SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Texas Regional Bancshares Inc – ‘425’ on 10/20/04 re: Valley Mortgage Co, Inc.

On:  Wednesday, 10/20/04, at 11:49am ET   ·   As of:  10/18/04   ·   Accession #:  1047469-4-31424   ·   File #:  132-02284

Previous ‘425’:  ‘425’ on 6/9/04   ·   Latest ‘425’:  This Filing

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

10/18/04  Texas Regional Bancshares Inc     425        10/20/04    1:195K Valley Mortgage Co, Inc.          Merrill Corp/New/FA

Business-Combination Transaction Communication   —   Rule 425
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 425         Business-Combination Transaction Communication      HTML    188K 


Document Table of Contents

Page (sequential) | (alphabetic) Top
 
11st Page   -   Filing Submission
"Texas Regional Bancshares, Inc. Reports Third Quarter Earnings
"Operating Highlights
"Financial Condition
"Asset Quality
"Other Information
"Additional Information and Where to Find It
"QuickLinks

This is an HTML Document rendered as filed.  [ Alternative Formats ]




QuickLinks -- Click here to rapidly navigate through this document

Filed by Texas Regional Bancshares, Inc. Pursuant to Rule 425
Under the Securities Act of 1933
And Deemed Filed Pursuant to Rule 14a-12
Under the Securities Exchange Act of 1934

Subject Company: Valley Mortgage Company
Commission File No. 333-118564

On October 18, 2004, Texas Regional Bancshares, Inc. issued a press release announcing third quarter 2004 earnings. The text of the press release follows:

FOR IMMEDIATE RELEASE October 18, 2004

Texas Regional Bancshares, Inc. Reports Third Quarter Earnings

        MCALLEN, TEXAS—Texas Regional Bancshares, Inc. ("Texas Regional") (NASDAQ: TRBS), bank holding company for Texas State Bank, today reported net income for third quarter 2004 of $19,821,000, or $0.40 per diluted common share, compared to $15,569,000, or $0.35 per diluted common share, for the comparable 2003 period. Return on assets and return on shareholders' equity averaged 1.43 percent and 14.10 percent, respectively, compared to 1.51 percent and 15.09 percent, respectively, for the corresponding 2003 period.

        For the nine months ended September 30, 2004, net income totaled $55,810,000, or $1.16 per diluted common share, compared to $46,365,000, or $1.04 per diluted common share, for the corresponding 2003 period. Return on assets and return on shareholders' equity averaged 1.44 percent and 14.30 percent, respectively for the nine months ended September 30, 2004, compared to 1.55 percent and 15.50 percent, respectively, for the matching 2003 period. Net realized gains on sales of securities available for sale, net of taxes, represented $0.07 per diluted common share for the nine months ended September 30, 2004 compared to $0.14 for the comparable 2003 period.

        "Loan growth, adjusted to exclude the effect of acquisitions, totaled 17.8 percent during the last twelve months. Earnings per share growth exceeded 14 percent for third quarter 2004 over the respective 2003 period," commented Glen E. Roney, Chairman of the Board. "Total return to shareholders on Texas Regional stock exceeded 39 percent during the twelve months ended September 30, 2004 while total market value of our outstanding stock exceeded $1.5 billion for the first time."

        Texas Regional completed the acquisition through merger of Corpus Christi Bancshares, Inc. on February 14, 2003 and Southeast Texas Bancshares, Inc. ("Southeast Texas") on March 12, 2004. The results of operations for these acquisitions have been included in the consolidated financial statements since their respective purchase dates.


OPERATING HIGHLIGHTS

        Net interest income of $53,821,000 for third quarter 2004 improved $16,678,000 or 44.9 percent over third quarter 2003. Average total interest-earning assets, the primary factor in growth of net interest income, increased 32.6 percent from third quarter 2003 to $5,024,885,000 for third quarter 2004 in large part due to the Southeast Texas merger. The net yield, on a taxable-equivalent basis, on average total interest-earning assets increased thirty-six basis points to 4.34 percent for third quarter 2004 compared to the corresponding 2003 period.

