The Shareholder Forum

for

The Bear Stearns Companies, Inc.

Forum Home Page

 

Bear Stearns Forum Home Page

Program Reference

 

The May 21, 2008 report of Egan-Jones Proxy Services, below, recommending that Bear Stearns shareholders vote in favor of the proposed JPMorgan acquisition, has been made available to Forum participants with permission.

 

 

Egan-Jones Proxy Services
Proxy Report (ID#18556)
 
Meeting Info
BEAR STEARNS COMPANIES INC
Ticker: BSC
CUSIP: 073902108
Meeting type: Special
Meeting date: 5/29/2008
Record date: 4/18/2008
 

Proposals:

  • Proposal 1 - "Approval of the Agreement and Plan of Merger": To approve and adopt the Agreement and Plan of Merger, dated as of March 16, 2008, by and between The Bear Stearns Companies Inc. and JPMorgan Chase & Co., as amended by Amendment No. 1 dated as of March 24, 2008 and as such agreement may be further amended from time to time.
  • Proposal 2 - "Adjournment of the Special Meeting": To approve the adjournment of the special meeting, if necessary, to solicit additional proxies, in the event that there are not sufficient votes at the time of the special meeting to approve and adopt the merger agreement.

Recommendations:

We recommend that clients holdings shares of BEAR STEARNS COMPANIES INC vote:

 

Proposal Egan-Jones Recommendation Management Recommendation
Proposal 1 - "Approval of the Agreement and Plan of Merger": FOR FOR
Proposal 2 - "Adjournment of the Special Meeting": FOR FOR

 

Considerations and Recommendations:

Egan-Jones' review centered on the Proposals in the context of maximizing shareholder value, based on publicly available information.

  • Proposal 1 - "Approval of the Agreement and Plan of Merger":

     

    Company Profiles:

    The Bear Stearns Companies Inc. was incorporated under the laws of the State of Delaware on August 21, 1985 and succeeded on October 29, 1985 to the business of Bear, Stearns & Co., a New York limited partnership. Bear Stearns is a holding company that, through its broker-dealer and international bank subsidiaries, principally Bear, Stearns & Co. Inc., Bear, Stearns Securities Corp., Bear, Stearns International Limited and Bear Stearns Bank plc, is a leading investment banking, securities and derivatives trading, clearance and brokerage firm serving corporations, governments, institutional and individual investors worldwide. In addition to conducting a substantial portion of its operating activities through certain of its regulated subsidiaries, Bear Stearns conducts significant activities through other wholly owned subsidiaries, including: Bear Stearns Global Lending Limited; Custodial Trust Company; Bear Stearns Financial Products Inc.; Bear Stearns Capital Markets Inc.; Bear Stearns Credit Products Inc.; Bear Stearns Forex Inc.; EMC Mortgage Corporation; Bear Stearns Commercial Mortgage, Inc.; Bear Stearns Investment Products Inc. and Bear Energy L.P. Bear Stearns’ business is conducted from its principal headquarters in New York City, its offices and branches throughout the United States, and international offices in Dublin, Hong Kong, London, Tokyo and other world financial centers.

    JPMorgan Chase & Co. is a financial holding company incorporated under Delaware law in 1968. JPMorgan Chase is one of the largest banking institutions in the United States of America (“U.S.”), with operations in more than 60 countries and, as of December 31, 2007, approximately $1.6 trillion in total consolidated assets and approximately $123 billion in stockholders’ equity. JPMorgan Chase’s principal bank subsidiaries are JPMorgan Chase Bank, National Association, a national banking association with U.S. branches in 17 states, and Chase Bank USA, National Association, a national banking association that is JPMorgan Chase’s credit card–issuing bank. JPMorgan Chase’s principal nonbank subsidiary is J.P. Morgan Securities Inc., its U.S. investment banking firm. The bank and nonbank subsidiaries of JPMorgan Chase operate nationally as well as through overseas branches and subsidiaries, representative offices and subsidiary foreign banks. The firm is a leader in investment banking, financial services for consumers, small business and commercial banking, financial transaction processing, asset management, and private equity. A component of the Dow Jones Industrial Average, JPMorgan Chase serves millions of consumers in the United States and many of the world’s most prominent corporate, institutional and government clients under its JPMorgan and Chase brands.

    BSC Merger Corporation (“Merger Sub”), a wholly-owned subsidiary of JPMorgan Chase, was formed solely for the purpose of consummating the merger. Merger Sub has not carried on any activities to date, except for activities incidental to its formation and activities undertaken in connection with the transactions contemplated by the merger agreement.

    Structure of the Merger:

    Each of the Bear Stearns board of directors and the JPMorgan Chase board of directors has approved the merger agreement, which provides for the merger of Merger Sub with and into Bear Stearns. Bear Stearns will be the surviving corporation in the merger and will be a subsidiary of JPMorgan Chase. Each share of Bear Stearns common stock issued and outstanding immediately prior to the completion of the merger, except for specified shares of Bear Stearns common stock held by Bear Stearns and JPMorgan Chase, will be converted into the right to receive 0.21753 of a share of JPMorgan Chase common stock. If the number of shares of common stock of JPMorgan Chase changes before the merger is completed because of a reorganization, recapitalization, reclassification, stock dividend, stock split, reverse stock split, or other similar event, then an appropriate and proportionate adjustment will be made to the number of shares of JPMorgan Chase common stock into which each share of Bear Stearns common stock will be converted.

    Background of the Merger:

    On Monday, March 10, 2008, Moody’s Investors Service (referred to as Moody’s) downgraded certain series of mortgage-backed debt issued by the Bear Stearns Alt-A Trust, and rumors began to circulate in the market that there were significant liquidity problems at Bear Stearns itself. Later that day, Moody’s clarified that it had not taken any rating action regarding Bear Stearns’ corporate debt rating and that Bear Stearns’ current ratings outlook was stable. Following the close of the market, Bear Stearns issued a press release denying the market rumors regarding its liquidity position.

    On the morning of Tuesday, March 11, 2008, in an effort to alleviate liquidity pressures in funding markets, the New York Fed announced an expansion of its securities lending program under which, beginning on March 27, 2008, it would lend up to $200 billion of Treasury securities to primary dealers, which includes Bear Stearns, for a term of up to 28 days to be secured by a pledge of certain securities, including certain mortgage-related assets. Despite the New York Fed’s announcement, the prior day’s clarifying statement by Moody’s and the press release issued by Bear Stearns, market speculation regarding Bear Stearns’ liquidity position continued.

    In light of these developments, late in the afternoon of March 11, 2008, senior management of Bear Stearns decided that Alan D. Schwartz, President and Chief Executive Officer of Bear Stearns, should address the market speculation regarding Bear Stearns’ liquidity position in an interview with CNBC on Wednesday, March 12, 2008.

    On the morning of March 13, 2008, Egan-Jones Ratings issued a press release that because of concerns regarding the Company's liquidity, it was downgrading the Company's credit rating from BBB to BBB-.

    In the afternoon of March 14, 2008, Standard and Poor’s, Moody’s and Fitch Ratings issued press releases stating that as a result of the deterioration in Bear Stearns’ liquidity position, each had downgraded the long-term and short-term credit ratings of Bear Stearns to BBB/A-3, Baa1/P-2, and BBB/F3, respectively, and that each agency was continuing to review Bear Stearns’ ratings with consideration to further potential downgrades. These new ratings represented two to four notch downgrades from Bear Stearns’ ratings as of the prior day.

