SANTANDER BANCORP |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
AS OF DECEMBER 31, 2003 AND DECEMBER 31, 2002 |
(Dollars in thousands, except per share data) |
| | | | | |
ASSETS |
| | | | | |
| | | | | Variance |
| 31-Dec-03 | | 31-Dec-02 | | 12/03-12/02 |
CASH AND CASH EQUIVALENTS: | | | | | |
Cash and due from banks | $ 99,183 | | $ 106,224 | | -6.63% |
Interest bearing deposits | 15,300 | | 268,620 | | -94.30% |
Federal funds sold and securities purchased under agreements to resell | 278,750 | | 263,500 | | 5.79% |
Total cash and cash equivalents | 393,233 | | 638,344 | | -38.40% |
INTEREST BEARING DEPOSITS | 10,000 | | - | | N/A |
TRADING SECURITIES | 42,547 | | 22,724 | | 87.23% |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | 1,664,311 | | 1,271,690 | | 30.87% |
INVESTMENT SECURITIES HELD TO MATURITY, at amortized cost | 833,127 | | 1,096,358 | | -24.01% |
LOANS HELD FOR SALE, net | 297,201 | | 197,613 | | 50.40% |
LOANS, net | 3,917,566 | | 3,655,270 | | 7.18% |
ALLOWANCE FOR LOAN LOSSES | (70,572) | | (57,956) | | 21.77% |
BANK PREMISES AND EQUIPMENT, net | 61,107 | | 64,339 | | -5.02% |
ACCRUED INTEREST RECEIVABLE | 36,398 | | 41,181 | | -11.61% |
GOODWILL | 34,791 | | 34,791 | | 0.00% |
INTANGIBLE ASSETS | 5,970 | | 11,129 | | -46.36% |
OTHER ASSETS | 149,047 | | 155,338 | | -4.05% |
| $ 7,374,726 | | $ 7,130,821 | | 3.42% |
| | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
DEPOSITS: | | | | | |
Non-interest bearing | $ 700,413 | | $ 627,631 | | 11.60% |
Interest bearing | 3,441,815 | | 3,891,338 | | -11.55% |
Total deposits | 4,142,228 | | 4,518,969 | | -8.34% |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | 350,000 | | 245,960 | | 42.30% |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | 1,808,238 | | 1,250,039 | | 44.65% |
COMMERCIAL PAPER ISSUED | 254,904 | | 39,991 | | 537.40% |
TERM NOTES | 165,966 | | 307,464 | | -46.02% |
CAPITAL NOTES | 15,925 | | 33,925 | | -53.06% |
ACCRUED INTEREST PAYABLE | 18,728 | | 25,085 | | -25.34% |
OTHER LIABILITIES | 137,107 | | 129,433 | | 5.93% |
| 6,893,096 | | 6,550,866 | | 5.22% |
| | | | | |
| | | | | |
STOCKHOLDERS' EQUITY: | | | | | |
Preferred stock $25 par value; 10,000,000 shares authorized, 2,610,008 outstanding in 2002 | - | | 65,250 | | -100.00% |
Common stock, $2.50 par value; 200,000,000 shares authorized; 46,410,214 shares issued; | | | | |
42,398,954 and 42,566,454 shares outstanding in December 2003 and 2002, respectively. | 116,026 | | 116,026 | | 0.00% |
Capital paid in excess of par value | 149,742 | | 187,742 | | -20.24% |
Treasury stock at cost, 4,011,260 and 3,843,760 shares in December 2003 and 2002,respectively. | (67,552) | | (65,268) | | 3.50% |
Accumulated other comprehensive loss, net of taxes | (18,667) | | (12,692) | | 47.08% |
Retained earnings- | | | | | |
Reserve fund | 119,432 | | 116,482 | | 2.53% |
Undivided profits | 182,649 | | 172,415 | | 5.94% |
Total stockholders' equity | 481,630 | | 579,955 | | -16.95% |
| $ 7,374,726 | | $ 7,130,821 | | 3.42% |
| | | | | |
SANTANDER BANCORP | |
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) | |
FOR THE YEARS AND THE QUARTERS ENDED DECEMBER 31, 2003 AND 2002 | |
| | | | | | | |
| | | | | | | |
(Dollars in thousands, except per share data) | |
| | | | | | | |
| | | | | | | |
| For the years ended | | For the quarters ended |
| December 31, | | December 31, | | December 31, | | December 31, |
| 2003 | | 2002 | | 2003 | | 2002 |
INTEREST INCOME: | | | | | | | |
Loans | $ 237,712 | | $ 289,208 | | $ 57,560 | | $ 65,098 |
Investment securities | 85,215 | | 71,745 | | 27,940 | | 16,754 |
Interest bearing deposits | 664 | | 1,351 | | 105 | | 270 |
Federal funds sold and securities purchased under | | | | | | | |
