SANTANDER BANCORP | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
SELECTED CONSOLIDATED FINANCIAL INFORMATION: | | | | | | | | |
| | | | | | | | |
(DOLLARS IN THOUSANDS) | | | | | | | | |
| | | | | | | | |
| | QTD | | QTD | | QTD | | |
| | | | | | As restated | | |
| | Mar. 31, | | Dec. 31, | | Mar. 31, | 1Q04/4Q03 | 1Q04/1Q03 |
| | 2004 | | 2003 | | 2003 | Variation | Variation |
| | | | | | | | |
Interest Income | $ | 85,827 | $ | 86,140 | $ | 79,022 | -0.36% | 8.61% |
Tax equivalent adjustment | | 4,740 | | 5,184 | | 4,391 | -8.56% | 7.95% |
Interest income on a tax equivalent basis | | 90,567 | | 91,324 | | 83,413 | -0.83% | 8.58% |
Interest expense | | 31,851 | | 31,384 | | 35,395 | 1.49% | -10.01% |
Net interest income on a tax equivalent basis | | 58,716 | | 59,940 | | 48,018 | -2.04% | 22.28% |
Provision for loan losses | | 8,750 | | 15,000 | | 12,065 | -41.67% | -27.48% |
| | | | | | | | |
Net interest income on a tax equivalent basis after provision | | 49,966 | | 44,940 | | 35,953 | 11.18% | 38.98% |
Other operating income | | 24,763 | | 24,053 | | 23,778 | 2.95% | 4.14% |
Gain on sale of securities | | 8,903 | | 779 | | 4,669 | 1042.88% | 90.68% |
Gain on sale of loans | | 212 | | 2,982 | | 290 | -92.89% | -26.90% |
Gain on sale of building | | 2,754 | | - | | - | N/A | N/A |
Other operating expenses | | 54,174 | | 57,532 | | 54,509 | -5.84% | -0.61% |
Income on a tax equivalent basis before income taxes | | 32,424 | | 15,222 | | 10,181 | 113.01% | 218.48% |
Provision (credit) for income taxes | | 2,469 | | (5,704) | | 652 | -143.29% | 278.68% |
Tax equivalent adjustment | | 4,740 | | 5,184 | | 4,391 | -8.56% | 7.95% |
NET INCOME (LOSS) | $ | 25,215 | $ | 15,742 | $ | 5,138 | 60.18% | 390.76% |
| | | | | | | | |
| | | | | | | | |
SELECTED RATIOS: | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Per share data (1): | | | | | | | | |
Earnings (loss) per common share | $ | 0.59 | $ | 0.28 | $ | 0.09 | | |
Average common shares | | | | | | | | |
outstanding | | 42,398,954 | | 42,398,954 | | 42,258,960 | | |
Common shares outstanding | | | | | | | | |
at end of period | | 42,398,954 | | 42,398,954 | | 42,398,954 | | |
Cash Dividends per Share: | | | | | | | | |
Preferred Stock* | $ | - | $ | 1.41 | $ | 0.44 | | |
Common Stock | $ | 0.11 | $ | 0.11 | $ | 0.11 | | |
| | | | | | | | |
| | | | | | | | |
(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. | | | | | | | | |
*Including redemption premium in Dec. 2003 | | | | | | | | |
SANTANDER BANCORP | | | | | | | | |
CONSOLIDATED BALANCE SHEETS | | | | | | | | |
AS OF MARCH 31, 2004 AND 2003 AND DECEMBER 31, 2003 | | | | | | | | |
(Dollars in thousands, except per share data) | | | | | | | | |
| | | | | | | | |
ASSETS | | | | | | | | |
| | | | | | | | |
| | | | As restated | | | | |
| | (Unaudited) | | (Unaudited) | | (Audited) | | Variance |
| | 31-Mar-04 | | 31-Mar-03 | | 31-Dec-03 | | 03/04-12/03 |
CASH AND CASH EQUIVALENTS: | | | | | | | | |
Cash and due from banks | $ | 131,001 | $ | 121,552 | $ | 99,183 | $ | 0.32 |
Interest bearing deposits | | 51,671 | | 197,782 | | 15,300 | | 2.38 |
Federal funds sold and securities purchased under agreements to resell | | 295,725 | | 342,350 | | 278,750 | | 0.06 |
Total cash and cash equivalents | | 478,397 | | 661,684 | | 393,233 | | 0.22 |
INTEREST BEARING DEPOSITS | $ | 10,000 | $ | - | | 10,000 | | N/A |
TRADING SECURITIES | | 57,808 | | 20,259 | | 42,547 | | 0.36 |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | | 1,347,181 | | 964,660 | | 1,664,311 | | (0.19) |
INVESTMENT SECURITIES HELD TO MATURITY, at amortized cost | | 832,627 | | 905,574 | | 833,127 | | (0.00) |
