 | 7 | |||||||||||||||||||||
Interests in Purchased Receivables (b) (c) | - | - | 29,029 | 29,740 | 28,766 | NM | NM | |||||||||||||||||||||
TOTAL CREDIT-RELATED ASSETS | 587,054 | 575,528 | 583,440 | 569,202 | 572,754 | 2 | 2 | |||||||||||||||||||||
Wholesale Lending-Related Commitments (c) | 374,417 | 366,914 | 322,575 | 321,109 | 314,537 | 2 | 19 | |||||||||||||||||||||
�� | ||||||||||||||||||||||||||||
TOTAL | $ | 961,471 | $ | 942,442 | $ | 906,015 | $ | 890,311 | $ | 887,291 | 2 | 8 | ||||||||||||||||
Memo: Total by Category | ||||||||||||||||||||||||||||
Total Wholesale Exposure (d) | $ | 612,085 | $ | 599,204 | $ | 569,153 | $ | 550,747 | $ | 549,283 | 2 | 11 | ||||||||||||||||
Total Consumer Managed Loans (e) | 349,386 | 343,238 | 336,862 | 339,564 | 338,008 | 2 | 3 | |||||||||||||||||||||
Total | $ | 961,471 | $ | 942,442 | $ | 906,015 | $ | 890,311 | $ | 887,291 | 2 | 8 | ||||||||||||||||
Risk Profile of Wholesale Credit Exposure: | ||||||||||||||||||||||||||||
Investment-Grade (f) | $ | 481,249 | $ | 464,982 | $ | 445,848 | $ | 432,648 | $ | 430,012 | 3 | 12 | ||||||||||||||||
Noninvestment-Grade: (f) | ||||||||||||||||||||||||||||
Noncriticized | 106,831 | 105,383 | 98,354 | 95,375 | 98,380 | 1 | 9 | |||||||||||||||||||||
Criticized Performing | 4,169 | 3,431 | 4,325 | 4,222 | 4,857 | 22 | (14 | ) | ||||||||||||||||||||
Criticized Nonperforming | 674 | 783 | 731 | 950 | 1,337 | (14 | ) | (50 | ) | |||||||||||||||||||
Total Noninvestment-Grade | $ | 111,674 | $ | 109,597 | $ | 103,410 | $ | 100,547 | $ | 104,574 | 2 | 7 | ||||||||||||||||
Held-for-Sale: | ||||||||||||||||||||||||||||
Held-for-Sale Wholesale Loans | $ | 18,889 | $ | 24,323 | $ | 19,555 | $ | 17,211 | $ | 14,339 | (22 | ) | 32 | |||||||||||||||
Purchased Nonperforming Held-for-Sale Wholesale Loans (g) | 273 | 302 | 340 | 341 | 358 | (10 | ) | (24 | ) | |||||||||||||||||||
Total Held-for-Sale | $ | 19,162 | $ | 24,625 | $ | 19,895 | $ | 17,552 | $ | 14,697 | (22 | ) | 30 | |||||||||||||||
Total Wholesale Exposure | $ | 612,085 | $ | 599,204 | $ | 569,153 | $ | 550,747 | $ | 549,283 | 2 | 11 | ||||||||||||||||
(a) | Includes Investment Bank, Commercial Banking, Treasury & Securities Services and Asset & Wealth Management. | |
(b) | These represent undivided interests in pools of receivables and similar types of assets. | |
(c) | As a result of restructuring certain multi-seller conduits the Firm administers, during the second quarter of 2006, JPMorgan Chase deconsolidated $29 billion of Interests in Purchased Receivables, $3 billion of Loans and $1 billion of Securities, and recorded $33 billion of Lending-Related Commitments. | |
(d) | Represents Total Wholesale Loans, Derivative Receivables, Interests in Purchased Receivables and Wholesale Lending-Related Commitments. | |
(e) | Represents Total Consumer Loans plus Credit Card Securitizations, excluding consumer lending-related commitments. | |
(f) | Excludes loans held-for-sale (“HFS”). | |
(g) | Represents distressed HFS wholesale loans purchased as part of IB’s proprietary activities. |
Note: The risk profile is based on JPMorgan Chase’s internal risk ratings, which generally correspond to the following ratings as defined by Standard & Poor’s / Moody’s:
Investment-Grade: AAA / Aaa to BBB- / Baa3
Noninvestment-Grade: BB+ / Ba1 and below
Investment-Grade: AAA / Aaa to BBB- / Baa3
Noninvestment-Grade: BB+ / Ba1 and below
Page 26
Table of Contents
JPMORGAN CHASE & CO. CREDIT-RELATED INFORMATION, CONTINUED | ![]() |
(in millions, except ratio data)
Sep 30, 2006 | ||||||||||||||||||||||||||||
Change | ||||||||||||||||||||||||||||
Sep 30 | Jun 30 | Mar 31 | Dec 31 | Sep 30 | Jun 30 | Sep 30 | ||||||||||||||||||||||
2006 | 2006 | 2006 | 2005 | 2005 | 2006 | 2005 | ||||||||||||||||||||||
NONPERFORMING ASSETS AND RATIOS | ||||||||||||||||||||||||||||
WHOLESALE LOANS | ||||||||||||||||||||||||||||
Loans - U.S. | $ | 486 | $ | 663 | $ | 572 | $ | 819 | $ | 914 | (27 | )% | (47 | )% | ||||||||||||||
Loans - Non-U.S. | 170 | 148 | 165 | 173 | 278 | 15 | (39 | ) | ||||||||||||||||||||
TOTAL WHOLESALE LOANS-REPORTED (a) | 656 | 811 | 737 | 992 | 1,192 | (19 | ) | (45 | ) | |||||||||||||||||||
CONSUMER LOANS | ||||||||||||||||||||||||||||
Home Equity | 400 | 403 | 451 | 422 | 394 | (1 | ) | 2 | ||||||||||||||||||||
Mortgage | 588 | 503 | 451 | 442 | 316 | 17 | 86 | |||||||||||||||||||||