agreements to resell | 1,990 | | 3,049 | | 535 | | 420 |
Total interest income | 325,581 | | 365,353 | | 86,140 | | 82,542 |
| | | | | | | |
INTEREST EXPENSE: | | | | | | | |
Deposits | 56,030 | | 84,408 | | 13,107 | | 20,592 |
Securities sold under agreements to repurchase | | | | | | | |
and other borrowings | 75,896 | | 74,173 | | 18,247 | | 17,476 |
Subordinated capital notes | 425 | | 1,334 | | 30 | | 247 |
Total interest expense | 132,351 | | 159,915 | | 31,384 | | 38,315 |
| | | | | | | |
Net interest income | 193,230 | | 205,438 | | 54,756 | | 44,227 |
| | | | | | | |
PROVISION FOR LOAN LOSSES | 49,745 | | 63,630 | | 15,000 | | 18,130 |
Net interest income after provision for loan losses | 143,485 | | 141,808 | | 39,756 | | 26,097 |
| | | | | | | |
OTHER INCOME: | | | | | | | |
Bank service charges, fees and other | 38,990 | | 40,372 | | 9,349 | | 9,548 |
Broker/dealer, asset management and insurance fees | 49,526 | | 35,277 | | 12,432 | | 8,871 |
Gain on sale of securities | 10,790 | | 12,236 | | 779 | | 6 |
Gain on sale of loans | 9,829 | | 1,461 | | 2,982 | | 97 |
Other income | 10,805 | | 11,762 | | 2,272 | | 3,014 |
Total other income | 119,940 | | 101,108 | | 27,814 | | 21,536 |
| | | | | | | |
OTHER OPERATING EXPENSES: | | | | | | | |
Salaries and employee benefits | 89,394 | | 85,216 | | 23,201 | | 19,810 |
Occupancy costs | 13,534 | | 13,360 | | 3,416 | | 3,359 |
Equipment expenses | 11,169 | | 11,780 | | 3,061 | | 2,870 |
EDP servicing, amortization and technical expenses | 36,624 | | 29,139 | | 9,723 | | 8,352 |
Communication expenses | 7,075 | | 6,978 | | 1,849 | | 1,774 |
Business promotion | 6,760 | | 7,028 | | 1,849 | | 1,481 |
Other taxes | 9,811 | | 11,027 | | 2,286 | | 2,483 |
Other operating expenses | 49,898 | | 49,347 | | 12,147 | | 12,776 |
Total other operating expenses | 224,265 | | 213,875 | | 57,532 | | 52,905 |
| | | | | | | |
Income (loss) before provision (credit) for income tax | 39,160 | | 29,041 | | 10,038 | | (5,272) |
| | | | | | | |
PROVISION (CREDIT) FOR INCOME TAX | (285) | | 3,289 | | (5,704) | | (3,858) |
| | | | | | | |
NET INCOME (LOSS) | 39,445 | | 25,752 | | 15,742 | | (1,414) |
| | | | | | | |
DIVIDEND TO PREFERRED SHAREHOLDERS* | 7,114 | | 4,568 | | 3,752 | | 1,142 |
| | | | | | | |
NET INCOME (LOSS) AVAILABLE TO COMMON SHAREHOLDERS | $ 32,331 | | $ 21,184 | | $ 11,990 | | $ (2,556) |
| | | | | | | |
EARNINGS (LOSS) PER COMMON SHARE | $ 0.76 | | $ 0.49 | | $ 0.28 | | $ (0.06) |
| | | | | | | |
*Including redemption premium | | | | | | | |
| | | | | | | |
SANTANDER BANCORP | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | 2003 | | 2003 | | | 2002 | |
| | | | Year to | | Fourth | | | Year to | Fourth |
SELECTED RATIOS | | | Date | | Quarter | | | Date | Quarter |
| | | | | | | | | | |
Net interest margin (1) | | 3.30% | | 3.47% | | | 3.48% | 3.20% |
Return on average assets (2) | | 0.59% | | 0.87% | | | 0.45% | -0.09% |
Return on average common equity (2) | 6.08% | | 8.89% | | | 3.96% | -1.94% |
Efficiency Ratio (1,3) | | | 70.10% | | 66.15% | | | 69.56% | 75.87% |
Fee income to revenues | | 26.92% | | 24.41% | | | 21.68% | 20.69% |
Capital: | | | | | | | | | | |
Total capital to risk-adjusted assets | - | | 10.41% | | | - | 12.83% |
Tier I capital to risk-adjusted assets | - | | 9.16% | | | - | 11.58% |
Leverage ratio | | | - | | 6.22% | | | - | 8.44% |
Non-performing loans to total loans | - | | 2.33% | | | - | 3.20% |
Non-performing loans plus accruing loans | | | | | | | |
past-due 90 days or more to loans | - | | 2.39% | | | - | 3.31% |
Allowance for loan losses to non- | | | | | | | |
performing loans | | | - | | 71.74% | | | - | 46.95% |
Allowance for loans losses to period- | | | | | | | |
