News Column

MUFG Americas Holdings Corporation (Formerly UnionBanCal Corporation) Reports Second Quarter Net Income of $249 Million

July 29, 2014

NEW YORK--(BUSINESS WIRE)-- MUFG Americas Holdings Corporation (the Company), parent company of San Francisco-based MUFG Union Bank, N.A. (the Bank), which was formerly named Union Bank, N.A., today reported second quarter 2014 results. Net income for the quarter was $249 million, up from $175 million for the prior quarter, and up from $142 million for the year-ago quarter.

Second Quarter Highlights:

  • Solid loan growth of $2.4 billion, or 3 percent, to $72.4 billion at June 30, 2014 compared with March 31, 2014.
  • Continued discipline in underwriting standards produced another solid quarter of strong credit quality with low nonperforming assets and charge-offs.
  • Effective July 1, 2014UnionBanCal Corporation was renamed MUFG Americas Holdings Corporation (MUAH) and Union Bank, N.A. changed its legal name to MUFG Union Bank, N.A. (MUB). In addition, the U.S. branch banking management and operations of the Bank of Tokyo-Mitsubishi UFJ Ltd. were integrated within MUB. The changes position the Bank to better leverage the strength and global reach of its parent company, Mitsubishi UFJ Financial Group, to provide a broad array of products and services to address our customers’ financial needs.
  • Effective July 1, 2014, Katsumi Hatao became Chief Executive Officer for the Americas and President and CEO of both MUFG Americas Holdings Corporation and MUFG Union Bank, N.A. Former CEO for the Americas, Masashi Oka, has been appointed Executive Chairman for MUFG Americas Holdings Corporation and MUFG Union Bank, N.A.

    Summary of Second Quarter Results

    Second Quarter Total Revenue

    For the second quarter 2014, total revenue (net interest income plus noninterest income) was $965 million, up $101 million compared with the first quarter 2014.

    Both net interest income and noninterest income increased 12 percent. Net interest income for the second quarter 2014 was $763 million, up $80 million, compared with the first quarter 2014. The increase in net interest income was largely due to higher interest income on our purchased credit-impaired (PCI) loan portfolio, mostly due to early payoffs of certain loans, as well as overall growth in loan volume, excluding PCI loans. Average total loans held for investment, excluding PCI loans, increased $2.0 billion, or 3 percent, compared with the first quarter 2014 largely due to growth in residential mortgages and commercial and industrial loans. The net interest margin was 3.15 percent, up 28 basis points from the prior quarter substantially due to higher yields in the PCI loan portfolio as described above. Excluding the impact of the PCI loan portfolio, the net interest margin would have been slightly higher primarily due to marginally higher yields on loans and lower costs of borrowed funds. Average total deposits increased $788 million, or 1 percent, during the quarter compared with the first quarter 2014, substantially due to growth in noninterest-bearing deposits.

    For the second quarter 2014, noninterest income was $202 million, up $21 million, or 12 percent, compared with the first quarter 2014, largely due to higher net gains on the sale of certain investments.

    Compared to the second quarter 2013, total revenue increased $92 million, with net interest income up 14 percent and noninterest income up less than 1 percent. Net interest income increased $91 million compared with the year-ago quarter substantially due to loan growth, as well as higher interest income on our PCI loan portfolio, which drove a 12 basis point increase in the net interest margin. Average total loans held for investment, excluding PCI loans, increased $7.9 billion, or 13 percent, compared with the second quarter 2013 due to organic loan growth and our PB Capital Corporation acquisition, which closed late in the second quarter of 2013. Average total deposits increased $5.9 billion compared with the second quarter of 2013, substantially due to organic growth, with average interest bearing deposits up $3.3 billion, or 7 percent, and average noninterest bearing deposits up $2.5 billion, or 10 percent.

    Second Quarter Noninterest Expense

    Noninterest expense for the second quarter 2014 was $649 million, down $11 million compared with the first quarter 2014. This decrease was substantially due to lower current quarter pension expense, lower employee benefit costs and a reversal of provision for losses on unfunded credit commitments (compared with a provision for losses in the prior quarter). Compared with the second quarter 2013, noninterest expense was down $53 million, or 8 percent. This decline was largely driven by lower current quarter merger and business integration costs and pension expense.

    Balance Sheet

    At June 30, 2014, the Company had total assets of $108.8 billion, up $1.6 billion compared with March 31, 2014, primarily reflecting loan growth. Excluding PCI loans, total loans increased 4 percent compared with the first quarter, reflecting growth in core customer segments within the commercial and industrial loan portfolio and continuing growth in residential mortgage lending in our geographic footprint, with credit quality attributes consistent with the existing portfolio.

    At June 30, 2014, total deposits were $81.6 billion, up $387 million compared with March 31, 2014. Core deposits at June 30, 2014 were $72.1 billion compared with $70.7 billion at March 31, 2014.

    Credit Quality

    Credit quality remained strong in the second quarter 2014 reflected by continued low levels of nonperforming assets and net charge-offs.

    Excluding PCI loans and FDIC covered OREO, nonperforming assets at the end of the quarter were $511 million, or 0.47 percent of total assets; compared with $467 million, or 0.44 percent of total assets, at March 31, 2014; and $521 million, or 0.52 percent of total assets at June 30, 2013.

    Excluding PCI loans and FDIC covered OREO, net charge-offs were $7 million for the second quarter of 2014 compared with net recoveries of $6 million for the first quarter 2014 and net charge-offs of $10 million for the second quarter 2013.

    In the second quarter of 2014, the overall provision for credit losses was $6 million compared with a provision of less than $1 million for the first quarter of 2014 and a provision reversal of $5 million for the second quarter of 2013. The allowance for credit losses as a percentage of total loans, excluding PCI loans, was 0.98 percent at June 30, 2014, compared with 1.02 percent at March 31, 2014, and 1.18 percent at June 30, 2013. The allowance for credit losses as a percentage of nonaccrual loans, excluding PCI loans, was 141.06 percent at June 30, 2014 compared with 156.05 percent at March 31, 2014 and 153.18 percent at June 30, 2013.

    Capital

    The Company’s stockholder’s equity was $14.8 billion at June 30, 2014 compared with $14.2 billion at December 31, 2013. The Company's Common equity tier 1, Tier 1 and Total risk-based capital ratios, calculated in accordance with the transition guidelines set forth in the U.S. Basel III regulatory capital rules, were 12.59 percent, 12.62 percent and 14.57 percent, respectively, at June 30, 2014. The tangible common equity ratio was 10.84 percent at June 30, 2014.

    The Company’s estimated Common equity tier 1 risk-based capital ratio, calculated using the standardized approach on a fully phased-in basis under the U.S. Basel III regulatory capital rules, was 11.63 percent at June 30, 2014.

    Non-GAAP Financial Measures

    This press release contains certain references to financial measures identified as excluding PCI loans, FDIC covered OREO, privatization transaction impact, foreclosed asset expense, other credit costs, (reversal of) provision for losses on unfunded credit commitments, productivity initiative costs and gains, low income housing credit (LIHC) investment amortization expense, expenses of the LIHC consolidated variable interest entities, merger and business integration costs , or intangible asset amortization, which are adjustments from comparable measures calculated and presented in accordance with accounting principles generally accepted in the United States of America (GAAP). These financial measures, as used herein, differ from financial measures reported under GAAP in that they exclude unusual or non-recurring charges, losses or credits. This press release identifies the specific items excluded from the comparable GAAP financial measure in the calculation of each non-GAAP financial measure. Management believes that financial presentations excluding the impact of these items provide useful supplemental information which is important to a proper understanding of the Company’s business results. This press release also includes additional capital ratios (Basel I Tier 1 common capital, the tangible common equity and the fully phased-in Basel III Common equity tier 1 capital ratios) to facilitate the understanding of the Company’s capital structure and for use in assessing and comparing the quality and composition of the Company's capital structure to other financial institutions. These presentations should not be viewed as a substitute for results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP financial measures presented by other companies.

