Exhibit 99.2
SANTANDER BANCORP
CONSOLIDATED BALANCE SHEETS (UNAUDITED)
AS OF MARCH 31, 2008 AND 2007 AND DECEMBER 31, 2007
(Dollars in thousands, except share data)
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | Variance | |
| | 31-Mar-08 | | | 31-Mar-07 | | | 31-Dec-07 | | | 03/08-12/07 | |
ASSETS |
CASH AND CASH EQUIVALENTS: | | | | | | | | | | | | | | | | |
Cash and due from banks | | $ | 184,960 | | | $ | 124,870 | | | $ | 118,096 | | | | 56.62 | % |
Interest-bearing deposits | | | 1,059 | | | | 841 | | | | 1,167 | | | | -9.25 | % |
Federal funds sold and securities purchased under agreements to resell | | | 290,803 | | | | 53,279 | | | | 82,434 | | | | 252.77 | % |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
Total cash and cash equivalents | | | 476,822 | | | | 178,990 | | | | 201,697 | | | | 136.41 | % |
| | | | | | | | | | | | | |
INTEREST-BEARING DEPOSITS | | | 9,134 | | | | 56,517 | | | | 5,439 | | | | 67.94 | % |
TRADING SECURITIES, at fair value | | | 61,874 | | | | 45,050 | | | | 68,500 | | | | -9.67 | % |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | | | 1,073,020 | | | | 1,366,023 | | | | 1,268,198 | | | | -15.39 | % |
OTHER INVESTMENT SECURITIES, at amortized cost | | | 70,184 | | | | 50,710 | | | | 64,559 | | | | 8.71 | % |
LOANS HELD FOR SALE, net | | | 142,452 | | | | 191,096 | | | | 141,902 | | | | 0.39 | % |
LOANS, net | | | 6,954,775 | | | | 6,852,586 | | | | 6,936,430 | | | | 0.26 | % |
ALLOWANCE FOR LOAN LOSSES | | | (179,150 | ) | | | (115,171 | ) | | | (166,952 | ) | | | 7.31 | % |
ACCRUED INTEREST RECEIVABLE | | | 67,412 | | | | 93,423 | | | | 80,029 | | | | -15.77 | % |
PREMISES AND EQUIPMENT, net | | | 30,416 | | | | 54,861 | | | | 29,523 | | | | 3.02 | % |
GOODWILL | | | 121,482 | | | | 148,300 | | | | 121,482 | | | | 0.00 | % |
INTANGIBLE ASSETS | | | 29,904 | | | | 47,212 | | | | 30,203 | | | | -0.99 | % |
OTHER ASSETS | | | 446,693 | | | | 224,965 | | | | 379,203 | | | | 17.80 | % |
| | | | | | | | | | | | | |
| | $ | 9,305,018 | | | $ | 9,194,562 | | | $ | 9,160,213 | | | | 1.58 | % |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY |
DEPOSITS: | | | | | | | | | | | | | | | | |
Non interest-bearing | | $ | 809,197 | | | $ | 773,289 | | | $ | 755,457 | | | | 7.11 | % |
Interest-bearing | | | 4,744,468 | | | | 4,395,266 | | | | 4,405,246 | | | | 7.70 | % |
| | | | | | | | | | | | | |
Total deposits | | | 5,553,665 | | | | 5,168,555 | | | | 5,160,703 | | | | 7.61 | % |
| | | | | | | | | | | | | |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | | | 1,422,330 | | | | 1,585,030 | | | | 1,952,110 | | | | -27.14 | % |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | | | 575,000 | | | | 823,012 | | | | 635,597 | | | | -9.53 | % |
COMMERCIAL PAPER ISSUED | | | 583,179 | | | | 438,457 | | | | 284,482 | | | | 105.00 | % |
TERM NOTES | | | 19,518 | | | | 41,853 | | | | 19,371 | | | | 0.76 | % |
SUBORDINATED CAPITAL NOTES | | | 243,069 | | | | 244,709 | | | | 247,170 | | | | -1.66 | % |
ACCRUED INTEREST PAYABLE | | | 58,744 | | | | 85,620 | | | | 77,356 | | | | -24.06 | % |
