BankAtlantic Bancorp
 

 
 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported) July 19, 2005

BankAtlantic Bancorp, Inc.

 
(Exact name of registrant as specified in its charter)
         
Florida   34-027228   65-0507804
         
(State or other jurisdiction
of incorporation)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)
         
2100 West Cypress Creek Road
Ft. Lauderdale, Florida
  33309
     
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code 954-940-5000

Not Applicable

 
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13a-4(c))

 
 

 


 

Item 2.02. Results of Operations and Financial Condition

     The information in this item (including Exhibit 99.1) is being furnished pursuant to Item 2.02 and 9.01 and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”) or otherwise subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference in any filing under the Securities Act of 1933 or the Exchange Act. On July 19, 2005, BankAtlantic Bancorp, Inc. (the Company”) issued a press release announcing its financial results for the quarter and six months ended June 30, 2005. The press release, and accompanying financial tables and deposit graphs are attached hereto as Exhibit 99.1 and are incorporated herein by reference. In addition to financial results determined in accordance with generally accepted accounting principles (“GAAP”), the press release also contains financial information determined by methods other than in accordance with GAAP. The Company’s management uses these non-GAAP measures, which it defines as “operating” measures, in their analysis of the Company’s performance. These “operating” measures adjust GAAP net income to exclude the impairment charge related to the Company’s former headquarters, costs associated with debt redemptions and a litigation settlement gain. The Company believes that these non-GAAP operating measures supplement our GAAP financial information and provide useful measures of evaluating the Company’s operating results and any related trends that may be affecting the Company’s business. These disclosures should not be viewed as a substitute for operating results determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies.

Item 2.06 Material Impairments

     On July 19, 2005, following the relocation of BankAtlantic’s corporate headquarters, the Audit Committee of the Board of Directors concluded that the relocation, and contemplated demolition of the headquarters and the plans to construct a branch on a portion of the site, which resulted in an impairment of those assets. As a result the Company recorded a $3.7 million impairment charge, the carrying value of the building and equipment at the former headquarters, in its Statement of Operation for the three and six months ended June 30, 2005.

Item 9.01 Financial Statements and Exhibits

(c) Press Release dated July 19, 2005

 


 

Signature

     Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: July 19, 2005

         
  BANKATLANTIC BANCORP, INC.
 
 
  By:   James A. White    
    James A. White   
    Executive Vice President
- Chief Financial Officer 
 
 

 


 

BankAtlantic Bancorp Reports Earnings
For The Second Quarter 2005

Record Second Quarter Net Income — An Increase of 34%

Record Diluted Earnings per Share — Increased 31%

FORT LAUDERDALE, Florida – July 19, 2005 — BankAtlantic Bancorp, Inc. (NYSE: BBX), the parent company of BankAtlantic and Ryan Beck & Co., today announced financial results for the second quarter ended June 30, 2005. Net income increased 34% to $24.5 million for the second quarter 2005, up from $18.3 million earned in the 2004 quarter. Diluted earnings per share rose 31% to $0.38 in the quarter, up from $0.29 earned in the 2004 quarter. The 2005 quarter includes a $2.4 million after-tax impairment charge associated with a decision to vacate the Bank’s former headquarters in conjunction with the opening of a new corporate headquarters building. Excluding the effect of this item, net income for the quarter would have increased 48% to $26.9 million and diluted earnings per share would have increased 45% to $0.42.

     Chairman of the Board and Chief Executive Officer, Alan B. Levan commented, “This is an exciting time for our Company and we are very pleased with the outstanding results produced throughout the organization. At BankAtlantic, low cost deposits continued growth trends that we believe are among the very best in the industry, with total low cost deposits now exceeding $2 billion, compared to approximately $600 million less than four years ago. Credit quality remained high. Tax equivalent net interest margin grew to 3.90% during the second quarter compared with 3.73% in the 2004 period, and 3.88% in the immediately preceding quarter. Total loans grew 25% to $4.8 billion at quarter end, up from $3.9 billion at the end of the second quarter of 2004. Most of this loan growth occurred in late 2004, and we anticipate continuing to focus on the gradual reduction of borrowings through future growth in low cost deposits. Moreover, Ryan Beck & Co. had an exceptional quarter – completing the largest single transaction in its history, while delivering solid results from all business segments. Ryan Beck’s income for the quarter rose 86% to $13.0 million and total revenues increased 33% to $87.4 million vs. the corresponding 2004 period.

