|
Note 23
Restatement of Quarterly Financial Statements (unaudited)
Consolidated Statement of Cash Flows
|
| Three Months Ended March 31
|
|
| 2005
|
| 2004
|
|
| (Dollars in millions) |
|
As Previously Reported
|
| Restated
|
| As Previously Reported
|
| Restated
|
|
| Operating activities |
|
| Net income |
|
$ |
4,695 |
|
|
$ |
4,393 |
|
|
$ |
2,681 |
| $ |
2,648 |
|
| Reconciliation of net income to net cash provided by (used in) operating activities: |
|
| Provision for credit losses |
|
|
580 |
|
|
|
580 |
|
| 624 |
| 624 |
|
| Gains on sales of debt securities |
|
|
(659) |
| |
(659) |
| (495) |
| (495) |
|
| Depreciation and premises improvements amortization |
|
|
240 |
|
|
|
240 |
|
| 209 |
| 209 |
|
| Amortization of intangibles |
|
|
208 |
|
|
|
208 |
|
| 54 |
| 54 |
|
| Deferred income tax benefit |
|
|
(85) |
| |
(267) |
| (66) |
| (86) |
|
| Net increase in trading and derivative instruments |
|
|
(13,041) |
| |
(12,697) |
| (8,528) |
| (7,475) |
|
| Net (increase) decrease in other assets |
|
|
4,283 |
|
|
|
4,283 |
|
| (5,063) |
| (5,063) |
|
| Net decrease in accrued expenses and other liabilities |
|
|
(4,489) |
| |
(4,489) |
| (8,252) |
| (8,252) |
|
| Other operating activities, net |
|
|
(3,707) |
| |
(3,669) |
| 3,275 |
| 2,275 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in operating activities |
|
|
(11,975) |
| |
(12,077) |
| (15,561) |
| (15,561) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investing activities |
|
| Net (increase) decrease in time deposits placed and other short-term investments |
|
|
1,138 |
|
|
|
1,138 |
|
| (510) |
| (510) |
|
| Net (increase) decrease in federal funds sold and securities purchased under agreements to resell |
|
|
(48,036) |
| |
(48,036) |
| 3,435 |
| 3,435 |
|
| Proceeds from sales of available-for-sale securities |
|
|
38,451 |
|
|
|
38,451 |
|
| 11,090 |
| 11,090 |
|
| Proceeds from maturities of available-for-sale securities |
|
|
10,181 |
|
|
|
10,181 |
|
| 1,848 |
| 1,848 |
|
| Purchases of available-for-sale securities |
|
|
(74,552) |
| |
(74,552) |
| (84,567) |
| (84,567) |
|
| Proceeds from maturities of held-to-maturity securities |
|
|
55 |
|
|
|
55 |
|
| 5 |
| 5 |
|
| Proceeds from sales of loans and leases |
|
|
1,113 |
|
|
|
1,113 |
|
| 876 |
| 876 |
|
| Other changes in loans and leases, net |
|
|
(9,560) |
| |
(9,574) |
| (6,133) |
| (6,133) |
|
| Additions to mortgage servicing rights, net |
|
|
(168) |
| |
(168) |
| (249) |
| (249) |
|
| Net purchases of premises and equipment |
|
|
(254) |
| |
(254) |
| (249) |
| (249) |
|
| Proceeds from sales of foreclosed properties |
|
|
26 |
|
|
|
26 |
|
| 49 |
| 49 |
|
| Net cash paid for business acquisitions |
|
|
(116) |
| |
— |
|
| (15) |
| (15) |
|
| Other investing activities, net |
|
|
(72) |
| |
(72) |
| 800 |
| 800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
|
|
(81,794) |
| |
(81,692) |
| (73,620) |
| (73,620) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing activities |
|
| Net increase in deposits |
|
|
11,417 |
|
|
|
11,417 |
|
| 21,479 |
| 21,479 |
|
| Net increase in federal funds purchased and securities sold under agreements to repurchase |
|
|
67,911 |
|
|
|
67,911 |
|
| 37,388 |
| 37,388 |
|
| Net increase in commercial paper and other short-term borrowings |
|
|
14,842 |
|
|
|
14,842 |
|
| 21,634 |
| 21,634 |
|
| Proceeds from issuance of long-term debt |
|
|
4,768 |
|
|
|
4,768 |
|
| 7,558 |
| 7,558 |
|
| Retirement of long-term debt |
|
|
(2,702) |
| |
(2,702) |
| (2,507) |
| (2,507) |
|
| Proceeds from issuance of common stock |
|
|
1,180 |
|
|
|
1,180 |
|
| 1,000 |
| 1,000 |
|
| Common stock repurchased |
|
|
(1,990) |
| |
(1,990) |
| (973) |
| (973) |
|
| Cash dividends paid |
|
|
(1,835) |
| |
(1,835) |
| (1,159) |
| (1,159) |
|
| Other financing activities, net |
|
|
(37) |
| |
(37) |
| (23) |
| (23) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by financing activities |
|
|
93,554 |
|
|
|
93,554 |
|
| 84,397 |
| 84,397 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
(23) |
| |
(23) |
| (4) |
| (4) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net decrease in cash and cash equivalents |
|
|
(238) |
| |
(238) |
| (4,788) |
| (4,788) |
|
| Cash and cash equivalents at January 1 |
|
|
28,936 |
|
|
|
28,936 |
|
| 27,084 |
| 27,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents at March 31 |
|
$ |
28,698 |
|
|
$ |
28,698 |
|
|
$ |
22,296 |
| $ |
22,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows
|
|
Six Months Ended June 30
|
|
| 2005
|
| 2004
|
|
| (Dollars in millions) |
|
As Previously Reported
|
| Restated
|
| As Previously Reported
|
| Restated
|
|
| Operating activities |
|
| Net income |
|
$ |
8,991 |
|
|
$ |
9,050 |
|
|
$ |
6,530 |
| $ |
5,989 |
|
| Reconciliation of net income to net cash provided by (used in) operating activities: |
|
| Provision for credit losses |
|
|
1,455 |
|
|
|
1,455 |
|
| 1,413 |
| 1,413 |
|
| Gains on sales of debt securities |
|
|
(984) |
| |
(984) |
| (1,290) |
| (1,290) |
|
| Depreciation and premises improvements amortization |
|
|
478 |
|
|
|
478 |
|
| 477 |
| 477 |
|
| Amortization of intangibles |
|
|
412 |
|
|
|
412 |
|
| 255 |
| 255 |
|
| Deferred income tax expense (benefit) |
|
|
391 |
|
|
|
425 |
|
| (11) |
| (335) |
|
| Net increase in trading and derivative instruments |
|
|
(7,014) |
| |
(6,897) |
| (9,799) |
| (10,444) |
|
| Net increase in other assets |
|
|
(299) |
| |
(299) |
| (281) |
| (281) |
|
| Net decrease in accrued expenses and other liabilities |
|
|
(5,869) |
| |
(5,869) |
| (7,800) |
| (7,800) |
|
| Other operating activities, net |
|
|
(4,858) |
| |
(5,150) |
| (669) |
| 842 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in operating activities |
|
|
(7,297) |
| |
(7,379) |
| (11,175) |
| (11,174) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investing activities |
|
| Net decrease in time deposits placed and other short-term investments |
|
|
2,679 |
|
|
|
2,679 |
|
| 796 |
| 796 |
|
| Net (increase) decrease in federal funds sold and securities purchased under agreements to resell |
|
|
(57,927) |
| |
(57,927) |
| 6,043 |
| 6,043 |
|
| Proceeds from sales of available-for-sale securities |
|
|
140,666 |
|
|
|
132,006 |
|
| 37,729 |
| 37,729 |
|
| Proceeds from maturities of available-for-sale securities |
|
|
14,794 |
|
|
|
21,808 |
|
| 12,215 |
| 12,215 |
|
| Purchases of available-for-sale securities |
|
|
(192,401) |
| |
(190,755) |
| (123,771) |
| (123,771) |
|
| Proceeds from maturities of held-to-maturity securities |
|
|
156 |
|
|
|
156 |
|
| 5 |
| 5 |
|
| Proceeds from sales of loans and leases |
|
|
12,221 |
|
|
|
12,221 |
|
| 2,002 |
| 2,002 |
|
| Other changes in loans and leases, net |
|
|
(21,540) |
| |
(21,574) |
| (3,497) |
| (3,498) |
|