OTHER LIABILITIES | | | 282,664 | | | | 221,447 | | | | 246,888 | | | | 14.49 | % |
| | | | | | | | | | | | | |
| | | 8,738,169 | | | | 8,608,683 | | | | 8,623,677 | | | | 1.33 | % |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
STOCKHOLDERS’ EQUITY: | | | | | | | | | | | | | | | | |
Series A Preferred stock, $25 par value; 10,000,000 shares authorized, none issued or outstanding | | | — | | | | — | | | | — | | | | N/A | |
Common stock, $2.50 par value; 200,000,000 shares authorized; 50,650,364 shares issued; 46,639,104 shares outstanding | | | 126,626 | | | | 126,626 | | | | 126,626 | | | | 0.00 | % |
Capital paid in excess of par value | | | 313,884 | | | | 304,171 | | | | 308,373 | | | | 1.79 | % |
Treasury stock at cost, 4,011,260 shares | | | (67,552 | ) | | | (67,552 | ) | | | (67,552 | ) | | | 0.00 | % |
Accumulated other comprehensive loss, net of taxes | | | (15,951 | ) | | | (41,296 | ) | | | (24,478 | ) | | | -34.84 | % |
Retained earnings: | | | | | | | | | | | | | | | | |
Reserve fund | | | 139,250 | | | | 137,511 | | | | 139,250 | | | | 0.00 | % |
Undivided profits | | | 70,592 | | | | 126,419 | | | | 54,317 | | | | 29.96 | % |
| | | | | | | | | | | | | |
Total stockholders’ equity | | | 566,849 | | | | 585,879 | | | | 536,536 | | | | 5.65 | % |
| | | | | | | | | | | | | |
| | $ | 9,305,018 | | | $ | 9,194,562 | | | $ | 9,160,213 | | | | 1.58 | % |
| | | | | | | | | | | | | |
SANTANDER BANCORP
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
FOR THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
(Dollars in thousands, except per share data)
| | | | | | | | |
| | For the three months ended | |
| | March 31, | | | March 31, | |
| | 2008 | | | 2007 | |
INTEREST INCOME: | | | | | | | | |
Loans | | $ | 143,670 | | | $ | 148,355 | |
Investment securities | | | 14,120 | | | | 16,908 | |
Interest-bearing deposits | | | 451 | | | | 1,150 | |
Federal funds sold and securities purchased under agreements to resell | | | 788 | | | | 666 | |
| | | | | | |
Total interest income | | | 159,029 | | | | 167,079 | |
| | | | | | |
| | | | | | | | |
INTEREST EXPENSE: | | | | | | | | |
Deposits | | | 39,206 | | | | 45,964 | |
Securities sold under agreements to repurchase and other borrowings | | | 31,559 | | | | 37,779 | |
Subordinated capital notes | | | 3,665 | | | | 3,934 | |
| | | | | | |
Total interest expense | | | 74,430 | | | | 87,677 | |
| | | | | | |
| | | | | | | | |
Net interest income | | | 84,599 | | | | 79,402 | |
| | | | | | | | |
PROVISION FOR LOAN LOSSES | | | 39,575 | | | | 22,024 | |
| | | | | | |
|
Net interest income after provision for loan losses | | | 45,024 | | | | 57,378 | |
| | | | | | |
| | | | | | | | |
OTHER INCOME: | | | | | | | | |
Bank service charges, fees and other | | | 12,425 | | | | 12,317 | |
Broker-dealer, asset management and insurance fees | | | 21,987 | | | | 16,288 | |
Gain on sale of securities, net | | | 2,874 | | | | — | |
Gain on sale of loans | | | 1,438 | | | | 2,348 | |
Other income | | | 13,635 | | | | 3,099 | |
| | | | | | |
Total other income | | | 52,359 | | | | 34,052 | |
