SANTANDER BANCORP |
UNAUDITED CONSOLIDATED BALANCE SHEETS |
AS OF DECEMBER 31, 2004 AND 2003 |
(Dollars in thousands, except per share data) |
| | | | | | | |
ASSETS |
| | | | | | | |
| | | | | | Variance |
| | 31-Dec-04 | | 31-Dec-03 | | 12/04 - 12/03 |
CASH AND CASH EQUIVALENTS: | | | | | | | |
Cash and due from banks | $ | 110,148 | $ | 99,183 | | 11.06 | % |
Interest bearing deposits | | 42,612 | | 15,300 | | 175.51 | % |
Federal funds sold and securities purchased under agreements to resell | | 326,650 | | 278,750 | | 17.18 | % |
Total cash and cash equivalents | | 479,410 | | 393,233 | | 21.91 | % |
INTEREST BEARING DEPOSITS | | 50,000 | | 10,000 | | 400.00 | % |
TRADING SECURITIES | | 34,184 | | 42,547 | | (19.66) | % |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | | 1,138,171 | | 1,664,311 | | (31.61) | % |
INVESTMENT SECURITIES HELD TO MATURITY, at amortized cost | | 813,788 | | 818,127 | | (0.53) | % |
OTHER INVESTMENT SECURITIES, at amortized cost | | 37,500 | | 15,000 | | 150.00 | % |
LOANS HELD FOR SALE, net | | 271,596 | | 297,201 | | (8.62) | % |
LOANS, net | | 5,311,936 | | 3,917,566 | | 35.59 | % |
ALLOWANCE FOR LOAN LOSSES | | (69,177) | | (69,693) | | (0.74) | % |
PREMISES AND EQUIPMENT, net | | 52,854 | | 61,107 | | (13.51) | % |
ACCRUED INTEREST RECEIVABLE | | 44,682 | | 36,398 | | 22.76 | % |
GOODWILL | | 34,791 | | 34,791 | | 0.00 | % |
INTANGIBLE ASSETS | | 8,003 | | 6,362 | | 71.66 | % |
OTHER ASSETS | | 118,076 | | 140,350 | | (16.77) | % |
| $ | 8,325,814 | $ | 7,367,300 | | 13.01 | % |
| | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY |
DEPOSITS: | | | | | | | |
Non-interest bearing | $ | 744,019 | $ | 700,413 | | 6.23 | % |
Interest bearing | | 4,004,120 | | 3,441,815 | | 16.34 | % |
Total deposits | | 4,748,139 | | 4,142,228 | | 14.63 | % |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | | 780,334 | | 350,000 | | 122.95 | % |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | | 1,349,444 | | 1,808,238 | | (25.37) | % |
COMMERCIAL PAPER ISSUED | | 629,544 | | 254,904 | | 146.97 | % |
TERM NOTES | | 31,457 | | 165,966 | | (81.05) | % |
CAPITAL NOTES | | 72,588 | | 15,925 | | 355.81 | % |
ACCRUED INTEREST PAYABLE | | 22,666 | | 18,728 | | 21.03 | % |
OTHER LIABILITIES | | 151,605 | | 130,479 | | 16.19 | % |
| | 7,785,777 | | 6,886,468 | | 13.06 | % |
| | | | | | | |
| | | | | | | |
STOCKHOLDERS' EQUITY: | | | | | | | |
Series A Preferred stock, $25 par value; 10,000,000 shares authorized, none issued or outstanding | - | | - | | - | |
Common stock, $2.50 par value; 200,000,000 shares authorized; 50,650,364 shares issued in | | | | | | |
December 2004 and 46,410,214 shares issued in December 2003; 46,639,104 shares | | | | | | | |
outstanding in December 2004 and 42,398,954 shares outstanding in December 2003. | | 126,626 | | 116,026 | | 9.14 | % |
Capital paid in excess of par value | | 304,171 | | 211,742 | | 43.65 | % |
Treasury stock at cost, 4,011,260 shares in December 2004 and 2003. | | (67,552) | | (67,552) | | 0.00 | % |
