SANTANDER BANCORP | |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) | |
AS OF JUNE 30, 2007 AND 2006 AND DECEMBER 31, 2006 | |
(Dollars in thousands, except share data) | |
| | | | | | | | |
ASSETS | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | Variance | |
| 30-Jun-07 | | 30-Jun-06 | | 31-Dec-06 | | 06/07-12/06 | |
CASH AND CASH EQUIVALENTS: | | | | | | | | |
Cash and due from banks | $ 149,736 | | $ 188,544 | | $ 125,077 | | 19.72% | |
Interest-bearing deposits | 2,544 | | 583 | | 780 | | 226.15% | |
Federal funds sold and securities purchased under agreements to resell | 113,948 | | 72,542 | | 73,407 | | 55.23% | |
Total cash and cash equivalents | 266,228 | | 261,669 | | 199,264 | | 33.61% | |
INTEREST-BEARING DEPOSITS | 50,000 | | 51,702 | | 51,455 | | -2.83% | |
TRADING SECURITIES, at fair value | 46,088 | | 46,682 | | 50,792 | | -9.26% | |
INVESTMENT SECURITIES AVAILABLE FOR SALE, at fair value | 1,329,829 | | 1,550,302 | | 1,409,789 | | -5.67% | |
OTHER INVESTMENT SECURITIES, at amortized cost | 50,159 | | 42,835 | | 50,710 | | -1.09% | |
LOANS HELD FOR SALE, net | 164,916 | | 302,496 | | 196,277 | | -15.98% | |
LOANS, net | 6,845,657 | | 6,197,517 | | 6,747,279 | | 1.46% | |
ALLOWANCE FOR LOAN LOSSES | (127,916) | | (87,695) | | (106,863) | | 19.70% | |
ACCRUED INTEREST RECEIVABLE | 79,335 | | 92,330 | | 102,244 | | -22.41% | |
PREMISES AND EQUIPMENT, net | 53,424 | | 57,243 | | 56,299 | | -5.11% | |
GOODWILL | 148,300 | | 144,715 | | 148,300 | | 0.00% | |
INTANGIBLE ASSETS | 46,652 | | 47,861 | | 47,427 | | -1.63% | |
OTHER ASSETS | 243,487 | | 221,804 | | 235,195 | | 3.53% | |
| $ 9,196,159 | | $ 8,929,461 | | $ 9,188,168 | | 0.09% | |
| | | | | | | | |
LIABILITIES AND STOCKHOLDERS' EQUITY | | |
DEPOSITS: | | | | | | | | |
Non interest-bearing | $ 628,647 | | $ 642,641 | | $ 746,089 | | -15.74% | |
Interest-bearing | 4,651,485 | | 4,327,301 | | 4,567,885 | | 1.83% | |
Total deposits | 5,280,132 | | 4,969,942 | | 5,313,974 | | -0.64% | |
FEDERAL FUNDS PURCHASED AND OTHER BORROWINGS | 1,581,500 | | 1,375,000 | | 1,628,400 | | -2.88% | |
SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE | 768,831 | | 973,032 | | 830,569 | | -7.43% | |
COMMERCIAL PAPER ISSUED | 382,662 | | 437,132 | | 209,549 | | 82.61% | |
TERM NOTES | 42,149 | | 40,877 | | 41,529 | | 1.49% | |
SUBORDINATED CAPITAL NOTES | 240,033 | | 239,810 | | 244,468 | | -1.81% | |
ACCRUED INTEREST PAYABLE | 72,879 | | 74,302 | | 91,245 | | -20.13% | |
OTHER LIABILITIES | 256,127 | | 263,088 | | 249,214 | | 2.77% | |
| 8,624,313 | | 8,373,183 | | 8,608,948 | | 0.18% | |
| | | | | | | | |
| | | | | | | | |
STOCKHOLDERS' EQUITY: | | | | | | | | |
Series A Preferred stock, $25 par value; 10,000,000 shares authorized, none issued or outstanding | - | | - | | - | | N/A | |
Common stock, $2.50 par value; 200,000,000 shares authorized; 50,650,364 shares issued; | | | | | | | | |
46,639,104 shares outstanding | 126,626 | | 126,626 | | 126,626 | | 0.00% | |
Capital paid in excess of par value | 304,171 | | 304,171 | | 304,171 | | 0.00% | |
Treasury stock at cost, 4,011,260 shares | (67,552) | | (67,552) | | (67,552) | | 0.00% | |
Accumulated other comprehensive loss, net of taxes | (51,962) | | (63,296) | | (44,213) | | 17.53% | |
Retained earnings: | | | | | | | | |
Reserve fund | 137,511 | | 133,759 | | 137,511 | | 0.00% | |
Undivided profits | 123,052 | | 122,570 | | 122,677 | | 0.31% | |
Total stockholders' equity | 571,846 | | 556,278 | | 579,220 | | -1.27% | |
| $ 9,196,159 | | $ 8,929,461 | | $ 9,188,168 | | 0.09% | |
| | | | | | | | |
SANTANDER BANCORP |
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED) |
FOR THE SIX AND THREE MONTHS ENDED JUNE 30, 2007 AND 2006 |
| | | | | | | | |
| | | | | | | | |
(Dollars in thousands, except per share data) | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | For the six months ended | | For the three months ended |
| | June 30, | | June 30, | | June 30, | | June 30, |
| | 2007 | | 2006 | | 2007 | | 2006 |
INTEREST INCOME: | | | | | | | | |
Loans | | $ 298,189 | | $ 249,231 | | $ 149,834 | | $ 137,705 |
Investment securities | | 33,649 | | 37,052 | | 16,742 | | 18,784 |
Interest-bearing deposits | | 2,260 | | 1,921 | | 1,110 | | 962 |
Federal funds sold and securities purchased under | | | | | | | | |
agreements to resell | | 1,222 | | 2,413 | | 556 | | 1,082 |
Total interest income | | 335,320 | | 290,617 | | 168,242 | | 158,533 |
| | | | | | | | |
INTEREST EXPENSE: | | | | | | | | |
Deposits | | 92,828 | | 81,085 | | 46,864 | | 42,449 |
Securities sold under agreements to repurchase | | | | | | | | |
and other borrowings | | 77,007 | | 62,513 | | 39,229 | | 34,266 |
Subordinated capital notes | | 7,886 | | 6,377 | | 3,952 | | 3,963 |
Total interest expense | | 177,721 | | 149,975 | | 90,045 | | 80,678 |
| | | | | | | | |
Net interest income | | 157,599 | | 140,642 | | 78,197 | | 77,855 |
| | | | | | | | |
PROVISION FOR LOAN LOSSES | | 52,874 | | 23,513 | | 30,850 | | 15,975 |
Net interest income after provision for loan losses | | 104,725 | | 117,129 | | 47,347 | | 61,880 |
| | | | | | | | |
OTHER INCOME (LOSS): | | | | | | | | |
Bank service charges, fees and other | | 24,452 | | 23,362 | | 12,134 | | 11,692 |
Broker-dealer, asset management and insurance fees | | 32,369 | | 29,476 | | 16,081 | | 14,431 |
Gain on sale of securities, net | | 238 | | - | | 49 | | - |
Gain on sale of mortgage servicing rights | | 168 | | 18 | | 99 | | 15 |
Gain (loss) on sale of loans | | 4,338 | | (3) | | 1,990 | | (1) |
Other income (loss) | | 4,400 | | (752) | | 1,559 | | (450) |
Total other income | | 65,965 | | 52,101 | | 31,912 | | 25,687 |
| | | | | | | | |
OPERATING EXPENSES: | | | | | | | | |
Salaries and employee benefits | | 65,902 | | 56,115 | | 34,073 | | 29,559 |
Occupancy costs | | 11,488 | | 10,734 | | 5,914 | | 6,085 |
Equipment expenses | | 2,241 | | 2,334 | | 1,076 | | 1,294 |
EDP servicing, amortization and technical assistance | | 18,021 | | 17,860 | | 8,614 | | 9,806 |
Communication expenses | | 5,451 | | 4,985 | | 2,766 | | 2,667 |
Business promotion | | 8,000 | | 5,743 | | 4,548 | | 3,162 |
Other taxes | | 4,948 | | 5,079 | | 1,843 | | 2,703 |
Other operating expenses | | 29,750 | | 26,047 | | 14,920 | | 13,908 |
Total operating expenses | | 145,801 | | 128,897 | | 73,754 | | 69,184 |
| | | | | | | | |
Income before provision for income tax | | 24,889 | | 40,333 | | 5,505 | | 18,383 |
| | | | | | | | |
PROVISION FOR INCOME TAX | | 9,064 | | 15,950 | | 1,409 | | 7,355 |
| | | | | | | | |
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS | | $ 15,825 | | $ 24,383 | | $ 4,096 | | $ 11,028 |
EARNINGS PER COMMON SHARE | | $ 0.34 | | $ 0.52 | | $ 0.09 | | $ 0.24 |
| | | | | | | | |
SANTANDER BANCORP | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
SELECTED CONSOLIDATED FINANCIAL INFORMATION: | | | | | | | | | |
| | | | | | | | | | | | | |
(DOLLARS IN THOUSANDS) | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | For the Quarters Ended | | Six Month Periods Ended June 30, |
| | 30-Jun | | 30-Jun | | 31-Mar | 2Q07/2Q06 | 2Q07/1Q07 | | | | | |
| | 2007 | | 2006 | | 2007 | Variation | Variation | | 2007 | | 2006 | Variation |
| | | | | | | | | | | | | |
Interest Income | | $ 168,242 | | $ 158,533 | | $ 167,079 | 6.1% | 0.7% | | $ 335,320 | | $ 290,617 | 15.4% |
Tax equivalent adjustment | | 2,056 | | 2,225 | | 2,225 | -7.6% | -7.6% | | 4,281 | | 4,185 | 2.3% |
Interest income on a tax equivalent basis | | 170,298 | | 160,758 | | 169,304 | 5.9% | 0.6% | | 339,601 | | 294,802 | 15.2% |
Interest expense | | 90,045 | | 80,678 | | 87,677 | 11.6% | 2.7% | | 177,721 | | 149,975 | 18.5% |
Net interest income on a tax equivalent basis | | 80,253 | | 80,080 | | 81,627 | 0.2% | -1.7% | | 161,880 | | 144,827 | 11.8% |
Provision for loan losses | | 30,850 | | 15,975 | | 22,024 | 93.1% | 40.1% | | 52,874 | | 23,513 | 124.9% |
| | | | | | | | | | | | | |
Net interest income on a tax equivalent basis after provision | 49,403 | | 64,105 | | 59,603 | -22.9% | -17.1% | | 109,006 | | 121,314 | -10.1% |
Other operating income | | 29,873 | | 25,688 | | 31,704 | 16.3% | -5.8% | | 61,389 | | 52,104 | 17.8% |
Gain on sale of securities | | 49 | | - | | - | N/A | N/A | | 238 | | - | N/A |
Gain on sale of loans | | 1,990 | | (1) | | 2,348 | N/A | -15.2% | | 4,338 | | (3) | N/A |
Other operating expenses | | 73,754 | | 69,184 | | 72,047 | 6.6% | 2.4% | | 145,801 | | 128,897 | 13.1% |
Income on a tax equivalent basis before income taxes | 7,561 | | 20,608 | | 21,608 | -63.3% | -65.0% | | 29,170 | | 44,518 | -34.5% |
Provision for income taxes | | 409 | | 7,355 | | 7,654 | -80.8% | -81.6% | | 9,064 | | 15,950 | -43.2% |
Tax equivalent adjustment | | (2,056) | | (2,225) | | (2,225) | -7.6% | -7.6% | | (4,281) | | (4,185) | 2.3% |
NET INCOME | | $ 4,096 | | $ 11,028 | | $ 11,729 | -62.9% | -65.1% | | $ 15,825 | | $ 24,383 | -35.1% |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
SELECTED RATIOS: | | | | | | | | | | | | | |
| | | | | | | | | | | | | |
| | | | | | | | | | | | | |
Per share data (1): | | | | | | | | | | | | | |
Earnings per common share | | $ 0.09 | | $ 0.24 | | $ 0.25 | | | | $ 0.34 | | $ 0.52 | |
Average common shares | | | | | | | | | | | | | |
outstanding | | 46,639,104 | | 46,639,104 | | 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 | | | | 46,639,104 | | 46,639,104 | |
Cash Dividends per Share | | $ 0.16 | | $ 0.16 | | $ 0.16 | | | | $ 0.32 | | $ 0.32 | |
| | | | | | | | | | | | | |
(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. | | | | | | | | | | | |
| | | | | | | | | | | | | |
SANTANDER BANCORP | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | YTD | | QTD | | QTD | | YTD | QTD |
| | | | 30-Jun | | 30-Jun | | 31-Mar | | 30-Jun | 30-Jun |
SELECTED RATIOS | 2007 | | 2007 | | 2007 | | 2006 | 2006 |
| | | | | | | | | | | |
Net interest margin (1) | | 3.86% | | 3.79% | | 3.94% | | 3.58% | 3.91% |
Return on average assets (2) | | 0.35% | | 0.18% | | 0.53% | | 0.57% | 0.50% |
Return on average common equity (2) | 5.42% | | 2.76% | | 8.20% | | 8.92% | 7.83% |
Efficiency Ratio (1,3) | | | 64.06% | | 65.78% | | 62.38% | | 65.45% | 65.41% |
Non-interest income to revenues | | 16.44% | | 15.94% | | 16.93% | | 15.20% | 13.94% |
Capital: | | | | | | | | | | | |
Total capital to risk-adjusted assets | - | | 10.81% | | 10.96% | | - | 11.25% |
Tier I capital to risk-adjusted assets | - | | 7.78% | | 7.88% | | - | 8.17% |
Leverage ratio | | | - | | 5.69% | | 5.88% | | - | 5.86% |
Non-performing loans to total loans | - | | 1.95% | | 1.68% | | - | 1.68% |
Non-performing loans plus accruing loans | | | | | | | | |
past-due 90 days or more to loans | - | | 2.10% | | 1.92% | | - | 1.82% |
Allowance for loan losses to non- | | | | | | | | |
performing loans | | | - | | 93.39% | | 97.07% | | - | 80.09% |
Allowance for loans losses to period- | | | | | | | | |
end loans | | | - | | 1.82% | | 1.64% | | - | 1.35% |
| | | | | | | | | | | |
OTHER SELECTED FINANCIAL DATA | | | 6/30/2007 | | 6/30/2006 | | 12/31/2006 | |
| | | | | | (dollars in millions) | | | |
Customer Financial Assets Under Control: | | | | | | | | |
Bank deposits (excluding brokered deposits) | | | $ 3,856.0 | | $ 3,774.0 | | $ 3,968.6 | |
Broker-dealer customer accounts | | | | 5,907.0 | | 4,853.0 | | 5,648.0 | |
Mutual fund and assets managed | | | 3,041.0 | | 2,745.0 | | 2,936.0 | |
Trust, institutional and private accounts assets under management | | | 764.0 | | 1,200.0 | | 1,601.0 | |
Total | | | | | | $ 13,568.0 | | $ 12,572.0 | | $ 14,153.6 | |
| | | | | | | | | | | |
| | | | | | | | | | | |
(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. Also excluding for 4Q06 FDIC assessement credits and gain on tax credits purchased. | |
| | | | | | | | | | | |