Auto Loans and Leases | 130 | 133 | 157 | 193 | 202 | (2 | ) | (36 | ) | |||||||||||||||||||
All Other Loans | 286 | 300 | 290 | 281 | 291 | (5 | ) | (2 | ) | |||||||||||||||||||
Total Retail Financial Services | 1,404 | 1,339 | 1,349 | 1,338 | 1,203 | 5 | 17 | |||||||||||||||||||||
Credit Card Receivables - Reported | 10 | 11 | 12 | 13 | 9 | (9 | ) | 11 | ||||||||||||||||||||
TOTAL CONSUMER LOANS-REPORTED | 1,414 | 1,350 | 1,361 | 1,351 | 1,212 | 5 | 17 | |||||||||||||||||||||
TOTAL LOANS REPORTED (a) | 2,070 | 2,161 | 2,098 | 2,343 | 2,404 | (4 | ) | (14 | ) | |||||||||||||||||||
Derivative Receivables | 35 | 36 | 49 | 50 | 231 | (3 | ) | (85 | ) | |||||||||||||||||||
Assets Acquired in Loan Satisfactions | 195 | 187 | 201 | 197 | 204 | 4 | (4 | ) | ||||||||||||||||||||
TOTAL NONPERFORMING ASSETS (a) | $ | 2,300 | $ | 2,384 | $ | 2,348 | $ | 2,590 | $ | 2,839 | (4 | ) | (19 | ) | ||||||||||||||
PURCHASED HELD-FOR-SALE WHOLESALE LOANS (b) | $ | 273 | $ | 302 | $ | 340 | $ | 341 | $ | 358 | (10 | ) | (24 | ) | ||||||||||||||
TOTAL NONPERFORMING LOANS TO TOTAL LOANS | 0.45 | % | 0.47 | % | 0.49 | % | 0.56 | % | 0.57 | % | ||||||||||||||||||
NONPERFORMING ASSETS BY LOB | ||||||||||||||||||||||||||||
Investment Bank | $ | 456 | $ | 525 | $ | 484 | $ | 645 | $ | 934 | (13 | ) | (51 | ) | ||||||||||||||
Retail Financial Services | 1,595 | 1,520 | 1,537 | 1,518 | 1,387 | 5 | 15 | |||||||||||||||||||||
Card Services | 10 | 11 | 12 | 13 | 9 | (9 | ) | 11 | ||||||||||||||||||||
Commercial Banking | 160 | 230 | 214 | 288 | 388 | (30 | ) | (59 | ) | |||||||||||||||||||
Treasury & Securities Services | 22 | 22 | 22 | 22 | 3 | - | NM | |||||||||||||||||||||
Asset & Wealth Management | 57 | 76 | 79 | 104 | 118 | (25 | ) | (52 | ) | |||||||||||||||||||
TOTAL | $ | 2,300 | $ | 2,384 | $ | 2,348 | $ | 2,590 | $ | 2,839 | (4 | ) | (19 | ) | ||||||||||||||
(a) | Excludes purchased HFS wholesale loans. | |
(b) | Represents distressed HFS wholesale loans purchased as part of IB’s proprietary activities, which are excluded from nonperforming assets. |
Page 27
Table of Contents
JPMORGAN CHASE & CO. CREDIT-RELATED INFORMATION, CONTINUED | ![]() |
(in millions, except ratio data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
GROSS CHARGE-OFFS | ||||||||||||||||||||||||||||||||||||||||
Wholesale Loans | $ | 48 | $ | 23 | $ | 39 | $ | 123 | $ | 40 | 109 | % | 20 | % | $ | 110 | $ | 132 | (17 | )% | ||||||||||||||||||||
Consumer (Excluding Card) | 186 | 172 | 178 | 216 | 193 | 8 | (4 | ) | 536 | 579 | (7 | ) | ||||||||||||||||||||||||||||
Credit Card Receivables - Reported | 777 | 653 | 665 | 1,374 | 881 | 19 | (12 | ) | 2,095 | 2,445 | (14 | ) | ||||||||||||||||||||||||||||
Total Loans - Reported | 1,011 | 848 | 882 | 1,713 | 1,114 | 19 | (9 | ) | 2,741 | 3,156 | (13 | ) | ||||||||||||||||||||||||||||
Credit Card Securitizations | 702 | 656 | 527 | 1,243 | 999 | 7 | (30 | ) | 1,885 | 3,093 | (39 | ) | ||||||||||||||||||||||||||||
Total Loans - Managed | 1,713 | 1,504 | 1,409 | 2,956 | 2,113 | 14 | (19 | ) | 4,626 | 6,249 | (26 | ) | ||||||||||||||||||||||||||||
RECOVERIES | ||||||||||||||||||||||||||||||||||||||||
Wholesale Loans | 59 | 42 | 59 | 99 | 80 | 40 | (26 | ) | 160 | 233 | (31 | ) | ||||||||||||||||||||||||||||
Consumer (Excluding Card) | 58 | 59 | 57 | 54 | 49 | (2 | ) | 18 | 174 | 169 | 3 | |||||||||||||||||||||||||||||
Credit Card Receivables - Reported | 104 | 93 | 98 | 200 | 115 | 12 | (10 | ) | 295 | 295 | - | |||||||||||||||||||||||||||||
Total Loans - Reported | 221 | 194 | 214 | 353 | 244 | 14 | (9 | ) | 629 | 697 | (10 | ) | ||||||||||||||||||||||||||||
Credit Card Securitizations | 95 | 95 | 78 | 181 | 132 | - | (28 | ) | 268 | 379 | (29 | ) | ||||||||||||||||||||||||||||
Total Loans - Managed | 316 | 289 | 292 | 534 | 376 | 9 | (16 | ) | 897 | 1,076 | (17 | ) | ||||||||||||||||||||||||||||
NET CHARGE-OFFS | ||||||||||||||||||||||||||||||||||||||||
Wholesale Loans | (11 | ) | (19 | ) | (20 | ) | 24 | (40 | ) | 42 | 73 | (50 | ) | (101 | ) | 50 | ||||||||||||||||||||||||
Consumer (Excluding Card) | 128 | 113 | 121 | 162 | 144 | 13 | (11 | ) | 362 | 410 | (12 | ) | ||||||||||||||||||||||||||||
Credit Card Receivables - Reported | 673 | 560 | 567 | 1,174 | 766 | 20 | (12 | ) | 1,800 | 2,150 | (16 | ) | ||||||||||||||||||||||||||||