        For the nine months ended September 30, 2004, net interest income totaled $148,659,000, reflecting a $40,215,000 or 37.1 percent increase from the equivalent 2003 period. This growth resulted principally from an increase of 27.2 percent in average total interest-earning assets to $4,705,768,000 for the nine months ended September 30, 2004 over the corresponding 2003 period. The net yield, on a taxable-equivalent basis, on average total interest-earning assets increased by thirty basis points to 4.30 percent for the nine months ended September 30, 2004 compared to the matching 2003 period.

        Provision for loan losses of $6,197,000 for third quarter 2004 increased $2,346,000 or 60.9 percent from third quarter 2003, primarily due to higher loan production. Loans held for investment grew



$99,762,000 or 2.9 percent during third quarter 2004 compared to $56,659,000 or 2.4 percent during third quarter 2003. The provision for loan losses represented 0.71 percent of average loans held for investment for third quarter 2004 compared to 0.64 percent for third quarter 2003. Net charge-offs totaled $5,000,000 for third quarter 2004, representing an increase of $1,707,000 from third quarter 2003.

        For the nine months ended September 30, 2004, provision for loan losses totaled $14,814,000, reflecting a $4,843,000 or 48.6 percent increase over the comparable prior year period. Provision for loan losses totaled 0.62 percent of average loans held for investment for the nine months ended September 30, 2004 compared to 0.57 percent for the nine months ended September 30, 2003.

        Noninterest income of $21,002,000 for third quarter 2004 increased $7,761,000 or 58.6 percent over third quarter 2003. Service charges on deposits amounted to $10,530,000 for third quarter 2004, an increase of $3,774,000 over third quarter 2003 principally due to growth in demand deposits. Other service charges increased $2,273,000 to $3,773,000 for third quarter 2004 primarily due to title insurance agency fee income of $1,332,000, which was derived from the title insurance agencies acquired in the Southeast Texas merger. Trust service fees of $1,674,000 for third quarter 2004 increased $964,000 over third quarter 2003. The fair value of assets held by the trust department increased $941,538,000 from September 30, 2003 to $1,420,664,000 at September 30, 2004. The increase in trust assets held resulted primarily from the Southeast Texas merger and additional trust business developed in the former Southeast Texas market areas. Net realized gains on sales of securities available for sale decreased $78,000 to $2,963,000 for third quarter 2004 measured against third quarter 2003. Loan servicing loss, net of amortization of the mortgage servicing rights ("MSR") asset, narrowed $599,000 to $677,000 for third quarter 2004 from third quarter 2003. MSR amortization decreased $800,000 from third quarter 2003 to $1,050,000 for third quarter 2004 due to a reduction in mortgage prepayments experienced during third quarter 2004.

        For the nine months ended September 30, 2004, noninterest income totaled $53,555,000 reflecting an increase of $14,263,000 or 36.3 percent over the corresponding 2003 period. Service charges on deposits increased 56.2 percent to $28,092,000 for the nine months ended September 30, 2004 compared to the same 2003 period while average demand deposits increased 53.3 percent from the comparable prior year. Other service charges increased $4,753,000 to $9,570,000 for the nine months ended September 30, 2004 primarily due to title insurance agency fees of $2,534,000 resulting from the Southeast Texas merger and an increase in debit card income of $789,000. Net realized gains on sales of securities available for sale of $4,845,000 for the nine months ended September 30, 2004 decreased $4,808,000 from the comparable prior year period as callable security sales were curtailed in the face of rising interest rates. Data processing service fees increased 17.0 percent during the nine months ended September 30, 2004 to $6,330,000 compared to the corresponding 2003 period. The increase was primarily related to increased volume of data processing business for existing data processing clients. The number of data processing clients totaled 26 at September 30, 2004 compared to 25 at September 30, 2003. Loan servicing loss, net which includes the amortization of the mortgage servicing rights (MSR) asset, decreased $2,064,000 to $1,138,000 for the nine months ended September 30, 2004 compared to the matching 2003 period. MSR amortization decreased $2,650,000 to $2,400,000 for the nine months ended September 30, 2004 compared to the corresponding 2003 period, primarily as a result of lower mortgage prepayments experienced during 2004 compared to 2003.

