Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

You are required to conduct a financial analysis of two different banking organizations. One organization should be large bank with total assets greater than $50

You are required to conduct a financial analysis of two different banking organizations. One organization should be large bank with total assets greater than $50 billion while the other should be smaller with total assets under $500 million. To do this, you will need to obtain the most recent five years of financial statements available from the bank that you choose. To obtain the financial statements you may contact the bank, use their web site if they have one, or obtain a banks Uniform Bank Performance Report (UBPR) from the Federal Deposit Insurance Corporation (FDIC) web site at www.fdic.gov. The FDIC site also has peer group information for the bank that you select. You will need to access that information for comparative purposes.

Your analysis should include a trend analysis over the five-year time frame and a comparative analysis with similar banks. You should prepare a five page written report presenting the information that you have obtained in an understandable fashion. You should identify strengths and weaknesses of the institutions that you are evaluation and make recommendations for correcting any weaknesses that you find as well as recommendations for exploiting any strengths.

This Bank is has total assets under than $500 million:

FDIC Certificate # 12368 FRB District/ID_RSSD 6 / 233031 REGIONS BANK ; BIRMINGHAM , AL Income Statement $
OCC Charter # 0 County: JEFFERSON Income Statement $--Page 2 11/15/2016 9:54:25 AM
Public Report
Percent Change
6/30/2016 6/30/2015 12/31/2015 12/31/2014 12/31/2013 1 Year
Interest and Fees on Loans 1,509,486 1,423,981 2,904,511 2,887,205 2,952,723 6.00
Income From Lease Financing 28,007 36,062 53,467 75,353 81,316 -22.34
Tax-Exempt 69,951 59,083 124,549 103,420 89,803 18.39
Estimated Tax Benefit 37,303 31,475 66,374 54,812 46,282 18.52
Income on Loans & Leases (TE) 1,574,796 1,491,518 3,024,352 3,017,370 3,080,321 5.58
US Treas & Agency (Excl MBS) 5,933 6,198 12,406 8,071 8,340 -4.28
Mortgage Backed Securities 261,873 252,008 498,114 510,278 421,316 3.91
Estimated Tax Benefit 0 0 0 0 1 N/A
All Other Securities 23,588 27,978 51,984 64,600 141,088 -15.69
Tax-Exempt Securities Income 0 0 1 1 3 N/A
Investment Interest Income (TE) 291,394 286,184 562,504 582,949 570,745 1.82
Interest on Due From Banks 7,157 3,039 6,992 7,371 5,836 135.51
Int on Fed Funds Sold & Resales 25 45 75 104 0 -44.44
Trading Account Income 2,876 3,628 4,404 3,139 2,540 -20.73
Other Interest Income 10,815 16,108 35,631 30,680 31,263 -32.86
Total Interest Income (TE) 1,887,063 1,800,522 3,633,958 3,641,614 3,690,706 4.81
Int on Deposits in Foreign Off 125 125 258 399 347 0.00
Interest on Time Dep Over $100M 13,689 14,683 29,067 24,436 34,395 -6.77
Interest on All Other Deposits 42,187 42,316 82,449 84,635 102,409 -0.30
Int on Fed Funds Purch & Repos 0 259 276 1,571 1,679 -100.00
Int Trad Liab & Oth Borrowings 27,352 2,965 22,089 13,585 34,827 822.50
Int on Sub Notes & Debentures 37,988 43,803 81,863 103,843 105,252 -13.28
Total Interest Expense 121,341 104,151 216,002 228,469 278,909 16.50
Net Interest Income (TE) 1,765,722 1,696,371 3,417,956 3,413,145 3,411,797 4.09
Non-interest Income 969,456 844,547 1,813,269 1,787,477 1,910,790 14.79
Adjusted Operating Income (TE) 2,735,178 2,540,918 5,231,225 5,200,622 5,322,587 7.65
Non-Interest Expense 1,668,717 1,680,967 3,345,699 3,224,566 3,301,577 -0.73
Provision: Loan & Lease Losses 185,000 112,000 241,000 69,000 138,000 65.18
Pretax Operating Income (TE) 881,461 747,951 1,644,526 1,907,056 1,883,010 17.85
Realized G/L Hld-to-Maturity Sec 0 0 0 0 0 N/A
Realized G/L Avail-for Sale Sec 906 10,568 28,769 27,298 25,728 -91.43
Pretax Net Operating Inc (TE) 882,367 758,519 1,673,295 1,934,354 1,908,738 16.33
Applicable Income Taxes 253,101 233,278 490,745 572,202 559,110 8.50
Current Tax Equiv Adjustment 37,303 31,475 66,374 54,813 46,284 18.52
Other Tax Equiv Adjustments 0 0 0 0 0 N/A
Applicable Income Taxes (TE) 290,404 264,753 557,119 627,015 605,394 9.69
Net Operating Income 591,963 493,766 1,116,176 1,307,339 1,303,344 19.89
Net Discontinued / Extraordinary Items 0 0 0 0 0 N/A
Net Inc Noncontrolling Minority Interests 0 0 0 0 4,574 N/A
Net Income 591,963 493,766 1,116,176 1,307,339 1,298,770 19.89
Cash Dividends Declared 570,000 340,000 860,000 1,185,000 1,520,000 67.65
Retained Earnings 21,963 153,766 256,176 122,339 -221,230 -85.72

Memo: Net International Income

0 0 0 0 0 N/A

This bank has total assets greater than $50 billion:

FDIC Certificate # 3510 FRB District/ID_RSSD 5 / 480228 BANK OF AMERICA, NATIONAL ASSOCIATION ; CHARLOTTE , NC Summary Ratios
OCC Charter # 13044 County: MECKLENBURG Summary Ratios--Page 1 11/15/2016 10:20:02 AM
Public Report
9/30/2016 9/30/2015 12/31/2015 12/31/2014 12/31/2013
Earnings and Profitability BANK PG 1 PCT BANK PG 1 PCT BANK PG 1 PCT BANK PG 1 PCT BANK PG 1 PCT
Percent of Average Assets:
Interest Income (TE) 2.73 3.45 11 2.69 3.45 13 2.70 3.44 13 2.99 3.52 20 2.52 3.61 10
- Interest Expense 0.12 0.31 15 0.11 0.28 13 0.11 0.29 12 0.12 0.30 15 0.19 0.36 21
Net Interest Income (TE) 2.61 3.12 15 2.58 3.14 16 2.59 3.12 18 2.86 3.19 29 2.33 3.22 11
+ Noninterest Income 1.59 1.03 79 1.74 1.02 84 1.70 1.02 83 2.00 1.01 90 2.14 1.05 90
- Noninterest Expense 2.24 2.50 35 2.44 2.60 40 2.41 2.55 42 3.08 2.66 76 2.77 2.73 48
- Provision: Loan & Lease Losses 0.23 0.15 75 0.18 0.11 75 0.19 0.12 74 0.16 0.11 69 0.03 0.14 28
Pretax Operating Income (TE) 1.74 1.51 67 1.69 1.49 65 1.69 1.48 64 1.62 1.46 62 1.67 1.44 65
+ Realized Gains/Losses Sec 0.04 0.02 79 0.07 0.01 91 0.07 0.01 94 0.09 0.01 96 0.09 0.02 90
Pretax Net Operating Income (TE) 1.78 1.53 69 1.76 1.50 70 1.76 1.49 69 1.71 1.47 69 1.75 1.46 69
Net Operating Income 1.20 1.02 72 1.18 1.00 72 1.19 0.99 75 1.16 0.98 72 1.16 1.02 64
Adjusted Net Operating Income 1.19 1.06 67 1.10 1.03 58 1.11 1.04 58 1.02 0.98 53 0.94 0.97 50
Net Inc Attrib to Min Ints 0.00 0.00 85 0.00 0.00 84 0.00 0.00 84 0.00 0.00 85 0.00 0.00 81
Net Income Adjusted Sub S 1.20 0.99 76 1.18 0.98 74 1.19 0.97 78 1.16 0.97 72 1.16 1.00 65
Net Income 1.20 1.01 73 1.18 1.00 73 1.19 0.99 75 1.16 0.98 72 1.16 1.02 64
Margin Analysis:
Avg Earning Assets to Avg Assets 90.86 92.96 28 90.36 92.74 23 90.47 92.82 23 89.59 92.37 23 88.59 92.12 20
Avg Int-Bearing Funds to Avg Assets 75.69 77.67 34 74.54 77.64 31 74.58 77.84 31 74.37 77.35 33 74.58 77.48 31
Int Inc (TE) to Avg Earn Assets 3.00 3.72 13 2.98 3.72 13 2.98 3.71 15 3.33 3.83 25 2.84 3.92 10
Int Expense to Avg Earn Assets 0.13 0.33 15 0.12 0.31 14 0.12 0.31 13 0.14 0.33 16 0.21 0.39 23
Net Int Inc-TE to Avg Earn Assets 2.87 3.37 19 2.85 3.39 20 2.86 3.37 22 3.19 3.47 33 2.63 3.50 13
Loan & Lease Analysis:
Net Loss to Average Total LN&LS 0.44 0.15 89 0.49 0.11 93 0.50 0.13 92 0.55 0.18 90 0.45 0.29 76
Earnings Coverage of Net Losses (X) 8.29 25.56 27 7.10 35.80 17 7.03 33.31 18 6.00 30.02 20 6.97 17.63 37
LN&LS Allowance to LN&LS Not HFS 1.29 1.06 72 1.44 1.16 77 1.37 1.11 79 1.66 1.23 82 1.54 1.45 61
LN&LS Allowance to Net Losses (X) 2.96 9.82 18 2.95 14.55 11 2.79 12.73 11 3.22 13.81 17 3.45 9.57 36
LN&LS Allowance to Total LN&LS 1.28 1.04 72 1.43 1.13 77 1.36 1.09 78 1.63 1.21 83 1.53 1.44 61
Total LN&LS-90+ Days Past Due 0.77 0.11 92 1.12 0.15 93 1.05 0.14 92 1.80 0.20 94 2.90 0.29 95
-Nonaccrual 0.92 0.65 76 1.11 0.69 81 1.04 0.68 82 1.32 0.78 83 2.12 1.07 87
-Total 1.69 0.80 88 2.23 0.88 93 2.09 0.85 93 3.12 1.05 93 5.02 1.49 94
Liquidity
Net Non Core Fund Dep New $250M 5.29 12.50 27 3.08 12.76 22 3.89 13.96 21 5.52 12.87 29 8.92 12.88 38
Net Loans & Leases to Assets 53.27 67.30 15 52.73 66.16 17 52.93 66.73 16 53.71 65.02 20 53.87 63.50 23
Capitalization
Tier One Leverage Capital 9.58 9.75 50 9.33 9.88 40 9.20 9.77 38 9.62 9.83 50 9.21 9.86 39
Cash Dividends to Net Income 54.93 38.01 65 102.65 38.77 89 98.56 41.22 89 72.62 41.19 75 51.66 42.16 55
Retained Earnings to Avg Total Equity 4.26 4.98 44 -0.25 4.72 11 0.14 4.53 12 2.52 4.32 31 4.47 4.28 55
Rest+Nonac+RE Acq to Eqcap+ALLL 10.09 6.76 77 13.08 7.66 84 12.41 7.61 82 15.58 8.84 82 21.82 11.65 86
Growth Rates
Total Assets 2.68 11.55 16 6.02 10.92 36 4.14 10.85 29 9.79 11.71 58 -2.74 6.12 14
Tier One Capital 5.59 10.27 37 14.92 11.46 70 -0.19 11.17 7 15.30 11.52 75 6.29 7.79 50
Net Loans & Leases 3.74 12.79 16 14.70 13.26 63 2.65 13.47 12 9.46 15.41 45 4.52 9.66 42
Short Term Investments -18.91 37.69 22 -21.41 15.25 28 15.60 18.29 57 23.23 23.67 60 -2.42 6.34 52
Short Term Non Core Funding -0.05 17.58 35 -5.82 17.33 27 -1.75 18.20 29 -13.87 20.65 18 -15.09 11.23 21
Average Total Assets 1,642,889,000 1,593,909,000 1,603,626,250 1,476,901,000 1,429,924,750
Total Equity Capital 211,576,000 202,675,000 201,504,000 202,360,000 178,693,000
Net Income 14,747,000 14,126,000 19,075,000 17,075,000 16,516,000
Number of banks in Peer Group 239 229 228 223 201

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Handbook Of Digital Currency Bitcoin Innovation Financial Instruments And Big Data

Authors: David Lee Kuo Chuen

1st Edition

0128021179, 978-0128021170

More Books

Students also viewed these Finance questions