end loans | | | - | | 1.67% | | | - | 1.50% |
| | | | | | | | | | |
OTHER SELECTED FINANCIAL DATA | | | 12/31/03 | | | 12/31/02 | |
| | | | | | (dollars in thousands) |
Customer Financial Assets Under Control: | | | | | | | |
Bank deposits (excluding brokered deposits) | | | $ 3,774,368 | | | $ 4,210,331 | |
Broker-dealer customer accounts | | | 3,727,384 | | | 3,147,977 | |
Mutual fund and assets managed | | | 1,858,965 | | | 1,080,336 | |
Trust, institutional and private accounts assets under management | | 777,454 | | | 803,931 | |
Total | | | | | | $ 10,138,171 | | | $ 9,242,575 | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
| | | | | | | | | | |
(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 | | | | | | | |
| | | Dec. 31, | | Dec. 31, | | Sept. 30, | 4Q03/4Q02 | 4Q03/3Q03 | Years ended Dec. 31, | |
| | | 2003 | | 2002 | | 2003 | Variation | Variation | 2003 | | 2002 | Variation |
| | | | | | | | | | | | | | |
| Interest Income | | $ 86,140 | | $ 82,542 | | $ 81,662 | 4.4% | 5.5% | $ 325,581 | | $ 365,353 | -10.9% |
| Tax equivalent adjustment | | 5,184 | | 3,976 | | 4,440 | 30.4% | 16.8% | 17,550 | | 13,174 | 33.2% |
| Interest income on a tax equivalent basis | | 91,324 | | 86,518 | | 86,102 | 5.6% | 6.1% | 343,131 | | 378,527 | -9.4% |
| Interest expense | | 31,384 | | 38,315 | | 32,706 | -18.1% | -4.0% | 132,351 | | 159,915 | -17.2% |
| Net interest income on a tax equivalent basis | 59,940 | | 48,203 | | 53,396 | 24.3% | 12.3% | 210,780 | | 218,612 | -3.6% |
| Provision for loan losses | | 15,000 | | 18,130 | | 8,965 | -17.3% | 67.3% | 49,745 | | 63,630 | -21.8% |
| | | | | | | | | | | | | | |
| Net interest income on a tax equivalent basis after provision | 44,940 | | 30,073 | | 44,431 | 49.4% | 1.1% | 161,035 | | 154,982 | 3.9% |
| Other operating income | | 27,035 | | 21,530 | | 31,488 | 25.6% | -14.1% | 109,150 | | 88,872 | 22.8% |
| Gain on sale of securities | | 779 | | 6 | | 4 | 12883.3% | 19375.0% | 10,790 | | 12,236 | 11.8% |
| Other operating expenses | | 57,532 | | 52,905 | | 57,426 | 8.7% | 0.2% | 224,265 | | 213,875 | 4.9% |
| Income on a tax equivalent basis before income taxes | 15,222 | | (1,296) | | 18,497 | 1274.5% | -17.7% | 56,710 | | 42,215 | 34.3% |
| Provision (credit) for income taxes | | (5,704) | | (3,858) | | 2,514 | -47.8% | -326.9% | (285) | | 3,289 | -108.7% |
| Tax equivalent adjustment | | 5,184 | | 3,976 | | 4,440 | 30.4% | 16.8% | 17,550 | | 13,174 | 33.2% |
| NET INCOME (LOSS) | | $ 15,742 | | $ (1,414) | | $ 11,543 | 1213.3% | 36.4% | $ 39,445 | | $ 25,752 | 53.2% |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| SELECTED RATIOS: | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| Per share data (1): | | | | | | | | | | | | | |
| Earnings (loss) per common share | | $0.28 | | $ (0.06) | | $ 0.25 | | | | $ 0.76 | | $ 0.49 | |
| Average common shares | | | | | | | | | | | | | |
| outstanding | | 42,398,954 | 42,700,487 | 42,398,954 | | | 42,421,098 | | 43,070,067 |
| Common shares outstanding | | | | | | | | | | | | | |
| at end of period | | 42,398,954 | 42,566,454 | 42,398,954 | | | 42,398,954 | | 42,566,454 |
| Cash Dividends per Share: | | | | | | | | | | | | | |
| Preferred Stock* | | $ 1.41 | | $ 0.44 | | $ 0.44 | | | $ 2.73 | | $ 1.75 | |
| Common Stock | | $ 0.11 | | $ 0.11 | | $ 0.11 | | | $ 0.44 | | $ 0.44 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| (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. | | | | | | | | | | | |
| After giving retroactive effect to the stock dividend declared on June 17, 2002 | | | | | | |
| | | | | | | | | | | | | | |
| *Including redemption premium | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |