SANTANDER BANCORP AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
AS OF MARCH 31, 2005 AND 2004 AND DECEMBER 31, 2004 |
(Dollars in thousands, except share data) |
| | | | | | | | |
ASSETS | |
| | | | | | | | |
| | | | | | | | Variance |
| | 31-Mar-05 | | 31-Mar-04 | | 31-Dec-04 | | 03/05-12/04 |
CASH AND CASH EQUIVALENTS: | | | | | | | | |
Cash and due from banks | $ | 131,698 | $ | 131,001 | $ | 110,148 | $ | 19.56% |
Interest bearing deposits | | 25,066 | | 51,671 | | 42,612 | | -41.18% |
Federal funds sold and securities purchased under agreements to resell | | 327,041 | | 295,725 | | 326,650 | | 0.12% |
Total cash and cash equivalents | | 483,805 | | 478,397 | | 479,410 | | 0.92% |
INTEREST BEARING DEPOSITS | | 51,090 | | 10,000 | | 50,000 | | 2.18% |
TRADING SECURITIES | | 38,364 | | 57,808 | | 34,184 | | 12.23% |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | | 1,811,147 | | 1,347,181 | | 1,978,132 | | -8.44% |
INVESTMENT SECURITIES HELD TO MATURITY, at amortized cost | | - | | 832,627 | | - | | N/A |
OTHER INVESTMENT SECURITIES, at amortized cost | | 37,500 | | - | | 37,500 | | 0.00% |
LOANS HELD FOR SALE, net | | 247,003 | | 294,874 | | 271,596 | | -9.05% |
LOANS, net | | 5,541,819 | | 4,147,714 | | 5,311,936 | | 4.33% |
ALLOWANCE FOR LOAN LOSSES | | (69,205) | | (71,689) | | (69,177) | | 0.04% |
PREMISES AND EQUIPMENT, net | | 53,102 | | 51,747 | | 52,854 | | 0.47% |
ACCRUED INTEREST RECEIVABLE | | 45,335 | | 36,472 | | 44,682 | | 1.46% |
GOODWILL | | 34,791 | | 34,791 | | 34,791 | | 0.00% |
INTANGIBLE ASSETS | | 8,782 | | 4,454 | | 8,003 | | 9.73% |
OTHER ASSETS | | 134,414 | | 178,587 | | 107,869 | | 24.61% |
| $ | 8,417,947 | $ | 7,402,963 | $ | 8,341,780 | | 0.91% |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | | | | | | | |
DEPOSITS: | | | | | | | | |
Non-interest bearing | $ | 736,600 | $ | 704,974 | $ | 744,019 | | -1.00% |
Interest bearing | | 4,565,231 | | 3,443,773 | | 4,004,120 | | 14.01% |
Total deposits | | 5,301,831 | | 4,148,747 | | 4,748,139 | | 11.66% |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | | 730,644 | | 315,000 | | 780,334 | | -6.37% |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | | 1,119,442 | | 1,686,090 | | 1,349,444 | | -17.04% |
COMMERCIAL PAPER ISSUED | | 379,813 | | 374,753 | | 629,544 | | -39.69% |
TERM NOTES | | 31,560 | | 180,750 | | 31,457 | | 0.33% |
CAPITAL NOTES | | 72,133 | | 15,925 | | 72,588 | | -0.63% |
ACCRUED INTEREST PAYABLE | | 30,620 | | 23,884 | | 22,666 | | 35.09% |
OTHER LIABILITIES | | 206,958 | | 149,490 | | 151,605 | | 36.51% |
| | 7,873,001 | | 6,894,639 | | 7,785,777 | | 1.12% |
| | | | | | | | |
| | | | | | | | |
STOCKHOLDERS' EQUITY: | | | | | | | | |
Series A Preferred stock, $25 par value; 10,000,000 shares authorized, none issued and outstanding | - | | - | | - | | N/A |
Common stock, $2.50 par value; 200,000,000 shares authorized; 50,650,364 shares issued in | | | | | | | |
March 2005 and December 2004 and 46,410,214 shares issued in March 2004; 46,639,104 shares | | | | | | |
outstanding in March 2005 and December 2004 and 42,398,954 shares outstanding in March 2004. | 126,626 | | 116,026 | | 126,626 | | 0.00% |
Capital paid in excess of par value | | 304,171 | | 211,742 | | 304,171 | | 0.00% |
Treasury stock at cost, 4,011,260 shares in March 2005, 2004 and December 2004. | | (67,552) | | (67,552) | | (67,552) | | 0.00% |
Accumulated other comprehensive loss, net of taxes | | (35,921) | | (12,521) | | (6,818) | | 426.86% |
Retained earnings- | | | | | | | | |
Reserve fund | | 127,086 | | 119,432 | | 127,086 | | 0.00% |
Undivided profits | | 90,536 | | 141,197 | | 72,490 | | 24.89% |
Total stockholders' equity | | 544,946 | | 508,324 | | 556,003 | | -1.99% |
| $ | 8,417,947 | $ | 7,402,963 | $ | 8,341,780 | | 0.91% |
SANTANDER BANCORP AND SUBSIDIARIES | | | | | | |
| | | | | | | | | |
| | | | | | | | | |
| | | | QTD | | QTD | | 2004 | |
| | | | | | As restated | | | |
| | | | March 31, | | March 31, | | | Fourth |
SELECTED RATIOS | | 2005 | | 2004 | | Year-end | Quarter |
| | | | | | | | | |
Net interest margin (1) | 3.08% | | 3.42% | | 3.27% | 3.24% |
Return on average assets (2) | 1.25% | | 1.40% | | 1.10% | 1.08% |
Return on average common equity (2) | 18.48% | | 21.01% | | 16.90% | 16.04% |
Efficiency Ratio (1,3) | 62.34% | | 64.69% | | 63.54% | 60.48% |
Non-interest income to revenues | 27.95% | | 29.85% | | 24.57% | 23.43% |
Capital: | | | | | | |
Total capital to risk-adjusted assets | 11.97% | | 11.02% | | - | 12.09% |
Tier I capital to risk-adjusted assets | 9.40% | | 9.45% | | - | 9.46% |
Leverage ratio | 6.18% | | 6.33% | | - | 6.49% |
Non-performing loans to total loans | 1.47% | | 2.11% | | - | 1.57% |
Non-performing loans plus accruing loans | | | | | | |
past-due 90 days or more to loans | 1.54% | | 2.18% | | - | 1.63% |
Allowance for loan losses to non- | | | | | | |
performing loans | 81.55% | | 77.74% | | - | 79.05% |
Allowance for loans losses to period- | | | | | | |
end loans | 1.20% | | 1.61% | | - | 1.24% |
| | | | | | |
| | | | | | |
OTHER SELECTED FINANCIAL DATA | 3/31/05 | | 3/31/04 | | 12/31/04 | |
| (dollars in millions) | |
Customer Financial Assets Under Control: | | | | | | |
Bank deposits (excluding brokered deposits) | $ 4,402.4 | | $ 3,788.7 | | $ 4,275.4 | |
Broker-dealer customer accounts | 4,735.0 | | 4,053.1 | | 4,543.3 | |
Mutual funds and assets managed | 2,671.0 | | 2,065.8 | | 2,640.0 | |
Trust, institutional and private accounts assets under management | 1,358.0 | | 1,326.4 | | 1,369.0 | |
Total | | | | $ 13,166.4 | | $ 11,234.0 | | $ 12,827.7 | |
| | | | | | | | | |
| | | | | | | | | |
(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). | | | | | |
SELECTED CONSOLIDATED FINANCIAL INFORMATION: | | | | | | |
| | | | | | | | |
(DOLLARS IN THOUSANDS) | | | | | | | | |
| | | | | | | | |
| | For the Quarters Ended | | | | |
| | March 31, | | March 31, | | Dec. 31, | 1Q05/1Q04 | 1Q05/4Q04 |
| | 2005 | | 2004 | | 2004 | Variance | Variance |
| | | | | | | | |
Interest Income | | $ 100,750 | | $ 85,827 | | $ 95,527 | 17.4% | 5.5% |
Tax equivalent adjustment | | 4,534 | | 4,740 | | 6,022 | -4.3% | -24.7% |
Interest income on a tax equivalent basis | | 105,284 | | 90,567 | | 101,549 | 16.2% | 3.7% |
Interest expense | | 45,280 | | 31,851 | | 39,905 | 42.2% | 13.5% |
Net interest income on a tax equivalent basis | | 60,004 | | 58,716 | | 61,644 | 2.2% | -2.7% |
Provision for loan losses | | 6,700 | | 8,750 | | 4,500 | -23.4% | 48.9% |
| | | | | | | | |
Net interest income on a tax equivalent basis after provision | | 53,304 | | 49,966 | | 57,144 | 6.7% | -6.7% |
Other operating income | | 27,774 | | 24,658 | | 28,707 | 12.6% | -3.3% |
Gain on sale of securities | | 16,960 | | 8,903 | | 10 | 90.5% | 169500.0% |
Loss on extinguishment of debt | | (6,727) | | - | | - | N/A | N/A |
Gain on sale of loans | | 1,081 | | 212 | | 515 | 409.9% | 109.9% |
Gain on sale of building | | - | | 2,754 | | - | -100.0% | N/A |
Other operating expenses | | 55,391 | | 54,069 | | 54,954 | 2.4% | 0.8% |
Income on a tax equivalent basis before income taxes | | 37,001 | | 32,424 | | 31,422 | 14.1% | 17.8% |
Provision (credit) for income taxes | | 6,958 | | 2,469 | | 4,070 | 181.8% | 71.0% |
Tax equivalent adjustment | | 4,534 | | 4,740 | | 6,022 | -4.3% | -24.7% |
NET INCOME (LOSS) | | $ 25,509 | | $ 25,215 | | $ 21,330 | 1.2% | 19.6% |
| | | | | | | | |
| | | | | | | | |
SELECTED RATIOS: | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Per share data (1): | | | | | | | | |
Earnings (loss) per common share | | $ 0.55 | | $ 0.54 | | $ 0.46 | | |
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 | | $ 0.16 | | $ 0.11 | | $ 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. | | | | | | | | |
**After giving retroactive effect to the stock dividend declared on July 9, 2004 | | | | |