    Throughout the day of Friday, March 14, 2008, Lazard also spoke with other parties regarding their potential interest in a strategic transaction with Bear Stearns. Lazard met with senior management of Bear Stearns to discuss the results of its contacts with other parties and reported that, aside from Bidder A and JPMorgan Chase, none of the parties expressed meaningful interest, although two other parties had indicated an interest in conducting due diligence. Bear Stearns prepared an electronic dataroom to permit potential bidders to conduct due diligence. Later in the afternoon and evening of March 14, 2008, Bidder A conducted due diligence at Bear Stearns’ headquarters.

    Despite the Bear Stearns announcement on Friday morning regarding the New York Fed-backed secured lending facility from JPMorgan Chase and that Bear Stearns was discussing permanent financing and other alternatives with JPMorgan Chase, throughout the day, customers continued to withdraw funds at an increasing rate, counterparties continued to seek to reduce their exposure to Bear Stearns also at an increasing rate, and Bear Stearns’ common stock closed down 47% from the previous day’s closing price.

    During the morning of Saturday, March 15, 2008, the senior management of each of Bear Stearns and JPMorgan Chase, as well as their respective financial advisors, Lazard and JPMorgan Securities Inc., met at the Bear Stearns headquarters to discuss various aspects of a potential transaction between the two companies, and JPMorgan Chase conducted due diligence regarding Bear Stearns. Throughout the day, representatives of Lazard and Bear Stearns continued to have discussions with JPMorgan Chase and other parties regarding their interest in a potential transaction with Bear Stearns. Bidder A, JPMorgan Chase and two other parties that were potentially interested in acquiring certain Bear Stearns assets had been invited to the Bear Stearns headquarters to conduct due diligence. Representatives of JPMorgan Chase and Bidder A met separately with Bear Stearns’ management in the morning and continued to conduct due diligence throughout the day. During the course of the day, the two other parties indicated that they were not interested in pursuing a transaction with Bear Stearns and consequently did not perform due diligence. Bear Stearns’ management and legal and financial advisors continued discussions with representatives of JPMorgan Chase and Bidder A and assisted in providing those parties with information necessary for them to prepare their respective proposals for a transaction with Bear Stearns. Lazard noted that certain other parties with possible interest in a transaction with Bear Stearns indicated that they were not in a position to submit a proposal within the required timeframe.

    In the afternoon of March 15, 2008, Bidder A presented a preliminary proposal to Lazard for a transaction with Bear Stearns. Bidder A’s proposal involved a cash infusion of $3 billion into Bear Stearns in return for a 90% equity interest in Bear Stearns, with the existing Bear Stearns stockholders diluted to 10% ownership on a pro forma basis. The proposal also required a $20 billion credit facility from a consortium of banks that had not yet been formed and assurance that the New York Fed would make loans available to Bear Stearns through its discount window for a period of one year. At the time, the New York Fed’s discount window was not available to primary dealers such as Bear Stearns. Lazard discussed this preliminary proposal with Bear Stearns’ senior management, who gave permission to Bidder A to contact financial institutions to ascertain if they would be interested in participating in the credit facility.

    In the evening of March 15, 2008, representatives of JPMorgan Chase met with representatives of Lazard and Bear Stearns. At this meeting, after noting that JPMorgan Chase still had significant diligence and analysis yet to be completed, representatives of JPMorgan Chase informed Lazard that their current thinking was a business combination with Bear Stearns in which Bear Stearns common stock would be exchanged for JPMorgan Chase common stock having an implied value range of $8 to $12 per share of Bear Stearns common stock.

    JPMorgan Chase also contemplated an option to purchase Bear Stearns common stock in an amount representing 19.9% of the then outstanding shares and options to purchase the prime brokerage business unit of Bear Stearns and the Bear Stearns headquarters building. The JPMorgan Chase representatives noted that their thinking at this stage was still preliminary, that JPMorgan Chase was still awaiting additional input from its due diligence teams, and that the value of the transaction could be lower than $8 per share (but in any event would not be higher than the indicated implied value range) depending upon the outcome of due diligence.

    Late in the evening of March 15, 2008, Bidder A informed Lazard that it would have to revise its preliminary proposal because it was having difficulty identifying financial institutions willing to provide the debt financing necessary to implement its proposal.

    In the early morning of Sunday, March 16, 2008, representatives of the legal advisor of JPMorgan Chase delivered to Bear Stearns and its representatives a draft agreement and plan of merger and a draft stock option agreement. In addition, representatives of the legal advisors of Bear Stearns and its board of directors and representatives of the legal advisor of JPMorgan Chase discussed various issues regarding the draft transaction documents.

    Also during the morning of March 16, 2008, Bidder A continued to seek to identify one or more financial institutions to purchase either or both of Bear Stearns’ prime brokerage and derivatives businesses in order to enable Bidder A to present a formal proposal to Bear Stearns, and two large financial institutions with which Bidder A had been speaking arrived at Bear Stearns’ headquarters to conduct due diligence. One of these parties was reviewing the prime brokerage and derivatives businesses, and the other party was working with Bidder A on evaluating financing options related to the Bear Stearns headquarters.

    Later that morning, representatives of JPMorgan Chase informed Lazard that JPMorgan Chase had concluded that it was not in a position to effect an acquisition of all of Bear Stearns because of the risks such a transaction would impose on JPMorgan Chase. JPMorgan Chase reported to Lazard that it had not abandoned its efforts to undertake a transaction, but that in order to proceed it would need some level of financial support from the New York Fed. In that same time frame, representatives of JPMorgan Chase similarly informed the U.S. Treasury and the New York Fed of its conclusions. The representatives of the U.S. Treasury and the New York Fed encouraged JPMorgan Chase to continue to work towards a transaction.

    A team of Bear Stearns’ legal and financial advisors continued to analyze potential bankruptcy and/or liquidation scenarios throughout the day on March 16, 2008.

    By mid-afternoon on March 16, 2008, Bidder A indicated that it had not been able to obtain support from the New York Fed for its proposal, and it had not been successful in acquiring commitments from third party financial institutions to fund the secured credit facility required for its offer. Representatives of Lazard and Bear Stearns continued to work with Bidder A on its proposal, but Bidder A was unable to provide a viable proposal for a strategic transaction with Bear Stearns within the required timeframe.

    Later that afternoon, Lazard reported that, based on the New York Fed’s willingness to provide the $30 billion special funding facility, JPMorgan Chase thought that it would be able to work towards negotiating a stock-for-stock merger with Bear Stearns with an implied value of $4 per share of Bear Stearns common stock, subject to its ability to finalize the terms of the non-recourse funding facility with the New York Fed. Shortly thereafter, representatives of JPMorgan Chase contacted Lazard and informed Lazard that JPMorgan Chase was prepared to pay merger consideration consisting of JPMorgan Chase common stock having an implied value of $2 per share. Bear Stearns registered its objections to the proposed merger consideration and suggested that JPMorgan Chase consider whether it would increase the merger consideration by adding consideration of a contingent nature. JPMorgan Chase informed representatives of Bear Stearns that, following JPMorgan Chase’s discussions with government officials (which had consisted of ongoing conversations with officials of the U.S. Treasury Department and the New York Fed), it was unwilling to increase the $2 per share merger consideration.

    The board of directors of Bear Stearns subsequently convened again. Senior management of Bear Stearns and its legal and financial advisors reviewed with the board of directors of Bear Stearns the terms of JPMorgan Chase’s merger proposal and the terms and conditions of the related transaction documents. The transaction was structured as a stock-for-stock merger at a fixed exchange ratio of 0.05473 shares of JPMorgan Chase common stock for each share of Bear Stearns common stock, which reflected an implied value of $2 per share of Bear Stearns common stock based on the closing price of JPMorgan Chase’s common stock on March 14, 2008. Additionally, JPMorgan Chase would guaranty Bear Stearns’ trading and certain other obligations, and the New York Fed would provide supplemental funding of up to $30 billion secured by a pool of collateral consisting primarily of mortgage-related securities and other mortgage-related assets and related hedges. Further, JPMorgan Chase would also obtain an option to purchase Bear Stearns common stock in an amount representing 19.9% of the then outstanding shares and an option to purchase the Bear Stearns headquarters building, each upon the occurrence of certain events.