Total Loans - Reported | 790 | 654 | 668 | 1,360 | 870 | 21 | (9 | ) | 2,112 | 2,459 | (14 | ) | ||||||||||||||||||||||||||||
Credit Card Securitizations | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Total Loans - Managed | $ | 1,397 | $ | 1,215 | $ | 1,117 | $ | 2,422 | $ | 1,737 | 15 | (20 | ) | $ | 3,729 | $ | 5,173 | (28 | ) | |||||||||||||||||||||
NET CHARGE-OFF RATES - ANNUALIZED | ||||||||||||||||||||||||||||||||||||||||
Wholesale Loans (a) | (0.03 | )% | (0.05 | )% | (0.06 | )% | 0.07 | % | (0.12 | )% | (0.04 | )% | (0.10 | )% | ||||||||||||||||||||||||||
Consumer (Excluding Card) (b) | 0.27 | 0.24 | 0.27 | 0.36 | 0.31 | 0.26 | 0.30 | |||||||||||||||||||||||||||||||||
Credit Card Receivables - Reported | 3.48 | 3.29 | 3.36 | 6.75 | 4.41 | 3.38 | 4.31 | |||||||||||||||||||||||||||||||||
Total Loans - Reported (a) (b) | 0.74 | 0.64 | 0.69 | 1.39 | 0.89 | 0.69 | 0.87 | |||||||||||||||||||||||||||||||||
Credit Card Securitizations | 3.70 | 3.26 | 2.62 | 6.03 | 4.99 | 3.19 | 5.27 | |||||||||||||||||||||||||||||||||
Total Loans - Managed (a) (b) | 1.13 | 1.02 | 0.98 | 2.09 | 1.51 | 1.05 | 1.54 | |||||||||||||||||||||||||||||||||
Memo: Credit Card - Managed | 3.58 | 3.28 | 2.99 | 6.39 | 4.70 | 3.29 | 4.80 |
(a) | Average wholesale loans held-for-sale were $24,389 million, $20,254 million, $19,480 million, $15,581 million and $13,045 million for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. The year-to-date average loans held-for-sale were $21,393 million and $10,845 million for 2006 and 2005, respectively. These amounts are not included in the net charge-off rates. | |
(b) | Average consumer loans (excluding Card) held-for-sale were $13,994 million, $12,903 million, $16,362 million, $16,505 million and $15,707 million for the quarters ended September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. The year-to-date average loans held-for-sale were $14,411 million and $15,395 million for 2006 and 2005, respectively. These amounts are not included in the net charge-off rates. |
Page 28
Table of Contents
JPMORGAN CHASE & CO. CREDIT-RELATED INFORMATION, CONTINUED | ![]() | |
(in millions, except ratio data) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
SUMMARY OF CHANGES IN THE ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 7,076 | $ | 7,275 | $ | 7,090 | $ | 7,220 | $ | 6,794 | (3 | )% | 4 | % | $ | 7,090 | $ | 7,320 | (3 | )% | ||||||||||||||||||||
Net Charge-Offs | (790 | ) | (654 | ) | (668 | ) | (1,360 | ) | (870 | ) | (21 | ) | 9 | (2,112 | ) | (2,459 | ) | 14 | ||||||||||||||||||||||
Provision for Loan Losses | 768 | 453 | 847 | 1,219 | 1,289 | 70 | (40 | ) | 2,068 | 2,356 | (12 | ) | ||||||||||||||||||||||||||||
Other | 2 | 2 | 6 | 11 | 7 | - | (71 | ) | 10 | 3 | 233 | |||||||||||||||||||||||||||||
Ending Balance | $ | 7,056 | $ | 7,076 | $ | 7,275 | $ | 7,090 | $ | 7,220 | - | (2 | ) | $ | 7,056 | $ | 7,220 | (2 | ) | |||||||||||||||||||||
SUMMARY OF CHANGES IN THE ALLOWANCE FOR LENDING-RELATED COMMITMENTS | ||||||||||||||||||||||||||||||||||||||||
Beginning Balance | $ | 424 | $ | 384 | $ | 400 | $ | 395 | $ | 439 | 10 | (3 | ) | $ | 400 | $ | 492 | (19 | ) | |||||||||||||||||||||
Provision for Lending-Related Commitments | 44 | 40 | (16 | ) | 5 | (44 | ) | 10 | NM | 68 | (97 | ) | NM | |||||||||||||||||||||||||||
Ending Balance | $ | 468 | $ | 424 | $ | 384 | $ | 400 | $ | 395 | 10 | 18 | $ | 468 | $ | 395 | 18 | |||||||||||||||||||||||
ALLOWANCE COMPONENTS AND RATIOS | ||||||||||||||||||||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES | ||||||||||||||||||||||||||||||||||||||||
Wholesale | ||||||||||||||||||||||||||||||||||||||||
Asset Specific | $ | 101 | $ | 160 | $ | 118 | $ | 203 | $ | 341 | (37 | ) | (70 | ) | ||||||||||||||||||||||||||
Formula - Based | ||||||||||||||||||||||||||||||||||||||||
Statistical Calculation | 1,653 | 1,639 | 1,713 | 1,629 | 1,590 | 1 | 4 | |||||||||||||||||||||||||||||||||
Adjustments to the Statistical Calculation | 820 | 770 | 837 | 621 | 659 | 6 | 24 | |||||||||||||||||||||||||||||||||
Total Wholesale | 2,574 | 2,569 | 2,668 | 2,453 | 2,590 | - | (1 | ) | ||||||||||||||||||||||||||||||||
Consumer | ||||||||||||||||||||||||||||||||||||||||
Formula - Based | ||||||||||||||||||||||||||||||||||||||||
Statistical Calculation | 3,258 | 3,217 | 3,288 | 3,422 | 3,432 | 1 | (5 | ) | ||||||||||||||||||||||||||||||||