        Noninterest expense of $38,698,000 for third quarter 2004 increased $15,431,000 or 66.3 percent over third quarter 2003. This expansion generally corresponds with growth in business volumes as banking locations increased by 33 to 67 during the twelve months ended September 30, 2004, including 29 acquired in the Southeast Texas merger. The efficiency ratio was 51.72 percent for the quarter ended September 30, 2004, compared to 46.18 percent for the quarter ended September 30, 2003. Salaries and employee benefits increased 71.6 percent during third quarter 2004 to $20,514,000 compared to third quarter 2003 due to higher staffing levels as a result of the Southeast Texas acquisition, salary and other compensation increases and expansion of medical benefits for eligible part-time employees. The number of full-time equivalent employees of 1,914 at September 30, 2004 increased 50.8 percent from



September 30, 2003. Approximately 32.6 percent of the increase was a result of the Southeast Texas acquisition.

        For the nine months ended September 30, 2004, noninterest expense totaled $104,072,000 reflecting an increase of $35,969,000 or 52.8 percent over the corresponding 2003 period due to the above mentioned growth in banking operations, primarily through the Southeast Texas merger. Noninterest expense increased forty-two basis points to 2.69 percent of average total assets for the nine months ended September 30, 2004 compared to the corresponding 2003 period. Salaries and employee benefits increased $18,550,000 to $53,724,000 for the nine months ended September 30, 2004 compared to the matching 2003 period, representing an increase of twenty-two basis points to 1.39 percent of average total assets. The efficiency ratio totaled 51.47 percent for the nine months ended September 30, 2004 compared to 46.10 percent for the corresponding 2003 period.


FINANCIAL CONDITION

        Assets totaled $5,619,282,000 at September 30, 2004, reflecting an increase of $1,433,657,000, or 34.3 percent from September 30, 2003, primarily due to the Southeast Texas merger. Loans held for investment of $3,538,428,000 at September 30, 2004 increased $1,121,183,000 or 46.4 percent from September 30, 2003. Deposits increased to $4,572,113,000 at September 30, 2004, up $1,173,623,000 or 34.5 percent from September 30, 2003. Excluding volumes acquired through business combinations, internal growth rates for loans and deposits averaged 17.8 percent and 6.2 percent, respectively, for the twelve months ended September 30, 2004. Other assets at September 30, 2004 included goodwill and identifiable intangibles of $194,731,000.

        Shareholders' equity at September 30, 2004 increased $161,650,000 from September 30, 2003 to $571,391,000, reflecting a 39.5 percent increase. The increase resulted primarily from issuance of common stock in the Southeast Texas acquisition of $110,074,000. The total risk-based, tier 1 risk-based and leverage capital ratios of 11.85 percent, 10.78 percent and 8.17 percent at September 30, 2004, respectively, substantially exceeded regulatory requirements for a well-capitalized bank holding company.


ASSET QUALITY

        At September 30, 2004, total loans held for investment of $3,538,428,000 included $16,610,000 or 0.47 percent classified as nonperforming compared to 0.44 percent on September 30, 2003. The allowance for loan losses of $43,153,000 represented 1.22 percent of loans held for investment and 259.8 percent of nonperforming loans at September 30, 2004. Net charge-offs for third quarter 2004 averaged 0.57 percent of average loans held for investment compared to 0.55 percent for third quarter 2003. Total nonperforming assets at September 30, 2004 of $27,996,000 represented 0.79 percent of total loans held for investment and foreclosed and other assets compared to 0.88 percent at September 30, 2003. Accruing loans 90 days or more past due of $6,785,000 at September 30, 2004 totaled 0.19 percent of total loans held for investment and foreclosed and other assets compared to 0.18 percent at September 30, 2003.


OTHER INFORMATION

        Texas Regional is a McAllen-based bank holding company whose stock trades on The Nasdaq Stock Market® under the symbol TRBS. Texas State Bank, its wholly owned subsidiary, conducts a commercial banking business through 67 banking locations primarily located in the metropolitan areas of Beaumont-Port Arthur, Brownsville-Harlingen-San Benito, Corpus Christi, Houston, McAllen-Edinburg-Mission and Tyler.