LOANS HELD FOR SALE, net | | 294,874 | | 226,311 | | 297,201 | | (0.01) |
LOANS, net | | 4,147,714 | | 3,873,606 | | 3,917,566 | | 0.06 |
ALLOWANCE FOR LOAN LOSSES | | (72,802) | | (58,967) | | (70,572) | | 0.03 |
PREMISES AND EQUIPMENT, net | | 51,747 | | 62,646 | | 61,107 | | (0.15) |
ACCRUED INTEREST RECEIVABLE | | 36,472 | | 38,481 | | 36,398 | | 0.00 |
GOODWILL | | 34,791 | | 34,791 | | 34,791 | | 0.00 |
INTANGIBLE ASSETS | | 4,454 | | 5,864 | | 4,662 | | (0.04) |
OTHER ASSETS | | 178,587 | | 115,155 | | 142,050 | | 0.26 |
| $ | 7,401,850 | $ | 6,850,064 | $ | 7,366,421 | $ | 0.00 |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
DEPOSITS: | | | | | | | | |
Non-interest bearing | $ | 704,974 | $ | 627,604 | $ | 700,413 | | 0.01 |
Interest bearing | | 3,443,773 | | 3,393,197 | | 3,441,815 | | 0.00 |
Total deposits | | 4,148,747 | | 4,020,801 | | 4,142,228 | | 0.00 |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | | 315,000 | | 224,700 | | 350,000 | | (0.10) |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | | 1,686,090 | | 1,270,492 | | 1,808,238 | | (0.07) |
COMMERCIAL PAPER ISSUED | | 374,753 | | 249,798 | | 254,904 | | 0.47 |
TERM NOTES | | 180,750 | | 304,794 | | 165,966 | | 0.09 |
CAPITAL NOTES | | 15,925 | | 28,925 | | 15,925 | | 0.00 |
ACCRUED INTEREST PAYABLE | | 23,884 | | 26,994 | | 18,728 | | 0.28 |
OTHER LIABILITIES | | 148,377 | | 121,643 | | 129,600 | | 0.14 |
| $ | 6,893,526 | $ | 6,248,147 | $ | 6,885,589 | | 0.00 |
| | | | | | | | |
| | | | | | | | |
STOCKHOLDERS' EQUITY: | | | | | | | | |
Series A Preferred stock, $25 par value; 10,000,000 shares authorized; | | | | | | | | |
2,610,008 shares issued and outstanding in March 2003 | | - | | 65,250 | | - | | N/A |
Common stock, $2.50 par value; 200,000,000 shares authorized; | | | | | | | | |
46,410,214 shares issued; | | | | | | | | |
42,398,954 shares outstanding in March 2004, 2003 and December 2003. | | 116,026 | | 116,026 | | 116,026 | | 0.00 |
Capital paid in excess of par value | | 211,742 | | 211,742 | | 211,742 | | 0.00 |
Treasury stock at cost, 4,011,260 shares in March 2004, 2003 and December 2003. | | (67,552) | | (67,552) | | (67,552) | | 0.00 |
Accumulated other comprehensive loss, net of taxes | | (12,521) | | (11,341) | | (19,465) | | (0.36) |
Retained earnings- | | | | | | | | |
Reserve fund | | 119,432 | | 116,482 | | 119,432 | | 0.00 |
Undivided profits | | 141,197 | | 171,310 | | 120,649 | | 0.17 |
Total stockholders' equity | | 508,324 | | 601,917 | | 480,832 | | 0.06 |
| $ | 7,401,850 | $ | 6,850,064 | $ | 7,366,421 | | 0.00 |
| | | | | | | | |
SANTANDER BANCORP | | | | |
CONSOLIDATED STATEMENTS OF OPERATIONS | | | | |
FOR THE QUARTERS ENDED MARCH 31, 2004 AND 2003 | | | | |
| | | | |
| | | | |
(Dollars in thousands, except per share data) | | | | |
| | | | |
| | | | |
| | | | |
| For the quarters ended |
| | | | As restated |
| | (Unaudited) | | (Unaudited) |
| | March 31, | | March 31, |
| | 2004 | | 2003 |
INTEREST INCOME: | | | | |
Loans | $ | 57,900 | $ | 60,262 |
Investment securities | | 27,215 | | 18,153 |
Interest bearing deposits | | 132 | | 217 |
Federal funds sold and securities purchased under | | | | |
agreements to resell | | 580 | | 390 |
Total interest income | | 85,827 | | 79,022 |
| | | | |
INTEREST EXPENSE: | | | | |
Deposits | | 13,180 | | 16,067 |
Securities sold under agreements to repurchase | | | | |
and other borrowings | | 18,649 | | 19,110 |
Subordinated capital notes | | 22 | | 218 |
Total interest expense | | 31,851 | | 35,395 |
| | | | |
Net interest income | | 53,976 | | 43,627 |
