Note 2 MBNA Merger and Restructuring Activity
The Corporation acquired 100 percent of the outstanding stock of MBNA on January 1, 2006, for $34.6 billion. In connection therewith 1,260 million shares of MBNA common stock were exchanged for 631 million shares of the Corporation's common stock. Prior to the MBNA merger, this represented approximately 16 percent of the Corporation's outstanding common stock. MBNA shareholders also received cash of $5.2 billion. The MBNA merger was a tax-free merger for the Corporation. The acquisition expands the Corporation's customer base and its opportunity to deepen customer relationships across the full breadth of the Corporation by delivering innovative deposit, lending and investment products and services to MBNA's customer base. Additionally, the acquisition allows the Corporation to significantly increase its affinity relationships through MBNA's credit card operations and sell these credit cards through our delivery channels (including the retail branch network). MBNA's results of operations were included in the Corporation's results beginning January 1, 2006.
The MBNA merger was accounted for under the purchase method of accounting in accordance with SFAS No. 141, "Business Combinations." The purchase price has been allocated to the assets acquired and the liabilities assumed based on their fair values at the MBNA merger date as summarized in the following table.
(In millions, except per share amounts) | ||
---|---|---|
Purchase price | ||
Purchase price per share of the Corporation's common stock (1) |
$ |
|
Exchange ratio | 0.5009 | |
Purchase price per share of the Corporation's common stock exchanged |
$ |
|
Cash portion of the MBNA merger consideration | 4.125 | |
Implied value of one share of MBNA common stock | 27.094 | |
MBNA common stock exchanged | 1,260 | |
Total value of the Corporation's common stock and cash exchanged
|
$ |
|
Fair value of outstanding stock options and direct acquisition costs | 467 | |
Total purchase price
|
$ |
|
Allocation of the purchase price | ||
MBNA stockholders' equity |
$ |
|
MBNA goodwill and other intangible assets | (3,564) | |
Adjustments to reflect assets acquired and liabilities assumed at fair value: | ||
Loans and leases
|
(292) | |
Premises and equipment
|
(563) | |
Identified intangibles (2)
|
7,881 | |
Other assets
|
(683) | |
Deposits
|
(97) | |
Exit and termination liabilities
|
(269) | |
Other personnel-related liabilities
|
(634) | |
Other liabilities and deferred income taxes
|
(564) | |
Long-term debt
|
(409) | |
Fair value of net assets acquired
|
14,216 | |
Goodwill resulting from the MBNA merger (3)
|
$ |
As a result of the MBNA merger, the Corporation acquired certain loans for which there was, at the time of the merger, evidence of deterioration of credit quality since origination and for which it was probable that all contractually required payments would not be collected. These loans were accounted for in accordance with SOP 03-3 which requires that purchased impaired loans be recorded at fair value as of the merger date. The purchase accounting adjustment to reduce impaired loans to fair value resulted in an increase in Goodwill. In addition, an adjustment was made to the Allowance for Loan and Lease Losses for those impaired loans resulting in a decrease in Goodwill. The outstanding balance and fair value of such loans was approximately $1.3 billion and $940 million as of the merger date. At December 31, 2006, there were no outstanding balances for such loans.
Unaudited Pro Forma Condensed Combined Financial Information
The following unaudited pro forma condensed combined financial information presents the results of operations of the Corporation had the MBNA merger taken place at January 1, 2005 and 2004. Included in the 2004 pro forma amounts are FleetBoston results for the three months ended March 31, 2004.
Pro Forma | ||
---|---|---|
(Dollars in millions) | 2005 | 2004 |
Net interest income |
$ |
$ |
Noninterest income | 32,647 | 30,523 |
Total revenue | 66,676 | 63,354 |
Provision for credit losses | 5,082 | 3,983 |
Gains on sales of debt securities | 1,084 | 1,775 |
Merger and restructuring charges | 1,179 | 624 |
Other noninterest expense | 34,411 | 34,373 |
Income before income taxes | 27,088 | 26,149 |
Net income | 18,157 | 17,300 |
Merger and Restructuring Charges in the above table include a nonrecurring restructuring charge related to legacy MBNA of $767 million for 2005. Pro forma Earnings per Common Share and Diluted Earnings per Common Share were $3.90 and $3.86 for 2005, and $3.68 and $3.62 for 2004.
Merger and Restructuring Charges
Merger and Restructuring Charges are recorded in the Consolidated Statement of Income and include incremental costs to integrate the operations of the Corporation and MBNA. These charges represent costs associated with these one-time activities and do not represent ongoing costs of the fully integrated combined organization. The following table presents severance and employee-related charges, systems integrations and related charges, and other merger-related charges. Merger and Restructuring Charges for 2005 and 2004 were $412 million and $618 million and primarily related to the FleetBoston merger.
(Dollars in millions) | 2006 |
---|---|
Severance and employee-related charges |
$ |
Systems integrations and related charges | 552 |
Other | 168 |
Total merger and restructuring charges
|
$ |
Exit Costs and Restructuring Reserves
On January 1, 2006, the Corporation initially recorded liabilities of $468 million for MBNA's exit and termination costs as purchase accounting adjustments resulting in an increase in Goodwill. Included in the $468 million were $409 million for severance, relocation and other employee-related expenses and $59 million for contract terminations. During 2006, the Corporation revised certain of its initial estimates due to lower severance costs and updated integration plans including site consolidations that resulted in the reduction of exit cost reserves of $199 million. This reduction in reserves consisted of $177 million related to severance, relocation and other employee-related expenses and $22 million related to contract termination estimates. Cash payments of $144 million in 2006 consisted of $111 million of severance, relocation and other employee-related costs, and $33 million of contract terminations. The impact of these items reduced the balance in the liability to $125 million at December 31, 2006.
Restructuring reserves were also established for legacy Bank of America associate severance, other employee-related expenses and contract terminations. During 2006, $160 million was recorded to the restructuring reserves. Of these amounts, $80 million was related to associate severance and other employee-related expenses, and another $80 million to contract terminations. During 2006, cash payments of $22 million for severance and other employee-related costs and $71 million for contract termination have reduced this liability. The net impact of these items resulted in a balance of $67 million at December 31, 2006.
Payments under exit costs and restructuring reserves associated with the MBNA merger are expected to be substantially completed in 2007. The following table presents the changes in Exit Costs and Restructuring Reserves for the year ended December 31, 2006.
(Dollars in millions) | Exit Cost Reserves (1) |
Restructuring Reserves (2) |
---|---|---|
Balance, January 1, 2006 |
$ |
$ |
MBNA exit costs | 269 | |
Restructuring charges | | 160 |
Cash payments | (144) | (93) |
Balance, December 31, 2006
|
$ |
$ |