        On July 26, 2004, Texas Regional announced the completion of a definitive agreement for its previously disclosed acquisition of Valley Mortgage Company, Inc. ("Valley Mortgage"). The transaction is expected to close during fourth quarter 2004. Valley Mortgage, locally owned and headquartered in McAllen, Texas, has additional offices in Brownsville, Corpus Christi, Del Rio, Harlingen, Laredo, San Antonio and Sugar Land. The agreement calls for total consideration of $13,625,000, to be paid up to 50% in cash and the balance in newly issued Texas Regional common stock in exchange for all of the



outstanding shares of Valley Mortgage. The transaction is subject to customary closing conditions, including approval of the Valley Mortgage shareholders.

        Texas Regional announced the execution on October 8, 2004 of a definitive agreement to acquire through merger Mercantile Bank & Trust, a Federal Savings Bank ("Mercantile"). Mercantile is a privately held bank headquartered at 5820 West Northwest Highway, Dallas, Texas with two additional banking locations in the Dallas metropolitan area. The agreement calls for total cash consideration of $35,640,000 to be paid in exchange for all of the outstanding shares of Mercantile. As of June 30, 2004, Mercantile had total assets of $176.8 million, loans of $119.9 million, deposits of $161.5 million and shareholders' equity of $14.1 million. The transaction is expected to close during the first quarter of 2005.


ADDITIONAL INFORMATION AND WHERE TO FIND IT

        Texas Regional has filed with the SEC a registration statement on Form S-4 concerning the transaction between Texas Regional and Valley Mortgage. The Form S-4 registration statement includes a proxy statement which Texas Regional and Valley Mortgage intend to mail to the Valley Mortgage shareholders concerning the transaction. Investors and security holders of Texas Regional and Valley Mortgage should read the proxy statement when it becomes available because it contains important information about Texas Regional, Valley Mortgage and the transaction. Investors and security holders may obtain a free copy of the proxy statement (when it is available) at the SEC's web site at www.sec.gov. A free copy of the proxy statement (when it is available) may also be obtained from Texas Regional or Valley Mortgage. Texas Regional and its executive officers and directors may be deemed to be participants in the solicitation of proxies from the shareholders of Valley Mortgage in favor of the transaction. Information regarding the interests of Texas Regional's officers and directors, and the interests of Valley Mortgage's officers and directors, in the transaction will be included in the proxy statement.

        In addition to the registration statement on Form S-4 filed by Texas Regional in connection with the Valley Mortgage transaction, and the related proxy statement to be mailed to the shareholders of Valley Mortgage, Texas Regional files annual, quarterly and special reports, proxy and information statements, and other information with the SEC. Investors may read and copy any of these reports, statements and other information at the SEC's public reference room located at 450 Fifth Street, N.W., Washington, D.C. 20549. Investors should call the SEC at 1-800-SEC-0330 for further information on the public reference room. The reports, statements and other information filed by Texas Regional with the SEC are also available free at the SEC's web site at www.sec.gov. You can also obtain a free copy of these reports, statements and other information from Texas Regional.

        Additional financial, statistical and business-related information, as well as business trends, is included in a Financial Supplement. This release, the Financial Supplement and other information are available on Texas Regional's website at www.trbsinc.com. The Financial Supplement and other information available on Texas Regional's website can also be obtained by calling R.T. Pigott, Jr., Chief Financial Officer, at (956) 631-5400.

        This document and information on Texas Regional's website may contain forward-looking information (including information related to plans, projections or future performance of Texas Regional and its subsidiaries and planned market opportunities, employment opportunities and synergies from mergers), the occurrence of which involve certain risks, uncertainties, assumptions and other factors which could materially affect future results. If any of these risks or uncertainties materializes or any of these assumptions prove incorrect, Texas Regional's results could differ materially from Texas Regional's expectations in these statements. Texas Regional assumes no obligation and does not intend to update these forward-looking statements. For further information, please see Texas Regional's reports filed with the SEC pursuant to the Securities Exchange Act of 1934, which are available at the SEC's website at www.sec.gov.

        CONTACT: Glen E. Roney, Chief Executive Officer, or R. T. Pigott, Jr., Chief Financial Officer, (956) 631-5400, both of Texas Regional.