Adjustments to the Statistical Calculation | 1,224 | 1,290 | 1,319 | 1,215 | 1,198 | (5 | ) | 2 | ||||||||||||||||||||||||||||||||
Total Consumer | 4,482 | 4,507 | 4,607 | 4,637 | 4,630 | (1 | ) | (3 | ) | |||||||||||||||||||||||||||||||
Total Allowance for Loan Losses | 7,056 | 7,076 | 7,275 | 7,090 | 7,220 | - | (2 | ) | ||||||||||||||||||||||||||||||||
Allowance for Lending-Related Commitments | 468 | 424 | 384 | 400 | 395 | 10 | 18 | |||||||||||||||||||||||||||||||||
Total Allowance for Credit Losses | $ | 7,524 | $ | 7,500 | $ | 7,659 | $ | 7,490 | $ | 7,615 | - | (1 | ) | |||||||||||||||||||||||||||
Wholesale Allowance for Loan Losses to Total Wholesale Loans (a) | 1.61 | % | 1.67 | % | 1.84 | % | 1.85 | % | 1.89 | % | ||||||||||||||||||||||||||||||
Consumer Allowance for Loan Losses to Total Consumer Loans (b) | 1.68 | 1.70 | 1.82 | 1.84 | 1.84 | |||||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Total Loans (a) (b) | 1.65 | 1.69 | 1.83 | 1.84 | 1.86 | |||||||||||||||||||||||||||||||||||
Allowance for Loan Losses to Total Nonperforming Loans (c) | 348 | 340 | 361 | 321 | 316 | |||||||||||||||||||||||||||||||||||
ALLOWANCE FOR LOAN LOSSES BY LOB | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 1,010 | $ | 1,038 | $ | 1,117 | $ | 907 | $ | 1,002 | (3 | ) | 1 | |||||||||||||||||||||||||||
Retail Financial Services | 1,306 | 1,321 | 1,333 | 1,363 | 1,375 | (1 | ) | (5 | ) | |||||||||||||||||||||||||||||||
Card Services | 3,176 | 3,186 | 3,274 | 3,274 | 3,255 | - | (2 | ) | ||||||||||||||||||||||||||||||||
Commercial Banking | 1,431 | 1,394 | 1,415 | 1,392 | 1,423 | 3 | 1 | |||||||||||||||||||||||||||||||||
Treasury & Securities Services | 9 | 9 | 6 | 11 | 6 | - | 50 | |||||||||||||||||||||||||||||||||
Asset & Wealth Management | 112 | 117 | 119 | 132 | 148 | (4 | ) | (24 | ) | |||||||||||||||||||||||||||||||
Corporate | 12 | 11 | 11 | 11 | 11 | 9 | 9 | |||||||||||||||||||||||||||||||||
Total | $ | 7,056 | $ | 7,076 | $ | 7,275 | $ | 7,090 | $ | 7,220 | - | (2 | ) | |||||||||||||||||||||||||||
(a) | Loans held-for-sale were $19,162 million, $24,625 million, $19,895 million, $17,552 million and $14,697 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. | |
(b) | Loans held-for-sale were $17,005 million, $11,834 million, $14,343 million, $16,598 million and $17,695 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. | |
(c) | Nonperforming loans held-for-sale were $45 million, $79 million, $84 million, $136 million and $116 million at September 30, 2006, June 30, 2006, March 31, 2006, December 31, 2005, and September 30, 2005, respectively. These amounts are not included in the allowance coverage ratios. |
Page 29
Table of Contents
JPMORGAN CHASE & CO. CREDIT-RELATED INFORMATION, CONTINUED | ![]() | |
(in millions) |
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
PROVISION FOR CREDIT LOSSES | ||||||||||||||||||||||||||||||||||||||||
LOANS | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | (36 | ) | $ | (91 | ) | $ | 189 | $ | (98 | ) | $ | (32 | ) | 60 | % | (13 | )% | $ | 62 | $ | (659 | ) | NM | ||||||||||||||||
Commercial Banking | 55 | (24 | ) | 16 | (10 | ) | (11 | ) | NM | NM | 47 | 97 | (52 | )% | ||||||||||||||||||||||||||
Treasury & Securities Services | 1 | 4 | (4 | ) | 3 | (1 | ) | (75 | ) | NM | 1 | (4 | ) | NM | ||||||||||||||||||||||||||
Asset & Wealth Management | (29 | ) | (7 | ) | (6 | ) | (8 | ) | (22 | ) | (314 | ) | (32 | ) | (42 | ) | (47 | ) | 11 | |||||||||||||||||||||
Corporate | 1 | - | - | - | 13 | NM | (92 | ) | 1 | 10 | (90 | ) | ||||||||||||||||||||||||||||
Total Wholesale | (8 | ) | (118 | ) | 195 | (113 | ) | (53 | ) | 93 | 85 | 69 | (603 | ) | NM | |||||||||||||||||||||||||
Retail Financial Services | 113 | 101 | 85 | 158 | 376 | 12 | (70 | ) | 299 | 563 | (47 | ) | ||||||||||||||||||||||||||||
Card Services | 663 | 470 | 567 | 1,174 | 966 | 41 | (31 | ) | 1,700 | 2,396 | (29 | ) | ||||||||||||||||||||||||||||
Total Consumer | 776 | 571 | 652 | 1,332 | 1,342 | 36 | (42 | ) | 1,999 | 2,959 | (32 | ) | ||||||||||||||||||||||||||||
Total Provision for Loan Losses | 768 | 453 | 847 | 1,219 | 1,289 | 70 | (40 | ) | 2,068 | 2,356 | (12 | ) | ||||||||||||||||||||||||||||
LENDING-RELATED COMMITMENTS | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 43 | $ | 29 | $ | (6 | ) | $ | 15 | $ | (14 | ) | 48 | NM | $ | 66 | $ | (96 | ) | NM | ||||||||||||||||||||