    Representatives of Lazard reviewed with the board of directors their efforts to identify potential buyers for all or part of Bear Stearns and their contacts with other parties in this regard. Lazard indicated that none of these other parties submitted a viable proposal for acquiring or investing in Bear Stearns. Lazard advised, and indicated that it was prepared to render its written opinion to the Bear Stearns board of directors to the same effect, that as of such date and based on and subject to various assumptions, procedures, factors, limitations and qualifications in its opinion (some of which would be non-customary due to the unique circumstances in which the merger was negotiated), the exchange ratio of 0.05473 was fair, from a financial point of view, to holders of Bear Stearns common stock.

    Following Lazard’s oral presentation to the board, representatives of Bear Stearns’ legal advisors summarized the material terms of the proposed agreement and plan of merger and the related transactions. Following consideration of the proposed terms of the agreement and plan of merger and the related transactions, and after extensive discussions, including discussions with its financial and legal advisors, the Bear Stearns board of directors unanimously approved the agreement and plan of merger and the related transactions and recommended that the Bear Stearns stockholders vote in favor of the approval and adoption of the agreement and plan of merger. The Bear Stearns board of directors then directed management to execute the agreement and plan of merger and the related transaction agreements. In the early evening on Sunday, March 16, 2008, JPMorgan Chase and Bear Stearns entered into the agreement and plan of merger and the stock option agreement and JPMorgan Chase issued the guaranty of Bear Stearns’ trading and certain other obligations. Later that evening, JPMorgan Chase and Bear Stearns issued a joint press release announcing the transaction.

    At the time of execution of the merger agreement, Bear Stearns and JPMorgan Chase hoped that execution of the merger agreement and the guaranty would stabilize Bear Stearns’ liquidity position by providing assurances to Bear Stearns’ customers, counterparties and lenders that JPMorgan Chase was standing behind Bear Stearns’ obligations. However, following the announcement of the transaction on March 16, 2008, Bear Stearns’ customers continued to withdraw funds, counterparties remained unwilling to make secured funding available to Bear Stearns on customary terms, and funding (other than from JPMorgan Chase and the New York Fed) was not available. JPMorgan Chase and Bear Stearns believed that the continued loss of customers and the continued unwillingness of counterparties to make secured funding available on customary terms was a result of, among other things, concerns that the merger would not be completed and the JPMorgan Chase guaranty would terminate, and perceived deficiencies and uncertainty on the part of Bear Stearns’ customers, counterparties and lenders regarding the scope and terms of the guaranty.

    In view of the continuing loss of customers, the unavailability of funding other than through JPMorgan Chase and the New York Fed and concerns that the merger would not be completed, on Tuesday, March 18, 2008, JPMorgan Chase and its advisors began to engage Bear Stearns’ legal advisors regarding proposed revisions to the terms of the merger and the related transactions. Discussions between the parties with respect to possible revisions continued during the week, but no agreement was reached.

    Also during the week of March 17, JPMorgan Chase and the New York Fed continued to work to finalize the details of the $30 billion special funding facility. As these discussions progressed the related collateral pool (valued on the books of Bear Stearns at $30 billion in the aggregate on March 14, 2008) was identified to consist of investment grade securities (largely mortgage-related), residential or commercial mortgage loans classified as performing, and related hedges. In addition, officials from the New York Fed repeatedly requested that JPMorgan Chase guaranty Bear Stearns’ borrowings from the New York Fed, and officials from both the U.S. Treasury Department and the New York Fed encouraged JPMorgan Chase to work to achieve a greater degree of stability at Bear Stearns.

    In addition to the ongoing discussions with JPMorgan Chase, Bear Stearns had also analyzed alternatives available to it in the event that JPMorgan Chase and/or the New York Fed ceased to fund Bear Stearns and concluded that no other sources of liquidity were available. At the close of business on Friday, March 21, 2008, Bear Stearns had outstanding borrowings of approximately $32.5 billion from the New York Fed; approximately $3.7 billion through repurchase agreements with JPMorgan Chase; and approximately $9.7 billion of additional advances from JPMorgan Chase of which approximately $6.1 billion was secured and approximately $3.6 billion was unsecured. Bear Stearns senior management believed that, in light of the deterioration in Bear Stearns’ liquidity and the absence of any other source of additional funding, if the New York Fed and JPMorgan Chase were unwilling to maintain their funding of Bear Stearns and JPMorgan Chase was unwilling to assure Bear Stearns’ customers, counterparties and lenders by clarifying and enhancing its guaranty of Bear Stearns’ obligations, Bear Stearns would not be able to open for business on Monday, March 24, 2008 and would have no choice but to file for bankruptcy by that morning. Bear Stearns’ bankruptcy advisors were instructed to be prepared for this contingency by the end of the weekend.

    On the morning of Saturday, March 22, 2008, the board of Bear Stearns met to review the discussions with JPMorgan Chase and the situation at Bear Stearns. The board noted that JPMorgan Chase had indicated that it did not see how it could continue to provide funding to Bear Stearns, guaranty Bear Stearns’ borrowing from the New York Fed or enhance the existing JPMorgan Chase guaranty except in connection with a transaction that could give the market substantial certainty that the merger would close and thereby restore confidence in dealings with Bear Stearns. Management again explained why this funding and the enhanced JPMorgan Chase guaranty were essential for Bear Stearns to be able to conduct business and that no other sources of liquidity were available. Bear Stearns’ legal advisors also reviewed the fiduciary duties of the board of directors in these circumstances.

    After the board meeting, representatives of Bear Stearns contacted JPMorgan Chase’s counsel to discuss the proposed amendments to the transaction and to notify JPMorgan Chase that its proposal, as presently formulated, was not acceptable to the Bear Stearns board and indicated their willingness to revise the terms of the transaction so that, among other things, Bear Stearns would immediately issue and sell to JPMorgan Chase a number of shares of Bear Stearns common stock equal to 19.9% of Bear Stearns’ common stock outstanding immediately prior to the sale (an amount that would be below the threshold above which a stockholder vote is normally required under the rules of the New York Stock Exchange) and JPMorgan Chase would increase the merger consideration to shares of JPMorgan Chase having an implied value of $12 per share. Representatives of JPMorgan Chase responded that Bear Stearns’ proposal was unacceptable because it would not provide sufficient assurance that the merger would close. Later that day, JPMorgan Chase reiterated its view that the proposal it had proffered on Friday, March 21, 2008, was in the best interests of all, and requested that Bear Stearns continue to work towards a proposal that would enhance the certainty of the completion of the merger.

    On Sunday morning, conversations ensued between JPMorgan Chase and Bear Stearns in which the parties agreed to consider an amendment to the transaction documents which would include an increase in the implied value of the merger consideration, an enhanced guaranty, and an arrangement for JPMorgan Chase to purchase common shares of Bear Stearns at a level acceptable to JPMorgan Chase below 50% of Bear Stearns’ outstanding common shares on a pro forma basis (but above the threshold at which a stockholder vote would normally be required under the rules of the New York Stock Exchange) and to obtain the agreement of Bear Stearns’ directors to vote their stock in favor of the merger. Throughout the remainder of Sunday and into Monday morning, the parties and their respective legal advisors continued to discuss and negotiate the terms of the amendment and the revised transaction documents. During this time, the board of directors of Bear Stearns met several times to receive updates from senior management and Bear Stearns’ legal and financial advisors regarding the ongoing discussions with JPMorgan Chase and the terms of the proposed transaction amendments.

