Exhibit 99.2
Commerce Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets
(unaudited)
| | | | | | | | | | | | |
| | |
| | | June 30, | | March 31, | | Linked Quarter | | June 30, | | | |
| (dollars in thousands) | | 2006 | | 2006 | | % Change | | 2005 | | % Change | |
| | | | | | | | | | | | |
Assets | Cash and due from banks | | $ | 1,409,537 | | $ | 1,185,293 | | | 19 | % | $ | 1,400,346 | | | 1 | % |
| Federal funds sold | | | 56,600 | | | 6,600 | | | 758 | | | 13,700 | | | 313 | |
| Cash and cash equivalents | | | 1,466,137 | | | 1,191,893 | | | 23 | | | 1,414,046 | | | 4 | |
| Loans held for sale | | | 43,825 | | | 37,349 | | | 17 | | | 314,437 | | | (86 | ) |
| Trading securities | | | 91,148 | | | 123,468 | | | (26 | ) | | 183,894 | | | (50 | ) |
| Securities available for sale | | | 11,074,128 | | | 10,245,046 | | | 8 | | | 7,676,837 | | | 44 | |
| Securities held to maturity | | | 14,415,921 | | | 13,705,727 | | | 5 | | | 11,708,266 | | | 23 | |
| Loans: | | | | | | | | | | | | | | | | |
| Commercial real estate: | | | | | | | | | | | | | | | | |
| Investor developer | | | 2,329,475 | | | 2,156,040 | | | 8 | | | 1,626,886 | | | 43 | |
| Residential construction | | | 320,749 | | | 289,236 | | | 11 | | | 245,369 | | | 31 | |
| | | | 2,650,224 | | | 2,445,276 | | | 8 | | | 1,872,255 | | | 42 | |
| Commercial loans: | | | | | | | | | | | | | | | | |
| Term | | | 2,028,761 | | | 1,951,600 | | | 4 | | | 1,505,965 | | | 35 | |
| Line of credit | | | 1,702,539 | | | 1,632,310 | | | 4 | | | 1,343,279 | | | 27 | |
| Demand | | | 0 | | | 0 | | | 0 | | | 24,000 | | | (100 | ) |
| | | | 3,731,300 | | | 3,583,910 | | | 4 | | | 2,873,244 | | | 30 | |
| Owner-occupied | | | 2,613,555 | | | 2,526,458 | | | 3 | | | 2,229,453 | | | 17 | |
| | | | 6,344,855 | | | 6,110,368 | | | 4 | | | 5,102,697 | | | 24 | |
| Consumer: | | | | | | | | | | | | | | | | |
| Mortgages (1-4 family residential) | | | 2,198,114 | | | 2,119,424 | | | 4 | | | 1,443,602 | | | 52 | |
| Installment | | | 265,639 | | | 230,927 | | | 15 | | | 167,663 | | | 58 | |
| Home equity | | | 2,714,150 | | | 2,484,333 | | | 9 | | | 2,024,130 | | | 34 | |
| Credit lines | | | 100,544 | | | 90,282 | | | 11 | | | 78,370 | | | 28 | |
| | | | 5,278,447 | | | 4,924,966 | | | 7 | | | 3,713,765 | | | 42 | |
| Total loans | | | 14,273,526 | | | 13,480,610 | | | 6 | | | 10,688,717 | | | 34 | |
| Less allowance for loan losses | | | 140,746 | * | | 135,745 | * | | 4 | | | 141,325 | | | (0 | ) |
| | | | 14,132,780 | | | 13,344,865 | | | 6 | | | 10,547,392 | | | 34 | |
| Bank premises and equipment, net | | | 1,494,333 | | | 1,406,608 | | | 6 | | | 1,135,035 | | | 32 | |
| Goodwill and other intangible assets | | | 148,846 | | | 150,466 | | | (1 | ) | | 8,972 | | | 1,559 | |
| Other assets | | | 569,181 | | | 486,960 | | | 17 | | | 374,057 | | | 52 | |
| Total assets | | $ | 43,436,299 | | $ | 40,692,382 | | | 7 | % | $ | 33,362,936 | | | 30 | % |
| | | | | | | | | | | | | | | | | |
Liabilities | Deposits: | | | | | | | | | | | | | | | | |
| Demand: | | | | | | | | | | | | | | | | |
| Noninterest-bearing | | $ | 8,653,739 | | $ | 8,391,102 | | | 3 | % | $ | 7,540,381 | | | 15 | % |
| Interest-bearing | | | 14,269,002 | | | 14,146,346 | | | 1 | | | 11,966,515 | | | 19 | |
| Savings | | | 10,765,985 | | | 10,328,280 | | | 4 | | | 7,504,035 | | | 43 | |
| Time | | | 4,361,036 | | | 4,246,379 | | | 3 | | | 3,508,132 | | | 24 | |
| Total deposits | | | 38,049,762 | | | 37,112,107 | | | 3 | | | 30,519,063 | | | 25 | |
| | | | | | | | | | | | | | | | | |
| Other borrowed money | | | 2,568,445 | | | 869,753 | | | 195 | | | 567,346 | | | 353 | |
| Other liabilities | | | 291,732 | | | 292,225 | | | (0 | ) | | 227,036 | | | 28 | |
| Long-term debt | | | 0 | | | 0 | | | 0 | | | 200,000 | | | (100 | ) |
| | | | 40,909,939 | | | 38,274,085 | | | 7 | | | 31,513,445 | | | 30 | |
| | | | | | | | | | | | | | | | | |
Stockholders' | Common stock | | | 186,662 | | | 184,046 | | | 1 | | | 164,178 | | | 14 | |
Equity | Capital in excess of par value | | | 1,646,984 | | | 1,566,673 | | | 5 | | | 1,024,851 | | | 61 | |
| Retained earnings | | | 863,229 | | | 805,967 | | | 7 | | | 664,803 | | | 30 | |
| Accumulated other comprehensive (loss) income | | | (154,043 | ) | | (121,918 | ) | | 26 | | | 8,390 | | | (1,936 | ) |
| | | | 2,542,832 | | | 2,434,768 | | | 4 | | | 1,862,222 | | | 37 | |
| | | | | | | | | | | | | | | | | |
| Less treasury stock, at cost | | | 16,472 | | | 16,471 | | | 0 | | | 12,731 | | | 29 | |