Accumulated other comprehensive loss, net of taxes | | (22,784) | | (19,465) | | 17.05 | % |
Retained earnings- | | | | | | | |
Reserve fund | | 127,086 | | 119,432 | | 6.41 | % |
Undivided profits | | 72,490 | | 120,649 | | (39.92) | % |
Total stockholders' equity | | 540,037 | | 480,832 | | 12.31 | % |
| $ | 8,325,814 | $ | 7,367,300 | | 13.01 | % |
SANTANDER BANCORP |
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME |
FOR THE YEARS AND THE QUARTERS ENDED DECEMBER 31, 2004 AND 2003 |
| | | | | | | | |
| | | | | | | | |
(Dollars in thousands, except per share data) |
| | | | | | | | |
| | | | | | | | |
| | For the years ended | | For the quarters ended |
| | December 31, | | December 31, | | December 31, | | December 31, |
| | 2004 | | 2003 | | 2004 | | 2003 |
INTEREST INCOME: | | | | | | | | |
Loans | $ | 257,852 | $ | 237,712 | $ | 72,857 | $ | 57,560 |
Investment securities | | 97,901 | | 85,215 | | 21,084 | | 27,940 |
Interest bearing deposits | | 1,054 | | 664 | | 480 | | 105 |
Federal funds sold and securities purchased under | | | | | | | | |
agreements to resell | | 3,123 | | 1,990 | | 1,106 | | 535 |
Total interest income | | 359,930 | | 325,581 | | 95,527 | | 86,140 |
| | | | | | | | |
INTEREST EXPENSE: | | | | | | | | |
Deposits | | 60,279 | | 56,030 | | 18,164 | | 13,107 |
Securities sold under agreements to repurchase | | | | | | | | |
and other borrowings | | 79,901 | | 75,896 | | 21,213 | | 18,247 |
Subordinated capital notes | | 582 | | 425 | | 528 | | 30 |
Total interest expense | | 140,762 | | 132,351 | | 39,905 | | 31,384 |
| | | | | | | | |
Net interest income | | 219,168 | | 193,230 | | 55,622 | | 54,756 |
| | | | | | | | |
PROVISION FOR LOAN LOSSES | | 26,270 | | 49,745 | | 4,500 | | 15,000 |
Net interest income after provision for loan losses | | 192,898 | | 143,485 | | 51,122 | | 39,756 |
| | | | | | | | |
OTHER INCOME: | | | | | | | | |
Bank service charges, fees and other | | 38,977 | | 38,990 | | 10,027 | | 9,349 |
Broker/dealer, asset management and insurance fees | | 51,113 | | 49,005 | | 12,936 | | 12,236 |
Gain on sale of securities | | 11,475 | | 10,790 | | 10 | | 779 |
Gain on sale of mortgage servicing rights | | 400 | | 457 | | 116 | | 131 |
Gain on sale of loans | | 431 | | 9,829 | | 515 | | 2,982 |
Gain on sale of building | | 2,754 | | - | | - | | - |
Other income | | 12,089 | | 10,348 | | 5,628 | | 2,141 |
Total other income | | 117,239 | | 119,419 | | 29,232 | | 27,618 |
| | | | | | | | |
OTHER OPERATING EXPENSES: | | | | | | | | |
Salaries and employee benefits | | 91,582 | | 89,394 | | 22,544 | | 23,201 |
Occupancy costs | | 13,959 | | 13,534 | | 3,850 | | 3,416 |
Equipment expenses | | 6,946 | | 7,291 | | 1,629 | | 1,674 |
EDP servicing, amortization and technical expenses | | 31,291 | | 40,502 | | 8,072 | | 11,110 |
Communication expenses | | 8,976 | | 8,612 | | 2,183 | | 2,336 |
Business promotion | | 10,435 | | 6,760 | | 3,294 | | 1,849 |
Other taxes | | 8,584 | | 9,811 | | 2,010 | | 2,286 |
Other operating expenses | | 45,760 | | 47,840 | | 11,372 | | 11,464 |