    By the early morning on Monday, March 24, 2008, the parties had reached provisional agreement to recommend to their respective boards revised terms for the JPMorgan Chase merger proposal and the terms and conditions of the related transaction documents,. JPMorgan Chase and the New York Fed also continued their discussions regarding the New York Fed’s special funding facility. As a result of these discussions, JPMorgan Chase agreed to assume the first $1.0 billion of losses on the related collateral pool, with the New York Fed agreeing to provide $29.0 billion of funding on a non-recourse basis.

    Early in the morning of Monday, March 24, 2008, senior management of Bear Stearns and its legal and financial advisors reviewed with the board of directors the terms of JPMorgan Chase’s revised merger proposal and the terms and conditions of the related transaction documents. Lazard reviewed with the board of directors factors relevant to their consideration of the terms of the revised transaction, including the conclusion by Bear Stearns and its legal and financial advisors regarding the necessity of a bankruptcy filing in the event that JPMorgan Chase and/or the New York Fed did not maintain their funding of Bear Stearns, and the risks associated with such a filing. The board noted JPMorgan Chase’s position that, because of the risks to Bear Stearns’ business that would result from a significant delay in providing additional assurance to the market place that the merger would close, an essential condition of the amendment was consummation of the transactions contemplated by the share exchange agreement without a vote by Bear Stearns shareholders. Lazard indicated that while it had not formally presented the transaction to its fairness opinion committee, the Lazard team working on the matter was prepared to recommend to such committee that it approve Lazard rendering its opinion to the board to the effect that, as of such date and based on and subject to various assumptions, procedures, factors, limitations and qualifications in its opinion (some of which would be non-customary due to the unique circumstances in which the merger was negotiated), the exchange ratio of 0.21753 was fair, from a financial point of view, to holders of Bear Stearns common stock. Lazard subsequently delivered its written opinion.

    In connection with the consideration of the revised terms of the transaction, the Audit Committee of the board of directors determined that the delay necessary to secure stockholder approval otherwise required by the general rules of the New York Stock Exchange prior to the consummation of the transactions contemplated by the share exchange agreement would seriously jeopardize the financial viability of Bear Stearns and expressly approved Bear Stearns’ decision not to seek stockholder approval for the issuance and sale of 95,000,000 shares of Bear Stearns common stock to JPMorgan Chase in reliance on an exception contained in the New York Stock Exchange rules. In reaching this conclusion, the Audit Committee members, all of whom were present during the board discussions described in the preceding paragraph, took into account those discussions. The board of directors thereafter ratified the Audit Committee’s determination regarding the share exchange transaction. Following consideration of the terms of the amendment to the merger agreement and the share exchange agreement, and after discussions, including discussions with its financial and legal advisors, the Bear Stearns board of directors unanimously approved the amendment to the agreement and plan of merger and the related transactions and recommended that the Bear Stearns stockholders vote in favor of the approval and adoption of the agreement and plan of merger, as amended. The Bear Stearns board of directors then directed management to execute the amendment to the agreement and plan of merger and the related agreements.

    On the morning of Monday, March 24, 2008, JPMorgan Chase and Bear Stearns entered into the amendment to the agreement and plan of merger, the share exchange agreement and certain other ancillary transaction documents and JPMorgan Chase issued the amended and restated operating guaranty and the guaranty to the New York Fed. Later that morning, JPMorgan Chase and Bear Stearns issued a joint press release announcing the amendment of the transaction.

     

    Analysis and Considerations:


    Egan-Jones' review centered on the strategic, corporate governance, and financial aspects of the proposed transaction in the context of maximizing stockholder value. In doing so, we considered a variety of factors, including some factors among those considered by the Board when it approved the transaction:


    Positive Components:

     

    In reaching its decision to approve the merger and the related transactions on March 16, 2008 and recommend that the stockholders of Bear Stearns approve and adopt the merger agreement dated March 16, 2008, the board of directors of Bear Stearns concluded that there was no viable alternative to the proposed merger with JPMorgan Chase. The board of directors of Bear Stearns based this conclusion on various factors, including the following material factors:

    1. its conclusion that Bear Stearns would be unable to open for business on Monday, March 17, 2008, on a stand alone basis and therefore would have no choice but to file for protection under the United States Bankruptcy Code in the event that Bear Stearns was unable to reach an agreement with JPMorgan Chase, based upon, among other things, advice from management regarding Bear Stearns’ anticipated funding requirements for Monday, March 17, 2008, and indications from the New York Fed that the secured lending facility provided to Bear Stearns by JPMorgan Chase on March 14, 2008 and supported by a back-to-back loan to JPMorgan Chase from the New York Fed would not be available on March 17, 2008; 
    2. the substantial limitations on the availability to broker dealers such as Bear Stearns of rehabilitation-oriented bankruptcy relief under the United States Bankruptcy Code, including limited availability of automatic stay protections, and the implications of these limitations in a bankruptcy of Bear Stearns; 
    3. the collective view expressed by Lazard, Bear Stearns’ legal advisors and management that, in the event of a bankruptcy of Bear Stearns, the holders of Bear Stearns common stock likely would receive no value and there likely would be losses incurred by certain creditors of Bear Stearns; 
    4. Lazard’s advice at the meeting of the Bear Stearns board of directors on March 16, 2008 that it was prepared to render its written opinion to the Bear Stearns board of directors to the effect that, as of such date and based upon and subject to the various assumptions, procedures, factors, limitations and qualifications in its opinion (some of which would be non-customary due to the unique circumstances in which the merger was negotiated), the exchange ratio of 0.05473 was fair, from a financial point of view, to the holders of Bear Stearns common stock; 
    5. the contacts and discussions from March 14 to March 16, 2008, between Lazard and numerous other parties, including banks, financial institutions and private investors, all of which either declined to participate in the process or were unable to submit a viable proposal for acquiring or investing in Bear Stearns within the timeframe required; 
    6. the efforts made by Bear Stearns’ senior management and its advisors to obtain greater value than the $2.00 per share in JPMorgan Chase common stock provided for in the merger, JPMorgan Chase’s indication that, following its discussions with government officials (which had consisted of ongoing conversations with officials of the U.S. Treasury Department and the New York Fed), it was unwilling to pay more than $2.00 per share, and the recognition that the $2.00 per share in value for stockholders and the prospect that Bear Stearns creditors were not likely to incur losses if the merger occurred was a better outcome than that expected in the only other alternative available, a bankruptcy filing; and 
    7. the guaranty that JPMorgan Chase was prepared to provide with respect to the trading obligations and certain other liabilities of Bear Stearns, which management believed was essential to Bear Stearns’ ability to continue to operate.