| | | | |
PROVISION FOR LOAN LOSSES | | 8,750 | | 12,065 |
| | | | |
Net interest income after provision for loan losses | | 45,226 | | 31,562 |
| | | | |
OTHER INCOME: | | | | |
Bank service charges, fees and other | | 9,645 | | 10,231 |
Broker/dealer, asset management and insurance fees | | 12,556 | | 11,471 |
Gain on sale of securities | | 8,903 | | 4,669 |
Gain on sale of mortgage servicing rights | | 91 | | 125 |
Gain on sale of loans | | 212 | | 290 |
Gain on sale of building | | 2,754 | | - |
Other income | | 2,471 | | 1,951 |
Total other income | | 36,632 | | 28,737 |
| | | | |
OTHER OPERATING EXPENSES: | | | | |
Salaries and employee benefits | | 23,549 | | 21,825 |
Occupancy costs | | 3,400 | | 3,276 |
Equipment expenses | | 2,164 | | 2,344 |
EDP servicing, amortization and technical expenses | | 8,231 | | 8,301 |
Communication expenses | | 2,109 | | 1,599 |
Business promotion | | 1,680 | | 2,026 |
Other taxes | | 2,275 | | 2,569 |
Other operating expenses | | 10,766 | | 12,569 |
Total other operating expenses | | 54,174 | | 54,509 |
| | | | |
Income before provision for income tax | | 27,684 | | 5,790 |
| | | | |
PROVISION FOR INCOME TAX | | 2,469 | | 652 |
| | | | |
NET INCOME | | 25,215 | | 5,138 |
DIVIDENDS TO PREFERRED SHAREHOLDERS | | - | | 1,142 |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | | 25,215 | | 3,996 |
EARNINGS PER COMMON SHARE | $ | 0.59 | $ | 0.09 |
SANTANDER BANCORP | | | | | | | |
| | | | | | | |
| | | | | | | |
| | QTD | | QTD | | 2003 | |
| | | | As restated | | | |
| | March 31, | | March 31, | | Year to | Fourth |
SELECTED RATIOS | | 2004 | | 2003 | | Date | Quarter |
| | | | | | | |
Net interest margin (1) | | 3.42% | | 3.17% | | 3.30% | 3.48% |
Return on average assets (2) | | 1.40% | | 0.32% | | 0.59% | 0.87% |
Return on average common equity (2) | | 21.01% | | 3.02% | | 6.08% | 8.89% |
Efficiency Ratio (1,3) | | 67.71% | | 75.62% | | 70.10% | 66.15% |
Fee income to revenues | | 29.95% | | 26.67% | | 26.92% | 24.41% |
Capital: | | | | | | | |
Total capital to risk-adjusted assets | | 10.97% | | 13.16% | | 0.00% | 10.41% |
Tier I capital to risk-adjusted assets | | 9.39% | | 11.91% | | 0.00% | 8.84% |
Leverage ratio | | 6.33% | | 8.29% | | 0.00% | 6.04% |
Non-performing loans to total loans | | 2.11% | | 2.88% | | 0.00% | 2.33% |
Non-performing loans plus accruing loans | | | | | | | |
past-due 90 days or more to loans | | 2.18% | | 2.94% | | 0.00% | 2.39% |
Allowance for loan losses to non- | | | | | | | |
performing loans | | 77.74% | | 49.94% | | 0.00% | 71.74% |
Allowance for loans losses to period- | | | | | | | |
end loans | | 1.64% | | 1.44% | | 0.00% | 1.67% |
| | | | | | | |
OTHER SELECTED FINANCIAL DATA | | 31-Mar-04 | | 31-Mar-03 | | 31-Dec-03 | |
| | (dollars in millions) | | | |
Customer Financial Assets Under Control: | | | | | | | |
Bank deposits (excluding brokered deposits) | $ | 3,788.7 | $ | 3,755.6 | $ | 3,782.8 | |
Broker-dealer customer accounts | | 4,053.1 | | 3,176.8 | | 3,727.4 | |
Mutual fund and assets managed | | 2,065.8 | | 1,360.5 | | 1,859.0 | |
Trust, institutional and private accounts assets under management | | 1,326.4 | | 929.9 | | 1,300.6 | |
Total | $ | 11,234.0 | $ | 9,222.8 | $ | 10,669.7 | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
(1) On a tax-equivalent basis. | | | | | | | |
(2) Ratios for the quarters are annualized. | | | | | | | |
(3) Operating expenses divided by net interest income, excluding | | | | | | | |
on a tax equivalent basis, plus other income, | | | | | | | |
gain on sale of securities (and gain on sale of building for 1Q04). | | | | | | | |