Texas Regional Bancshares, Inc. and Subsidiaries
Financial Highlights (Unaudited)

 
  At / For Three Months Ended
 
(Dollars in Thousands, Except Per Share Data)

 
  Sep 30, 2004
  Jun 30, 2004
  Mar 31, 2004
  Dec 31, 2003
  Sep 30, 2003
 
Condensed Income Statements                                
  Loans Held for Investment   $ 57,904   $ 54,669   $ 44,515   $ 41,476   $ 40,354  
  Securities     13,399     12,573     12,130     11,608     10,137  
  Other Interest-Earning Assets     254     389     293     453     745  
   
 
 
 
 
 
    Total Interest Income     71,557     67,631     56,938     53,537     51,236  
   
 
 
 
 
 
  Deposits     15,638     14,185     12,438     12,125     12,393  
  Other Borrowed Money     2,098     1,712     1,396     1,464     1,700  
   
 
 
 
 
 
    Total Interest Expense     17,736     15,897     13,834     13,589     14,093  
   
 
 
 
 
 
    Net Interest Income     53,821     51,734     43,104     39,948     37,143  
  Provision for Loan Losses     6,197     4,693     3,924     3,184     3,851  
   
 
 
 
 
 
  Service Charges—Deposits     10,530     10,264     7,298     6,935     6,756  
  Other Service Charges     3,773     3,400     2,397     1,418     1,500  
  Trust Service Fees     1,674     1,444     727     741     710  
  Net Realized Gains on Sales of Securities Available for Sale     2,963     1,383     499     1,187     3,041  
  Data Processing Service Fees     2,080     2,128     2,122     1,881     1,950  
  Loan Servicing Loss, Net     (677 )   (279 )   (182 )   (1,628 )   (1,276 )
  Other Noninterest Income     659     745     607     429     560  
   
 
 
 
 
 
    Total Noninterest Income     21,002     19,085     13,468     10,963     13,241  
   
 
 
 
 
 
  Salaries and Employee Benefits     20,514     19,428     13,782     12,408     11,954  
  Net Occupancy Expense     3,157     3,293     2,173     1,627     1,967  
  Equipment Expense     4,020     3,909     3,219     2,668     2,790  
  Other Real Estate Expense, Net     (57 )   572     121     299     124  
  Amortization—Identifiable Intangibles     1,995     1,591     798     838     849  
  Other Noninterest Expense, Net     9,069     9,718     6,770     5,947     5,583  
   
 
 
 
 
 
    Total Noninterest Expense     38,698     38,511     26,863     23,787     23,267  
   
 
 
 
 
 
    Income Before Income Tax Expense     29,928     27,615     25,785     23,940     23,266  
  Income Tax Expense     10,107     8,783     8,628     7,996     7,697  
   
 
 
 
 
 
    Net Income   $ 19,821   $ 18,832   $ 17,157   $ 15,944   $ 15,569  
   
 
 
 
 
 
Per Common Share Data (1)                                
  Net Income—Basic   $ 0.41   $ 0.39   $ 0.38   $ 0.36   $ 0.35  
  Net Income—Diluted     0.40     0.38     0.38     0.36     0.35  
  Market Value at Period End     31.09     30.61     28.37     24.67     22.53  
  Book Value at Period End     11.67     11.04     11.34     9.54     9.28  
  Cash Dividends Declared     0.100     0.083     0.083     0.080     0.080  
Share Data (1) (in Thousands)                                
  Basic     48,921     48,858     45,236     44,189     44,148  
  Diluted     49,500     49,424     45,749     44,667     44,603  
Shares Outstanding at Period End (1)     48,960     48,875     48,846     44,205     44,172  
   
 
 
 
 
 
Selected Financial Data                                
  Return on Average Assets     1.43 %   1.39 %   1.53 %   1.52 %   1.51 %
  Return on Average Equity     14.10     13.79     14.29     15.18     15.09  
  Leverage Capital Ratio     8.17 %   7.99     9.38     9.26     9.11  
  Expense Efficiency Ratio (2)     51.72     54.38     47.48     46.72     46.18  
  TE Net Interest Income (3)   $ 54,813   $ 52,653   $ 43,967   $ 40,856   $ 37,997  
  TE Adjustment (3)     992     919     863     908     854  
   
 
 
 
 
 
    Net Interest Income, as Reported   $ 53,821   $ 51,734   $ 43,104   $ 39,948   $ 37,143  
   
 
 
 
 