| Total stockholders' equity | | | 2,526,360 | | | 2,418,297 | | | 4 | | | 1,849,491 | | | 37 | |
| Total liabilities and stockholders' equity | | $ | 43,436,299 | | $ | 40,692,382 | | | 7 | % | $ | 33,362,936 | | | 30 | % |
| | | | | | | | | | | | | | | | | |
* Net of $7.6 million, June 2006, and $7.2 million, March 2006, Allowance for Unfunded Credit Commitments included in Other Liabilities |
Commerce Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets
(unaudited)
| | | | | | | | | | | | | | | | |
| | |
| (dollars in thousands) | | June 30, | | March 31, 2006 | | June 30, 2005 | |
| | | 2006 | | Actual | | $ Change | | % Change | | Actual | | $ Change | | % Change | |
| | | | | | | | | | | | | | | | |
Assets | Cash and due from banks | | $ | 1,409,537 | | $ | 1,185,293 | | $ | 224,244 | | | 19 | % | $ | 1,400,346 | | $ | 9,191 | | | 1 | % |
| Federal funds sold | | | 56,600 | | | 6,600 | | | 50,000 | | | 758 | | | 13,700 | | | 42,900 | | | 313 | |
| Cash and cash equivalents | | | 1,466,137 | | | 1,191,893 | | | 274,244 | | | 23 | | | 1,414,046 | | | 52,091 | | | 4 | |
| Loans held for sale | | | 43,825 | | | 37,349 | | | 6,476 | | | 17 | | | 314,437 | | | (270,612 | ) | | (86 | ) |
| Trading securities | | | 91,148 | | | 123,468 | | | (32,320 | ) | | (26 | ) | | 183,894 | | | (92,746 | ) | | (50 | ) |
| Securities available for sale | | | 11,074,128 | | | 10,245,046 | | | 829,082 | | | 8 | | | 7,676,837 | | | 3,397,291 | | | 44 | |
| Securities held to maturity | | | 14,415,921 | | | 13,705,727 | | | 710,194 | | | 5 | | | 11,708,266 | | | 2,707,655 | | | 23 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Loans | | | 14,273,526 | | | 13,480,610 | | | 792,916 | | | 6 | | | 10,688,717 | | | 3,584,809 | | | 34 | |
| Less allowance for loan losses | | | 140,746 | * | | 135,745 | * | | 5,001 | | | 4 | | | 141,325 | | | (579 | ) | | (0 | ) |
| | | | 14,132,780 | | | 13,344,865 | | | 787,915 | | | 6 | | | 10,547,392 | | | 3,585,388 | | | 34 | |
| Reserve % | | | 1.04 | % | | 1.06 | % | | | | | | | | 1.32 | % | | | | | | |
| Bank premises and equipment, net | | | 1,494,333 | | | 1,406,608 | | | 87,725 | | | 6 | | | 1,135,035 | | | 359,298 | | | 32 | |
| Other assets | | | 718,027 | | | 637,426 | | | 80,601 | | | 13 | | | 383,029 | | | 334,998 | | | 87 | |
| Total assets | | $ | 43,436,299 | | $ | 40,692,382 | | $ | 2,743,917 | | | 7 | % | $ | 33,362,936 | | $ | 10,073,363 | | | 30 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
Liabilities | Deposits: | | | | | | | | | | | | | | | | | | | | | | |
| Demand: | | | | | | | | | | | | | | | | | | | | | | |
| Noninterest-bearing | | $ | 8,653,739 | | $ | 8,391,102 | | $ | 262,637 | | | 3 | % | $ | 7,540,381 | | $ | 1,113,358 | | | 15 | % |
| Interest-bearing | | | 14,269,002 | | | 14,146,346 | | | 122,656 | | | 1 | | | 11,966,515 | | | 2,302,487 | | | 19 | |
| Savings | | | 10,765,985 | | | 10,328,280 | | | 437,705 | | | 4 | | | 7,504,035 | | | 3,261,950 | | | 43 | |
| Time | | | 4,361,036 | | | 4,246,379 | | | 114,657 | | | 3 | | | 3,508,132 | | | 852,904 | | | 24 | |
| Total deposits | | | 38,049,762 | | | 37,112,107 | | | 937,655 | | | 3 | | | 30,519,063 | | | 7,530,699 | | | 25 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Core deposits | | | 36,783,874 | | | 35,912,440 | | | 871,434 | | | 2 | | | 29,624,831 | | | 7,159,043 | | | 24 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Total other liabilities | | | 2,860,177 | | | 1,161,978 | | | 1,698,199 | | | 146 | | | 994,382 | | | 1,865,795 | | | 188 | |
| | | | 40,909,939 | | | 38,274,085 | | | 2,635,854 | | | 7 | | | 31,513,445 | | | 9,396,494 | | | 30 | |
| | | | | | | | | | | | | | | | | | | | | | | |
Stockholders' Equity | | | | 2,526,360 | | | 2,418,297 | | | 108,063 | | | 4 | | | 1,849,491 | | | 676,869 | | | 37 | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Total liabilities and stockholders' equity | | $ | 43,436,299 | | $ | 40,692,382 | | $ | 2,743,917 | | | 7 | % | $ | 33,362,936 | | $ | 10,073,363 | | | 30 | % |
| | | | | | | | | | | | | | | | | | | | | | | |
* Net of $7.6 million, June 2006, and $7.2 million, March 2006, Allowance for Unfunded Credit Commitments included in Other Liabilities
Commerce Bancorp, Inc. and Subsidiaries
Consolidated Balance Sheets
(unaudited)
| | |
| | | June 30, | | December 31, | |
| (dollars in thousands) | | 2006 | | 2005 | |
| | | | | | |
Assets | Cash and due from banks | | $ | 1,409,537 | | $ | 1,284,064 | |
| Federal funds sold | | | 56,600 | | | 12,700 | |
| Cash and cash equivalents | | | 1,466,137 | | | 1,296,764 | |
| Loans held for sale | | | 43,825 | | | 30,091 | |
| Trading securities | | | 91,148 | | | 143,016 | |
| Securities available for sale | | | 11,074,128 | | | 9,518,821 | |
| Securities held to maturity | | | 14,415,921 | | | 13,005,364 | |
| (market value 6/06-$13,904,538; 2005-$12,758,552) | | | | | | | |
| Loans | | | 14,273,526 | | | 12,658,652 | |
| Less allowance for loan losses | | | 140,746 | | | 133,664 | |
| | | | 14,132,780 | | | 12,524,988 | |
| Bank premises and equipment, net | | | 1,494,333 | | | 1,378,786 | |
| Goodwill and other intangible assets | | | 148,846 | | | 106,926 | |
| Other assets | | | 569,181 | | | 461,281 | |
| Total assets | | $ | 43,436,299 | | $ | 38,466,037 | |
| | | | | | | | |
Liabilities | Deposits: | | | | | | | |
| Demand: | | | | | | | |
| Noninterest-bearing | | $ | 8,653,739 | | $ | 8,019,878 | |
| Interest-bearing | | | 14,269,002 | | | 13,286,678 | |
| Savings | | | 10,765,985 | | | 9,486,712 | |
| Time | | | 4,361,036 | | | 3,933,445 | |
| Total deposits | | | 38,049,762 | | | 34,726,713 | |
| | | | | | | | |
| Other borrowed money | | | 2,568,445 | | | 1,106,443 | |
| Other liabilities | | | 291,732 | | | 323,708 | |
| Long-term debt | | | 0 | | | 0 | |
| | | | 40,909,939 | | | 36,156,864 | |
| | | | | | | | |
Stockholders' | Common stock, 186,661,589 shares issued (179,498,717 shares in 2005) | | | 186,662 | | | 179,499 | |
Equity | Capital in excess of par value | | | 1,646,984 | | | 1,450,843 | |
| Retained earnings | | | 863,229 | | | 750,710 | |
| Accumulated other comprehensive (loss) income | | | (154,043 | ) | | (59,169 | ) |
| | | | 2,542,832 | | | 2,321,883 | |
| | | | | | | | |
| Less treasury stock, at cost, 946,626 shares (837,338 shares in 2005) | | | 16,472 | | | 12,710 | |
| Total stockholders' equity | | | 2,526,360 | | | 2,309,173 | |
| | | | | | | | |
| Total liabilities and stockholders' equity | | $ | 43,436,299 | | $ | 38,466,037 | |
| | | | | | | | |
Commerce Bancorp, Inc. and SubsidiariesConsolidated Statements of Income
(unaudited)
| | |
| | | Three Months Ended | | Six Months Ended | |
| | | June 30, | | June 30, | |
| (dollars in thousands, except per share amounts) | | 2006 | | 2005 | | % Change | | 2006 | | 2005 | | % Change | |
| | | | | | | | | | | | | | |
Interest | Interest and fees on loans | | $ | 236,890 | | $ | 161,839 | | | 46 | % | $ | 451,864 | | $ | 307,057 | | | 47 | % |
income | Interest on investments | | | 325,022 | | | 234,970 | | | 38 | | | 620,098 | | | 459,916 | | | 35 | |
| Other interest | | | 250 | | | 889 | | | (72 | ) | | 663 | | | 1,205 | | | (45 | ) |
| Total interest income | | | 562,162 | | | 397,698 | | | 41 | | | 1,072,625 | | | 768,178 | | | 40 | |
| | | | | | | | | | | | | | | | | | | | |
Interest | Interest on deposits: | | | | | | | | | | | | | | | | | | | |
expense | Demand | | | 118,085 | | | 53,755 | | | 120 | | | 216,025 | | | 100,426 | | | 115 | |
| Savings | | | 64,157 | | | 23,258 | | | 176 | | | 118,161 | | | 42,338 | | | 179 | |
| Time | | | 41,174 | | | 22,281 | | | 85 | | | 77,435 | | | 40,679 | | | 90 | |
| Total interest on deposits | | | 223,416 | | | 99,294 | | | 125 | | | 411,621 | | | 183,443 | | | 124 | |
| Interest on other borrowed money | | | 19,809 | | | 6,917 | | | 186 | | | 34,137 | | | 11,327 | | | 201 | |
| Interest on long-term debt | | | 0 | | | 3,020 | | | (100 | ) | | 0 | | | 6,040 | | | (100 | ) |
| Total interest expense | | | 243,225 | | | 109,231 | | | 123 | | | 445,758 | | | 200,810 | | | 122 | |
| | | | | | | | | | | | | | | | | | | | |
| Net interest income | | | 318,937 | | | 288,467 | | | 11 | | | 626,867 | | | 567,368 | | | 10 | |
| Provision for credit losses | | | 7,500 | | | 4,500 | | | 67 | | | 14,001 | | | 10,750 | | | 30 | |
| Net interest income after provision for credit losses | | | 311,437 | | | 283,967 | | | 10 | | | 612,866 | | | 556,618 | | | 10 | |
| | | | | | | | | | | | | | | | | | | | |
Noninterest | Deposit charges and service fees | | | 91,653 | | | 68,802 | | | 33 | | | 173,934 | | | 128,766 | | | 35 | |
income | Other operating income | | | 51,303 | | | 42,152 | | | 22 | | | 100,024 | | | 84,769 | | | 18 | |
| Net investment securities (losses) gains | | | 0 | | | 4,689 | | | (100 | ) | | 0 | | | 5,797 | | | (100 | ) |
| Total noninterest income | | | 142,956 | | | 115,643 | | | 24 | | | 273,958 | | | 219,332 | | | 25 | |
| | | | | | | | | | | | | | | | | | | | |
| Total Revenues | | | 461,893 | | | 404,110 | | | 14 | | | 900,825 | | | 786,700 | | | 15 | |
