SANTANDER BANCORP |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
AS OF SEPTEMBER 30, 2003, DECEMBER 31, 2002 AND SEPTEMBER 30, 2002 |
(Dollars in thousands, except per share data) |
| | | | |
ASSETS | |
| | | | |
| | | | Variance |
| 30-Sep-03 | 30-Sep-02 | 31-Dec-02 | 09/03-12/02 |
CASH AND CASH EQUIVALENTS: | | | | |
Cash and due from banks | $ 104,682 | $ 176,410 | $ 98,302 | 6.49% |
Interest bearing deposits | 21,770 | 539,145 | 268,620 | -91.90% |
Federal funds sold and securities purchased under agreements to resell | 235,700 | 161,000 | 263,500 | -10.55% |
Total cash and cash equivalents | 362,152 | 876,555 | 630,422 | -42.55% |
INTEREST BEARING DEPOSITS | - | 482 | - | N/A |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | 1,677,482 | 712,482 | 1,271,690 | 31.91% |
INVESTMENT SECURITIES HELD TO MATURITY, at amortized cost | 887,169 | 1,283,629 | 1,096,358 | -19.08% |
LOANS HELD FOR SALE, net | 316,666 | 168,603 | 197,613 | 60.25% |
LOANS, net | 3,784,736 | 3,788,593 | 3,655,270 | 3.54% |
ALLOWANCE FOR LOAN LOSSES | (64,425) | (58,230) | (57,956) | 11.16% |
BANK PREMISES AND EQUIPMENT, net | 59,846 | 63,806 | 63,198 | -5.30% |
ACCRUED INTEREST RECEIVABLE | 36,557 | 35,624 | 41,110 | -11.08% |
GOODWILL | 10,537 | 10,552 | 10,552 | -0.14% |
INTANGIBLE ASSETS | 4,881 | 12,127 | 11,129 | -56.14% |
OTHER ASSETS | 93,129 | 128,340 | 145,814 | -36.13% |
| $ 7,168,730 | $ 7,022,563 | $ 7,065,200 | 1.47% |
| | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
DEPOSITS: | | | | |
Non-interest bearing | $ 666,444 | $ 631,884 | $ 628,324 | 6.07% |
Interest bearing | 3,024,956 | 3,967,987 | 3,891,338 | -22.26% |
Total deposits | 3,691,400 | 4,599,871 | 4,519,662 | -18.33% |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | 467,000 | 202,000 | 245,960 | 89.87% |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | 1,921,893 | 1,075,006 | 1,250,039 | 53.75% |
COMMERCIAL PAPER ISSUED | 224,807 | 49,957 | 39,991 | 462.14% |
TERM NOTES | 139,401 | 321,722 | 307,464 | -54.66% |
ACCRUED INTEREST PAYABLE | 22,896 | 27,554 | 25,050 | -8.60% |
OTHER LIABILITIES | 120,625 | 152,588 | 99,706 | 20.98% |
| 6,588,022 | 6,428,698 | 6,487,872 | 1.54% |
| | | | |
| | | | |
STOCKHOLDERS' EQUITY: | | | | |
Preferred stock $25 par value; 10,000,000 shares authorized, 2,610,008 outstanding | 65,250 | 65,250 | 65,250 | 0.00% |
Common stock, $2.50 par value; 200,000,000 shares authorized; 46,410,214 shares issued; | | | |
42,398,954 and 42,751,714 shares outstanding in September 2003 and 2002, respectively and | | | |
42,566,454 shares outstanding in December 2002 | 116,026 | 116,026 | 116,026 | 0.00% |
Capital paid in excess of par value | 187,742 | 187,742 | 187,742 | 0.00% |
Treasury stock at cost, 4,011,260; 3,658,500 and 3,843,760 shares in September 2003 and 2002 | | |
and December 2002, respectively | (67,552) | (62,946) | (65,268) | 3.50% |
Accumulated other comprehensive (loss), net of taxes | (5,867) | (6,555) | (12,692) | -53.77% |
Retained earnings- | | | | |
Reserve fund | 116,482 | 114,418 | 116,482 | 0.00% |
Undivided profits | 168,627 | 179,930 | 169,788 | -0.68% |
Total stockholders' equity | 580,708 | 593,865 | 577,328 | 0.59% |
| $ 7,168,730 | $ 7,022,563 | $ 7,065,200 | 1.47% |
SANTANDER BANCORP | |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) | |
FOR THE NINE MONTH PERIODS ENDED SEPTEMBER 30, 2003 AND 2002 AND THE | |
QUARTERS ENDED SEPTEMBER 30, 2003 AND 2002 | |
| | | | |
(Dollars in thousands, except per share data) | |
| | | | |
| | | | |
| For the nine months ended | For the quarters ended |
| September 30, | September 30, | September 30, | September 30, |
| 2003 | 2002 | 2003 | 2002 |
INTEREST INCOME: | | | | |
Loans | $ 180,320 | $ 224,110 | $ 58,784 | $ 70,854 |
Investment securities | 56,838 | 54,402 | 22,043 | 18,257 |
Interest bearing deposits | 361 | 839 | 86 | 351 |
Federal funds sold and securities purchased under | | | | |
agreements to resell | 1,455 | 2,629 | 499 | 498 |
Total interest income | 238,974 | 281,980 | 81,412 | 89,960 |
| | | | |
INTEREST EXPENSE: | | | | |
Deposits | 42,923 | 63,816 | 12,788 | 21,314 |
Securities sold under agreements to repurchase | | | | |
and other borrowings | 57,621 | 56,600 | 19,746 | 18,042 |
Subordinated capital notes | - | 278 | - | - |
Total interest expense | 100,544 | 120,694 | 32,534 | 39,356 |
| | | | |
Net interest income | 138,430 | 161,286 | 48,878 | 50,604 |
| | | | |
PROVISION FOR LOAN LOSSES | 34,745 | 45,500 | 8,965 | 17,078 |
Net interest income after provision for loan losses | 103,685 | 115,786 | 39,913 | 33,526 |
| | | | |
OTHER INCOME: | | | | |
Service charges, fees and other | 29,641 | 30,823 | 9,724 | 9,943 |
Gain on sale of securities | 10,012 | 12,230 | 4 | 48 |
Gain on sale of mortgage servicing rights | 326 | 409 | 142 | 119 |
(Loss) gain on derivatives | 246 | (1,352) | 4 | 397 |
Other gains and losses | 17,883 | 13,346 | 6,977 | 3,934 |
Total other income | 58,108 | 55,456 | 16,851 | 14,441 |
| | | | |
OTHER OPERATING EXPENSES: | | | | |
Salaries and employee benefits | 49,213 | 51,333 | 15,978 | 16,797 |
Occupancy costs | 9,959 | 9,821 | 3,437 | 3,239 |
Equipment expenses | 7,690 | 8,565 | 3,178 | 2,499 |
Other operating expenses | 77,288 | 72,336 | 25,595 | 23,610 |
Total other operating expenses | 144,150 | 142,055 | 48,188 | 46,145 |
| | | | |
Income before provision for income tax | 17,643 | 29,187 | 8,576 | 1,822 |
| | | | |
PROVISION (CREDIT) FOR INCOME TAX | 942 | 5,594 | 376 | (496) |
| | | | |
NET INCOME | 16,701 | 23,593 | 8,200 | 2,318 |
| | | | |
DIVIDEND TO PREFERRED SHAREHOLDERS | 3,426 | 3,426 | 1,142 | 1,142 |
| | | | |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | $ 13,275 | $ 20,167 | $ 7,058 | $ 1,176 |
| | | | |
EARNINGS PER COMMON SHARE* | $ 0.31 | $ 0.47 | $ 0.17 | $ 0.03 |
| | | | |
*After giving retroactive effect to the stock dividend declared on June 17, 2002 | | | |
SANTANDER BANCORP | | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| | | | | |
| 2003 | 2003 | 2003 | 2002 | |
| Year to | Third | Second | Year to | Third |
SELECTED RATIOS | Date | Quarter | Quarter | Date | Quarter |
| | | | | |
Net interest margin (1) | 3.24% | 3.27% | 3.28% | 3.54% | 3.38% |
Return on average assets (2) | 0.34% | 0.48% | 0.34% | 0.47% | 0.14% |
Return on average common equity (2) | 3.55% | 5.74% | 3.34% | 4.98% | 0.87% |
Efficiency Ratio (1,3) | 72.48% | 68.68% | 72.54% | 66.47% | 68.69% |
Capital: | | | | | |
Tier I capital to risk-adjusted assets | - | 12.27% | 12.36% | - | 12.31% |
Total capital to risk-adjusted assets | - | 13.52% | 13.61% | - | 13.55% |
Leverage ratio | - | 8.19% | 8.73% | - | 8.82% |
Non-performing loans to total loans | - | 2.58% | 2.66% | - | 2.79% |
Non-performing loans plus accruing loans | | | | | |