    Headquartered in New York, MUFG Americas Holdings Corporation is a financial holding company and bank holding company with assets of $108.8 billion at June 30, 2014. Its principal subsidiary, MUFG Union Bank, N.A., provides an array of financial services to individuals, small businesses, middle-market companies, and major corporations. As of June 30, 2014, MUFG Union Bank, N.A. operated 422 branches, comprised primarily of retail banking branches in the West Coast states, along with branches in Texas, Illinois, New York and Georgia, as well as two international offices. MUFG Americas Holdings Corporation is a wholly owned subsidiary of The Bank of Tokyo-Mitsubishi UFJ, Ltd. which is a wholly owned subsidiary of Mitsubishi UFJ Financial Group, Inc., one of the world’s largest and most diversified financial groups. Visit www.unionbank.com for more information.

     
    MUFG Americas Holdings Corporation and Subsidiaries
    Financial Highlights (Unaudited)

    Exhibit 1

     
                  Percent Change to
    As of and for the Three Months Ended   June 30, 2014 from
    June 30,March 31,December 31,September 30,June 30,March 31,     June 30,
    (Dollars in millions)2014   2014   2013   2013  

    2013 (1)

      20142013
    Results of operations:
    Net interest income $ 763 $ 683 $ 706 $ 685 $ 672 12 % 14 %
    Noninterest income 202   181   190   234   201   12
    Total revenue 965 864 896 919 873 12 11
    Noninterest expense 649   660   689   689   702   (2 ) (8 )
    Pre-tax, pre-provision income (2) 316 204 207 230 171 55 85
    (Reversal of) provision for loan losses 9   (16 ) (23 ) (16 ) (3 ) (156 ) (400 )
    Income before income taxes and including
    noncontrolling interests 307 220 230 246 174 40 76
    Income tax expense 62   50   55   55   35   24 77
    Net income including noncontrolling interests 245 170 175 191 139 44 76
    Deduct: Net loss from noncontrolling interests 4   5   4   7   3   (20 ) 33
    Net income attributable to
    MUFG Americas Holdings Corporation (MUAH) $ 249   $ 175   $ 179   $ 198   $ 142   42 75
     
    Balance sheet (end of period):
    Total assets $ 108,820 $ 107,237 $ 105,894 $ 105,484 $ 102,279 1 6
    Total securities 22,847 23,192 22,326 22,318 24,415 (1 ) (6 )
    Total loans held for investment 72,369 69,933 68,312 67,170 65,843 3 10
    Core deposits (3) 72,058 70,665 69,155 68,334 65,533 2 10
    Total deposits 81,566 81,179 80,101 79,415 77,356 5
    Long-term debt 6,995 6,545 6,547 7,803 6,058 7 15
    MUAH Stockholder's equity 14,815 14,460 14,215 12,549 12,371 2 20
     
    Balance sheet (period average):
    Total assets $ 107,871 $ 106,491 $ 104,424 $ 101,534 $ 98,714 1 9
    Total securities 22,865 22,611 22,282 22,909 23,183 1 (1 )
    Total loans held for investment 71,104 69,293 67,619 66,608 63,673 3 12
    Earning assets 97,405 96,100 94,707 92,035 89,292 1 9
    Total deposits 81,221 80,433 79,747 77,434 75,350 1 8
    MUAH Stockholder's equity 14,657 14,390 12,604 12,210 12,599 2 16
     
    Performance ratios:
    Return on average assets (4) 0.92 % 0.66 % 0.68 % 0.78 % 0.58 %
    Return on average MUAH stockholder's equity (4) 6.80 4.87 5.66 6.50 4.53

    Return on average assets excluding the impact of privatization transaction and merger costs related to acquisitions (4) (5)

    0.97 0.72 0.75 0.81 0.66

    Return on average MUAH stockholder's equity excluding the impact of privatization transaction and merger costs related to acquisitions (4) (5)

    8.19 6.11 7.41 8.01 6.17
    Efficiency ratio (6) 67.23 76.38 76.89 75.01 80.37
    Adjusted efficiency ratio (7) 60.30 67.95 67.08 67.21 69.45
    Net interest margin (4) (8) 3.15 2.87 2.99 2.99 3.03
     
    Capital ratios:U.S. Basel III   U.S. Basel I
     
    Common equity tier 1 risk-based capital ratio(9) (10) 12.59 % 12.59 % n/a n/a n/a
    Tier 1 common capital ratio (9) (10) (11) (12) n/a n/a 12.34 % 11.10 % 11.47 %
    Tier 1 risk-based capital ratio (9) (10) (11) 12.62 12.62 12.41 11.17 11.55
    Total risk-based capital ratio (9) (10) (11) 14.57 14.75 14.61 13.11 13.63
    Tier 1 leverage ratio (9) (10) 11.35 11.26 11.27 10.22 10.36
    Tangible common equity ratio (13) 10.84 10.65 10.54 9.01 9.08

     

    Common equity tier 1 risk-based capital ratio (U.S. Basel III standardized approach; fully phased-in) (9) (14)

     

    11.63 11.42 11.14 n/a n/a
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Financial Highlights (Unaudited)
    Exhibit 2
     
        As of and for the Six Months Ended       Percent Change to
    June 30,     June 30,   June 30, 2014 from
    (Dollars in millions)2014  

    2013 (1)

      June 30, 2013  
    Results of operations:
    Net interest income $ 1,446 $ 1,325 9 %
    Noninterest income 383   452     (15 )
    Total revenue 1,829 1,777 3
    Noninterest expense 1,309   1,415     (7 )
    Pre-tax, pre-provision income (2) 520 362 44
    (Reversal of) provision for loan losses (7 ) (6

    )

     

    17
    Income before income taxes and including
    noncontrolling interests 527 368 43
    Income tax expense 112   85     32
    Net income including noncontrolling interests 415 283 47
    Deduct: Net loss from noncontrolling interests 9   7     29
    Net income attributable to MUAH $ 424   $ 290     46
     
    Balance sheet (end of period):
    Total assets $ 108,820 $ 102,279 6
    Total securities 22,847 24,415 (6 )
    Total loans held for investment 72,369 65,843 10
    Core deposits (3) 72,058 65,533 10
    Total deposits 81,566 77,356 5
    Long-term debt 6,995 6,058 15
    MUAH stockholder's equity 14,815 12,371 20
     
    Balance sheet (period average):
    Total assets $ 107,185 $ 97,687 10
    Total securities 22,739 22,507 1
    Total loans held for investment 70,203 62,122 13
    Earning assets 96,756 88,179 10
    Total deposits 80,829 74,807 8
    MUAH stockholder's equity 14,524 12,591 15
     
    Performance ratios:
    Return on average assets (4) 0.79 % 0.59

    %

     

    Return on average MUAH stockholder's equity (4) 5.84 4.61

    Return on average assets excluding the impact of privatization transaction and merger costs related to acquisitions (4) (5)