| | | | | | | | | | | | | | | | | | | | |
Noninterest | Salaries and benefits | | | 150,630 | | | 127,552 | | | 18 | | | 295,455 | | | 246,853 | | | 20 | |
expense | Occupancy | | | 45,487 | | | 39,110 | | | 16 | | | 91,727 | | | 77,103 | | | 19 | |
| Furniture and equipment | | | 39,656 | | | 28,895 | | | 37 | | | 75,616 | | | 57,821 | | | 31 | |
| Office | | | 14,398 | | | 12,577 | | | 14 | | | 29,871 | | | 25,254 | | | 18 | |
| Marketing | | | 11,699 | | | 8,456 | | | 38 | | | 19,510 | | | 14,257 | | | 37 | |
| Other | | | 71,914 | | | 61,909 | | | 16 | | | 136,939 | | | 115,617 | | | 18 | |
| Total noninterest expenses | | | 333,784 | | | 278,499 | | | 20 | | | 649,118 | | | 536,905 | | | 21 | |
| | | | | | | | | | | | | | | | | | | | |
| Income before income taxes | | | 120,609 | | | 121,111 | | | (0 | ) | | 237,706 | | | 239,045 | | | (1 | ) |
| Provision for federal and state income taxes | | | 41,089 | | | 41,702 | | | (1 | ) | | 80,889 | | | 82,499 | | | (2 | ) |
| Net income | | $ | 79,520 | | $ | 79,409 | | | 0 | % | $ | 156,817 | | $ | 156,546 | | | 0 | % |
| | | | | | | | | | | | | | | | | | | | |
| Net income per common and common equivalent share: | | | | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.43 | | $ | 0.49 | | | (12 | )% | $ | 0.86 | | $ | 0.97 | | | (11 | )% |
| Diluted | | $ | 0.41 | | $ | 0.46 | | | (11 | ) | $ | 0.82 | | $ | 0.91 | | | (10 | ) |
| Average common and common equivalent shares outstanding: | | | | | | | | | | | | | | | | | | | |
| Basic | | | 184,437 | | | 162,287 | | | 14 | | | 182,686 | | | 161,547 | | | 13 | |
| Diluted | | | 193,842 | | | 177,202 | | | 9 | | | 191,914 | | | 176,724 | | | 9 | |
| Cash dividends, common stock | | $ | 0.12 | | $ | 0.11 | | | 9 | % | $ | 0.24 | | $ | 0.22 | | | 9 | % |
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Commerce Bancorp, Inc. and Subsidiaries
Consolidated Statements of Income
(unaudited)
| | | |
| | | Three Months Ended | |
| | | June 30, | | March 31, | | | | June 30, | | | |
| (dollars in thousands, except per share amounts) | | 2006 | | 2006 | | % Change | | 2005 | | % Change | |
| | | | | | | | | | | | |
Interest | Interest and fees on loans | | $ | 236,890 | | $ | 214,974 | | | 10 | % | $ | 161,839 | | | 46 | % |
income | Interest on investments | | | 325,022 | | | 295,076 | | | 10 | | | 234,970 | | | 38 | |
| Other interest | | | 250 | | | 413 | | | (39 | ) | | 889 | | | (72 | ) |
| Total interest income | | | 562,162 | | | 510,463 | | | 10 | | | 397,698 | | | 41 | |
| | | | | | | | | | | | | | | | | |
Interest | Interest on deposits: | | | | | | | | | | | | | | | | |
expense | Demand | | | 118,085 | | | 97,940 | | | 21 | | | 53,755 | | | 120 | |
| Savings | | | 64,157 | | | 54,004 | | | 19 | | | 23,258 | | | 176 | |
| Time | | | 41,174 | | | 36,261 | | | 14 | | | 22,281 | | | 85 | |
| Total interest on deposits | | | 223,416 | | | 188,205 | | | 19 | | | 99,294 | | | 125 | |
| Interest on other borrowed money | | | 19,809 | | | 14,328 | | | 38 | | | 6,917 | | | 186 | |
| Interest on long-term debt | | | 0 | | | 0 | | | 0 | | | 3,020 | | | (100 | ) |
| Total interest expense | | | 243,225 | | | 202,533 | | | 20 | | | 109,231 | | | 123 | |
| | | | | | | | | | | | | | | | | |
| Net interest income | | | 318,937 | | | 307,930 | | | 4 | | | 288,467 | | | 11 | |
| Provision for credit losses | | | 7,500 | | | 6,501 | | | 15 | | | 4,500 | | | 67 | |
| Net interest income after provision for credit losses | | | 311,437 | | | 301,429 | | | 3 | | | 283,967 | | | 10 | |
| | | | | | | | | | | | | | | | | |
Noninterest | Deposit charges and service fees | | | 91,653 | | | 82,281 | | | 11 | | | 68,802 | | | 33 | |
income | Other operating income | | | 51,303 | | | 48,721 | | | 5 | | | 42,152 | | | 22 | |
| Net investment securities (losses) gains | | | 0 | | | 0 | | | 0 | | | 4,689 | | | (100 | ) |
| Total noninterest income | | | 142,956 | | | 131,002 | | | 9 | | | 115,643 | | | 24 | |
| | | | | | | | | | | | | | | | | |
| Total Revenues | | | 461,893 | | | 438,932 | | | 5 | | | 404,110 | | | 14 | |
| | | | | | | | | | | | | | | | | |
Noninterest | Salaries and benefits | | | 150,630 | | | 144,825 | | | 4 | | | 127,552 | | | 18 | |
expense | Occupancy | | | 45,487 | | | 46,240 | | | (2 | ) | | 39,110 | | | 16 | |
| Furniture and equipment | | | 39,656 | | | 35,960 | | | 10 | | | 28,895 | | | 37 | |
| Office | | | 14,398 | | | 15,473 | | | (7 | ) | | 12,577 | | | 14 | |
| Marketing | | | 11,699 | | | 7,811 | | | 50 | | | 8,456 | | | 38 | |
| Other | | | 71,914 | | | 65,025 | | | 11 | | | 61,909 | | | 16 | |
| Total noninterest expenses | | | 333,784 | | | 315,334 | | | 6 | | | 278,499 | | | 20 | |
| | | | | | | | | | | | | | | | | |
| Income before income taxes | | | 120,609 | | | 117,097 | | | 3 | | | 121,111 | | | (0 | ) |
| Provision for federal and state income taxes | | | 41,089 | | | 39,800 | | | 3 | | | 41,702 | | | (1 | ) |
| Net income | | $ | 79,520 | | $ | 77,297 | | | 3 | % | $ | 79,409 | | | 0 | % |
| | | | | | | | | | | | | | | | | |
| Net income per common and common equivalent share: | | | | | | | | | | | | | | | | |
| Basic | | $ | 0.43 | | $ | 0.43 | | | 0 | % | $ | 0.49 | | | (12 | )% |
| Diluted | | $ | 0.41 | | $ | 0.41 | | | 0 | | $ | 0.46 | | | (11 | ) |
| Average common and common equivalent shares outstanding: | | | | | | | | | | | | | | | | |
| Basic | | | 184,437 | | | 180,917 | | | 2 | | | 162,287 | | | 14 | |
| Diluted | | | 193,842 | | | 189,867 | | | 2 | | | 177,202 | | | 9 | |
| Cash dividends, common stock | | $ | 0.12 | | $ | 0.12 | | | 0 | % | $ | 0.11 | | | 9 | % |
| | | | | | | | | | | | | | | | | |
| Return on average assets | | | 0.76 | % | | 0.79 | % | | | | | 0.97 | % | | | |
| Return on average equity | | | 12.83 | | | 13.00 | | | | | | 17.68 | | | | |
Commerce Bancorp, Inc. |
Selected Consolidated Financial Data |
(Unaudited) |
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2006 | | 2005 | | | | 2006 | | 2005 | | | |
| | (dollars and shares in thousands) | | (dollars and shares in thousands) | |
| | | | | | | | | | | | | |
Income Statement Data: | | | | | | | | | | | | | |
Net interest income | | $ | 318,937 | | $ | 288,467 | | | 11 | % | $ | 626,867 | | $ | 567,368 | | | 10 | % |
Provision for credit losses | | | 7,500 | | | 4,500 | | | 67 | | | 14,001 | | | 10,750 | | | 30 | |
Noninterest income | | | 142,956 | | | 115,643 | | | 24 | | | 273,958 | | | 219,332 | | | 25 | |
Total revenues | | | 461,893 | | | 404,110 | | | 14 | | | 900,825 | | | 786,700 | | | 15 | |
Noninterest expense | | | 333,784 | | | 278,499 | | | 20 | | | 649,118 | | | 536,905 | | | 21 | |
Net income | | | 79,520 | | | 79,409 | | | 0 | | | 156,817 | | | 156,546 | | | 0 | |
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Per Share Data: | | | | | | | | | | | | | | | | | | | |
Net income - Basic | | $ | 0.43 | | $ | 0.49 | | | (12 | )% | $ | 0.86 | | $ | 0.97 | | | (11 | )% |
Net income - Diluted | | | 0.41 | | | 0.46 | | | (11 | ) | | 0.82 | | | 0.91 | | | (10 | ) |
| | | | | | | | | | | | | | | | | | | |
Book value - Basic | | | | | | | | | | | $ | 13.60 | | $ | 11.32 | | | 20 | % |
Book value - Diluted | | | | | | | | | | | | 12.96 | | | 11.48 | | | 13 | |
| | | | | | | | | | | | | | | | | | | |
Revenue per share - Diluted | | $ | 9.53 | | $ | 9.12 | | | 4 | % | $ | 9.39 | | $ | 8.90 | | | 5 | % |
| | | | | | | | | | | | | | | | | | | |
Weighted Average Shares Outstanding: | | | | | | | | | | | | | | | | | | | |
Basic | | | 184,437 | | | 162,287 | | | | | | 182,686 | | | 161,547 | | | | |
Diluted | | | 193,842 | | | 177,202 | | | | | | 191,914 | | | 176,724 | | | | |
| | | | | | | | | | | | | | | | | | | |
Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Total assets | | | | | | | | | | | $ | 43,436,299 | | $ | 33,362,936 | | | 30 | % |
Loans (net) | | | | | | | | | | | | 14,132,780 | | | 10,547,392 | | | 34 | |
Allowance for credit losses | | | | | | | | | | | | 148,383 | | | 141,325 | | | 5 | |
Securities available for sale | | | | | | | | | | | | 11,074,128 | | | 7,676,837 | | | 44 | |
Securities held to maturity | | | | | | | | | | | | 14,415,921 | | | 11,708,266 | | | 23 | |
Total deposits | | | | | | | | | | | | 38,049,762 | | | 30,519,063 | | | 25 | |
Core deposits | | | | | | | | | | | | 36,783,874 | | | 29,624,831 | | | 24 | |
Convertible Trust Capital Securities - Commerce Capital Trust II | | | | | | | | | | | | 0 | | | 200,000 | | | - | |
Stockholders' equity | | | | | | | | | | | | 2,526,360 | | | 1,849,491 | | | 37 | |
| | | | | | | | | | | | | | | | | | | |
Capital: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Stockholders' equity to total assets | | | | | | | | | | | | 5.82 | % | | 5.54 | % | | | |
| | | | | | | | | | | | | | | | | | | |
Risk-based capital ratios: | | | | | | | | | | | | | | | | | | | |
Tier I | | | | | | | | | | | | 11.84 | | | 12.39 | | | | |
Total capital | | | | | | | | | | | | 12.56 | | | 13.29 | | | | |
| | | | | | | | | | | | | | | | | | | |
Leverage ratio | | | | | | | | | | | | 6.03 | | | 6.20 | | | | |
| | | | | | | | | | | | | | | | | | | |
Performance Ratios: | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | |
Cost of funds | | | 2.54 | % | | 1.46 | % | | | | | 2.41 | % | | 1.39 | % | | | |
Net interest margin | | | 3.39 | | | 3.93 | | | | | | 3.46 | | | 3.98 | | | | |
Return on average assets | | | 0.76 | | | 0.97 | | | | | | 0.77 | | | 0.98 | | | | |
Return on average total stockholders' equity | | | 12.83 | | | 17.68 | | | | | | 12.92 | | | 17.82 | | | | |
| | | | | | | | | | | | | | | | | | | |
The following summary presents information regarding non-performing loans and assets as of June 30, 2006 and the preceding four quarters (dollar amounts in thousands). | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | June 30, | | March 31, | | December 31, | | September 30, | | June 30, | |
| | 2006 | | 2006 | | 2005 | | 2005 | | 2005 | |
Non-accrual loans: | | | | | | | | | | | |
Commercial | | $ | 34,904 | | $ | 16,975 | | $ | 16,712 | | $ | 16,926 | | $ | 20,467 | |
Consumer | | | 8,927 | | | 9,285 | | | 8,834 | | | 8,559 | | | 8,641 | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Construction | | | 1,708 | | | 1,726 | | | 1,763 | | | 1,882 | | | 178 | |
Mortgage | | | 2,523 | | | 2,096 | | | 4,329 | | | 3,353 | | | 3,086 | |
Total non-accrual loans | | | 48,062 | | | 30,082 | | | 31,638 | | | 30,720 | | | 32,372 | |
| | | | | | | | | | | | | | | | |
Restructured loans: | | | | | | | | | | | | | | | | |
Commercial | | | 2,941 | | | 3,037 | | | 3,133 | | | 3,230 | | | 3,326 | |
Consumer | | | - | | | - | | | - | | | - | | | - | |
Commercial real estate: | | | | | | | | | | | | | | | | |
Construction | | | - | | | - | | | - | | | - | | | - | |
Mortgage | | | - | | | - | | | - | | | - | | | - | |
Total restructured loans | | | 2,941 | | | 3,037 | | | 3,133 | | | 3,230 | | | 3,326 | |
| | | | | | | | | | | | | | | | |
Total non-performing loans | | | 51,003 | | | 33,119 | | | 34,771 | | | 33,950 | | | 35,698 | |
| | | | | | | | | | | | | | | | |
Other real estate | | | 1,369 | | | 435 | | | 279 | | | 310 | | | 349 | |
| | | | | | | | | | | | | | | | |
Total non-performing assets | | | 52,372 | | | 33,554 | | | 35,050 | | | 34,260 | | | 36,047 | |
| | | | | | | | | | | | | | | | |
Loans past due 90 days or more | | | | | | | | | | | | | | | | |
and still accruing | | | 583 | | | 332 | | | 248 | | | 177 | | | 165 | |
| | | | | | | | | | | | | | | | |
Total non-performing assets and | | | | | | | | | | | | | | | | |
loans past due 90 days or more | | $ | 52,955 | | $ | 33,886 | | $ | 35,298 | | $ | 34,437 | | $ | 36,212 | |
| | | | | | | | | | | | | | | | |
Total non-performing loans as a | | | | | | | | | | | | | | | | |
percentage of total period-end | | | | | | | | | | | | | | | | |
loans | | | 0.36 | % | | 0.25 | % | | 0.27 | % | | 0.30 | % | | 0.33 | % |
| | | | | | | | | | | | | | | | |
Total non-performing assets as a | | | | | | | | | | | | | | | | |
percentage of total period-end assets | | | 0.12 | % | | 0.08 | % | | 0.09 | % | | 0.09 | % | | 0.11 | % |
| | | | | | | | | | | | | | | | |
Total non-performing assets and loans | | | | | | | | | | | | | | | | |
past due 90 days or more as a | | | | | | | | | | | | | | | | |
percentage of total period-end assets | | | 0.12 | % | | 0.08 | % | | 0.09 | % | | 0.09 | % | | 0.11 | % |
| | | | | | | | | | | | | | | | |
Allowance for credit losses as a | | | | | | | | | | | | | | | | |
percentage of total non-performing | | | | | | | | | | | | | | | | |
loans | | | 291 | % | | 432 | % | | 407 | % | | 409 | % | | 396 | % |
| | | | | | | | | | | | | | | | |
Allowance for credit losses as a percentage | | | | | | | | | | | | | | | | |
of total period-end loans | | | 1.04 | % | | 1.06 | % | | 1.12 | % | | 1.23 | % | | 1.32 | % |
| | | | | | | | | | | | | | | | |
Total non-performing assets and loans | | | | | | | | | | | | | | | | |
past due 90 days or more as a | | | | | | | | | | | | | | | | |
percentage of stockholders' equity and | | | | | | | | | | | | | | | | |
allowance for credit losses | | | 2 | % | | 1 | % | | 1 | % | | 2 | % | | 2 | % |
The following table presents, for the periods indicated, an analysis of the allowance for credit losses and other related data: (dollar amounts in thousands) | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | Three Months Ended | | Six Months Ended | | | |
| | 06/30/06 | | 06/30/05 | | 06/30/06 | | 06/30/05 | | 12/31/05 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Balance at beginning of period | | $ | 142,913 | | $ | 139,289 | | $ | 141,464 | | $ | 135,620 | | $ | 135,620 | |