Total other operating expenses | | 217,533 | | 223,744 | | 54,954 | | 57,336 |
| | | | | | | | |
Income before provision (benefit) for income tax | | 92,604 | | 39,160 | | 25,400 | | 10,038 |
| | | | | | | | |
PROVISION (BENEFIT) FOR INCOME TAX | | 8,145 | | (285) | | 4,070 | | (5,704) |
| | | | | | | | |
NET INCOME | | 84,459 | | 39,445 | | 21,330 | | 15,742 |
DIVIDENDS TO PREFERRED SHAREHOLDERS | | - | | 7,114 | | - | | 3,688 |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | | 84,459 | | 32,331 | | 21,330 | | 12,054 |
EARNINGS PER COMMON SHARE* | $ | 1.81 | $ | 0.69 | $ | 0.46 | $ | 0.26 |
| | | | | | | | |
*After giving retroactive effect to the stock dividend declared on July 9, 2004 |
SANTANDER BANCORP | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| Dec. 2004 | | 2004 | | 2004 | | Dec. 2003 |
| Year to | | Fourth | | Third | | Year to | Fourth |
SELECTED RATIOS | Date | | Quarter | | Quarter | | Date | Quarter |
| | | | | | | | |
Net interest margin (1) | 3.27% | | 3.24% | | 3.19% | | 3.30% | 3.48% |
Return on average assets (2) | 1.10% | | 1.08% | | 1.10% | | 0.59% | 0.87% |
Return on average common equity (2) | 16.90% | | 16.04% | | 17.14% | | 6.08% | 8.89% |
Efficiency Ratio (1,3) | 63.54% | | 60.48% | | 61.97% | | 70.05% | 66.07% |
Non interest income to revenues | 24.57% | | 23.43% | | 23.50% | | 26.84% | 24.28% |
Capital: | | | | | | | | |
Total capital to risk-adjusted assets | - | | 11.90% | | 10.87% | | - | 10.41% |
Tier I capital to risk-adjusted assets | - | | 9.27% | | 9.32% | | - | 8.84% |
Leverage ratio | - | | 6.36% | | 6.13% | | - | 6.04% |
Non-performing loans to total loans | - | | 1.57% | | 1.84% | | - | 2.33% |
Non-performing loans plus accruing loans | | | | | | | | |
past-due 90 days or more to loans | - | | 1.63% | | 1.89% | | - | 2.39% |
Allowance for loan losses to non- | | | | | | | | |
performing loans | - | | 79.05% | | 73.05% | | - | 70.85% |
Allowance for loans losses to period- | | | | | | | | |
end loans | - | | 1.24% | | 1.34% | | - | 1.65% |
| | | | | | | | |
OTHER SELECTED FINANCIAL DATA | | | 12/31/04 | | 12/31/03 | | | |
| | | (dollars in millions) | | | |
Customer Financial Assets Under Control: | | | | | | | | |
Bank deposits (excluding brokered deposits) | | | $ 4,275.4 | | $ 3,782.8 | | | |
Broker-dealer customer accounts | | | 4,543.3 | | 3,727.4 | | | |
Mutual fund and assets managed | | | 2,640.0 | | 1,859.0 | | | |
Trust, institutional and private accounts assets under management | | | 1,369.0 | | 1,300.6 | | | |
Total | | | $ 12,827.7 | | $ 10,669.7 | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
(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 (and gain on sale of building for 1Q04). | | | | | | | |
SANTANDER BANCORP | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
SELECTED CONSOLIDATED FINANCIAL INFORMATION: | | | | | | | | | |
| | | | | | | | | | | | | |
(DOLLARS IN THOUSANDS) | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | For the Quarters Ended | | Years ended December 31, |
| | Dec. 31, | | Dec. 31, | | Sept. 30, | 4Q04/4Q03 | 4Q04/3Q04 | | | | | |