     

    0.84 0.69

    Return on average MUAH stockholders' equity excluding the impact of privatization transaction and merger costs related to acquisitions (4) (5)

     

    7.16 6.42
    Efficiency ratio (6) 71.56 79.59
    Adjusted efficiency ratio (7) 63.91 68.56
    Net interest margin (4) (8) 3.02 3.03
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Credit Quality (Unaudited)
    Exhibit 3
     
                            Percent Change to
    As of and for the Three Months EndedJune 30, 2014 from
    June 30,March 31,December 31,September 30,June 30,March 31,       June 30,
    (Dollars in millions)2014   2014   2013   2013   2013   2014     2013  
     
    Credit Data:

    (Reversal of) provision for loan losses, excluding purchased credit-impaired loans

    $ 9 $ (18 ) $ (22 ) $ (16 ) $ (3 ) 150

    %

     

    400 %

    (Reversal of) provision for purchased credit-impaired loan losses not subject to FDIC indemnification

    2 (1 ) (100 ) -
    (Reversal of) provision for losses on unfunded credit commitments (3 ) 16   2   1   (2 ) (119

    )

     

    (50 )
    Total (reversal of) provision for credit losses $ 6   $   $ (21 ) $ (15 ) $ (5 ) nm 220
     
    Net loans charged-off (recovered) $ 7 $ (6 ) $ 11 $ (1 ) $ 8 217 (13 )
    Nonperforming assets 547 506 499 574 589 8 (7 )

    Criticized loans held for investment (15)

    1,450 1,317 1,274 1,270 1,362 10 6
     
    Credit Ratios:
    Allowance for loan losses to:
    Total loans held for investment 0.77 % 0.80 % 0.83 % 0.91 % 0.95 %
    Nonaccrual loans 108.90 119.58 128.42 119.04 120.11

    Allowance for credit losses to (16):

    Total loans held for investment 0.97 1.01 1.02 1.10 1.16
    Nonaccrual loans 137.13 151.35 158.30 144.63 146.34

    Net loans charged-off (recovered) to average total loans held for investment (4)

    0.04 (0.04 ) 0.07 (0.01 ) 0.05

    Nonperforming assets to total loans held for investment and Other Real Estate Owned (OREO)

     

    0.75 0.72 0.74 0.85 0.89
    Nonperforming assets to total assets 0.50 0.47 0.48 0.54 0.58
    Nonaccrual loans to total loans held for investment 0.71 0.67 0.65 0.76 0.79
     
    Excluding purchased credit-impaired loans and FDIC covered OREO (17):
    Allowance for loan losses to:
    Total loans held for investment 0.78 % 0.80 % 0.84 % 0.92 % 0.97 %
    Nonaccrual loans 111.88 123.14 132.82 123.53 125.69
    Allowance for credit losses to (16):
    Total loans held for investment 0.98 1.02 1.04 1.12 1.18
    Nonaccrual loans 141.06 156.05 163.78 150.14 153.18

    Net loans charged-off (recovered) to average total loans held for investment (4)

    0.04 (0.04 ) 0.11 0.01 0.06
    Nonperforming assets to total loans held for investment and OREO 0.71 0.68 0.66 0.78 0.81
    Nonperforming assets to total assets 0.47 0.44 0.43 0.49 0.52
    Nonaccrual loans to total loans held for investment 0.69 0.65 0.63 0.75 0.77
     
    As of and for the Six Months EndedPercent Change
    June 30,June 30,to June 30, 2014
    (Dollars in millions)20142013from June 30, 2013
    Credit Data:

    (Reversal of) provision for loan losses, excluding purchased credit-impaired loans

    $ (9 ) $ (6 ) nm %

    (Reversal of) provision for purchased credit-impaired loan losses not subject to FDIC indemnification

    2 nm

    (Reversal of) provision for losses on unfunded credit commitments

    13   13  

    Total (reversal of) provision for credit losses

    $ 6   $ 7   (14

    )

     

     
    Net loans charged-off $ 1 $ 22 (95

    )

     

    Nonperforming assets

    547 589 (7

    )

     

    Credit Ratios:

    Net loans charged-off to average total loans held for investment (4)

    % 0.07 %
    Nonperforming assets to total assets 0.50 0.58
     
    Excluding purchased credit-impaired loans and FDIC covered OREO (17):
    Net loans charged-off to average total loans held for investment (4) % 0.07 %
    Nonperforming assets to total assets 0.47 0.52
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Consolidated Statements of Income (Unaudited)
    Exhibit 4
     
        For the Three Months Ended
    June 30,     March 31,     December 31,     September 30,     June 30,
    (Dollars in millions)2014   2014   2013   2013  

    2013 (1)

     
    Interest Income
    Loans $ 749 $ 667 $ 695 $ 668 $ 649
    Securities 115 115 115 118 118
    Other 3   5   6   2   2  
    Total interest income 867   787   816   788   769  
     
    Interest Expense
    Deposits 61 62 64 63 61
    Commercial paper and other short-term borrowings 2 1 1 2 1
    Long-term debt 41   41   45   38   35  
    Total interest expense 104   104   110   103   97  
     
    Net Interest Income 763 683 706 685 672
    (Reversal of) provision for loan losses 9   (16 ) (23 ) (16 ) (3 )
    Net interest income after (reversal of) provision for loan losses 754   699   729   701   675  
     
    Noninterest Income
    Service charges on deposit accounts 50 51 51 53 52
    Trust and investment management fees 26 26 28 34 38
    Trading account activities 14 16 20 15 21
    Securities gains, net 1 2 8 47 27
    Credit facility fees 31 28 28 31 26
    Merchant banking fees 27 24 25 29 23
    Brokerage commissions and fees 13 13 12 12 11
    Card processing fees, net 9 8 8 8 9
    Other, net 31   13   10   5   (6 )
    Total noninterest income 202   181   190   234   201  
     
    Noninterest Expense
    Salaries and employee benefits 378 388 406 391 413
    Net occupancy and equipment 75 71 70 77 84
    Professional and outside services 63 55 64 66 62
    Intangible asset amortization 13 13 16 16 17
    Regulatory assessments 16 15 14 20 20
    (Reversal of) provision for losses on unfunded credit commitments (3 ) 16 2 1 (2 )
    Other 107   102   117   118   108  
    Total noninterest expense 649   660   689   689   702  
     
    Income before income taxes and including

    noncontrolling interests

    307 220 230 246 174
    Income tax expense 62   50   55   55   35  
    Net Income including Noncontrolling Interests 245 170 175 191 139
    Deduct: Net loss from noncontrolling interests 4   5   4   7   3  
    Net Income attributable to MUAH $ 249   $ 175   $ 179   $ 198   $ 142  
     

    Refer to Exhibit 15 for footnote explanations.

     
    MUFG Americas Holdings Corporation and Subsidiaries
    Consolidated Statements of Income (Unaudited)
    Exhibit 5
     
        For the Six Months Ended
    (Dollars in millions)June 30, 2014      

    June 30, 2013(1)

     
    Interest Income
    Loans $ 1,416 $ 1,278
    Securities 230 236
    Other 8   5  
    Total interest income 1,654   1,519  
     
    Interest Expense
    Deposits 123 121
    Commercial paper and other short-term borrowings 3 2
    Long-term debt 82   71  
    Total interest expense 208   194  
     
    Net Interest Income 1,446 1,325
    (Reversal of) provision for loan losses (7 ) (6 )
    Net interest income after (reversal of) provision for loan losses 1,453   1,331  
     
    Noninterest Income
    Service charges on deposit accounts 101 105
    Trust and investment management fees 52 73
    Trading account activities 30 26
    Securities gains, net 3 123
    Credit facility fees 59 52
    Merchant banking fees 51 39
    Brokerage commissions and fees 26 22
    Card processing fees, net 17 18
    Other, net 44   (6 )
    Total noninterest income 383   452  
     
    Noninterest Expense
    Salaries and employee benefits 766 834
    Net occupancy and equipment 146 159
    Professional and outside services 118 120
    Intangible asset amortization 26 33
    Regulatory assessments 31 40
    (Reversal of) provision for losses on unfunded credit commitments 13 13
    Other 209   216  
    Total noninterest expense 1,309   1,415  
     
    Income before income taxes and including
    noncontrolling interests 527 368
    Income tax expense 112   85  
    Net Income including Noncontrolling Interests 415 283
    Deduct: Net loss from noncontrolling interests 9   7  
    Net Income attributable to MUAH $ 424   $ 290  
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Consolidated Balance Sheets (Unaudited)
    Exhibit 6
     
        June 30,     March 31,     December     September     June 30,
    (Dollars in millions except for per share amount)2014   2014   31, 2013   30, 2013  

    2013 (1)

     
    Assets
    Cash and due from banks $ 1,911 $ 1,792 $ 1,863 $ 1,719 $ 1,405
    Interest bearing deposits in banks 2,353 2,883 4,329 5,471 1,899
    Federal funds sold and securities purchased under resale agreements 65   32   11   122   50  
    Total cash and cash equivalents 4,329 4,707 6,203 7,312 3,354
    Trading account assets (includes $25 at June 30, 2014, $9 at March
    31, 2014; $8 at December 31, 2013; $13 at September 30, 2013;
    and $4 at June 30, 2013 of assets pledged as collateral) 941 841 851 776 844
    Securities available for sale 14,670 15,366 15,817 16,872 23,510
    Securities held to maturity (Fair value: June 30, 2014, $8,251;
    March 31, 2014, $7,810; December 31, 2013, $6,439; September 30,
    2013, $5,450; and June 30, 2013, $891) 8,177 7,826 6,509 5,446 905
    Loans held for investment 72,369 69,933 68,312 67,170 65,843
    Allowance for loan losses (559 ) (557 ) (568 ) (608 ) (625 )
    Loans held for investment, net 71,810 69,376 67,744 66,562 65,218
    Premises and equipment, net 632 641 688 685 699
    Goodwill 3,227 3,227 3,228 3,168 3,186
    Other assets 5,034   5,253   4,854   4,663   4,563  
    Total assets $ 108,820   $ 107,237   $ 105,894   $ 105,484   $ 102,279  
     
    Liabilities
    Deposits:
    Noninterest bearing $ 27,446 $ 26,881 $ 26,495 $ 26,126 $ 25,655
    Interest bearing 54,120   54,298   53,606   53,289   51,701  
    Total deposits 81,566 81,179 80,101 79,415 77,356
    Commercial paper and other short-term borrowings 2,870 2,660 2,563 3,078 3,792
    Long-term debt 6,995 6,545 6,547 7,803 6,058
    Trading account liabilities 664 531 540 614 566
    Other liabilities 1,666   1,611   1,675   1,767   1,866  
    Total liabilities 93,761   92,526   91,426   92,677   89,638  
     
    Equity
    MUAH Stockholder's Equity:
    Common stock, par value $1 per share:
    Authorized 300,000,000 shares; 136,330,830 shares issued and
    outstanding as of June 30, 2014, March 31, 2014,
    December 31, 2013, September 30, 2013, and June 30, 2013 136 136 136 136 136
    Additional paid-in capital 7,184 7,196 7,191 5,985 5,979
    Retained earnings 7,936 7,687 7,512 7,333 7,135
    Accumulated other comprehensive loss (441 ) (559 ) (624 ) (905 ) (879 )
    Total MUAH stockholder's equity 14,815 14,460 14,215 12,549 12,371
    Noncontrolling interests 244   251   253   258   270  
    Total equity 15,059   14,711   14,468   12,807   12,641  
    Total liabilities and equity $ 108,820   $ 107,237   $ 105,894   $ 105,484   $ 102,279  
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Net Interest Income (Unaudited)
    Exhibit 7
     
        For the Three Months Ended
    June 30, 2014     March 31, 2014
        Interest     Average     Interest     Average
    AverageIncome/Yield/AverageIncome/Yield/
    (Dollars in millions)Balance   Expense (8)Rate (4)(8)Balance   Expense (8)Rate (4)(8)
    Assets
    Loans held for investment: (18)
    Commercial and industrial $ 24,421 $ 202 3.33 % $ 23,969 $ 198 3.34 %
    Commercial mortgage 13,529 124 3.66 13,230 119 3.61
    Construction 1,146 10 3.24 946 8 3.67
    Lease financing 840 14 6.74 849 11 5.41
    Residential mortgage 27,063 247 3.66 25,990 238 3.66
    Home equity and other consumer loans 3,191   32 4.04 3,233   32 3.99
    Loans, before purchased credit-impaired loans 70,190 629 3.59 68,217 606 3.58
    Purchased credit-impaired loans 914   120 52.45 1,076   61 22.90
    Total loans held for investment 71,104 749 4.22 69,293 667 3.88
    Securities 22,865 120 2.10 22,611 120 2.12
    Interest bearing deposits in banks 2,878 2 0.25 3,565 2 0.25

    Federal funds sold and securities purchased under resale agreements

     

    102 0.02 131 0.18
    Trading account assets 194 1 1.04 267 2 3.08
    Other earning assets 262   0.83 233   1 1.40
    Total earning assets 97,405 872 3.58 96,100 792 3.31
    Allowance for loan losses (561 ) (577 )
    Cash and due from banks 1,450 1,499
    Premises and equipment, net 642 645
    Other assets 8,935   8,824  
    Total assets $ 107,871   $ 106,491  
    Liabilities
    Interest bearing deposits:
    Transaction and money market accounts $ 37,646 35 0.38 $ 37,519 36 0.38
    Savings 5,590 1 0.09 5,572 1 0.11
    Time 10,761   25 0.91 11,214   25 0.92
    Total interest bearing deposits 53,997   61 0.45 54,305   62 0.47
    Commercial paper and other short-term borrowings (19) 2,521 2 0.20 2,632 1 0.21
    Long-term debt 6,923   41 2.39 6,546   41 2.47
    Total borrowed funds 9,444   43 1.80 9,178   42 1.82
    Total interest bearing liabilities 63,441 104 0.65 63,483 104 0.66
    Noninterest bearing deposits 27,224 26,128
    Other liabilities 2,298   2,237  
    Total liabilities 92,963 91,848
    Equity
    MUAH Stockholder's equity 14,657 14,390
    Noncontrolling interests 251   253  
    Total equity 14,908   14,643  
    Total liabilities and equity $ 107,871   $ 106,491  
     
    Net interest income/spread (taxable-equivalent basis) 768 2.93 % 688 2.65 %
    Impact of noninterest bearing deposits 0.19 0.19
    Impact of other noninterest bearing sources 0.03 0.03
    Net interest margin 3.15 2.87
    Less: taxable-equivalent adjustment 5 5
    Net interest income $ 763 $ 683

     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Net Interest Income (Unaudited)
    Exhibit 8
     