    The board of directors of Bear Stearns also considered certain terms of the merger and the related transactions that were required by JPMorgan Chase as conditions to its willingness to enter into the merger agreement, including the potential effects of certain of the terms and provisions on other parties that might be interested in proposing a transaction with Bear Stearns. On March 24, 2008, the board of directors of Bear Stearns approved and adopted amendments to the merger agreement with JPMorgan Chase and the guaranty issued by JPMorgan Chase and approved and adopted a share exchange agreement and certain related agreements. In reaching its conclusion to approve these agreements and to recommend that the stockholders of Bear Stearns approve and adopt the merger agreement, as amended, the board of directors of Bear Stearns considered, among others, the following factors: 

    1. subsequent to the announcement of the merger on March 16, 2008, Bear Stearns’ customers continued to withdraw funds, counterparties remained unwilling to make secured funding available to Bear Stearns on customary terms, and funding (other than from JPMorgan Chase and the New York Fed) was not available, due to, among other things, concerns that the merger would not be completed and the JPMorgan Chase guaranty would terminate, and perceived deficiencies and uncertainty on the part of Bear Stearns’ customers, counterparties and lenders regarding the scope and terms of JPMorgan Chase’s guaranty; 
    2. JPMorgan Chase’s unwillingness to guaranty Bear Stearns’ New York Fed borrowings and JPMorgan Chase’s statements that it did not see how JPMorgan Chase would be able to continue to extend credit to Bear Stearns after March 21, 2008 unless the terms of the transaction were amended to provide stability to Bear Stearns and greater certainty regarding the completion of the merger; senior management’s belief that, in light of the absence of any other source of liquidity, if the New York Fed and JPMorgan Chase were unwilling to maintain their funding of Bear Stearns and JPMorgan Chase was unwilling to assure Bear Stearns’ customers, counterparties and lenders by clarifying and enhancing its guaranty of Bear Stearns’ obligations, Bear Stearns would have no choice but to file for bankruptcy by Monday, March 24, 2008; 
    3. the increase in the consideration to be received by Bear Stearns’ stockholders pursuant to the amendment to the merger agreement; 
    4. the clarification of and enhancements to JPMorgan Chase’s operating guaranty, which were intended to provide greater assurance to Bear Stearns’ customers, counterparties and lenders;
    5. JPMorgan Chase’s issuance of a new guaranty in respect of Bear Stearns’ borrowings from the New York Fed, which enabled Bear Stearns to continue to obtain funding from the New York Fed; 
    6. the fact that a filing for bankruptcy at the parent company might need to be made under the liquidation-oriented procedures of Chapter 7 rather than the rehabilitation-oriented procedures of Chapter 11 of the Bankruptcy Code because of Bear Stearns’ uncertain cash position and, even if Chapter 11 were available to Bear Stearns, the substantial limitations on the availability to broker dealers such as Bear Stearns of rehabilitation-oriented bankruptcy relief under the United States Bankruptcy Code, including limited availability of automatic stay protections and the implications of these limitations in a bankruptcy of Bear Stearns;
    7. the collective view expressed by Lazard, Bear Stearns’ legal advisors and management that, in the event of a bankruptcy of Bear Stearns, the holders of Bear Stearns common stock likely would receive no value and there likely would be losses incurred by certain creditors of Bear Stearns; and 
    8.  the statement from the representative of Lazard at the meeting of the Bear Stearns board of directors on March 24, 2008 that, while it had not formally presented the transaction to its fairness committee, the Lazard team working on the matter was prepared to recommend to the committee that Lazard render its opinion to the Bear Stearns board of directors to the effect that, as of such date and based upon and subject to the various assumptions, procedures, factors, limitations and qualifications in its opinion (some of which would be non-customary due to the unique circumstances in which the merger was negotiated), the exchange ratio of 0.21753 was fair, from a financial point of view, to the holders of Bear Stearns common stock.

    Negative Components:


    Accordingly, we also considered and balanced against the potential benefits of the transaction against a number of countervailing factors, including without limitation the following:

    1. The merger is subject to closing conditions, including stockholder approval, that, if not satisfied or waived, will result in the merger not being completed, which may result in material adverse consequences to Bear Stearns’ business and operations and significant risk to its ability to continue as a going concern.

      The merger is subject to closing conditions, including the approval of Bear Stearns’ stockholders that, if not satisfied, will prevent the merger from being completed. The closing condition that Bear Stearns’ stockholders approve and adopt the merger agreement may not be waived under applicable law and must be satisfied for the merger to be completed. As of the record date for the special meeting, JPMorgan Chase held 119,000,114 shares of Bear Stearns common stock, or approximately 49.43% of the shares of Bear Stearns common stock outstanding and entitled to vote on the merger. JPMorgan Chase agreed in the merger agreement that it would vote all of such shares of Bear Stearns common stock in favor of the approval and adoption of the merger agreement. In addition, all of the members of the board of directors of Bear Stearns have indicated their intention as of April 18, 2008 to vote the shares of Bear Stearns common stock they own (or have the power to vote or direct the vote) as of the record date (if any) in favor of the approval and adoption of the merger agreement. If Bear Stearns’ stockholders do not approve and adopt the merger agreement and the merger is not completed, Bear Stearns’ financial viability could be seriously jeopardized, which would raise substantial doubt as to its ability to continue as a going concern.

      JPMorgan Chase has provided an operating guaranty in respect of certain trading and other obligations of Bear Stearns and certain of its subsidiaries. In addition, JPMorgan Chase has provided the Fed guaranty to the New York Fed of Bear Stearns’ borrowings from the New York Fed at the Prime Dealer Discount Window. The two guaranties have provided liquidity and the support necessary for the financial stability and viability of Bear Stearns. In the event the stockholders of Bear Stearns do not vote in favor of the merger, the operating guaranty would, by its terms, terminate 120 days following such a “no” vote. JPMorgan Chase would also terminate the Fed guaranty under those circumstances. Absent the operating guaranty, Bear Stearns could face the increased risk of rapid loss of clients, customers and counterparties, and absent the Fed guaranty, Bear Stearns could be unable to obtain necessary funding. The lack of liquidity and the loss of clients, customers and counterparties could seriously jeopardize Bear Stearns’ financial viability, which would raise substantial doubt as to its ability to continue as a going concern. Accordingly, Bear Stearns could be forced to file for bankruptcy protection and to liquidate its assets, resulting in material adverse consequences for Bear Stearns’ stockholders, creditors and employees.
    2. If the merger is not completed the $29 billion special funding facility to be provided by the New York Fed with respect to a pool of collateral currently owned by Bear Stearns would not take effect and any losses related thereto would remain with Bear Stearns.

      In connection with the entry by Bear Stearns and JPMorgan Chase into the merger agreement, the New York Fed announced that it would provide to JPMorgan Chase a special funding facility secured by a pool of collateral consisting of investment grade securities (largely mortgage-related), residential and commercial mortgage loans classified as performing and related hedges held by Bear Stearns. Under this financing facility, JPMorgan Chase would bear the first $1 billion in losses associated with the collateral pool, and the New York Fed would provide $29 billion of funding on a non-recourse basis. This financing, and the New York Fed’s assumption of the collateral pool are contingent upon the completion of the merger. If the merger is not completed for any reason, including due to the failure to obtain stockholder approval, the New York Fed’s announced financing would not take effect and the related pool of collateral and any losses related thereto would remain with Bear Stearns.
    3. The merger is subject to the receipt of consents and approvals from regulatory authorities that may impose conditions that could have an adverse effect on JPMorgan Chase or, if not obtained, could prevent completion of the merger.

      Before the merger may be completed, various approvals or consents must be obtained from regulatory entities. These regulators may impose conditions on the completion of the merger or require changes to the terms of the merger. Although JPMorgan Chase and Bear Stearns do not currently expect that any such conditions or changes would be imposed, there can be no assurance that they will not be, and such conditions or changes could have the effect of delaying completion of the merger or imposing additional costs on or limiting the revenues of JPMorgan Chase following the merger.
    4. Because the market price of JPMorgan Chase common stock will fluctuate, Bear Stearns stockholders cannot be sure of the market value of the merger consideration they will receive.
      Upon completion of the merger, each share of Bear Stearns common stock will be converted into 0.21753 of a share of JPMorgan Chase common stock. Any change in the market price of JPMorgan Chase common stock prior to completion of the merger will affect the market value of the merger consideration that Bear Stearns stockholders will receive upon completion of the merger. Accordingly, at the time of the special meeting, Bear Stearns stockholders will not know or be able to calculate the market value of the merger consideration they would receive upon completion of the merger. Neither company is permitted to terminate the merger agreement or resolicit the vote of Bear Stearns stockholders solely because of changes in the market prices of either company’s stock. There will be no adjustment to the merger consideration for changes in the market price of either shares of JPMorgan Chase common stock or shares of Bear Stearns common stock. Stock price changes may result from a variety of factors, including general market and economic conditions, changes in respective businesses, operations and prospects, and regulatory considerations. Many of these factors are beyond control. The shareholders should obtain current market quotations for shares of JPMorgan Chase common stock and for shares of Bear Stearns common stock.
    5. The Company may fail to realize all of the anticipated benefits of the merger.