| | 2004 | | 2003 | | 2004 | Variation | Variation | | 2004 | | 2003 | Variation |
| | | | | | | | | | | | | |
Interest Income | | $ 95,527 | | $ 86,140 | | $ 92,449 | 10.9% | 3.3% | | $ 359,930 | | $ 325,581 | 10.6% |
Tax equivalent adjustment | | 6,022 | | 5,184 | | 5,025 | 16.2% | 19.8% | | 20,162 | | 17,550 | 14.9% |
Interest income on a tax equivalent basis | | 101,549 | | 91,324 | | 97,474 | 11.2% | 4.2% | | 380,092 | | 343,131 | 10.8% |
Interest expense | | 39,905 | | 31,384 | | 36,510 | 27.2% | 9.3% | | 140,762 | | 132,351 | 6.4% |
Net interest income on a tax equivalent basis | | 61,644 | | 59,940 | | 60,964 | 2.8% | 1.1% | | 239,330 | | 210,780 | 13.5% |
Provision for loan losses | | 4,500 | | 15,000 | | 7,020 | (70.0)% | (35.9)% | | 26,270 | | 49,745 | (47.2)% |
| | | | | | | | | | | | | |
Net interest income on a tax equivalent basis after provision | 57,144 | | 44,940 | | 53,944 | 27.2% | 5.9% | | 213,060 | | 161,035 | 32.3% |
Other operating income | | 28,707 | | 23,857 | | 26,176 | 20.3% | 9.7% | | 102,579 | | 98,800 | 3.8% |
Gain on sale of securities | | 10 | | 779 | | 2,462 | (98.7)% | (99.6)% | | 11,475 | | 10,790 | (6.3)% |
Gain on sale of loans | | 515 | | 2,982 | | (240) | (82.7)% | (314.6)% | | 431 | | 9,829 | 95.6% |
Gain on sale of building | | - | | - | | - | N/A | N/A | | 2,754 | | - | N/A |
Other operating expenses | | 54,954 | | 57,336 | | 53,851 | (4.2)% | 2.0% | | 217,533 | | 223,744 | (2.8)% |
Income on a tax equivalent basis before income taxes | 31,422 | | 15,222 | | 28,491 | 106.4% | 10.3% | | 112,766 | | 56,710 | 98.8% |
Provision (credit) for income taxes | | 4,070 | | (5,704) | | 1,597 | (171.4)% | 154.9% | | 8,145 | | (285) | (2957.9)% |
Tax equivalent adjustment | | 6,022 | | 5,184 | | 5,025 | 16.2% | 19.8% | | 20,162 | | 17,550 | 14.9% |
NET INCOME (LOSS) | | $ 21,330 | | $ 15,742 | | $ 21,869 | 35.5% | (2.5)% | | $ 84,459 | | $ 39,445 | 114.1% |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
SELECTED RATIOS: | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Per share data (1): | | | | | | | | | | | | | |
Earnings (loss) per common share | | $ 0.46 | | $ 0.26 | | $ 0.34 | | | | $ 1.81 | | $ 0.69 | |
Average common shares | | | | | | | | | | | | | |
outstanding ** | | 46,639,104 | | 46,639,104 | | 46,639,104 | | | | 46,639,104 | | 46,661,248 | |
Common shares outstanding | | | | | | | | | | | | | |
at end of period ** | | 46,639,104 | | 46,639,104 | | 46,639,104 | | | | 46,639,104 | | 46,639,104 | |
Cash Dividends per Share: | | | | | | | | | | | | | |
Preferred Stock* | | $ - | | $ 0.41 | | $ - | | | | $ - | | $ 1.73 | |
Common Stock | | $ 0.16 | | $ 0.11 | | $ 0.11 | | | | $ 0.49 | | $ 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. | | | | | | | | | | | |
*Including redemption premium in Dec. 2003 | | | | | | | | | | | |
**After giving retroactive effect to the stock dividend declared on July 9, 2004 | | | | | | | |
**After giving retroactive effect to the stock dividend declared on July 9, 2004 | | | | | | | |