Commercial Banking | (1 | ) | 12 | (9 | ) | (7 | ) | (35 | ) | NM | 97 | 2 | (7 | ) | NM | |||||||||||||||||||||||||
Treasury & Securities Services | - | - | - | (1 | ) | - | NM | NM | - | 2 | NM | |||||||||||||||||||||||||||||
Asset & Wealth Management | 1 | - | (1 | ) | (2 | ) | 3 | NM | (67 | ) | - | 1 | NM | |||||||||||||||||||||||||||
Corporate | - | - | - | - | - | NM | NM | - | — | NM | ||||||||||||||||||||||||||||||
Total Wholesale | 43 | 41 | (16 | ) | 5 | (46 | ) | 5 | NM | 68 | (100 | ) | NM | |||||||||||||||||||||||||||
Retail Financial Services | 1 | (1 | ) | - | - | 2 | NM | (50 | ) | - | 3 | NM | ||||||||||||||||||||||||||||
Card Services | - | - | - | - | - | NM | NM | - | - | NM | ||||||||||||||||||||||||||||||
Total Consumer | 1 | (1 | ) | - | - | 2 | NM | (50 | ) | - | 3 | NM | ||||||||||||||||||||||||||||
Total Provision for Lending-Related Commitments | 44 | 40 | (16 | ) | 5 | (44 | ) | 10 | NM | 68 | (97 | ) | NM | |||||||||||||||||||||||||||
TOTAL PROVISION FOR CREDIT LOSSES | ||||||||||||||||||||||||||||||||||||||||
Investment Bank | $ | 7 | $ | (62 | ) | $ | 183 | $ | (83 | ) | $ | (46 | ) | NM | NM | $ | 128 | $ | (755 | ) | NM | |||||||||||||||||||
Commercial Banking (a) | 54 | (12 | ) | 7 | (17 | ) | (46 | ) | NM | NM | 49 | 90 | (46 | ) | ||||||||||||||||||||||||||
Treasury & Securities Services | 1 | 4 | (4 | ) | 2 | (1 | ) | (75 | ) | NM | 1 | (2 | ) | NM | ||||||||||||||||||||||||||
Asset & Wealth Management (a) | (28 | ) | (7 | ) | (7 | ) | (10 | ) | (19 | ) | (300 | ) | (47 | ) | (42 | ) | (46 | ) | 9 | |||||||||||||||||||||
Corporate (a) | 1 | - | - | - | 13 | NM | (92 | ) | 1 | 10 | (90 | ) | ||||||||||||||||||||||||||||
Total Wholesale | 35 | (77 | ) | 179 | (108 | ) | (99 | ) | NM | NM | 137 | (703 | ) | NM | ||||||||||||||||||||||||||
Retail Financial Services (a) | 114 | 100 | 85 | 158 | 378 | 14 | (70 | ) | 299 | 566 | (47 | ) | ||||||||||||||||||||||||||||
Card Services (a) | 663 | 470 | 567 | 1,174 | 966 | 41 | (31 | ) | 1,700 | 2,396 | (29 | ) | ||||||||||||||||||||||||||||
Total Consumer | 777 | 570 | 652 | 1,332 | 1,344 | 36 | (42 | ) | 1,999 | 2,962 | (33 | ) | ||||||||||||||||||||||||||||
Total Provision for Credit Losses | 812 | 493 | 831 | 1,224 | 1,245 | 65 | (35 | ) | 2,136 | 2,259 | (5 | ) | ||||||||||||||||||||||||||||
Securitized Credit Losses | 607 | 561 | 449 | 1,062 | 867 | 8 | (30 | ) | 1,617 | 2,714 | (40 | ) | ||||||||||||||||||||||||||||
Managed Provision for Credit Losses | $ | 1,419 | $ | 1,054 | $ | 1,280 | $ | 2,286 | $ | 2,112 | 35 | (33 | ) | $ | 3,753 | $ | 4,973 | (25 | ) | |||||||||||||||||||||
(a) | Second quarter 2006 includes a $90 million release of Allowance for loan losses related to Hurricane Katrina in Card Services. Third quarter 2005 includes a $400 million special provision related to Hurricane Katrina allocated as follows: Retail Financial Services $250 million, Card Services $100 million, Commercial Banking $35 million, Asset & Wealth Management $3 million and Corporate $12 million. |
Page 30
Table of Contents
JPMORGAN CHASE & CO. CAPITAL | ![]() |
(in millions, except per share and ratio data)
QUARTERLY TRENDS | YEAR-TO-DATE | |||||||||||||||||||||||||||||||||||||||
3Q06 Change | 2006 Change | |||||||||||||||||||||||||||||||||||||||
3Q06 | 2Q06 | 1Q06 | 4Q05 | 3Q05 | 2Q06 | 3Q05 | 2006 | 2005 | 2005 | |||||||||||||||||||||||||||||||
COMMON SHARES OUTSTANDING | ||||||||||||||||||||||||||||||||||||||||
Weighted-Average Basic Shares Outstanding | 3,468.6 | 3,473.8 | 3,472.7 | 3,472.1 | 3,485.0 | - | % | - | % | 3,471.7 | 3,498.4 | (1 | )% | |||||||||||||||||||||||||||
Weighted-Average Diluted Shares Outstanding | 3,574.0 | 3,572.2 | 3,570.8 | 3,563.9 | 3,547.7 | - | 1 | 3,572.3 | 3,555.1 | - | ||||||||||||||||||||||||||||||
Common Shares Outstanding - at Period End | 3,467.5 | 3,470.6 | 3,473.0 | 3,486.7 | 3,503.4 | - | (1 | ) | 3,467.5 | 3,503.4 | (1 | ) | ||||||||||||||||||||||||||||
Cash Dividends Declared per Share | $ | 0.34 | $ | 0.34 | $ | 0.34 | $ | 0.34 | $ | 0.34 | - | - | $ | 1.02 | $ | 1.02 | - | |||||||||||||||||||||||
Book Value per Share | 32.75 | 31.89 | 31.19 | 30.71 | 30.26 | 3 | 8 | 32.75 | 30.26 | 8 | ||||||||||||||||||||||||||||||
Dividend Payout | 37 | % | 35 | % | 39 | % | 44 | % | 48 | % | 37 | % | 63 | % | ||||||||||||||||||||||||||
NET INCOME | $ | 3,297 | $ | 3,540 | $ | 3,081 | $ | 2,698 | $ | 2,527 | (7 | ) | 30 | $ | 9,918 | $ | 5,785 | 71 | ||||||||||||||||||||||
Preferred Dividends | - | - | 4 | 2 | 3 | NM | NM | 4 | 11 | (64 | ) | |||||||||||||||||||||||||||||
Net Income Applicable to Common Stock | $ | 3,297 | $ | 3,540 | $ | 3,077 | $ | 2,696 | $ | 2,524 | (7 | ) | 31 | $ | 9,914 | $ | 5,774 | 72 | ||||||||||||||||||||||
NET INCOME PER SHARE | ||||||||||||||||||||||||||||||||||||||||
Basic Earnings per Share | ||||||||||||||||||||||||||||||||||||||||
Income from continuing operations | $ | 0.93 | $ | 1.00 | $ | 0.87 | $ | 0.76 | $ | 0.71 | (7 | ) | 31 | $ | 2.81 | $ | 1.60 | 76 | ||||||||||||||||||||||
Net Income | 0.95 | 1.02 | 0.89 | 0.78 | 0.72 | (7 | ) | 32 | 2.86 | 1.65 | 73 | |||||||||||||||||||||||||||||
Diluted Earnings per Share | ||||||||||||||||||||||||||||||||||||||||
Income from continuing operations | $ | 0.90 | $ | 0.98 | $ | 0.85 | $ | 0.74 | $ | 0.70 | (8 | ) | 29 | $ | 2.73 | $ | 1.58 | 73 | ||||||||||||||||||||||
Net Income | 0.92 | 0.99 | 0.86 | 0.76 | 0.71 | (7 | ) | 30 | 2.78 | 1.62 | 72 | |||||||||||||||||||||||||||||
SHARE PRICE | ||||||||||||||||||||||||||||||||||||||||
High | $ | 47.49 | $ | 46.80 | $ | 42.43 | $ | 40.56 | $ | 35.95 | 1 | 32 | $ | 47.49 | $ | 39.69 | 20 | |||||||||||||||||||||||
Low | 40.40 | 39.33 | 37.88 | 32.92 | 33.31 | 3 | 21 | 37.88 | 33.31 | 14 | ||||||||||||||||||||||||||||||
Close | 46.96 | 42.00 | 41.64 | 39.69 | 33.93 | 12 | 38 | 46.96 | 33.93 | 38 | ||||||||||||||||||||||||||||||
STOCK REPURCHASE PROGRAM (a) (b) | ||||||||||||||||||||||||||||||||||||||||
Aggregate Repurchases | $ | 900.0 | $ | 745.5 | $ | 1,290.3 | $ | 1,000.0 | $ | 500.0 | 21 | 80 | $ | 2,935.8 | $ | 2,409.3 | 22 | |||||||||||||||||||||||
Common Shares Repurchased | 20.0 | 17.7 | 31.8 | 26.3 | 14.4 | 13 | 39 | 69.5 | 67.2 | 3 | ||||||||||||||||||||||||||||||
Average Purchase Price | $ | 44.88 | $ | 42.24 | $ | 40.54 | $ | 38.05 | $ | 34.61 | 6 | 30 | $ | 42.22 | $ | 35.50 | 19 | |||||||||||||||||||||||
CAPITAL RATIOS | ||||||||||||||||||||||||||||||||||||||||
Tier 1 Capital | $ | 79,830 | (d) | $ | 74,983 | $ | 73,085 | $ | 72,474 | $ | 70,745 | 6 | 13 | |||||||||||||||||||||||||||
Total Capital | 111,670 | (d) | 106,283 | 103,800 | 102,437 | 98,254 | 5 | 14 | ||||||||||||||||||||||||||||||||
Risk-Weighted Assets | 925,724 | (d) | 884,228 | 858,080 | 850,643 | 866,289 | 5 | 7 | ||||||||||||||||||||||||||||||||
Adjusted Average Assets | 1,257,364 | (d) | 1,282,233 | 1,195,231 | 1,152,546 | 1,143,449 | (2 | ) | 10 | |||||||||||||||||||||||||||||||
Tier 1 Capital Ratio | 8.6 | %(d) | 8.5 | % | 8.5 | % | 8.5 | % | 8.2 | % | ||||||||||||||||||||||||||||||
Total Capital Ratio | 12.1 | (d) | 12.0 | 12.1 | 12.0 | 11.3 | ||||||||||||||||||||||||||||||||||
Tier 1 Leverage Ratio | 6.3 | (d) | 5.8 | 6.1 | 6.3 | 6.2 | ||||||||||||||||||||||||||||||||||
INTANGIBLE ASSETS (PERIOD-END) (c) | ||||||||||||||||||||||||||||||||||||||||
Goodwill | $ | 43,372 | $ | 43,498 | $ | 43,899 | $ | 43,621 | $ | 43,555 | - | - | ||||||||||||||||||||||||||||
Mortgage Servicing Rights | 7,378 | 8,247 | 7,539 | 6,452 | 6,057 | (11 | ) | 22 | ||||||||||||||||||||||||||||||||
Purchased Credit Card Relationships | 2,982 | 3,138 | 3,243 | 3,275 | 3,352 | (5 | ) | (11 | ) | |||||||||||||||||||||||||||||||
All Other Intangibles | 4,078 | 4,231 | 4,832 | 4,832 | 5,139 | (4 | ) | (21 | ) | |||||||||||||||||||||||||||||||
Total Intangibles | $ | 57,810 | $ | 59,114 | $ | 59,513 | $ | 58,180 | $ | 58,103 | (2 | ) | (1 | ) | ||||||||||||||||||||||||||
(a) | On March 21, 2006, JPMorgan Chase announced that its Board of Directors had authorized the repurchase of up to $8 billion of the Firm’s common shares. The new authorization commenced immediately and replaced the Firm’s previous repurchase authorization. The authorization will be utilized at management’s discretion and the timing of purchases and the exact number of shares purchased will depend on market conditions and alternative investment opportunities. | |
(b) | Excludes commission costs. | |
(c) | Third quarter and second quarter 2006 reflect the impact of discontinued operations. | |
(d) | Estimated. |
Page 31
Table of Contents
JPMORGAN CHASE & CO. Glossary of Terms | ![]() |
ACH:Automated Clearing House
Average Managed Assets:Refers to total assets on the Firm’s balance sheet plus credit card receivables that have been securitized.