 
  TE Net Interest Margin (3)     4.34 %   4.30 %   4.25 %   4.21 %   3.98 %
  Goodwill   $ 163,928   $ 165,637   $ 165,808   $ 29,856   $ 29,856  
  Identifiable Intangibles, Net     30,803     30,668     32,259     15,263     16,095  
  Trust Assets Held, at Fair Value     1,420,664     1,315,346     1,138,061     495,593     479,126  

 
  At / For Three Months Ended
 
(Dollars in Thousands, Except Per Share Data)

 
  Sep 30, 2004
  Jun 30, 2004
  Mar 31, 2004
  Dec 31, 2003
  Sep 30, 2003
 
  Full-Time Equivalent Employees     1,914     1,901     1,674     1,284     1,269  
   
 
 
 
 
 
Condensed Balance Sheets                                
  Loans Held for Investment   $ 3,538,428   $ 3,438,666   $ 3,297,220   $ 2,519,694   $ 2,417,245  
  Securities     1,513,536     1,470,178     1,514,357     1,386,224     1,289,157  
  Other Interest-Earning Assets     20,471     17,904     55,514     24,833     160,057  
   
 
 
 
 
 
    Total Interest-Earning Assets     5,072,435     4,926,748     4,867,091     3,930,751     3,866,459  
  Cash and Due from Banks     138,860     134,731     173,974     100,167     131,102  
  Premises and Equipment, Net     131,443     128,302     125,582     107,875     106,639  
  Other Assets, Net     319,697     290,923     327,818     110,377     111,349  
  Allowance for Loan Losses     (43,153 )   (41,956 )   (41,094 )   (31,234 )   (29,924 )
   
 
 
 
 
 
      Total Assets   $ 5,619,282   $ 5,438,748   $ 5,453,371   $ 4,217,936   $ 4,185,625  
   
 
 
 
 
 
  Savings and Time Deposits   $ 3,721,681   $ 3,740,983   $ 3,719,274   $ 2,980,224   $ 2,863,603  
  Other Borrowed Money     437,970     280,868     307,881     259,565     353,650  
   
 
 
 
 
 
    Total Interest-Bearing Liabilities     4,159,651     4,021,851     4,027,155     3,239,789     3,217,253  
  Demand Deposits     850,432     860,241     828,470     536,211     534,887  
  Other Liabilities     37,808     17,155     43,949     20,205     23,744  
   
 
 
 
 
 
    Total Liabilities     5,047,891     4,899,247     4,899,574     3,796,205     3,775,884  
  Shareholders' Equity     571,391     539,501     553,797     421,731     409,741  
   
 
 
 
 
 
      Total Liabilities and Equity   $ 5,619,282   $ 5,438,748   $ 5,453,371   $ 4,217,936   $ 4,185,625  
   
 
 
 
 
 
Condensed Average Balance Sheets                                
  Loans Held for Investment   $ 3,483,354   $ 3,383,797   $ 2,713,645   $ 2,463,839   $ 2,379,264  
  Securities     1,523,544     1,501,918     1,416,884     1,351,869     1,349,951  
  Other Interest-Earning Assets     17,987     40,884     33,162     36,811     59,929  
    Total Interest-Earning Assets     5,024,885     4,926,599     4,163,691     3,852,519     3,789,144  
  Cash and Due from Banks     126,523     141,361     100,336     117,675     125,479  
  Premises and Equipment, Net     129,560     126,577     111,448     107,490     103,899  
  Other Assets, Net     292,067     290,574     156,374     118,056     114,337  
  Allowance for Loan Losses     (43,108 )   (43,849 )   (35,057 )   (31,526 )   (30,435 )
   
 
 
 
 
 
      Total Assets   $ 5,529,927   $ 5,441,262   $ 4,496,792   $ 4,164,214   $ 4,102,424  
   
 
 
 
 
 
  Savings and Time Deposits   $ 3,758,880   $ 3,747,073   $ 3,177,044   $ 2,922,640   $ 2,854,405  
  Other Borrowed Money     312,575     283,272     212,613     266,317     269,660  
   
 
 
 
 
 
    Total Interest-Bearing Liabilities     4,071,455     4,030,345     3,389,657     3,188,957     3,124,065  
  Demand Deposits     864,818     834,725     596,331     533,745     540,734  
  Other Liabilities     34,473     26,852     27,893     24,832     28,396  
   
 
 
 
 