| | | | | | |
| | | | | | | | |
OPERATING EXPENSES: | | | | | | | | |
Salaries and employee benefits | | | 29,987 | | | | 31,829 | |
Occupancy costs | | | 6,416 | | | | 5,574 | |
Equipment expenses | | | 1,193 | | | | 1,165 | |
EDP servicing, amortization and technical assistance | | | 10,178 | | | | 9,434 | |
Communication expenses | | | 2,535 | | | | 2,685 | |
Business promotion | | | 1,965 | | | | 3,453 | |
Other taxes | | | 3,406 | | | | 3,106 | |
Other operating expenses | | | 15,764 | | | | 14,801 | |
| | | | | | |
Total operating expenses | | | 71,444 | | | | 72,047 | |
| | | | | | |
| | | | | | | | |
Income before provision for income tax | | | 25,939 | | | | 19,383 | |
PROVISION FOR INCOME TAX | | | 8,217 | | | | 7,654 | |
| | | | | | |
|
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | | $ | 17,722 | | | $ | 11,729 | |
| | | | | | |
|
EARNINGS PER COMMON SHARE | | $ | 0.38 | | | $ | 0.25 | |
| | | | | | |
SANTANDER BANCORP
SELECTED CONSOLIDATED FINANCIAL INFORMATION:
(DOLLARS IN THOUSANDS)
| | | | | | | | | | | | | | | | | | | | |
| | For the Quarter Ended |
| | 31-Mar | | 31-Mar | | 31-Dec | | 1Q08/1Q07 | | 1Q08/4Q07 |
| | 2008 | | 2007 | | 2007 | | Variation | | Variation |
|
Interest Income | | $ | 159,029 | | | $ | 167,079 | | | $ | 168,742 | | | | -4.8 | % | | | -5.8 | % |
Tax equivalent adjustment | | | 1,434 | | | | 2,224 | | | | 1,551 | | | | -35.5 | % | | | -7.5 | % |
|
Interest income on a tax equivalent basis | | | 160,463 | | | | 169,303 | | | | 170,293 | | | | -5.2 | % | | | -5.8 | % |
Interest expense | | | 74,430 | | | | 87,677 | | | | 90,701 | | | | -15.1 | % | | | -17.9 | % |
|
Net interest income on a tax equivalent basis | | | 86,033 | | | | 81,626 | | | | 79,592 | | | | 5.4 | % | | | 8.1 | % |
Provision for loan losses | | | 39,575 | | | | 22,024 | | | | 47,600 | | | | 79.7 | % | | | -16.9 | % |
|
Net interest income on a tax equivalent basis after provision | | | 46,458 | | | | 59,602 | | | | 31,992 | | | | -22.1 | % | | | 45.2 | % |
Other operating income | | | 48,047 | | | | 31,704 | | | | 49,098 | | | | 51.5 | % | | | -2.1 | % |
Gain on sale of securities | | | 2,874 | | | | — | | | | 1,026 | | | | N/A | | | | 180.1 | % |
Gain on sale of loans | | | 1,438 | | | | 2,348 | | | | 1,538 | | | | N/A | | | | -6.5 | % |
Goodwill and other intangibles impairment charges | | | — | | | | — | | | | 3,644 | | | | N/A | | | | N/A | |
Other operating expenses | | | 71,444 | | | | 72,047 | | | | 80,378 | | | | -0.8 | % | | | -11.1 | % |
|
Income on a tax equivalent basis before income taxes | | | 27,373 | | | | 21,607 | | | | (368 | ) | | | 26.7 | % | | | -7538.3 | % |
Provision for income taxes | | | 8,217 | | | | 7,654 | | | | 52 | | | | 7.4 | % | | | 15701.9 | % |
Tax equivalent adjustment | | | (1,434 | ) | | | (2,224 | ) | | | (1,551 | ) | | | -35.5 | % | | | -7.5 | % |
|
NET INCOME | | $ | 17,722 | | | $ | 11,729 | | | $ | (1,971 | ) | | | 51.1 | % | | | -999.1 | % |
|
SELECTED RATIOS: |
Per share data (1): |
Earnings per common share | | $ | 0.38 | | | $ | 0.25 | | | $ | (.04 | ) | |