      The success of the merger will depend, in part, on our ability to successfully combine the businesses of JPMorgan Chase and Bear Stearns. To realize these anticipated benefits, after the completion of the merger, JPMorgan Chase expects to integrate Bear Stearns’ business into its own. It is possible that the integration process could result in the loss of key employees, the disruption of each company’s ongoing businesses or inconsistencies in standards, controls, procedures and policies that adversely affect our ability to maintain relationships with clients, customers, depositors and employees or to achieve the anticipated benefits of the merger. The loss of key employees could adversely affect JPMorgan Chase’s ability to successfully conduct its business in the markets in which Bear Stearns now operates, which could have an adverse effect on JPMorgan Chase’s financial results and the value of its common stock. If JPMorgan Chase experiences difficulties with the integration process, the anticipated benefits of the merger may not be realized fully or at all, or may take longer to realize than expected. As with any merger of financial institutions, there also may be business disruptions that cause Bear Stearns to lose customers or cause customers to remove their accounts from Bear Stearns and move their business to competing financial institutions. Integration efforts between the two companies will also divert management attention and resources. These integration matters could have an adverse effect on each of Bear Stearns and JPMorgan Chase during this transition period and for an undetermined period after consummation of the merger.

    We also considered Lazard’s analyses, as described in the proxy:

    Summary of Bear Stearns Reviews and Analyses

    Summary of Comparative Ratings Review

    Lazard reviewed the publicly announced credit ratings of Bear Stearns as of March 14, 2008, which were as follows:

             
        

    Rating
    (March 14, 2008)

      

    Rating
    (Prior)

         
    Standard & Poor’s (“S&P”)    BBB, Watch Negative    A, Outlook Negative
    Moody’s Investors Service (“Moody’s”)    Baa1, Watch Negative    A2, Outlook Stable
    Fitch Ratings (“Fitch”)    BBB, Watch Negative    A+, Outlook Negative

    At these ratings, as a stand-alone company, Bear Stearns faced significant counterparty collateral posting requirements and impairment of its access to capital markets. Lazard compared the credit rating of Bear Stearns to selected companies in the investment banking industry that it viewed as reasonably comparable to Bear Stearns. The selected companies consisted of Goldman Sachs, Lehman Brothers, Merrill Lynch and Morgan Stanley. Although none of the selected companies is directly comparable to Bear Stearns, the companies included were chosen because they are publicly traded companies with operations that for purposes of review may be considered similar to certain operations of Bear Stearns. As of March 24, 2008, none of the selected companies had credit ratings below A+, A1 or A+ from S&P, Moody’s and Fitch, respectively.

    Summary of Comparative Credit Default Swap Spreads Review

    Lazard reviewed the annual spreads applicable to five-year credit default swaps (referred to as CDSs) with respect to Bear Stearns and selected companies in the investment banking industry that it viewed as reasonably comparable to Bear Stearns. Although none of the selected companies is directly comparable to Bear Stearns, the companies included were chosen because they are publicly traded companies with operations that for purposes of review may be considered similar to certain operations of Bear Stearns. The results of this review were as follows:

    CDS Spreads (in basis points)

     

                             
                    

    Average (from March 20, 2008)

          

    March 20

      

    March 14

      

    1 Month

      

    3 Months

      

    6 Months

      

    1 Year

    Bear Stearns   

    368

      

    772

      

    404

      

    284

      

    210

      

    139

    Goldman Sachs   

    152

      

    253

      

    181

      

    120

      

    93

      

    68

    Lehman Brothers   

    273

      

    451

      

    284

      

    195

      

    153

      

    108

    Merrill Lynch   

    258

      

    335

      

    242

      

    182

      

    142

      

    94

    Morgan Stanley   

    197

      

    338

      

    232

      

    160

      

    121

      

    83

    The spreads applicable to CDSs with respect to Bear Stearns were significantly higher than the spreads applicable to any of the selected companies, reflecting a higher market expectation of default.

    Summary of Liquidity Review

    Lazard reviewed Bear Stearns’ management’s estimates of Bear Stearns’ liquidity during the period leading up to the execution of the merger agreement. On March 10, 2008, management estimated that Bear Stearns had available liquidity equal to approximately $18.3 billion. As of March 14, 2008, management estimated that this amount had decreased to no more than $4.8 billion, and Bear Stearns had anticipated funding requirements of between $60 billion and $100 billion assuming counterparties to secured repo facilities were unwilling to renew these facilities on March 17, 2008. In addition, as of March 21, 2007, management estimated that Bear Stearns had little to no available liquidity.

    Summary of Illustrative Sensitivity of Book Value to Asset Marks Analysis

    Lazard reviewed and analyzed the impact that a disorderly or forced sale of significant assets to meet liquidity demands would have on the book value of Bear Stearns depending on the market prices achievable in such a situation and based on Bear Stearns’ January 31, 2008 balance sheet. Each asset mark reduction of 1% of the value of the total assets of Bear Stearns represented a $4.77 billion pre-tax decrease in the value of the total assets of Bear Stearns, which is equal to approximately 39.6% of the book value of Bear Stearns as of January 31, 2008. An asset mark reduction in excess of 2.5% of Bear Stearns’ total assets would represent a pre-tax decrease in the value of the total assets of Bear Stearns that would exceed the book value of Bear Stearns as of January 31, 2008.
     
    Summary of JPMorgan Chase Analyses and Reviews
     

    JPMorgan Chase Comparable Companies Analysis

    Lazard reviewed and analyzed selected public companies in the U.S. banking industry that it viewed as reasonably comparable to JPMorgan Chase based on Lazard’s knowledge of the U.S. banking industry. In performing these analyses, Lazard reviewed and analyzed publicly available financial information relating to the selected comparable companies and compared such information to the corresponding information for JPMorgan Chase based on publicly available financial information relating to JPMorgan Chase. Specifically, Lazard compared JPMorgan Chase to the following five public companies in the U.S. banking industry:

    ·        Bank of America

    ·        Citigroup

    ·        Wells Fargo

    ·        Wachovia

    ·        U.S. Bancorp

    Although none of the selected companies is directly comparable to JPMorgan Chase, the companies included were chosen because they are publicly traded companies with operations that for purposes of analysis may be considered similar to certain operations of JPMorgan Chase.

    Based on equity research analysts’ estimates and other public information, Lazard reviewed, among other things:

    ·        share price (based on closing share prices on March 20, 2008) of each selected comparable company as a multiple of such comparable company’s estimated earnings per share (referred to as EPS) for the fiscal years ended December 31, 2008 and December 31, 2009 (based on the median estimate from Institutional Brokers’ Estimate System), reported book value per share and tangible book value per share;

    ·        indicated dividend yields;

    ·        implied dividend payout ratios with respect to the fiscal year ended December 31, 2008;

    ·        estimated long-term growth rates for EPS; and

    ·        reported Tier 1 capital ratios as of December 31, 2007.