 
    Total Liabilities     4,970,746     4,891,922     4,013,881     3,747,534     3,693,195  
  Shareholders' Equity     559,181     549,340     482,911     416,680     409,229  
   
 
 
 
 
 
      Total Liabilities and Equity   $ 5,529,927   $ 5,441,262   $ 4,496,792   $ 4,164,214   $ 4,102,424  
   
 
 
 
 
 
Nonperforming Assets, Past Due Loans                                
  Nonaccrual Loans   $ 16,610   $ 11,965   $ 15,154   $ 10,122   $ 10,561  
  Foreclosed and Other Assets     11,386     10,594     13,362     10,547     10,847  
   
 
 
 
 
 
    Total Nonperforming Assets     27,996     22,559     28,516     20,669     21,408  
  Accruing Loans 90 Days or More Past Due     6,785     8,105     7,994     8,886     4,440  
  Net Charge-Offs     5,000     3,831     2,859     1,874     3,293  
  Net Charge-Offs to Average Loans     0.57 %   0.46 %   0.42 %   0.30 %   0.55 %
   
 
 
 
 
 

(1)
Restated to retroactively give effect for the three-for-two stock split declared and distributed by Texas Regional during third quarter 2004, effected as a 50% stock dividend.

(2)
Ratio of Noninterest Expense divided by the sum of Net Interest Income and Noninterest Income.

(3)
Taxable equivalent adjustment computed based on a 35% tax rate.

 
  At / For Nine Months Ended
 
(Dollars in Thousands, Except Per Share Data)

 
  Sep 30, 2004
  Sep 30, 2003
 
Condensed Income Statements              
  Loans Held for Investment   $ 157,088   $ 120,502  
  Securities     38,102     32,437  
  Other Interest-Earning Assets     936     2,301  
   
 
 
    Total Interest Income     196,126     155,240  
   
 
 
  Deposits     42,261     41,408  
  Other Borrowed Money     5,206     5,388  
   
 
 
    Total Interest Expense     47,467     46,796  
   
 
 
    Net Interest Income     148,659     108,444  
  Provision for Loan Losses     14,814     9,971  
   
 
 
  Service Charges—Deposits     28,092     17,985  
  Other Service Charges     9,570     4,817  
  Trust Service Fees     3,845     2,129  
  Net Realized Gains on Sales of Securities Available for Sale     4,845     9,653  
  Data Processing Service Fees     6,330     5,412  
  Loan Servicing Loss, Net     (1,138 )   (3,202 )
  Other Noninterest Income     2,011     2,498  
   
 
 
    Total Noninterest Income     53,555     39,292  
   
 
 
  Salaries and Employee Benefits     53,724     35,174  
  Net Occupancy Expense     8,623     5,221  
  Equipment Expense     11,148     7,842  
  Other Real Estate Expense, Net     636     435  
  Amortization—Identifiable Intangibles     4,384     2,532  
  Other Noninterest Expense, Net     25,557     16,899  
   
 
 
    Total Noninterest Expense     104,072     68,103  
   
 
 
    Income Before Income Tax Expense     83,328     69,662  
  Income Tax Expense     27,518     23,297  
   
 
 
    Net Income   $ 55,810   $ 46,365  
   
 
 
Per Common Share Data (1)              
  Net Income—Basic   $ 1.17   $ 1.05  
  Net Income—Diluted     1.16     1.04  
  Market Value at Period End     31.09     22.53  
  Book Value at Period End     11.67     9.28  
  Cash Dividends Declared     0.266     0.240  
Share Data (1) (in Thousands)              
  Basic     47,659     44,012  
  Diluted     48,196     44,504  
Shares Outstanding at Period End (1)     48,960     44,172  
   
 
 
Selected Financial Data              
  Return on Average Assets     1.44 %   1.55 %
  Return on Average Equity     14.30     15.50  
  Leverage Capital Ratio     8.17 %   9.11  
  Expense Efficiency Ratio (2)     51.47     46.10  
  TE Net Interest Income (3)   $ 151,433   $ 110,572  
  TE Adjustment (3)     2,774     2,128  
   
 
 
    Net Interest Income, as Reported   $ 148,659   $ 108,444  
   
 
 
  TE Net Interest Margin (3)     4.30 %   4.00 %
  Goodwill   $ 163,928   $ 29,856  
  Identifiable Intangibles, Net     30,803     16,095  
  Trust Assets Held, at Fair Value     1,420,664     479,126  

 
  At / For Nine Months Ended
 
(Dollars in Thousands, Except Per Share Data)

 
  Sep 30, 2004
  Sep 30, 2003
 
  Full-Time Equivalent Employees     1,914     1,269  
   
 
 
Condensed Balance Sheets              
  Loans Held for Investment   $ 3,538,428   $ 2,417,245  
  Securities     1,513,536     1,289,157  
  Other Interest-Earning Assets     20,471     160,057  
   
 
 
    Total Interest-Earning Assets     5,072,435     3,866,459  
  Cash and Due from Banks     138,860     131,102  
  Premises and Equipment, Net     131,443     106,639  
  Other Assets, Net     319,697     111,349  
  Allowance for Loan Losses     (43,153 )   (29,924 )
   
 
 
      Total Assets   $ 5,619,282   $ 4,185,625  
   
 
 
  Savings and Time Deposits   $ 3,721,681   $ 2,863,603  
  Other Borrowed Money     437,970     353,650  
   
 
 
    Total Interest-Bearing Liabilities     4,159,651     3,217,253  
  Demand Deposits     850,432     534,887  
  Other Liabilities     37,808     23,744  
   
 
 
    Total Liabilities     5,047,891     3,775,884  
  Shareholders' Equity     571,391     409,741  
   
 
 
      Total Liabilities and Equity   $ 5,619,282   $ 4,185,625  
   
 
 
Condensed Average Balance Sheets              
  Loans Held for Investment   $ 3,194,656   $ 2,344,196  
  Securities     1,480,947     1,278,801  
  Other Interest-Earning Assets     30,165     77,465  
   
 
 
    Total Interest-Earning Assets     4,705,768     3,700,462  
  Cash and Due from Banks     124,028     120,340  
  Premises and Equipment, Net     122,554     97,720  
  Other Assets, Net     248,025     116,411  
  Allowance for Loan Losses     (40,680 )   (30,265 )
   
 
 
      Total Assets   $ 5,159,695   $ 4,004,668  
   
 
 
  Savings and Time Deposits   $ 3,561,721   $ 2,833,320  
  Other Borrowed Money     281,007     239,496  
   
 
 
    Total Interest-Bearing Liabilities     3,842,728     3,072,816  
  Demand Deposits     766,781     500,088  
  Other Liabilities     28,732     31,746  
   
 
 
    Total Liabilities     4,638,241     3,604,650  
  Shareholders' Equity     521,454     400,018  
   
 
 
      Total Liabilities and Equity   $ 5,159,695   $ 4,004,668  
   
 
 
Nonperforming Assets, Past Due Loans              
  Nonaccrual Loans   $ 16,610   $ 10,561  
  Foreclosed and Other Assets     11,386     10,847  
   
 
 
    Total Nonperforming Assets     27,996     21,408  
  Accruing Loans 90 Days or More Past Due     6,785     4,440  
  Net Charge-Offs     11,690     8,391  
  Net Charge-Offs to Average Loans     0.49 %   0.48 %
   
 
 

(1)
Restated to retroactively give effect for the three-for-two stock split declared and distributed by Texas Regional during third quarter 2004, effected as a 50% stock dividend.

(2)
Ratio of Noninterest Expense divided by the sum of Net Interest Income and Noninterest Income.

(3)
Taxable-equivalent adjustment computed based on a 35% tax rate.



QuickLinks

Texas Regional Bancshares, Inc. Reports Third Quarter Earnings
OPERATING HIGHLIGHTS
FINANCIAL CONDITION
ASSET QUALITY
OTHER INFORMATION
ADDITIONAL INFORMATION AND WHERE TO FIND IT

Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘425’ Filing    Date    Other Filings
Filed on:10/20/04
Filed as of:10/18/048-K
10/8/048-K
9/30/0410-Q
7/26/048-K
6/30/0410-Q
3/12/048-K
9/30/0310-Q
2/14/034,  8-K,  SC 13G/A
 List all Filings 
Top
Filing Submission 0001047469-04-031424   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Fri., Apr. 26, 6:42:43.1pm ET