| Additions to mortgage servicing rights, net |
|
|
(407) |
| |
(407) |
| (662) |
| (662) |
|
| Net purchases of premises and equipment |
|
|
(563) |
| |
(563) |
| (585) |
| (585) |
|
| Proceeds from sales of foreclosed properties |
|
|
58 |
|
|
|
58 |
|
| 97 |
| 97 |
|
| Net cash (paid for) acquired in business acquisitions |
|
|
(116) |
| |
— |
|
| 5,608 |
| 5,608 |
|
| Other investing activities, net |
|
|
306 |
|
|
|
306 |
|
| (138) |
| (138) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities |
|
|
(102,074) |
| |
(101,992) |
| (64,158) |
| (64,159) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing activities |
|
| Net increase in deposits |
|
|
16,847 |
|
|
|
16,847 |
|
| 21,266 |
| 21,266 |
|
| Net increase in federal funds purchased and securities sold under agreements to repurchase |
|
|
87,969 |
|
|
|
87,969 |
|
| 35,275 |
| 35,275 |
|
| Net increase in commercial paper and other short-term borrowings |
|
|
15,165 |
|
|
|
15,165 |
|
| 22,000 |
| 22,000 |
|
| Proceeds from issuance of long-term debt |
|
|
7,806 |
|
|
|
7,806 |
|
| 12,648 |
| 12,648 |
|
| Retirement of long-term debt |
|
|
(7,714) |
| |
(7,714) |
| (7,385) |
| (7,385) |
|
| Proceeds from issuance of common stock |
|
|
1,927 |
|
|
|
1,927 |
|
| 2,052 |
| 2,052 |
|
| Common stock repurchased |
|
|
(3,819) |
| |
(3,819) |
| (2,988) |
| (2,988) |
|
| Cash dividends paid |
|
|
(3,649) |
| |
(3,649) |
| (2,802) |
| (2,802) |
|
| Other financing activities, net |
|
|
(58) |
| |
(58) |
| (9) |
| (9) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by financing activities |
|
|
114,474 |
|
|
|
114,474 |
|
| 80,057 |
| 80,057 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
(104) |
| |
(104) |
| (19) |
| (19) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net increase in cash and cash equivalents |
|
|
4,999 |
|
|
|
4,999 |
|
| 4,705 |
| 4,705 |
|
| Cash and cash equivalents at January 1 |
|
|
28,936 |
|
|
|
28,936 |
|
| 27,084 |
| 27,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents at June 30 |
|
$ |
33,935 |
|
|
$ |
33,935 |
|
|
$ |
31,789 |
| $ |
31,789 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Cash Flows
|
|
Nine Months Ended September 30
|
|
| 2005
|
| 2004
|
|
| (Dollars in millions) |
|
As Previously Reported
|
| Restated
|
| As Previously Reported
|
| Restated
|
|
| Operating activities |
|
| Net income |
|
$ |
13,118 |
|
|
$ |
12,891 |
|
|
$ |
10,294 |
| $ |
10,092 |
|
| Reconciliation of net income to net cash provided by (used in) operating activities: |
|
| Provision for credit losses |
|
|
2,614 |
|
|
|
2,614 |
|
| 2,063 |
| 2,063 |
|
| Gains on sales of debt securities |
|
|
(1,013) |
| |
(1,013) |
| (2,022) |
| (1,623) |
|
| Depreciation and premises improvements amortization |
|
|
716 |
|
|
|
716 |
|
| 723 |
| 723 |
|
| Amortization of intangibles |
|
|
613 |
|
|
|
613 |
|
| 455 |
| 455 |
|
| Deferred income tax expense (benefit) |
|
|
262 |
|
|
|
126 |
|
| (402) |
| (524) |
|
| Net increase in trading and derivative instruments |
|
|
(10,305) |
| |
(10,503) |
| (21,396) |
| (22,153) |
|
| Net increase in other assets |
|
|
(3,330) |
| |
(3,130) |
| (590) |
| (590) |
|
| Net decrease in accrued expenses and other liabilities |
|
|
(6,015) |
| |
(6,015) |
| (7,919) |
| (7,919) |
|
| Other operating activities, net |
|
|
(6,994) |
| |
(6,718) |
| (1,043) |
| 20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in operating activities |
|
|
(10,334) |
| |
(10,419) |
| (19,837) |
| (19,456) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Investing activities |
|
| Net decrease in time deposits placed and other short-term investments |
|
|
1,125 |
|
|
|
1,125 |
|
| 193 |
| 193 |
|
| Net increase in federal funds sold and securities purchased under agreements to resell |
|
|
(44,049) |
| |
(44,049) |
| (17,090) |
| (17,090) |
|
| Proceeds from sales of available-for-sale securities |
|
|
143,079 |
|
|
|
143,079 |
|
| 77,860 |
| 88,425 |
|
| Proceeds from maturities of available-for-sale securities |
|
|
24,378 |
|
|
|
24,378 |
|
| 19,710 |
| 19,710 |
|
| Purchases of available-for-sale securities |
|
|
(202,053) |
| |
(202,053) |
| (165,359) |
| (176,323) |
|
| Proceeds from maturities of held-to-maturity securities |
|
|
194 |
|
|
|
194 |
|
| 63 |
| 63 |
|
| Proceeds from sales of loans and leases |
|
|
13,059 |
|
|
|
13,059 |
|
| 3,192 |
| 3,192 |
|
| Other changes in loans and leases, net |
|
|
(48,730) |
| |
(48,763) |
| (18,938) |
| (18,942) |
|
| Additions to mortgage servicing rights, net |
|
|
(663) |
| |
(663) |
| (841) |
| (841) |
|
| Net purchases of premises and equipment |
|
|
(858) |
| |
(858) |
| (970) |
| (970) |
|
| Proceeds from sales of foreclosed properties |
|
|
101 |
|
|
|
101 |
|
| 145 |
| 145 |
|
| Investment in China Construction Bank |
|
|
(2,500) |
| |
(2,500) |
| — |
| — |
|
| Net cash (paid in) acquired in business acquisitions |
|
|
(118) |
| |
— |
|
| 5,593 |
| 5,615 |
|
| Other investing activities, net |
|
|
83 |
|
|
|
83 |
|
| 788 |
| 788 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash used in investing activities |
|
|
(116,952) |
| |
(116,867) |
| (95,654) |
| (96,035) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Financing activities |
|
| Net increase in deposits |
|
|
7,907 |
|
|
|
7,907 |
|
| 37,111 |
| 37,111 |
|
| Net increase in federal funds purchased and securities sold under agreements to repurchase |
|
|
97,312 |
|
|
|
97,312 |
|
| 59,003 |
| 59,003 |
|
| Net increase in commercial paper and other short-term borrowings |
|
|
29,057 |
|
|
|
29,057 |
|
| 20,424 |
| 20,424 |
|
| Proceeds from issuance of long-term debt |
|
|
17,813 |
|
|
|
17,813 |
|
| 19,080 |
| 19,080 |
|
| Retirement of long-term debt |
|
|
(13,076) |
| |
(13,076) |
| (11,286) |
| (11,286) |
|
| Proceeds from issuance of common stock |
|
|
2,215 |
|
|
|
2,215 |
|
| 2,729 |
| 2,729 |
|
| Common stock repurchased |
|
|
(4,281) |
| |
(4,281) |
| (4,749) |
| (4,749) |
|
| Cash dividends paid |
|
|
(5,672) |
| |
(5,672) |
| (4,640) |
| (4,640) |
|
| Other financing activities, net |
|
|
(104) |
| |
(104) |
| (41) |
| (41) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net cash provided by financing activities |
|
|
131,171 |
|
|
|
131,171 |
|
| 117,631 |
| 117,631 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Effect of exchange rate changes on cash and cash equivalents |
|
|
(50) |
| |
(50) |
| 28 |
| 28 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Net increase in cash and cash equivalents |
|
|
3,835 |
|
|
|
3,835 |
|
| 2,168 |
| 2,168 |
|
| Cash and cash equivalents at January 1 |
|
|
28,936 |
|
|
|
28,936 |
|
| 27,084 |
| 27,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents at September 30 |
|
$ |
32,771 |
|
|
$ |
32,771 |
|
|
$ |
29,252 |
| $ |
29,252 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|