     The results of the analyses were as follows:

     

                                             
        

    Share
    Price/2008E
    EPS

      

    Share
    Price/2009E
    EPS

      

    Share
    Price/Reported
    Book Value

      

    Share
    Price/Tangible
    Book Value

      

    Indicated
    Dividend
    Yield

       

    2008E
    Implied
    Dividend
    Payout
    Ratio

       

    Long-
    Term
    Growth
    Rate

       

    Tier 1
    Capital
    Ratio

     
    Low   

    9.6x

      

    6.6x

      

    0.82x

      

    1.80x

      

    3.8

    %  

    49.6

    %  

    7.0

    %  

    6.87

    %
    Mean   

    11.3x

      

    9.6x

      

    1.67x

      

    3.13x

      

    5.8

    %  

    63.5

    %  

    8.7

    %  

    7.44

    %
    Median   

    10.9x

      

    9.5x

      

    1.30x

      

    3.11x

      

    5.7

    %  

    64.3

    %  

    9.0

    %  

    7.35

    %
    High   

    13.1x

      

    12.2x

      

    2.98x

      

    5.51x

      

    8.3

    %  

    82.6

    %  

    10.0

    %  

    8.25

    %
    JPMorgan Chase   

    13.2x

      

    10.8x

      

    1.26x

      

    2.09x

      

    3.3

    %  

    43.6

    %  

    10.0

    %  

    8.44

    %

    The JPMorgan Chase multiple of share price to estimated earnings per share was higher than the corresponding mean and median of the selected comparable companies for each of the 2008 and 2009 fiscal years ended December 31, and the JPMorgan Chase multiple of share price to reported or tangible book value per share was lower than the corresponding mean and median of the selected comparable companies. The JPMorgan Chase indicated dividend yield and 2008 implied dividend payout ratio were both lower than the corresponding mean and median of the selected comparable companies. The JPMorgan Chase long-term growth rate and Tier 1 capital ratio were both higher than the corresponding mean and median of the selected comparable companies.

    JPMorgan Chase Analyst Price Targets Review

    Lazard reviewed the most recent equity research analyst share price targets for JPMorgan Chase common stock, which ranged from $37.00 to $55.00 per share, representing mean and median share prices of $46.86 and $47.50, respectively. The per share closing price of JPMorgan Chase common stock was $45.97 on March 20, 2008.

    Conclusion: 

    We do not believe that this transaction, which was essentially presented to shareholders as a fait accompli, was handled properly, in that the US Treasury Department and the New York Fed favored a single acquiror and effectively forced the Company to agree to that acquiror's terms, albeit with a subsequent upward adjustment to the price paid per share.

    However, based on our review of publicly available information on strategic, corporate governance, and financial aspects of the proposed transaction, and based on the unusual circumstances , as well as timing considerations, surrounding this transaction, Egan-Jones views the proposed merger agreement as a desirable approach in maximizing stockholder value. After careful consideration, we believe that the merger is in the best interests of the Company and its stockholders and its advantages and opportunities outweigh the risks associated with the transaction. We recommend a vote "FOR" this Proposal.

     

  • Proposal 2 - "Adjournment of the Special Meeting":

     

    The stockholders are being asked to approve the adjournment of the special meeting, if necessary, to solicit additional proxies, in the event that there are not sufficient votes at the time of the special meeting to approve and adopt the merger agreement.
     
    We recommend a vote "FOR" this Proposal.

     




 
JPMORGAN CHASE & CO./THE BEAR STEARNS COMPANIES INC.—
UNAUDITED PRO FORMA COMBINED BALANCE SHEET—
December 31, 2007 and November 30, 2007—
In millions (except per share data)—                      
                       
                       
 —  — JPMorgan Chase— Bear Stearns— Reporting Pro forma— Pro forma—
December 31, 2007— November 30, 2007— reclassifications— adjustments— combined—
Assets—  —                    
Cash and due from banks—  — $— 40,144 $— 21,406 $— 9,010 $— -1,179 $— 98,181
   —          — -200  — 29,000    
Deposits with banks—  —  — 11,466  — —  —  — —  —  — —  —  — 11,466
Cash and securities deposited with clearing organizations or segregated in compliance with federal regulations—  —  — —  —  — 12,890  — -9,010  — —  —  — —  —
   —          — -3,880        
Federal funds sold and securities purchased under resale agreements—  —  — 170,897  — —  —  — 27,878  — —  —  — 198,775
Collateralized agreements:—  —                    
Securities purchased under agreements to resell—  —  — —  —  — 27,878  — -27,878  — —  —  — —  —
Securities borrowed—  —  — 84,184  — 82,245  — —  —  — —  —  — 166,429
Securities received as collateral—  —  — —  —  — 15,599  — —  —  — —  —  — 15,599
Trading assets—  —  — 491,409  — —  —  — 170,705  — -981  — 631,996
   —          — -137  — -29,000    
Financial instruments owned, at fair value—  —  — —  —  — 122,518  — -122,518  — —  —  — —  —
Financial instruments owned and pledged as collateral, at fair value—  —  — —  —  — 15,724  — -15,724  — —  —  — —  —
Securities—  —  — 85,450  — —  —  — —  —  — —  —  — 85,450
Loans—  —  — 519,374  — —  —  — —  —  — —  —  — 519,374
Allowance for loan losses—  —  — -9,234  — —  —  — —  —  — —  —  — -9,234
                       
Loans, net of Allowance for loan losses—  —  — 510,140  — —  —  — —  —  — —  —  — 510,140
Accrued interest and accounts receivable—  —  — 24,823  — —  —  — 41,900  — —  —  — 67,365
   —          — 642        
Receivables:—  —                    
Customers—  —  — —  —  — 41,115  — -41,115  — —  —  — —  —
Brokers, dealers and others—  —  — —  —  — 11,622  — -11,622  — —  —  — —  —
Interest and dividends—  —  — —  —  — 785  — -785  — —  —  — —  —
Brokerage receivables—  —  — —  —  — —  —  — 11,622  — -5,788  — 15,398
   —          — 9,564        
Premises and equipment—  —  — 9,319  — 605  — —  —  — -605  — 9,319
Goodwill—  —  — 45,270  — —  —  — 82  — -606  — 45,270
Other intangible assets:—  —                    
Mortgage servicing rights—  —  — 8,632  — —  —  — 833  — —  —  — 9,465
Purchased credit card relationships—  —  — 2,303  — —  —  — —  —  — —  —  — 2,303
All other intangibles—  —  — 3,796  — —  —  — 7  — -7  — 3,796
Other assets—  —  — 74,314  — 9,422  — -6,158  — 24  — 76,748
   —          — 306  — -1,160    
Assets of variable interest entities and mortgage loan special purpose entities—  —  — —  —  — 33,553  — -32,463  — —  —  — —  —
   —          — -1,090        
                       