past-due 90 days or more to loans | - | 2.66% | 2.76% | - | 2.86% |
Allowance for loan losses to non- | | | | | |
performing loans | - | 60.78% | 57.64% | - | 52.78% |
Allowance for loans losses to period- | | | | | |
end loans | - | 1.57% | 1.53% | - | 1.47% |
| | | | | |
| | | | | |
| | | | | |
(1) On a tax-equivalent basis. | | | | | |
(2) Ratios for the quarters are annualized. | | | | | |
(3) Operating expenses divided by net interest income, | | | | | |
on a tax equivalent basis, plus other income, excluding | | | | | |
gain on sale of securities. | | | | | |
| | | | | |
SANTANDER BANCORP | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
SELECTED CONSOLIDATED FINANCIAL INFORMATION: | | | | | | | | |
| | | | | | | | | |
(DOLLARS IN THOUSANDS) | | | | | | | | | |
| | | | | | | | | |
| QTD | QTD | QTD | | | | | | |
| Sept. 30, | Sept. 30, | June 30, | 3Q03/3Q02 | 3Q03/2Q03 | Nine month periods ended Sept. 30, |
| 2003 | 2002 | 2003 | Variation | Variation | 2003 | 2002 | Variation |
| | | | | | | | | |
Interest Income | $ 81,412 | $ 89,960 | $ 78,759 | -9.5% | 3.4% | $238,974 | $281,980 | -15.3% | $ (43,006) |
Tax equivalent adjustment | 4,440 | 2,183 | 3,535 | 103.4% | 25.6% | 12,366 | 9,197 | 34.5% | 3,169 |
Interest income on a tax equivalent basis | 85,852 | 92,143 | 82,294 | -6.8% | 4.3% | 251,340 | 291,177 | -13.7% | (39,837) |
Interest expense | 32,534 | 39,356 | 32,843 | -17.3% | -0.9% | 100,544 | 120,694 | -16.7% | (20,150) |
Net interest income on a tax equivalent basis | 53,318 | 52,787 | 49,451 | 1.0% | 7.8% | 150,796 | 170,483 | -11.5% | (19,687) |
Provision for loan losses | 8,965 | 17,078 | 13,715 | -47.5% | -34.6% | 34,745 | 45,500 | -23.6% | (10,755) |
Net interest income on a tax equivalent basis after provision | 44,353 | 35,709 | 35,736 | 24.2% | 24.1% | 116,051 | 124,983 | -7.1% | (8,932) |
Other operating income | 16,705 | 14,274 | 17,585 | 17.0% | -5.0% | 47,770 | 42,817 | 11.6% | 4,953 |
Gain on sale of MSRs | 142 | 119 | 60 | 19.3% | 136.7% | 326 | 409 | -20.3% | (83) |
Gain on sale of securities | 4 | 48 | 5,339 | -91.7% | -99.9% | 10,012 | 12,230 | 18.1% | (2,218) |
Other operating expenses | 48,188 | 46,145 | 48,670 | 4.4% | -1.0% | 144,150 | 142,055 | 1.5% | 2,095 |
Income on a tax equivalent basis before income taxes | 13,016 | 4,005 | 10,050 | -225.0% | 29.5% | 30,009 | 38,384 | -21.8% | (8,375) |
Provision (Benefit) for income taxes | 376 | (496) | 1,177 | 175.8% | -68.1% | 942 | 5,594 | -83.2% | (4,652) |
Tax equivalent adjustment | 4,440 | 2,183 | 3,535 | 103.4% | 25.6% | 12,366 | 9,197 | 34.5% | 3,169 |
NET INCOME (LOSS) | $ 8,200 | $ 2,318 | $ 5,338 | 253.8% | 53.6% | $ 16,701 | $ 23,593 | -29.2% | |
| | | | | | | | | |
| | | | | | | | | |
SELECTED RATIOS: | | | | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
Per share data (1): | | | | | | | | | |
Earnings (loss) per common share | $ 0.17 | $ 0.03 | $ 0.10 | | | $ 0.31 | $ 0.47 | | |
Average common shares | | | | | | | | | |
outstanding | 42,398,954 | 43,056,336 | 42,398,954 | | | 42,428,560 | 43,194,614 | | |
Common shares outstanding | | | | | | | | | |
at end of period | 42,398,954 | 42,751,714 | 42,398,954 | | | 42,398,954 | 42,751,714 | | |
Cash Dividends per Share: | | | | | | | | | |
Preferred Stock | $ 0.44 | $ 0.44 | $ 0.44 | | | $ 1.31 | $ 1.31 | | |
Common Stock | $ 0.11 | $ 0.11 | $ 0.11 | | | $ 0.33 | $ 0.33 | | |
| | | | | | | | | |