        For the Three Months Ended
    June 30, 2014     June 30, 2013
        Interest     Average     Interest     Average
    AverageIncome/Yield/AverageIncome/Yield/
    (Dollars in millions)Balance   Expense (8)Rate (4)(8)Balance   Expense (1)(8)Rate (1)(4)(8)
    Assets
    Loans held for investment: (18)
    Commercial and industrial $ 24,421 $ 202 3.33 % $ 21,701 $ 185 3.42 %
    Commercial mortgage 13,529 124 3.66 11,851 112 3.79
    Construction 1,146 10 3.24 800 7 3.30
    Lease financing 840 14 6.74 1,056 9 3.53
    Residential mortgage 27,063 247 3.66 23,428 220 3.77
    Home equity and other consumer loans 3,191   32 4.04 3,500   33 3.85
    Loans, before purchased credit-impaired loans 70,190 629 3.59 62,336 566 3.64
    Purchased credit-impaired loans 914   120 52.45 1,337   83 24.69
    Total loans held for investment 71,104 749 4.22 63,673 649 4.08
    Securities 22,865 120 2.10 23,183 121 2.11
    Interest bearing deposits in banks 2,878 2 0.25 1,923 1 0.25

    Federal funds sold and securities purchased under resale agreements

     

    102 0.02 123 0.16
    Trading account assets 194 1 1.04 162 0.36
    Other earning assets 262   0.83 228   1 0.53
    Total earning assets 97,405 872 3.58 89,292 772 3.47
    Allowance for loan losses (561 ) (642 )
    Cash and due from banks 1,450 1,355
    Premises and equipment, net 642 704
    Other assets 8,935   8,005  
    Total assets $ 107,871   $ 98,714  
    Liabilities
    Interest bearing deposits:
    Transaction and money market accounts $ 37,646 35 0.38 $ 32,296 26 0.32
    Savings 5,590 1 0.09 5,666 2 0.13
    Time 10,761   25 0.91 12,710   33 1.06
    Total interest bearing deposits 53,997   61 0.45 50,672   61 0.49
    Commercial paper and other short-term borrowings (19) 2,521 2 0.20 3,224 1 0.18
    Long-term debt 6,923   41 2.39 5,326   35 2.64
    Total borrowed funds 9,444   43 1.80 8,550   36 1.71
    Total interest bearing liabilities 63,441 104 0.65 59,222 97 0.66
    Noninterest bearing deposits 27,224 24,678
    Other liabilities 2,298   1,945  
    Total liabilities 92,963 85,845
    Equity
    MUAH Stockholder's equity 14,657 12,599
    Noncontrolling interests 251   270  
    Total equity 14,908   12,869  
    Total liabilities and equity $ 107,871   $ 98,714  
     
    Net interest income/spread (taxable-equivalent basis) 768 2.93 % 675 2.81 %
    Impact of noninterest bearing deposits 0.19 0.19
    Impact of other noninterest bearing sources 0.03 0.03
    Net interest margin 3.15 3.03
    Less: taxable-equivalent adjustment 5 3
    Net interest income $ 763 $ 672
     

    Refer to Exhibit 15 for footnote explanations.

     
    MUFG Americas Holdings Corporation and Subsidiaries
    Net Interest Income (Unaudited)
    Exhibit 9
     
        For the Six Months Ended
    June 30, 2014     June 30, 2013
        Interest     Average     Interest     Average
    AverageIncome/Yield/AverageIncome/Yield/
    (Dollars in millions)Balance   Expense (8)Rate (4)(8)Balance   Expense (1)(8)Rate (1)(4)(8)
    Assets
    Loans held for investment: (18)
    Commercial and industrial $ 24,196 $ 400 3.34 % $ 21,522 $ 362 3.39 %
    Commercial mortgage 13,380 243 3.63 10,880 213 3.93
    Construction 1,047 18 3.43 725 15 4.15
    Lease financing 845 25 6.07 1,059 16 3.01
    Residential mortgage 26,529 485 3.66 23,145 442 3.82
    Home equity and other consumer loans 3,212   64 4.01 3,551   67 3.84

    Loans, before purchased credit-impaired loans

    69,209 1,235 3.58 60,882 1,115 3.68
    Purchased credit-impaired loans 994   181 36.49 1,240   163 26.36
    Total loans held for investment 70,203 1,416 4.05 62,122 1,278 4.13
    Securities 22,739 240 2.11 22,507 243 2.16
    Interest bearing deposits in banks 3,219 4 0.25 2,986 4 0.25

    Federal funds sold and securities purchased under resale agreements

    116 0.11 147 0.18
    Trading account assets 231 3 2.21 156 0.33
    Other earning assets 248   1 1.10 261   1 0.46
    Total earning assets 96,756 1,664 3.45 88,179 1,526 3.47
    Allowance for loan losses (569 ) (647 )
    Cash and due from banks 1,475 1,377
    Premises and equipment, net 643 704
    Other assets 8,880   8,074  
    Total assets $ 107,185   $ 97,687  
    Liabilities
    Interest bearing deposits:
    Transaction and money market accounts 37,583 71 0.38 32,002 48 0.30
    Savings 5,581 2 0.10 5,760 4 0.13
    Time 10,986   50 0.92 12,514   69 1.11
    Total interest bearing deposits 54,150   123 0.46 50,276   121 0.49
    Commercial paper and other short-term borrowings (19) 2,576 3 0.21 2,534 2 0.19
    Long-term debt 6,736   82 2.43 5,366   71 2.66
    Total borrowed funds 9,312   85 1.82 7,900   73 1.86
    Total interest bearing liabilities 63,462   208 0.66 58,176   194 0.67
    Noninterest bearing deposits 26,679 24,531
    Other liabilities 2,268   2,122  
    Total liabilities 92,409 84,829
    Equity
    MUAH Stockholder's equity 14,524 12,591
    Noncontrolling interests 252   267  
    Total equity 14,776   12,858
    Total liabilities and equity $ 107,185   $ 97,687  
     
    Net interest income/spread (taxable-equivalent basis) 1,456 2.79 % 1,332 2.80 %
    Impact of noninterest bearing deposits 0.19 0.20
    Impact of other noninterest bearing sources 0.04 0.03
    Net interest margin 3.02 3.03
    Less: taxable-equivalent adjustment 10 7
    Net interest income $ 1,446 $ 1,325

     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Loans and Nonperforming Assets (Unaudited)
    Exhibit 10
     
        June 30,     March 31,     December 31,     September 30,     June 30,
    (Dollars in millions)20142014201320132013
     
    Loans held for investment (period end)
    Loans held for investment:
    Commercial and industrial $ 25,162 $ 23,654 $ 23,528 $ 23,125 $ 22,266
    Commercial mortgage 13,549 13,568 13,092 12,905 13,008
    Construction 1,248 1,019 905 855 808
    Lease financing 829 845 854 972 984
    Total commercial portfolio 40,788 39,086 38,379 37,857 37,066
     
    Residential mortgage 27,619 26,602 25,547 24,714 23,835
    Home equity and other consumer loans 3,178 3,194 3,280 3,336 3,456
    Total consumer portfolio 30,797 29,796 28,827 28,050 27,291
    Loans held for investment, before purchased credit-impaired loans 71,585 68,882 67,206 65,907 64,357
    Purchased credit-impaired loans 784 1,051 1,106 1,263 1,486
     