Total assets—  — $— 1,562,147 $— 395,362 $— -31 $— -9,778 $— 1,947,700
                       
Liabilities—  —                    
Deposits—  — $— 740,728 $— —  — $— —  — $— -1,179 $— 739,549
Federal funds purchased and securities sold under repurchase agreements—  —  — 154,398  — —  —  — 102,373  — —  —  — 245,849
   —          — -10,922        
Collateralized financings:—  —                    
Securities sold under agreements to repurchase—  —  — —  —  — 102,373  — -102,373  — —  —  — —  —
Securities loaned—  —  — —  —  — 3,935  — -3,935  — —  —  — —  —
Other secured borrowings—  —  — —  —  — 12,361  — -12,361  — —  —  — —  —
Securities loaned—  —  — —  —  — —  —  — 14,857  — —  —  — 14,857
Commercial paper—  —  — 49,596  — —  —  — 3,901  — —  —  — 53,497
Unsecured short-term borrowings—  —  — —  —  — 11,643  — -3,901  — —  —  — —  —
   —          — -7,742        
Obligation to return securities received as collateral—  —  — —  —  — 15,599  — —  —  — —  —  — 15,599
Other borrowed funds—  —  — 28,835  — —  —  — 20,103  — —  —  — 48,938
Trading liabilities—  —  — 157,867  — —  —  — 43,807  — 307  — 200,969
   —          — -31  — -981    
Financial instruments sold, but not yet purchased, at fair value—  —  — —  —  — 43,807  — -43,807  — —  —  — —  —
Accounts payable, accrued expense and other liabilities—  —  — 94,476  — —  —  — 75,995  — 352  — 170,823
Payables:—  —                    
Customers—  —  — —  —  — 83,204  — -83,204  — —  —  — —  —
Brokers, dealers and others—  —  — —  —  — 4,101  — -4,101  — —  —  — —  —
Interest and dividends—  —  — —  —  — 1,301  — -1,301  — —  —  — —  —
Brokerage payables—  —  — —  —  — —  —  — 4,101  — -5,788  — 12,925
   —          — 14,612        
Accrued employee compensation and benefits—  —  — —  —  — 1,651  — -1,651  — —  —  — —  —
Other liabilities and accrued expenses—  —  — —  —  — 4,451  — -4,451  — —  —  — —  —
Beneficial interests issued by consolidated variable interest entities—  —  — 14,016  — —  —  — 30,605  — —  —  — 44,621
Liabilities of variable interest entities and mortgage loan special purpose entities—  —  — —  —  — 30,605  — -30,605  — —  —  — —  —
Long-term debt—  —  — 183,862  — 68,538  — -263  — 399  — 251,702
   —              — -834    
Junior subordinated deferrable interest debentures held by trusts that issued guaranteed capital debt securities—  —  — 15,148  — —  —  — 263  — —  —  — 15,411
                       
Total liabilities—  —  — 1,438,926  — 383,569  — -31  — -7,724  — 1,814,740
                       
Stockholders— equity—  —                    
Preferred stock—  —  — —  —  — 352      — -352  — —  —
Common stock—  —  — 3,658  — 185      — 25  — 3,683
   —              — -185    
Capital surplus—  —  — 78,597  — —  —      — 1,348  — 79,945
Paid-in capital—  —  — —  —  — 4,986      — -4,986  — —  —
Employee stock compensation plans—  —  — —  —  — 2,478      — -2,478  — —  —
Retained earnings—  —  — 54,715  — 9,441      — 8,366  — 63,081
   —              — -9,441    
Accumulated other comprehensive income (loss)—  —  — (917—  — -8      — 8  — -917
Treasury stock, at cost—  —  — -12,832  — -5,641      — 5,641  — -12,832
                       
Total stockholders— equity—  —  — 123,221  — 11,793      — -2,054  — 132,960
                       
Total liabilities and stockholders— equity—  — $— 1,562,147 $— 395,362 $— -31 $— -9,778 $— 1,947,700
                       




 

JPMORGAN CHASE & CO./THE BEAR STEARNS COMPANIES INC.—
UNAUDITED PRO FORMA COMBINED STATEMENT OF INCOME—
For the Year Ended December 31, 2007 and November 30, 2007—                    
In millions (except per share data)—                    
                     
                     
 — JPMorgan Chase— Bear Stearns— Reporting Pro forma— Pro forma—
Year ended Year ended reclassifications— adjustments— combined—
December 31, 2007— November 30, 2007—      
Revenue—                    
Investment banking fees— $— 6,635 $— 1,380 $— -286 $— —  — $— 7,706
           — -23        
Principal transactions—  — 9,015  — 1,323  — 23  — —  —  — 10,231
           — -130  — —  —    
Lending & deposit-related fees—  — 3,938  — —  —  — —  —  — —  —  — 3,938
Asset management, administration and commissions—  — 14,356  — —  —  — -2,702  — —  —  — 12,251
           — 597        
Asset management and other income—  — —  —  — 623  — -623  — —  —  — —  —
Commissions—  — —  —  — 1,269  — -1,269  — —  —  — —  —
Brokerage commissions—  — —  —  — —  —  — 3,971  — —  —  — 3,971
Securities gains (losses)—  — 164  — —  —  — —  —  — —  —  — 164
Mortgage fees and related income—  — 2,118  — —  —  — 416  — —  —  — 2,534
Credit card income—  — 6,911  — —  —  — —  —  — —  —  — 6,911
Other income—  — 1,829  — —  —  — 26  — —  —  — 1,855
                     
Noninterest revenue—  — 44,966  — 4,595  — —  —  — —  —  — 49,561
                     
Interest income—  — 71,387  — 11,556  — —  —  — —  —  — 82,943
Interest expense—  — 44,981  — 10,206  — —  —  — 186  — 55,373
                     
Net interest income—  — 26,406  — 1,350  — —  —  — -186  — 27,570
                     
Total net revenue—  — 71,372  — 5,945  — —  —  — -186  — 77,131
                     
Provision for credit losses—  — 6,864  — —  —  — —  —  — —  —  — 6,864
Noninterest expense—                    
Compensation expense—  — 22,689  — 3,425  — —  —  — —  —  — 26,114
Occupancy expense—  — 2,608  — 264  — —  —  — -23  — 2,849
Technology, communications and equipment expense—  — 3,779  — 578  — -85  — -131  — 4,141
Professional & outside services—  — 5,140  — 362  — -929  — —  —  — 4,573
Floor brokerage, exchange and clearance expense—  — —  —  — 279  — 1,014  — —  —  — 1,293
Marketing—  — 2,070  — 179  — —  —  — —  —  — 2,249
Other expense—  — 3,814  — 438  — 221  — -227  — 4,267
               — 21    
Impairment of goodwill and specialist rights—  — —  —  — 227  — -227      — —  —
Amortization of intangibles—  — 1,394  — —  —  — 6  — —  —  — 1,400
Merger costs—  — 209  — —  —  — —  —  — —  —  — 209
                     
Total noninterest expense—  — 41,703  — 5,752  — —  —  — -360  — 47,095
                     
Income from continuing operations before income tax expense—  — 22,805  — 193  — —  —  — 174  — 23,172
Income tax expense—  — 7,440  — -40  — —  —  — 61  — 7,461
                     
Income from continuing operations— $— 15,365 $— 233 $— —  — $— 113 $— 15,711
                     
                     
Per common share information—                    
Income from continuing operations:—                    
Basic earnings per share— $— 4.51 $— 1.68         $— 4.58
Diluted earnings per share—  — 4.38  — 1.52          — 4.43
Average common shares outstanding—  — 3,404  — 130      — -102  — 3,432
Average diluted common shares outstanding—  — 3,508  — 146      — -107  — 3,547
                     

 

 

 

 

This Forum program is open, free of charge, to all shareholders of The Bear Stearns Companies, Inc. ("BSC") and to any fiduciaries or professionals concerned with their investment decisions.  Its purpose is to provide shareholders with access to information and a free exchange of views on issues relating to their evaluations of alternatives, addressing issues described in the Forum Summary.

As stated in the posted Conditions of Participation, all Forum participants are expected to make independent use of information obtained through the Forum, subject to the privacy rights of other participants.  It is a Forum rule that participants will not be identified or quoted without their explicit permission.

Inquiries and requests to be included in the Forum's distribution list may be addressed to bsc@shareholderforum.com.

The information provided to Forum participants is intended for their private reference, and permission has not been granted for the republishing of any copyrighted material. The material presented on this web site is the responsibility of Gary Lutin, as chairman of the Shareholder Forum.