Average common shares outstanding | | | 46,639,104 | | | | 46,639,104 | | | | 46,639,104 | |
Common shares outstanding at end of period | | | 46,639,104 | | | | 46,639,104 | | | | 46,639,104 | |
| | | | | | | | | | | | |
Cash Dividends per Share | | $ | 0.10 | | | $ | 0.16 | | | $ | 0.16 | |
| | |
(1) | | Per share data is based on the average number of shares outstanding during the period. |
|
| | Basic and diluted earnings per share are the same. |
SANTANDER BANCORP
| | | | | | | | | | | | | | | | | | |
| | | QTD | | QTD | | | YTD | | QTD |
| | | 31-Mar | | 31-Mar | | | 31-Dec | | 31-Dec |
SELECTED RATIOS | | | 2008 | | 2007 | | | 2007 | | 2007 |
| | | | | | |
Net interest margin (1) | | | | 4.12 | % | | | 3.94 | % | | | | 3.74 | % | | | 3.70 | % |
Return on average assets (2) | | | | 0.78 | % | | | 0.53 | % | | | | (0.39 | )% | | | (0.08 | )% |
Return on average common equity (2) | | | | 12.90 | % | | | 8.20 | % | | | | (6.32 | )% | | | (1.44 | )% |
Efficiency Ratio (1,3) | | | | 55.76 | % | | | 62.28 | % | | | | 66.32 | % | | | 68.16 | % |
Non-interest income to revenues | | | | 24.77 | % | | | 16.93 | % | | | | 18.01 | % | | | 23.44 | % |
Capital: | | | | | | | | | | | | | | | | | | |
Total capital to risk-adjusted assets | | | | 7.70 | | | | 7.88 | % | | | | — | | | | 7.43 | % |
Tier I capital to risk-adjusted assets | | | | 10.74 | | | | 10.96 | % | | | | — | | | | 10.56 | % |
Leverage ratio | | | | 5.83 | | | | 5.88 | % | | | | — | | | | 5.38 | % |
Non-performing loans to total loans | | | | 4.42 | | | | 1.68 | % | | | | — | | | | 4.16 | % |
Non-performing loans plus accruing loans past-due 90 days or more to loans | | | | 4.56 | % | | | 1.92 | % | | | | — | | | | 4.26 | % |
Allowance for loan losses to non- performing loans | | | | 57.06 | % | | | 97.07 | % | | | | — | | | | 56.70 | % |
Allowance for loans losses to period- end loans | | | | 2.52 | % | | | 1.64 | % | | | | — | | | | 2.36 | % |
| | | | | | | | | | | | | |
OTHER SELECTED FINANCIAL DATA | | | 3/31/2008 | | | 3/31/2007 | | | 12/31/2007 | |
| | | (dollars in millions) | |
Customer Financial Assets Under Control: | | | | | | | | | | | | | |
Bank deposits (excluding brokered deposits) | | | $ | 4,287.0 | | | $ | 3,845.0 | | | $ | 3,705.0 | |
Broker-dealer customer accounts | | | | 5,910.0 | | | | 5,845.0 | | | | 5,855.0 | |
Mutual fund and assets managed | | | | 3,210.0 | | | | 2,997.0 | | | | 3,066.0 | |
Trust, institutional and private accounts assets under management | | | | 689.0 | | | | 1,544.0 | | | | 637.0 | |
| | | | | | | | | | | |
Total | | | $ | 14,096.0 | | | $ | 14,231.0 | | | $ | 13,263.0 | |
| | | | | | | | | | |
| | |
(1) | | On a tax-equivalent basis. |
|
(2) | | Ratios for the quarters are annualized. |
|
(3) | | Operating expenses, excluding goodwill and other intangible impairment charges for 4Q07, divided by net interest income, on a tax equivalent basis, plus other income, excluding gain on sale of securities, gain on equity securities and extinguishment of liabilities. Also excluding for 4Q07 gain on sale of POS and TRUST. |