    Total loans held for investment $ 72,369 $ 69,933 $ 68,312 $ 67,170 $ 65,843
     
    Nonperforming Assets (period end)
    Nonaccrual loans:
    Commercial and industrial $ 161 $ 89 $ 44 $ 62 $ 69
    Commercial mortgage 47 46 51 88 62
    Total commercial portfolio 208 135 95 150 131
     
    Residential mortgage 243 266 286 293 315
    Home equity and other consumer loans 46 49 46 48 50
    Total consumer portfolio 289 315 332 341 365
     
    Nonaccrual loans, before purchased credit-impaired loans 497 450 427 491 496
    Purchased credit-impaired loans 17 16 15 20 24
    Total nonaccrual loans 514 466 442 511 520
     
    OREO 14 17 20 22 25
    FDIC covered OREO 19 23 37 41 44
     
    Total nonperforming assets $ 547 $ 506 $ 499 $ 574 $ 589
     

    Total nonperforming assets, excluding purchased credit-impaired loans and FDIC covered OREO

    $ 511 $ 467 $ 447 $ 513 $ 521
     

    Loans 90 days or more past due and still accruing (20)

    $ 11 $ 4 $ 5 $ 8 $ 7

     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Allowance for Credit Losses (Unaudited)
    Exhibit 11
     
        As of and for the Three Months Ended
    June 30,   March 31,     December 31,     September 30,     June 30,
    (Dollars in millions)2014   2014   2013   2013   2013  
     
    Analysis of Allowance for Credit Losses
    Balance, beginning of period $ 557 $ 568 $ 608 $ 625 $ 638

    (Reversal of) provision for loan losses, excluding purchased credit-impaired loans

    9 (18 ) (22 ) (16 ) (3 )

    (Reversal of) provision for purchased credit-impaired loan losses not subject to FDIC indemnification

    2 (1 )

    Increase/(decrease) in allowance covered by FDIC indemnification

    (6 ) (2 ) (2 )
    Other (1 )
    Loans charged off:
    Commercial and industrial (6 ) (5 ) (18 ) (6 ) (11 )
    Commercial mortgage (2 ) (1 ) (2 ) (2 ) (1 )
    Construction       (1 )  
    Total commercial portfolio (8 ) (6 ) (20 ) (9 ) (12 )
    Residential mortgage (2 ) (1 ) (1 ) (2 ) (3 )
    Home equity and other consumer loans (2 ) (2 ) (4 ) (2 ) (5 )
    Total consumer portfolio (4 ) (3 ) (5 ) (4 ) (8 )
    Total loans charged-off (12 ) (9 ) (25 ) (13 ) (20 )
    Recoveries of loans previously charged-off:
    Commercial and industrial 3 11 6 5 7
    Commercial mortgage 1 4 2
    Construction 3 1
    Lease financing     1      
    Total commercial portfolio 4 14 7 10 9
    Home equity and other consumer loans 1   1     2   1  
    Total consumer portfolio 1   1     2   1  
    Purchased credit-impaired loans       2   2  

    Total recoveries of loans previously charged-off

    5   15   14   14   12  
    Net loans recovered (charged-off) (7 ) 6   (11 ) 1   (8 )
     
    Ending balance of allowance for loan losses 559 557 568 608 625

    Allowance for losses on unfunded credit commitments

    145   148   132   131   136  
    Total allowance for credit losses $ 704   $ 705   $ 700   $ 739   $ 761  
     
    Components of allowance for loan losses and credit losses:

    Allowance for loan losses, excluding allowance on purchased credit-impaired loans

    $ 556 $ 554 $ 567 $ 607 $ 624

    Allowance for loan losses on purchased credit-impaired loans

    3   3   1   1   1  
    Total allowance for loan losses $ 559   $ 557   $ 568   $ 608   $ 625  
     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Securities (Unaudited)
    Exhibit 12
     
    Securities Available for Sale
     
        June 30, 2014       March 31, 2014       Fair Value     Fair Value
    Amortized       Fair   Amortized       Fair   Change from% Change from
    (Dollars in millions)Cost   Value   Cost   Value   March 31, 2014   March 31, 2014  
    Asset Liability Management securities:
    U.S. government-sponsored agencies $ $ $ 72 $ 72 $ (72 ) (100 )%
    Residential mortgage-backed securities:
    U.S. government agency and government-sponsored agencies 8,281 8,157 8,754 8,529 (372 ) (4 )
    Privately issued 188 191 207 210 (19 ) (9 )
    Privately issued - commercial mortgage-backed securities 1,824 1,813 1,876 1,830 (17 ) (1 )
    Collateralized loan obligations 2,543 2,534 2,642 2,642 (108 ) (4 )
    Asset-backed and other 18   19   24   25   (6 ) (24 )
    Asset Liability Management securities 12,854 12,714 13,575 13,308 (594 ) (4 )
    Other debt securities:
    Direct bank purchase bonds 1,888 1,897 1,986 1,987 (90 ) (5 )
    Other 54 52 67 63 (11 ) (17 )
    Equity securities 6   7   7   8   (1 ) (13 )
    Total securities available for sale $ 14,802   $ 14,670   $ 15,635   $ 15,366   $ (696 ) (5 )
     
    Securities Held to Maturity
     
    June 30, 2014   March 31, 2014   Carrying AmountCarrying Amount
    CarryingFairCarryingFairChange from% Change from
    (Dollars in millions)

    Amount (21)

      Value   Amount (21)   Value   March 31, 2014   March 31, 2014  

    U.S. government agency and government-sponsored agencies - residential mortgage-backed securities

    $ 5,669 $ 5,698 $ 5,466 $ 5,443 $ 203 4 %

    U.S. government agency and government-sponsored agencies - commercial mortgage-backed securities

    1,749 1,792 1,751 1,762 (2 )
    U.S. Treasury 484 486 484 481

    U.S. government-sponsored agencies

    275   275   125   124   150   120
    Total securities held to maturity $ 8,177   $ 8,251   $ 7,826   $ 7,810   $ 351   4
     

    Refer to Exhibit 15 for footnote explanations.

     
     
    MUFG Americas Holdings Corporation and Subsidiaries
    Reconciliation of Non-GAAP Measures (Unaudited)
    Exhibit 13
     

    The following table presents a reconciliation between certain Generally Accepted Accounting Principles (GAAP) amounts and specific non-GAAP measures as used to compute selected non-GAAP financial ratios.