Contractual Credit Card Charge-off:In accordance with the Federal Financial Institutions Examination Council policy, credit card loans are charged off by the end of the month in which the account becomes 180 days past due or within 60 days from receiving notification of the filing of bankruptcy, whichever is earlier.
Corporate:Includes Private Equity, Treasury and Corporate Other, which includes other centrally managed expenses and discontinued operations.
Discontinued operations:A component of an entity that is classified as held-for-sale or that has been disposed of from ongoing operations in its entirety or piecemeal, and for which the entity will not have any significant continuing involvement. A discontinued operation may be a separate major business segment, a component of a major business segment or a geographical area of operations of the entity that can be separately distinguished operationally and for financial reporting purposes.
Managed Basis:Includes reclassifications related to credit card securitizations and taxable equivalents as described below. Management uses certain non-GAAP financial measures at the segment level because it believes these non-GAAP financial measures provide information to investors in understanding the underlying operational performance and trends of the particular business segment and facilitate a comparison of the business segment with the performance of competitors.
Credit Card Securitizations: Card Services’ managed results excludes the impact of credit card securitizations on total net revenue, the provision for credit losses, net charge-offs and loan receivables. Through securitization, the Firm transforms a portion of its credit card receivables into securities, which are sold to investors. The credit card receivables are removed from the Consolidated balance sheets through the transfer of the receivables to a trust, and the sale of undivided interests to investors that entitle the investors to specific cash flows generated from the credit card receivables. The Firm retains the remaining undivided interests as seller’s interests, which are recorded in Loans on the Consolidated balance sheets. A gain or loss on the sale of credit card receivables to investors is recorded in Other Income. Securitization also affects the Firm’s Consolidated statements of income as the aggregate amount of interest income, certain fee revenue and recoveries that is in excess of the aggregate amount of interest paid to the investors, gross credit losses and other trust expenses related to the securitized receivables are reclassified into credit card income.
Tax-Equivalent Basis: Total net revenue for each of the business segments and the Firm is presented on a tax-equivalent basis. Accordingly, revenue from tax exempt securities and investments that receive tax credits is presented in the managed results on a basis comparable to taxable securities and investments. This non-GAAP financial measure allows management to assess the comparability of revenues arising from both taxable and tax-exempt sources. The corresponding income tax impact related to these items is recorded within income tax expense.
Managed Credit Card Receivables:Refers to credit card receivables on the Firm’s balance sheet plus credit card receivables that have been securitized.
MSR Risk Management Revenue:Includes changes in MSR asset fair value due to inputs or assumptions in model and derivative valuation adjustments and other.
NA:Data is not applicable or available for the period presented.
NM:Not meaningful
Overhead Ratio:Noninterest expense as a percentage of total net revenue.
Principal Transactions:Represents Trading revenue (which includes physical commodities carried at the lower of cost or market), primarily in the Investment Bank, plus Private equity gains (losses), primarily in the Private Equity business of Corporate.
Reported Basis:Financial statements prepared under accounting principles generally accepted in the United States of America (“U.S. GAAP”). The reported basis includes the impact of credit card securitizations, but excludes the impact of taxable equivalent adjustments.
Segment Results:All periods are on a comparable basis, although restatements may occur in future periods to reflect further alignment of management accounting policies or changes in organizational structures between businesses.
Unaudited:The financial statements and information included throughout this document are unaudited and have not been subjected to auditing procedures sufficient to permit an independent certified public accountant to express an opinion.
Value-at-Risk (“VAR”):A measure of the dollar amount of potential loss from adverse market moves in an ordinary market environment.
Page 32
Table of Contents
JPMORGAN CHASE & CO. Line of Business Metrics | ![]() |
Investment Banking
IB’S REVENUES COMPRISE THE FOLLOWING:
1. Investment banking feesincludes advisory, equity underwriting, bond underwriting and loan syndication fees.
2. Fixed income marketsincludes client and portfolio management revenue related to both market-making and proprietary risk-taking across global fixed income markets, including government and corporate debt, foreign exchange, interest rate and commodities markets.
3. Equities marketsincludes client and portfolio management revenue related to market-making and proprietary risk-taking across global equity products, including cash instruments, derivatives and convertibles.
4. Credit portfolio revenueincludes Net interest income, fees and loan sale activity for IB’s credit portfolio. Credit portfolio revenue also includes gains or losses on securities received as part of a loan restructuring, and changes in the credit valuation adjustment (“CVA”), which is the component of the fair value of a derivative that reflects the credit quality of the counterparty. Credit portfolio revenue also includes the results of risk management related to the Firm’s lending and derivative activities.
Retail Financial Services
DESCRIPTION OF SELECTED BUSINESS METRICS WITHIN REGIONAL BANKING:
1. Personal bankers -Retail branch office personnel who acquire, retain and expand new and existing customer relationships by assessing customer needs and recommending and selling appropriate banking products and services.
2. Sales specialists -Retail branch office personnel who specialize in the marketing of a single product, including mortgages, investments and business banking, by partnering with the personal bankers.
MORTGAGE BANKING REVENUES COMPRISE THE FOLLOWING:
1. Production revenueincludes Mortgage Servicing Rights created from the sales of loans, net gains or losses on the sales of loans, and other production-related fees. Also includes revenue associated with originations of subprime mortgage loans.
2. Net mortgage servicing revenue
a) Servicing revenuerepresents all gross income earned from servicing third-party mortgage loans including stated service fees, excess service fees, late fees, and other ancillary fees. Also includes income associated with the servicing of subprime mortgages.
b) Changes in MSR asset fair value due to:
— inputs or assumptions in the modelinclude interest rates and other market based factors. Also includes updates to assumptions used in the MSR valuation process and changes in the value of servicing assets associated with subprime loans.
— other changes in fair valueinclude any factors other than those noted in the definition above. The single largest component of this line item is the change in MSR value due to servicing portfolio runoff (or time decay). For periods prior to January 1, 2006, this amount represents MSR asset amortization expense under SFAS 140,Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities - a replacement of FASB Statement No. 125. Includes the results of both prime and subprime servicing assets.
— derivative valuation adjustments and otherrepresents fair value adjustments to the derivatives and other instruments used to hedge the MSR asset.
Retail Financial Services (continued)
MORTGAGE BANKING’S ORIGINATION CHANNELS COMPRISE THE FOLLOWING:
1. Retail -Borrowers who are buying or refinancing a home are directly contacted by a mortgage banker employed by the Firm using a branch office, the Internet or by phone. Borrowers are frequently referred to a mortgage banker by real estate brokers, home builders or other third parties.
2. Wholesale -A third-party mortgage broker refers loan applications to a mortgage banker at the Firm. Brokers are independent loan originators that specialize in finding and counseling borrowers but do not provide funding for loans.
3. Correspondent (including negotiated transactions) -Correspondents are banks, thrifts, other mortgage banks and other financial institutions that sell closed loans to the Firm. Correspondent negotiated transactions occur when mid- to large-sized mortgage lenders, banks and bank-owned mortgage companies sell servicing to the Firm on an as-originated basis. These transactions supplement traditional production channels and provide growth opportunities in the servicing portfolio in stable and rising-rate periods.
Card Services
DESCRIPTION OF SELECTED BUSINESS METRICS WITHIN CARD SERVICES:
1. Charge volume -Represents the dollar amount of cardmember purchases, balance transfers and cash advance activity.
2. Net accounts opened- Includes originations, purchases and sales.
3. Merchant acquiring business- Represents an entity that processes payments for merchants. JPMorgan Chase is a partner in Chase Paymentech Solutions, LLC.
4. Bank card volume- Represents the dollar amount of transactions processed for the merchants.
5. Total transactions- Represents the number of transactions and authorizations processed for the merchants.
Commercial Banking
COMMERCIAL BANKING REVENUES COMPRISE THE FOLLOWING:
1. Lendingincludes a variety of financing alternatives, which are often provided on a basis secured by receivables, inventory, equipment, real estate or other assets. Products include Term loans, Revolving lines of credit, Bridge financing, Asset-backed structures, and Leases.
2.Treasury servicesincludes a broad range of products and services enabling clients to transfer, invest and manage the receipt and disbursement of funds, while providing the related information reporting. These products and services include U.S. dollar and multi-currency clearing, ACH, Lockbox, Disbursement and reconciliation services, Check deposits, Other check and currency-related services, Trade finance and logistics solutions, Commercial card, and Deposit products, sweeps and money market mutual funds.
3.Investment bankingproducts provide clients with sophisticated capital-raising alternatives, as well as balance sheet and risk management tools through Loan syndications, Investment-grade debt, Asset-backed securities, Private placements, High-yield bonds, Equity underwriting, Advisory, Interest rate derivatives, and Foreign exchange hedges.
DESCRIPTION OF SELECTED BUSINESS METRICS WITHIN COMMERCIAL BANKING:
1. Liability balancesinclude deposits and deposits that are swept to on-balance sheet liabilities (e.g., commercial paper, fed funds purchased, and repurchase agreements).
2. IB revenues, gross -Represents 100% of the revenue related to investment banking products for which there is a sharing agreement between Commercial Banking and the Investment Bank and for the investment banking products that are sold through Commercial Banking.
Page 33
Table of Contents
JPMORGAN CHASE & CO. Line of Business Metrics (continued) | ![]() |
Treasury & Securities Services
Treasury & Securities Servicesfirmwide metricsinclude certain TSS product revenues and liability balances reported in other lines of business related to customers who are also customers of those other lines of business. In order to capture the firmwide impact of TS and TSS products and revenues, management reviews firmwide metrics such as liability balances, revenues and overhead ratios in assessing financial performance for TSS. Firmwide metrics are necessary, in management’s view, in order to understand the aggregate TSS business.
DESCRIPTION OF SELECTED BUSINESS METRICS WITHIN TREASURY & SECURITIES SERVICES:
Liability balancesinclude deposits and deposits that are swept to on-balance sheet liabilities (e.g., commercial paper, fed funds purchased, and repurchase agreements).
Asset & Wealth Management
Assets Under Management:Represents assets actively managed by Asset & Wealth Management on behalf of institutional, private banking, private client services and retail clients. Excludes assets managed by American Century Companies, Inc., in which the Firm has a 43% ownership interest.
Assets Under Supervision:Represents assets under management as well as custody, brokerage, administration and deposit accounts.
Alternative Assets:The following types of assets constitute alternative investments - hedge funds, currency, real estate and private equity.
AWM’s CLIENT SEGMENTS COMPRISE THE FOLLOWING:
1. Institutionalserves large and mid-size corporate and public institutions, endowments and foundations, and governments globally. AWM offers these institutions comprehensive global investment services, including investment management across asset classes, pension analytics, asset-liability management, active risk budgeting and overlay strategies.
2.ThePrivate bankaddresses every facet of wealth management for ultra-high-net-worth individuals and families worldwide, including investment management, capital markets and risk management, tax and estate planning, banking, capital raising and specialty wealth advisory services.
3. Retailprovides customers worldwide with investment management services and retirement planning and administration through third-party and direct distribution channels.
4. Private client servicesoffers high-net-worth individuals, families and business owners comprehensive wealth management solutions that include financial planning, personal trust, investment and banking products and services.
Page 34