Provisions charged to operating expenses | | | 7,500 | | | 4,500 | | | 14,001 | | | 10,750 | | | 19,150 | |
| | | 150,413 | | | 143,789 | | | 155,465 | | | 146,370 | | | 154,770 | |
| | | | | | | | | | | | | | | | |
Recoveries on loans charged-off: | | | | | | | | | | | | | | | | |
Commercial | | | 2,095 | | | 339 | | | 2,628 | | | 990 | | | 2,546 | |
Consumer | | | 624 | | | 254 | | | 1,135 | | | 1,087 | | | 2,566 | |
Commercial real estate | | | 317 | | | - | | | 318 | | | 50 | | | 80 | |
Total recoveries | | | 3,036 | | | 593 | | | 4,081 | | | 2,127 | | | 5,192 | |
| | | | | | | | | | | | | | | | |
Loans charged-off: | | | | | | | | | | | | | | | | |
Commercial | | | (3,028 | ) | | (1,213 | ) | | (7,214 | ) | | (3,815 | ) | | (13,944 | ) |
Consumer | | | (1,972 | ) | | (915 | ) | | (3,684 | ) | | (2,402 | ) | | (5,912 | ) |
Commercial real estate | | | (66 | ) | | (929 | ) | | (265 | ) | | (955 | ) | | (1,136 | ) |
Total charge-offs | | | (5,066 | ) | | (3,057 | ) | | (11,163 | ) | | (7,172 | ) | | (20,992 | ) |
Net charge-offs | | | (2,030 | ) | | (2,464 | ) | | (7,082 | ) | | (5,045 | ) | | (15,800 | ) |
| | | | | | | | | | | | | | | | |
Allowance for credit loss acquired bank | | | | | | | | | | | | | | | 2,494 | |
| | | | | | | | | | | | | | | | |
Balance at end of period | | $ | 148,383 | | $ | 141,325 | | $ | 148,383 | | $ | 141,325 | | $ | 141,464 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net charge-offs as a percentage of | | | | | | | | | | | | | | | | |
average loans outstanding | | | 0.06 | % | | 0.09 | % | | 0.11 | % | | 0.10 | % | | 0.15 | % |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Net Allowance Additions | | $ | 5,470 | | $ | 2,036 | | $ | 6,919 | | $ | 5,705 | | $ | 5,844 | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Commerce Bancorp, Inc. and Subsidiaries Average Balances and Net Interest Income |
(unaudited) |
| | | | | | | | | | | | | | | | | | | |
| | | |
| | | | | | | | | | | | | | | | | | | |
| | June 2006 | | March 2006 | | June 2005 | |
| | Average | | | | Average | | Average | | | | Average | | Average | | | | Average | |
| | Balance | | Interest | | Rate | | Balance | | Interest | | Rate | | Balance | | Interest | | Rate | |
(dollars in thousands) | | | | | | | | | | | | | | | | | | | |
Earning Assets | | | | | | | | | | | | | | | | | | | |
Investment securities | | | | | | | | | | | | | | | | | | | |
Taxable | | $ | 23,851,645 | | $ | 319,271 | | | 5.37 | % | $ | 22,325,450 | | $ | 289,739 | | | 5.26 | % | $ | 18,821,647 | | $ | 231,275 | | | 4.93 | % |
Tax-exempt | | | 559,733 | | | 7,322 | | | 5.25 | | | 549,794 | | | 6,956 | | | 5.13 | | | 374,448 | | | 3,257 | | | 3.49 | |
Trading | | | 113,049 | | | 1,525 | | | 5.41 | | | 108,670 | | | 1,255 | | | 4.69 | | | 178,037 | | | 2,427 | | | 5.47 | |
Total investment securities | | | 24,524,427 | | | 328,118 | | | 5.37 | | | 22,983,914 | | | 297,950 | | | 5.26 | | | 19,374,132 | | | 236,959 | | | 4.91 | |
Federal funds sold | | | 19,898 | | | 250 | | | 5.04 | | | 36,594 | | | 413 | | | 4.58 | | | 117,491 | | | 889 | | | 3.03 | |
Loans | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commercial mortgages | | | 4,784,584 | | | 83,903 | | | 7.03 | | | 4,491,557 | | | 76,193 | | | 6.88 | | | 3,707,963 | | | 59,684 | | | 6.46 | |
Commercial | | | 3,492,946 | | | 66,879 | | | 7.68 | | | 3,221,996 | | | 59,125 | | | 7.44 | | | 2,569,001 | | | 41,417 | | | 6.47 | |
Consumer | | | 5,115,609 | | | 80,560 | | | 6.32 | | | 4,817,562 | | | 74,127 | | | 6.24 | | | 3,720,529 | | | 55,819 | | | 6.02 | |
Tax-exempt | | | 498,492 | | | 8,535 | | | 6.87 | | | 492,283 | | | 8,506 | | | 7.01 | | | 426,032 | | | 7,568 | | | 7.12 | |
Total loans | | | 13,891,631 | | | 239,877 | | | 6.93 | | | 13,023,398 | | | 217,951 | | | 6.79 | | | 10,423,525 | | | 164,488 | | | 6.33 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total earning assets | | $ | 38,435,956 | | $ | 568,245 | | | 5.93 | % | $ | 36,043,906 | | $ | 516,314 | | | 5.81 | % | $ | 29,915,148 | | $ | 402,336 | | | 5.39 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sources of Funds | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Savings | | $ | 10,344,463 | | $ | 64,157 | | | 2.49 | % | $ | 9,712,691 | | $ | 54,004 | | | 2.25 | % | $ | 7,082,969 | | $ | 23,258 | | | 1.32 | % |
Interest bearing demand | | | 14,597,277 | | | 118,085 | | | 3.24 | | | 13,584,371 | | | 97,940 | | | 2.92 | | | 12,094,680 | | | 53,755 | | | 1.78 | |