     
        As of and for the Three Months Ended
    June 30,     March 31,     December 31,     September 30,     June 30,
    (Dollars in millions)2014   2014   2013   2013  

    2013 (1)

     
    Net income attributable to MUAH $ 249 $ 175 $ 179 $ 198 $ 142
    Net adjustments for merger costs related to acquisitions, net of tax 15 11 12 15 27
    Net adjustments for privatization transaction, net of tax (9 ) 1   2   (14 ) (8

    )

     

    Net income attributable to MUAH, excluding impact of
    privatization transaction and merger costs related to acquisitions $ 255   $ 187   $ 193   $ 199   $ 161    
     
    Average total assets $ 107,871 $ 106,491 $ 104,424 $ 101,534 $ 98,714
    Less: Net adjustments related to privatization transaction 2,260   2,272   2,297   2,309   2,318    
    Average total assets, excluding impact of privatization transaction $ 105,611   $ 104,219   $ 102,127   $ 99,225   $ 96,396    
    Return on average assets (4) 0.92 % 0.66 % 0.68 % 0.78 % 0.58

    %

     

    Return on average assets, excluding impact of privatization
    transaction and merger costs related to acquisitions (4) (5) 0.97 0.72 0.75 0.81 0.66
     
    Average MUAH stockholder's equity $ 14,657 $ 14,390 $ 12,604 $ 12,210 $ 12,599
    Less: Adjustments for merger costs related to acquisitions (132 ) (118 ) (105 ) (93 ) (64

    )

     

    Less: Net adjustments for privatization transaction 2,297   2,302   2,306   2,319   2,337    
    Average MUAH stockholder's equity, excluding impact of privatization
    transaction and merger costs related to acquisitions $ 12,492   $ 12,206   $ 10,403   $ 9,984   $ 10,326    
    Return on average MUAH stockholder's equity (4) 6.80 % 4.87 % 5.66 % 6.50 % 4.53 %
    Return on average MUAH stockholder's equity, excluding impact of
    privatization transaction and merger costs related to acquisitions (4) (5) 8.19 6.11 7.41 8.01 6.17
     
    Noninterest expense $ 649 $ 660 $ 689 $ 689 $ 702
    Less: Foreclosed asset expense and other credit costs 1 2 (2 ) (3

    )

     

    Less: (Reversal of) provision for losses on unfunded credit commitments (3 ) 16 2 1 (2

    )

     

    Less: Productivity initiative costs 4 1 20 14 13
    Less: Low income housing credit (LIHC) investment amortization expense 20 20 24 17 20
    Less: Expenses of the LIHC consolidated VIEs 8 8 6 11 6
    Less: Merger and business integration costs 25 17 25 25 44
    Less: Net adjustments related to privatization transaction 10 10 14 13 14
    Less: Intangible asset amortization 3   3   3   3   4    
    Noninterest expense, as adjusted (a) $ 581   $ 585   $ 593   $ 607   $ 606    
     
    Total revenue $ 965 $ 864 $ 896 $ 919 $ 873
    Add: Net interest income taxable-equivalent adjustment 5 5 4 4 3
    Less: Productivity initiative gains 6 11
    Less: Accretion related to privatization-related fair value adjustments 9 6 8 8 3
    Less: Other credit costs (2 ) 2   1   1   2    
    Total revenue, as adjusted (b) $ 963   $ 861   $ 885   $ 903   $ 871    
    Adjusted efficiency ratio (a)/(b) (7) 60.30 % 67.95 % 67.08 % 67.21 % 69.45 %
     
    Total MUAH stockholder's equity $ 14,815 $ 14,460 $ 14,215 $ 12,549 $ 12,371
    Less: Goodwill 3,227 3,227 3,228 3,168 3,186
    Less: Intangible assets, except mortgage servicing rights (MSRs) 262 275 288 287 321
    Less: Deferred tax liabilities related to goodwill and intangible assets (99 ) (102 ) (105 ) (110 ) (118

    )

     

    Tangible common equity (c) $ 11,425   $ 11,060   $ 10,804   $ 9,204   $ 8,982    
    Total assets $ 108,820 $ 107,237 $ 105,894 $ 105,484 $ 102,279
    Less: Goodwill 3,227 3,227 3,228 3,168 3,186
    Less: Intangible assets, except MSRs 262 275 288 287 321
    Less: Deferred tax liabilities related to goodwill and intangible assets (99 ) (102 ) (105 ) (110 ) (118

    )

     

    Tangible assets (d) $ 105,430   $ 103,837   $ 102,483   $ 102,139   $ 98,890    
    Tangible common equity ratio (c)/(d) (13) 10.84 % 10.65 % 10.54 % 9.01 % 9.08 %
     
    Tier 1 capital, determined in accordance with U.S. Basel I regulatory requirements n/a n/a $ 11,471 $ 10,153 $ 9,931
    Less: Junior subordinated debt payable to trusts n/a   n/a   66   66   66    
    Basel I Tier 1 common capital (e) n/a n/a $ 11,405 $ 10,087 $ 9,865
    Common equity tier 1 capital under U.S. Basel III (transitional) $ 11,900 $ 11,640 n/a n/a n/a
    Accumulated other comprehensive loss related to securities available for
    sale and pension and other benefits (10) (377 ) (449 ) (522 ) n/a n/a
    Other (10) (130 ) (138 ) (95 ) n/a   n/a    

     

    Common equity tier 1 capital estimated under U.S. Basel III (standardized approach; fully phased-in) (f)

    $ 11,393   $ 11,053   $ 10,788   n/a   n/a    
    Risk-weighted assets, determined in accordance with regulatory requirements (g) (10) $ 94,552 $ 92,476 $ 92,410 $ 90,900 $ 85,979
    Add: Adjustments (10) 3,407 4,293 4,444 n/a n/a

     

       

    Total risk-weighted assets, estimated under U.S. Basel III (standardized approach; fully phased-in) (h)

    $ 97,959   $ 96,769   $ 96,854   n/a   n/a    
    Common equity tier 1 risk-based capital ratio (f)/(h) (9) (14) 11.63 % 11.42 % 11.14 % n/a n/a

    Tier 1 common capital ratio (e)/(g) (9) (10) (11) (12)

    n/a n/a 12.34 % 11.10 % 11.47 %

    Refer to Exhibit 15 for footnote explanations.

     

     
    MUFG Americas Holdings Corporation and Subsidiaries
    Reconciliation of Non-GAAP Measures (Unaudited)
    Exhibit 14
     

    The following table presents a reconciliation between certain Generally Accepted Accounting Principles (GAAP) amounts and specific non-GAAP measures as used to compute selected non-GAAP financial ratios.

     
        For the Six Months Ended
    June 30,     June 30,
    (Dollars in millions)2014  

    2013 (1)

     

     
    Net income attributable to MUAH $ 424 $ 290
    Net adjustments for merger costs related to acquisitions, net of tax 26 51
    Net adjustments for privatization transaction, net of tax (8 ) (9 )  
    Net income attributable to MUAH, excluding impact of
    privatization transaction and merger costs related to acquisitions $ 442   $ 332  
     
    Average total assets $ 107,185 $ 97,687
    Less: Net adjustments related to privatization transaction 2,266   2,324  
    Average total assets, excluding impact of privatization transaction $ 104,919   $ 95,363  
    Return on average assets (4) 0.79 % 0.59 %
    Return on average assets, excluding impact of privatization
    transaction and merger costs related to acquisitions (4) (5) 0.84 0.69
     
    Average MUAH stockholder's equity $ 14,524 $ 12,591
    Less: Adjustments for merger costs related to acquisitions (125 ) (80 )
    Less: Net adjustments for privatization transaction 2,299   2,345  
    Average MUAH stockholder's equity, excluding impact of privatization
    transaction and merger costs related to acquisitions $ 12,350   $ 10,326  
    Return on average MUAH stockholder's equity (4) 5.84 % 4.61 %
    Return on average MUAH stockholder's equity, excluding impact of
    privatization transaction and merger costs related to acquisitions (4) (5) 7.16 6.42
     
    Noninterest expense $ 1,309 $ 1,415
    Less: Foreclosed asset expense and other credit costs (4 )
    Less: (Reversal of) provision for losses on unfunded credit commitments 13 13
    Less: Productivity initiative costs 5 17
    Less: Low income housing credit (LIHC) investment amortization expense 40 35
    Less: Expenses of the LIHC consolidated VIEs 16 12
    Less: Merger and business integration costs 42 84
    Less: Net adjustments related to privatization transaction 20 28
    Less: Intangible asset amortization 7   7  
    Noninterest expense, as adjusted (a) $ 1,166   $ 1,223  
     
    Total revenue $ 1,829 $ 1,777
    Add: Net interest income taxable-equivalent adjustment 10 7
    Less: Accretion related to privatization-related fair value adjustments 16 8
    Less: Other credit costs 1   (7 )  
    Total revenue, as adjusted (b) $ 1,822   $ 1,783  
    Adjusted efficiency ratio (a)/(b) (7) 63.91 % 68.56 %  
     

    Refer to Exhibit 15 for footnote explanations.

     
     

    MUFG Americas Holdings Corporation and Subsidiaries

    Footnotes

    Exhibit 15

     
    (1)     During the third quarter of 2013, the Company corrected prior period errors related to the recognition of income and expense associated with market-linked certificates of deposits. The Company concluded that these errors were not material to the periods in which the corrections were made.
    (2) Pre-tax, pre-provision income is total revenue less noninterest expense. Management believes that this is a useful financial measure because it enables investors and others to assess the Company's ability to generate capital to cover loan losses through a credit cycle.
    (3) Core deposits exclude brokered deposits, foreign time deposits and domestic time deposits greater than $250,000.
    (4) Annualized.
    (5) These ratios exclude the impact of the privatization transaction and merger costs related to acquisitions. Management believes that these ratios provide useful supplemental information regarding the Company's business results. Please refer to Exhibits 13 and 14 for reconciliations between certain GAAP amounts and these non-GAAP measures.
    (6) The efficiency ratio is total noninterest expense as a percentage of total revenue (net interest income and noninterest income).
    (7) The adjusted efficiency ratio, a non-GAAP financial measure, is adjusted noninterest expense (noninterest expense excluding foreclosed asset expense and other credit costs, (reversal of) provision for losses on unfunded credit commitments, certain costs related to productivity initiatives, low income housing credit (LIHC) investment amortization expense, expenses of the LIHC consolidated variable interest entities, merger and business integration costs, privatization-related expenses, and intangible asset amortization) as a percentage of adjusted total revenue (net interest income (taxable-equivalent basis) and noninterest income), excluding the impact of gains from productivity initiatives related to the sale of certain business units and premises, accretion related to privatization-related fair value adjustments, and other credit costs. Management discloses the adjusted efficiency ratio as a measure of the efficiency of our operations, focusing on those costs most relevant to our business activities. Please refer to Exhibits 13 and 14 for reconciliations between certain GAAP amounts and these non-GAAP measures.
    (8) Yields, interest income and net interest margin are presented on a taxable-equivalent basis using the federal statutory tax rate of 35 percent.
    (9) Estimated as of June 30, 2014.
    (10) The capital ratios displayed as of June 30, 2014 and March 31, 2014 are calculated in accordance with the transition guidelines set forth in the U.S. federal banking agencies' revised capital framework for implementing the final U.S. Basel III regulatory capital rules. The capital ratios as of and prior to December 31, 2013 are calculated under Basel I rules.
    (11) Effective September 30, 2013, the Company updated the methodologies applied to the calculation of its regulatory capital ratios as the result of regulatory correspondence, which clarified the treatment of certain off-balance sheet credit exposures. If the Company had applied the new methodology on a retrospective basis, the Tier 1 risk-based capital ratio would have been 11.04% as of June 30, 2013; the Total risk-based capital ratio would have been 13.03% as of June 30, 2013; and the Tier 1 common capital ratio would have been 10.97% as of June 30, 2013.
    (12) The Tier 1 common capital ratio is the ratio, calculated under Basel I rules, of Tier 1 capital, less qualifying trust preferred securities, to risk-weighted assets. The Tier 1 common capital ratio, a non-GAAP financial measure, facilitates the understanding of the Company's capital structure and is used to assess and compare the quality and composition of the Company's capital structure to other financial institutions. Please refer to Exhibit 13 for a reconciliation between certain GAAP amounts and these non-GAAP measures.
    (13) The tangible common equity ratio, a non-GAAP financial measure, is calculated as tangible common equity divided by tangible assets. The methodology for determining tangible common equity may differ among companies. The tangible common equity ratio facilitates the understanding of the Company's capital structure and is used to assess and compare the quality and composition of the Company's capital structure to other financial institutions. Please refer to Exhibit 13 for a reconciliation between certain GAAP amounts and these non-GAAP measures.
    (14) Common equity tier 1 risk-based capital is a non-GAAP financial measure that is used by investors, analysts and bank regulatory agencies to assess the capital position of financial services companies as if the U.S. Basel III rules (standardized approach on a fully phased-in basis, which includes accumulated other comprehensive loss elements as prescribed by the U.S. Basel III rules) were effective at December 31, 2013. Management reviews common equity tier 1 risk-based capital along with other measures of capital as part of its financial analyses and has included this non-GAAP financial information, and the corresponding reconciliation from Tier 1 capital determined in accordance with Basel I regulatory requirements, because of current interest in such information on the part of market participants. Please refer to Exhibit 13 for a reconciliation between certain GAAP amounts and these non-GAAP measures.
    (15) Criticized loans held for investment reflects loans in the commercial portfolio segment that are monitored for credit quality based on internal ratings. Amounts exclude small business loans, which are monitored by business credit score and delinquency status.
    (16) The allowance for credit losses ratios include the allowances for loan losses and losses on unfunded credit commitments against end of period total loans held for investment or total nonaccrual loans, as appropriate.
    (17) These ratios exclude the impact of all purchased credit-impaired loans and FDIC covered OREO. Purchased credit-impaired loans and OREO related to the April 2010 acquisitions of certain assets and assumption of certain liabilities of Frontier Bank and Tamalpais Bank are covered under loss share agreements between the Bank and the Federal Deposit Insurance Corporation. Management believes the exclusion of purchased credit-impaired loans and FDIC covered OREO from certain asset quality ratios that include nonaccrual loans, nonperforming assets, net loans charged-off, total loans held for investment and the allowance for loan losses or credit losses in the numerator or denominator provides a better perspective into underlying asset quality trends.
    (18) Average balances on loans held for investment include all nonperforming loans. The amortized portion of net loan origination fees (costs) is included in interest income on loans, representing an adjustment to the yield.
    (19) Includes interest bearing trading liabilities.
    (20) Excludes loans totaling $103 million, $123 million, $124 million, $203 million, and $210 million that are 90 days or more past due and still accruing at June 30, 2014, March 31, 2014, December 31, 2013, September 30, 2013, and June 30, 2013, respectively, which consist of loans accounted for within loan pools in accordance with the accounting standards for purchased credit-impaired loans. The past due status of individual loans within the pools is not a meaningful indicator of credit quality, as potential credit losses are measured at the loan pool level.
    (21) Carrying amount reflects amortized cost except for balances transferred from available for sale to held to maturity securities. Those balances reflect amortized cost plus any unrealized gains or losses at the date of transfer.

    nm = not meaningful

    n/a = not applicable






    MUFG Americas Holdings Corporation

    Thomas Taggart

    Corporate Communications

    415-765-2249

    or

    Doug Lambert

    Investor Relations

    212-782-5911


    Source: MUFG Americas Holdings Corporation


  • For more stories on investments and markets, please see HispanicBusiness' Finance Channel



    Source: Business Wire


    Story Tools






    HispanicBusiness.com Facebook Linkedin Twitter RSS Feed Email Alerts & Newsletters