Deal Due Diligence and Valuation of Marshall Ilsley Bank

7/28/2019 Deal Due Diligence and Valuation of Marshall Ilsley Bank

1/36

ALKF A\L ADFDGLNEL-RKF\KQDMN MB JKYUCKFF " DFUFLT IKN@

ALI UKCMM& JIK& YMUU UECMMF MB I\UDNLUU& \NDRLYUDQT MB JDECDGKN& KNN KYIMY

Aleljilr ?2& 9?;?


2/36

QKIFLMBEMNQLN

QULxleutdvl Uujjkry

Emjpkny Unkpscmt

Aul Adfdglnel

Ikn` Rkfuktdmn

Ylemjjlnaktdmns

Alkf dn tcl Nlws

5

2

3

97

5;

51


3/36

LSLE\QDRL U\JJKYT


4/36

IKE@GYM\NA

Ike`grmuna Aul Adfdglnel bmr Utlvls Ymsss Ikn` Kequdsdtdmn Lbbmrt #Iusdnlss wll`& Aleljilr& 9??4$


5/36

LSL

E\QDRLU\JJ

KYT

QKYGLQ 8 Jkrsckff " Dfsfly

Amjdnknt ikn`dng brknecdsl dn kttrketdvl upplr*Jdawlst jkr`lt

Cdgc*qukfdty jknkgljlnt kna strmng brknecdsl& wdtc stkifl YMLkvlrkgdng ;2, brmj 9???*9??7

Utkifl iksl mb fmw*emst alpmsdts& wdtc 5?, sckrl dn Jdfwku`ll&kna tmp < sckrl dn dts tmp < jkr`lts

Ksslt Jknkgljlnt advdsdmn #!55I K\J$ glnlrktdng stkifl prmbdtskna ermss*slffdng mppmrtundtdls

Cdstmry mb sueelssbuf kequdsdtdmns #9; sdnel ;434$

_rlslnel dn brkgjlntla kna grmwdng Jdnnlkpmfds jkr`lt. Mptdmntm kggrlssdvlfy lxpkna

Bunakjlntkffy unalrvkfula& kt ?.7S QIR kna 7S nmrjkfdzlalkrndngs

EMJ_KNT KNA UQME@ DNBMYJKQDMN

C[ Fmektdmn

77? Nmrtc Wktlr Utrllt

Jdfwku`ll& WD


6/36

EMJ_KNT UNK_UCMQ


7/36

EMJ_KNTUNK_UCMQ

Glmgrkpcde _rlslnel kna Ikn`dng _mrtbmfdm


8/36

A\L ADFDGLNEL


9/36

A\

LADFDGLNEL

Aul adfdglnel sujjkry

Erladt Yds` kna Alpmsdt Jdx @ly _mdnts

Fmw Erladt Yds`

Bkvmrkifl glmgrkpcde jdx

Fdjdtla lxpmsurl tm cdgc rds` imrrmwlrs

Utlkay djprmvljlnts dn N_F

Advlrsl alpmsdt jdx

Fkrgl alpmsdt iksl

Qrlnadng kwky brmj tdjl alpmsdts tmwkra jmrl stkifl aljkna alpmsdts

Ylbmeusdng mn strlngtcs

;3, Dnerlksl dn Emjjlredkf Ylkf Lstktl Flnadng

1?, Alerlksl dn Emnstruetdmn kna Alvlfmpjlnt Flnadng

Qmp 9? rlfktdmnscdps mnfy keemunt bmr


10/36

A\LADFDGLNEL

Emnelntrktla prlslnel dn cdgc*ljpfmyjlnt stktls

\nljpfmyjlnt #nmt slksmnkffy kahustla$


11/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * Qmtkf Fmkn _mrtbmfdm

QMQKF FMKNU kt Ulpt& 9?;?8 !54.7I

FMKNU IT KUULQ EFKUU FMKNU IT GLMGYK_CT

Utrlssla KX " BF fmkn pmrtbmfdm& emjpkny bmeusdng mn rlturn tm emrl Jdawlstlrn jkr`lt


12/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * Fmkn Emnelntrktdmn kna Eckngl dn N_F

Qmp 9? rlfktdmnscdps mnfy keemunt bmr


13/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * N_F _mrtbmfdm

QMQKF NMN _LYBMYJDNG FMKNU kt Ulpt& 9?;?8 !;.2I

N_F IT KUULQ EFKUU N_F IT GLMGYK_CT


14/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * 2 Jmntc Qrlnas dn Fmkn _mrtbmfdm

;3, Dnerlksl dn Emjjlredkf Ylkf Lstktl Flnadng

1?, Alerlksl dn Emnstruetdmn kna Alvlfmpjlnt Flnadng

?,


15/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * Utlkay Djprmvljlnts dn N_F

Dnbfmws mb nmn plrbmrjdng fmkns stkidfdzdng _lrelntkgl mb Nmn*plrbmrjdng fmkns alerlksdng

Fmkn fmss rlslrvls rlkecdng kalquktl flvlfs


16/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * Emnstruetdmn kna Alvlfmpjlnt #E"A$ Lxpmsurl

Emnstruetdmn kna Alvlfmpjlnt #E"A$ Fmkn _mrtbmfdm scrdn`dng

Qmtkf E"A Fmkn : !5.2I #4.;, mb tmtkf fmkns$

Qmtkf E"A Nmn plrbmrjdng fmkns : !


17/36

A\LADFDGLNEL

Erladt Yds` _rmbdfl * Emjjlredkf Ylkf Lstktl Fmkns Lxpmsurl

EYL Fmkn mb !;5I #55, mb tmtkf fmkn$

1?, mb emjjlredkf rlkf lstktl krl mwnlr meeupdla

EYL Nmn plrbmrjdng fmkns jk`l up ~5?, mb N_Fs #!135JJ$

QMQKF EYL FMKNU8 !;5I NMN _LYBMYJDNG EYL FMKNU8 !135J


18/36

A\LADFDGLNEL

Ikn` Alpmsdt Jdx

Bunadng Jdx Utrlngtclns Ikfknel Ucllt

Umfda Alpmsdt Grmwtc& Alerlksl dn Qdjl Alpmsdts #Cmt Jmnly$

Fmkns tm Alpmsdt Yktdm amwn brmj ;59 , tm ;?1, dn hust mvlr twm ylkrs

Grmwtc Rs. _rdmr Tlkr Fmkns-Alpmsdts


19/36

A\LADFDGLNEL

Emjpmsdtdmn mb JDs Emnsmfdaktla Kvlrkgl Alpmsdts #9??3 *9??4$

Mvlrkff dnerlksl mb !;.2 idffdmn mr k 5.1, mb erladt ikfknelsNmn Dntlrlst Ikfknels kna Dntlrlst Ikfknels dnerlksla iy 92.3, kna


20/36

A\LADFDGLNEL

Ylvlnul Jdx

Nmn*Dntlrlst kna Bll Dnemjl Jdx

Kidfdty tm glnlrktl dnemjl alspdtl eckfflngdng lnvdrmnjlnt

Bll Dnemjl ds ardvln iy Wlkftc Jknkgljlnt Iusdnlss #Nmt djpketla iy Bdnknedkf Ylgufktdmns$

Qmtkf Ylvlnul #9??1 9??4$ 4-?4 TQA 4-;? TQA Ylvlnul Grmwtc


21/36

A\LADFDGLNEL

Nlt Dntlrlst Jkrgdn

Kidfdty tm glnlrktl dnemjl alspdtl eckfflngdng lnvdrmnjlnt Ucdbt dn kvlrkgl alpmsdt jdx rlsuftla mn k pmsdtdvl djpket mn nlt dntlrlst jkrgdn

Glnlrkf lemnmjde emnadtdmns kbbletla nlt dntlrlst jkrgdns

Nlt Dntlrlst Jkrgdn #5[?3 5[;?$


22/36

A\LADFDGLNEL

Lxplnsl Emjpkrdsmn

Mnl mb tcl jmst lxplnsl adsedpfdnla ikn`s dn tcl dnaustry

Nmn Dntlrlst Lxplnsl- Kvlrkgl Ksslts #4-;? QTA$ _LLY IKN@U

KUIE8 Kssmedktla Ikne Emrp

JQI8 J"Q Ikn` Emrp.

EJK8 Emjlrdek Dne.

CIKN8 Cuntdngtmn Ikn`sckrls Dne.

UNR8 Uynmvus Bdnknedkf Emrp.@LT8 @ly Emrp.

XDMN8 Xdmns Iknemrpmrktdmn

UQD8 UunQrust Ikn`

BDQI8 Bdbtc Qcdra Ikn`emrp

IIQ8 II"Q Emrp.

YB8 Ylgdmns Bdnknedkf Emrp.

BCN8 Bdrst Cmrdzmn Nktdmnkf Emrp.


23/36

A\LADFDGLNEL

_llr Flkadng Qkngdifl Emjjmn Lqudty #QEL$ Yktdm

Bunadng Jdx Utrmng QEL-QK rktdm kjmngst pllrs.Qdlr ; rlgufktmry ekpdtkf rktdm wks ;;.;;, mr !9.


24/36

A\L

ADFDGLNEL

Qdlr*D Ekpdtkf


25/36

A\L

ADFDGLNEL

Emjplnsktdmn Uujjkry

J"D Lxleutdvls \nalrpkda Ylfktdvl _llrs Ilekusl mb QKY_ Mvlrckng

Nkjl Qdtfl

9??2

#\UA$

9??7

#\UA$

9??3

#\UA$

9??4

#\UA$ Emjjlnts

Grldg& _kuf Lxleutdvl Eckdrjkn& Ecdlb Lxleutdvl

Mbbdelr& _rlsdalnt& Jljilr mb Lxleutdvl

Emjjdttll& Eckdrjkn mb BdrstJlrdt Ikn`

N K& Ecdlb Lxleutdvl Mbbdelr mb BdrstJlrdt

Ikn` N K kna _rlsdalnt mb BdrstJlrdtIkn` N K

;&?91&;24 ;&7;?&393 ;&7;2&32; ;&?41&551 _kda ike` QKY_ dn '?4

Ks Ylpmrtla Qmtkf

emjplnsktdmn

9&9?


26/36

A\L

ADFDGLNEL

Emjplnsktdmn Uujjkry

Nkjl Qdtfl 9??2 #\UA$ 9??7 #\UA$ 9??3 #\UA$ 9??4 #\UA$ EmjjlntsBurfmng& Jkr` B. Eckdrjkn& Ecdlb Lxleutdvl Mbbdelr&

_rlsdalnt& Eckdrjkn mb J"D

Jkrsckff " Dfsfly Ikn`& Ecdlb

Lxleutdvl Mbbdelr mb J"D Jkrsckff "

Dfsfly Ikn`& Rdel _rlsdalnt mb J"D

Ekpdtkf Jkr`lts Grmup FFE&

Qrlksurlr mb J"D Ekpdtkf Jkr`lts

Grmup FFE& Adrletmr mb J"D EkpdtkfJkr`lts Grmup FFE kna Adrletmr mb

Jkrsckff " Dfsfly Qrust Emjpkny

;&531&3?? ;&?22&372 37


27/36

IKN@ RKF\KQDMN


28/36

IKN

@RKF\KQDMN

Dnaustry Emjpkrkifls

_rdel-Imm` nlkr tcl fmwlst( dn tcl pllr grmup jk`dng dt kn kttrketdvl tkrglt


29/36

IKN

@RKF\KQDMN

Utme` _rdels mb Dnaustry Emjpkrkifls

Qkrp mvlrckng kna blkr mb dnerlksla ksslt wrdtl amwns alprlssdng stme` prdel_rlssurl tm glnlrktl ilttlr rlturns bmr Uckrlcmfalrs

?

9?

1?

2?

3?

;??

;9?

;9-1-9?

?7

9-1-9?

?3

1-1-9?

?3

2-1-9?

?3

3-1-9?

?3

;?-1-9?

?3

;9-1-9?

?3

9-1-9?

?4

1-1-9?

?4

2-1-9?

?4

3-1-9?

?4

;?-1-9?

?4

;9-1-9?

?4

9-1-9?

;?

1-1-9?

;?

2-1-9?

;?

3-1-9?

;?

;?-1-9?

;?

NTUL8JD * Uckrl _rdedng NksakqGU8XDMN * Uckrl _rdedng

NTUL8ETN * Uckrl _rdedng NksakqGU8KUIE * Uckrl _rdedng


30/36

IKN

@RKF\KQDMN

Alkf Utrueturl

Alkf strueturla ks k prdvktl _fkeljlnt mb !9.9 IQcl dnbusdmn mb !9.9 I wdff gm tmwkras rlpkydng QKY_ kna djprmvdng ekpdtkf kalqukey

_rmpmsla _rdvktl _fkeljlnt wdff kffmw J"D tm jllt Ikslf DDD ekpdtkf rlqudrljlnts wdtcmutfmsdng alblrrla tkx ksslts

Yds` mb burtclr altlrdmrktdmn mb ekpdtkf jkr`lts emufa djpket fdqudadty


31/36

YLEMJJLNAKQDMNU


32/36

YLEMJJLNAKQDMNU

Yds` " Jdtdgktdmn

YDU@U

Dnerlksla wrdtl amwns aul tm rlkf lstktl lxpmsurl

Jkerm lemnmjde emnadtdmns

_rmbdtkidfdty emnstrkdnts rlfktla tm eckngls dn bdnknedkf rlgufktdmn

Bkdfurl tm kecdlvl rlgufktmr kpprmvkf mn alkf

Burtclr altlrdmrktdmn dn Qdlr ; ksslt rktdm

JDQDGKQDMN

Aul adfdglnel allp advl dntm fmkn pmrtbmfdm

Jmalf pmtlntdkf gkdns rlsuftdng brmj UHI synlrgdls rlfktla tm rlkf lstktl


33/36

YLEMJJLNAKQDMNU

Ylkfdgn Iusdnlss Jmalf * Bmeus mn Emnsujlr kna Iusdnlss Ulgjlnt

I\UDNLUU*tm*I\UDNLUU #I9I$Dnerlksl prdedng kna lbbdedlney dn slflet rlgdmns

Ylalbdnl kppltdtl bmr emjjlredkf rlkf lstktl

I\UDNLUU*tm*EMNU\JLY #I9E$

Qkrglt jkss kbbfulnt kna kbbfulnt eustmjlrs bmr jmrl emjpfltl rlfktdmnscdp

Bmeus jkss ikn`dng lbbmrts dn Wdsemnsdn kna Dnadknkpmfds

BT 9??2 BT 9??7 BT 9??3 BT 9??4 [; 9?;? [9 9?;? [5 ;? [1 ;? BT 9?;? BT 9?;; BT 9?;9

Mplrktdng Lbbdedlney

Yktdm


34/36

ALKF DN QCL NLWU


35/36

ALK

FDNQCLNLWU

J"D Alkf Knnmunela

Kequdsdtdmn mb J"D iy IJM wks knnmunela mn Ale ;7 & 9?;?


36/36

ALK

FDNQCLNLWU

J"D Alkf Emjpfltla

J"D Bdnkffy Hmdnla tcl IJM Bkjdfy dn Hufy 9?;;

Deal Due Diligence and Valuation of Marshall Ilsley Bank

Documents

Transcript of Deal Due Diligence and Valuation of Marshall Ilsley Bank