Time deposits | | | 3,088,653 | | | 25,949 | | | 3.37 | | | 3,131,039 | | | 25,850 | | | 3.35 | | | 2,668,791 | | | 16,085 | | | 2.42 | |
Public funds | | | 1,224,298 | | | 15,225 | | | 4.99 | | | 952,132 | | | 10,411 | | | 4.43 | | | 828,305 | | | 6,196 | | | 3.00 | |
Total deposits | | | 29,254,691 | | | 223,416 | | | 3.06 | | | 27,380,233 | | | 188,205 | | | 2.79 | | | 22,674,745 | | | 99,294 | | | 1.76 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other borrowed money | | | 1,624,229 | | | 19,809 | | | 4.89 | | | 1,316,437 | | | 14,328 | | | 4.41 | | | 845,462 | | | 6,917 | | | 3.28 | |
Long-term debt | | | 0 | | | 0 | | | 0.00 | | | 0 | | | 0 | | | 0.00 | | | 200,000 | | | 3,020 | | | 6.06 | |
Total deposits and interest-bearing liabilities | | | 30,878,920 | | | 243,225 | | | 3.16 | | | 28,696,670 | | | 202,533 | | | 2.86 | | | 23,720,207 | | | 109,231 | | | 1.85 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest-bearing funds (net) | | | 7,557,036 | | | | | | | | | 7,347,236 | | | | | | | | | 6,194,941 | | | | | | | |
Total sources to fund earning assets | | $ | 38,435,956 | | | 243,225 | | | 2.54 | | $ | 36,043,906 | | | 202,533 | | | 2.28 | | $ | 29,915,148 | | | 109,231 | | | 1.46 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest income and | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
margin tax-equivalent basis | | | | | $ | 325,020 | | | 3.39 | % | | | | $ | 313,781 | | | 3.53 | % | | | | $ | 293,105 | | | 3.93 | % |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other Balances | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 1,278,137 | | | | | | | | $ | 1,286,259 | | | | | | | | $ | 1,241,372 | | | | | | | |
Other assets | | | 2,314,307 | | | | | | | | | 2,094,400 | | | | | | | | | 1,749,133 | | | | | | | |
Total assets | | | 41,888,789 | | | | | | | | | 39,288,182 | | | | | | | | | 32,763,128 | | | | | | | |
Total deposits | | | 37,486,585 | | | | | | | | | 35,295,835 | | | | | | | | | 29,661,511 | | | | | | | |
Demand deposits (noninterest-bearing) | | | 8,231,894 | | | | | | | | | 7,915,602 | | | | | | | | | 6,986,766 | | | | | | | |
Other liabilities | | | 299,622 | | | | | | | | | 298,278 | | | | | | | | | 259,873 | | | | | | | |
Stockholders' equity | | | 2,478,353 | | | | | | | | | 2,377,632 | | | | | | | | | 1,796,282 | | | | | | | |
Allowance for loan losses | | | 139,611 | | | | | | | | | 136,383 | | | | | | | | | 142,525 | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Notes -Weighted average yields on tax-exempt obligations have been computed on a tax-equivalent basis assuming a federal tax rate of 35%. |
-Non-accrual loans have been included in the average loan balance. |
-Consumer loans include loans held for sale. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commerce Bancorp, Inc. and Subsidiaries |
Computation of Net Income Per Share |
(dollars in thousands, except per share amounts) |
| | | | | | | | | |
| | | | | | | | | |
| | Three Months Ended June 30, | | Six Months Ended June 30, | |
| | 2006 | | 2005 | | 2006 | | 2005 | |
Basic: | | | | | | | | | |
Net income applicable to common stock | | $ | 79,520 | | $ | 79,409 | | $ | 156,817 | | $ | 156,546 | |
| | | | | | | | | | | | | |
Average common shares outstanding | | | 184,437 | | | 162,287 | | | 182,686 | | | 161,547 | |
| | | | | | | | | | | | | |
Net income per common share | | $ | 0.43 | | $ | 0.49 | | $ | 0.86 | | $ | 0.97 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Diluted: | | | | | | | | | | | | | |
Net income applicable to common stock | | $ | 79,520 | | $ | 79,409 | | $ | 156,817 | | $ | 156,546 | |
on a diluted basis | | | | | | | | | | | | | |
Interest expense on trust preferred securities | | | | | | 1,963 | | | | | | 3,926 | |
| | $ | 79,520 | | $ | 81,372 | | $ | 156,817 | | $ | 160,472 | |
| | | | | | | | | | | | | |
Average common shares outstanding | | | 184,437 | | | 162,287 | | | 182,686 | | | 161,547 | |
Additional shares considered in diluted | | | | | | | | | | | | | |
computation assuming: | | | | | | | | | | | | | |
Exercise of stock options | | | 9,405 | | | 7,333 | | | 9,228 | | | 7,595 | |
Conversion of trust preferred securities | | | | | | 7,582 | | | | | | 7,582 | |
| | | | | | | | | | | | | |
Average common and common equivalent | | | | | | | | | | | | | |
shares outstanding | | | 193,842 | | | 177,202 | | | 191,914 | | | 176,724 | |
| | | | | | | | | | | | | |
Net income per common and common | | | | | | | | | | | | | |
equivalent share | | $ | 0.41 | | $ | 0.46 | | $ | 0.82 | | $ | 0.91 | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |