EX-99.1 3 w64801exv99w1.htm EXHIBIT 99.1 exv99w1
 

     
Selected Financial and Operating Data   Exhibit 99.1
                                           
Year Ended December 31                                        
(Dollars in Thousands, Except Per Share Data)   2001   2000   1999   1998   1997

 
 
 
 
 
Income Statement Data:
                                       
Interest income
  $ 2,921,149     $ 2,453,899     $ 1,623,001     $ 1,126,277     $ 721,725  
Interest expense
    1,171,007       801,017       540,882       424,284       341,849  
 
   
     
     
     
     
 
Net interest income
    1,750,142       1,652,882       1,082,119       701,993       379,876  
Provision for loan losses
    1,120,457       812,861       426,470       288,841       270,550  
 
   
     
     
     
     
 
Net interest income after
                                       
 
provision for loan losses
    629,685       840,021       655,649       413,152       109,326  
Non-interest income
    4,463,762       3,065,110       2,386,364       1,495,355       1,073,103  
Non-interest expense
    4,058,027       3,147,657       2,464,996       1,464,586       876,976  
 
   
     
     
     
     
 
Income before income taxes
    1,035,420       757,474       577,017       443,921       305,453  
Income taxes
    393,455       287,840       213,926       168,690       116,072  
 
   
     
     
     
     
 
Net income
  $ 641,965     $ 469,634     $ 363,091     $ 275,231     $ 189,381  
Dividend payout ratio
    3.48 %     4.43 %     5.69 %     7.46 %     10.90 %
Per Common Share:
                                       
Basic earnings
  $ 3.06     $ 2.39     $ 1.84     $ 1.40     $ 0.96  
Diluted earnings
    2.91       2.24       1.72       1.32       0.93  
Dividends
    0.11       0.11       0.11       0.11       0.11  
Book value as of year-end
    15.40       9.94       7.69       6.45       4.55  
Average common shares
    209,866,782       196,477,624       197,593,371       196,768,929       198,209,691  
Average common and common
                                       
 
equivalent shares
    220,576,093       209,448,697       210,682,740       208,765,296       202,952,592  
 
   
     
     
     
     
 
Selected Average Balances:
                                       
Securities
  $ 3,038,360     $ 1,764,257     $ 2,027,051     $ 1,877,276     $ 1,650,961  
Allowance for loan losses
    (637,789 )     (402,208 )     (269,375 )     (214,333 )     (132,728 )
Total assets
    23,346,309       15,209,585       11,085,013       8,330,432       6,568,937  
Interest-bearing deposits
    10,373,511       5,339,474       2,760,536       1,430,042       958,885  
Borrowings
    8,056,665       6,870,038       6,078,480       5,261,588       4,440,393  
Stockholders’ equity
    2,781,182       1,700,973       1,407,899       1,087,983       824,077  
 
   
     
     
     
     
 
Selected Year-End Balances:
                                       
Securities
  $ 3,467,449     $ 1,859,029     $ 1,968,853     $ 2,080,980     $ 1,475,354  
Consumer loans
    20,921,014       15,112,712       9,913,549       6,157,111       4,861,687  
Allowance for loan losses
    (840,000 )     (527,000 )     (342,000 )     (231,000 )     (183,000 )
Total assets
    28,184,047       18,889,341       13,336,443       9,419,403       7,078,279  
Interest-bearing deposits
    12,838,968       8,379,025       3,783,809       1,999,979       1,313,654  
Borrowings
    9,330,757       6,976,535       6,961,014       5,481,593       4,526,550  
Stockholders’ equity
    3,323,478       1,962,514       1,515,607       1,270,406       893,259  
 
   
     
     
     
     
 
Managed Consumer Loan Data:
                                       
Average reported loans
  $ 17,284,306     $ 11,487,776     $ 7,667,355     $ 5,348,559     $ 4,103,036  
Average off-balance sheet loans
    18,328,011       11,147,086       10,379,558       9,860,978       8,904,146  
 
   
     
     
     
     
 
Average total managed loans
    35,612,317       22,634,862       18,046,913       15,209,537       13,007,182  
Interest income
    5,654,363       4,131,420       3,231,979       2,615,441       2,055,380  
Year-end total managed loans
    45,263,963       29,524,026       20,236,588       17,395,126       14,231,015  
Year-end total accounts (000s)
    43,815       33,774       23,705       16,706       11,747  
Yield
    15.88 %     18.25 %     17.91 %     17.20 %     15.80 %
Net interest margin
    9.40       11.11       11.12       10.09       8.88  
Delinquency rate
    4.95       5.23       5.23       4.70       6.20  
Net charge-off rate
    4.65       4.56       4.34       5.65       6.74  
 
   
     
     
     
     
 
Operating Ratios:
                                       
Return on average assets
    2.75 %     3.09 %     3.28 %     3.30 %     2.88 %
Return on average equity
    23.08       27.61       25.79       25.30       22.98  
Equity to assets (average)
    11.91       11.18       12.70       13.06       12.55  
Allowance for loan losses to
                                       
 
loans as of year-end
    4.02       3.49       3.45       3.75       3.76  
 
   
     
     
     
     
 

Balances in bold and italics reflect impact of recoveries reclassification.