Additional accomplishments and highlights include:

BankAtlantic’s ‘Florida’s Most Convenient Bank’ initiative continues to drive impressive growth in new customers and accounts. Since January 2002, BankAtlantic has opened nearly a half million new checking and savings accounts, including nearly 49,000 in the second quarter of 2005. Balances in low cost deposits –Demand, Savings and NOW accounts — increased 23% over the second quarter of 2004 to a total of $2.0 billion at quarter-end, and on a “same store” basis the increase was 23.3%. At December

1


 

31, 2001, immediately preceding the initiation of the ‘Florida’s Most Convenient Bank’ program, BankAtlantic had $602 million in low cost deposits. Non-interest bearing demand deposits now constitute 28% of deposit funding, up from 24% a year ago, and 13% before the initiation of the program. The steady increases in core deposits continue to surpass our initial goals and confirm our belief that customers value the convenience and service offered by BankAtlantic.

The following table provides comparative data on Period-end Balances:

Low Cost Deposit Period-end Balances

Annual
In Millions

                         
    2004     2003     Change  
Checking (DDA/NOW)
  $ 1,549.1     $ 1,179.2       + 31.4 %
Savings
  $ 270.0     $ 209.0       + 29.2 %
Total
  $ 1,819.1     $ 1,388.2       + 31.0 %

Quarterly
In Millions

                         
    2Q’05     2Q’04     Change  
Checking (DDA/NOW)
  $ 1,700.3     $ 1,372.6       + 23.9 %
Savings
  $ 302.7     $ 251.2       + 20.5 %
Total
  $ 2,003.0     $ 1,623.8       + 23.4 %

     “Although the yield curve has been relatively flat in recent periods, BankAtlantic has continued to realize improvements in its net interest margin (NIM). This continued improvement in NIM reflects a combination of several factors, including the sustained growth of low cost deposits, which are more beneficial in higher rate periods, the repayment of certain high cost FHLB advances in prior periods, and higher earning asset yields. As we have noted before, while a prolonged flattening of the yield curve may temper continued improvements in NIM, we believe BankAtlantic could potentially continue to realize some further margin improvement in a rising interest rate environment.

     “Credit quality remained strong in the second quarter, with the ratio of non-performing loans to total loans decreasing from 0.14% at March 31, 2005 to 0.12% at June 30, 2005. The ratio of non-performing assets to total loans plus other real estate was also favorable, declining slightly from 0.17% at March 31, 2005 to 0.16% at June 30, 2005. During the second quarter, the Bank had net charge-offs of $212,000, compared to net recoveries of $948,000 for the immediately preceding quarter, and a provision for loan losses of $820,000 compared to a negative provision of $3.9 million. On a year-to-date basis, net recoveries were $736,000 and the provision a negative of $3.1 million. As a result of the continuing improvement in credit quality, the ratio of Allowance for Loan Losses declined slightly from 0.92% at March 31, 2005 to 0.90% at June 30, 2005.

2


 

     We continue to address compliance with the USA Patriot Act, anti-money laundering laws and the Bank Secrecy Act. Our compliance improvements include revised technology and systems and procedures, and a substantial increase to compliance staffing. The 2005 run-rate impact of these on-going compliance-related costs is estimated to be $2.5 million annually. As indicated earlier, we cannot predict whether or to what extent monetary or other penalties or restrictions might be imposed upon us by regulators or other federal agencies relating to these previously identified compliance deficiencies.

     “BankAtlantic’s ‘Yeah, We’re Open’ advertising campaign received national recognition as a Telly Award’s Bronze Finalist for two television commercials, and a Stevie Awards best radio ad campaign for our radio commercials.

“Ryan Beck & Co. During the quarter, Ryan Beck’s financial institutions group announced or completed fourteen deals, including the Hudson City Savings Bank de-mutualization transaction, in which Ryan Beck served as joint lead manager on the syndicated offering and sole manager on the subscription offering. The Hudson City transaction was the seventh largest equity raise ever completed in U.S. markets, and was the largest single transaction in Ryan Beck’s history. In the Hudson City transaction, 393 million shares of stock were issued and a total of $3.9 billion was raised. In addition, Ryan Beck’s middle market investment banking group completed four transactions during the second quarter of 2005.

     “As a result, Ryan Beck delivered extremely strong results during the quarter. Net income rose 86% to $13.0 million for the quarter, vs. $7.0 million in 2004, and total revenues increased 33% to $87.4 million vs. $65.9 million. Revenues from the Capital Markets Group increased 157% to $25.5 million, up from $9.9 million in the 2004 quarter, and Investment Banking division revenue improved 38% to $23.4 million, up from $17.0 million in the 2004 quarter. Key performance ratios for the second quarter also improved dramatically. Return on average tangible equity increased to a record 60.80%, up from 36.69% in the second quarter 2004.

     “Ryan Beck’s ‘Kronos Fund,’ its new internally-managed hedge fund, was introduced during the second quarter. The Kronos Fund strives to deliver positive returns under most market conditions utilizing a blended long/short equity strategy, quantitative model, and sector rotation techniques.

     “Designed to improve the overall visibility and branding power of the firm and its products and services, Ryan Beck’s no-nonsense advertising campaign, ‘Let’s Get Down to Work,’ ran throughout the metropolitan New York, New Jersey, Long Island, and Connecticut markets.”

3


 

Financial Highlights:

Second Quarter, 2005 Compared to Second Quarter, 2004

BankAtlantic Bancorp — consolidated:

    Net income of $24.5 million vs. $18.3 million, an increase of 34%. Excluding the impairment charge relating to the former headquarters building, net income would have been $26.9 million, an increase of 48%.
 
    Diluted earnings per share of $0.38 vs. $0.29, an increase of 31%. Excluding the impairment charge, earnings per share would have been $0.42, an increase of 45%.
 
    Return on average tangible equity was 23.98%.
 
    Book value per share rose to $8.42.

BankAtlantic:

    Business segment net income was $14.8 million vs. $14.4 million. Excluding the impairment charge, net income would have been $17.2 million, a 19% increase.
 
    Return on average tangible assets was 0.96% and return on average tangible equity was 12.74%. Excluding the impairment charge, these ratios would have been 1.11% and 14.82%, respectively.
 
    The tax equivalent net interest margin increased to 3.90% vs. 3.73%.
 
    Non-interest income was $25.0 million vs. $22.2 million, an increase of 13%.
 
    Non-interest expense grew to $58.3 million vs. $42.9 million, an increase of 36%.

Ryan Beck & Co.:

    Business segment income increased to $13.0 million vs. $7.0 million, an increase of 86%.
 
    Annualized return on average tangible equity was 60.8%.
 
    Total operating revenues increased to $87.4 million vs. $65.9 million.
 
    Principal transactions were $36.7 million vs. $21.7 million.
 
    Investment banking revenue increased to $25.4 million vs. $18.0 million.
 
    Commission income was $19.5 million vs. $22.2 million.

4


 

Year-to-Date 2005 Compared to Year-to-Date 2004

BankAtlantic Bancorp — consolidated:

    Net income of $44.4 million vs. $38.8 million. Excluding the 2005 impairment charge and in 2004, a gain of $22.8 million from a litigation settlement and $11.7 million of expense resulting from early redemption of debt, net income would have been $46.8 million vs. $31.6 million, an increase of 48%.
 
    Diluted earnings per share of $0.69 vs. $0.61. Excluding the effects of the above items, diluted earnings per share were $0.73 vs. $0.49, an increase of 49%.
 
    Annualized return on average tangible equity was 22.12%.

BankAtlantic:

    Business segment net income was $35.6 million vs. $18.1 million, an increase of 97%. Excluding the items indicated in the first comment on year-to-date highlights, net income would have been $38.0 million vs. $25.8 million, an increase of 48%.
 
    Return on average tangible assets was 1.17% and return on average tangible equity was 15.62%. Excluding the impairment charge, these ratios would have been 1.25% and 16.67%, respectively.
 
    Tax equivalent net interest margin increased to 3.89% vs. 3.73%.
 
    Non-interest income was $48.5 million vs. $40.4 million, an increase of 20%.
 
    Non-interest expense grew to $108.6 million vs. $96.4 million, an increase of 13%.

Ryan Beck & Co.:

    Business segment income increased to $15.6 million vs. $12.1 million, an increase of 28%.
 
    Return on average tangible equity was 36.4%.
 
    Total operating revenues increased to $145.0 million vs. $131.7 million.
 
    Principal transactions were $56.5 million vs. $46.1 million.
 
    Investment banking revenue increased to $37.3 million vs. $30.7 million.
 
    Commission income was $39.8 million vs. $47.6 million.

5


 

BankAtlantic Bancorp will host its second quarter 2005 investor and media teleconference call and webcast on Wednesday, July 20, 2005, at 11:00 a.m. (Eastern Time).

Teleconference Call Information:

     To access the teleconference call in the U.S. and Canada, the toll free number to call is 1-800-968-8156. International calls may be placed to 706-634-5752. Domestic and international callers may reference PIN number 7296660.

     A replay of the conference call will be available beginning two hours after the call’s completion through 5:00 p.m. Eastern Time, Friday, August 19, 2005. To access the replay option in the U.S. and Canada, the toll free number to call is 1-800-642-1687. International calls for the replay may be placed at 706-645-9291. The replay digital PIN number for both domestic and international calls is 7296660.

Webcast Information:

     Alternatively, individuals may listen to the live and/or archived webcast of the teleconference call. To listen to the webcast, visit www.BankAtlanticBancorp.com, access the “Investor Relations” section, and click on the “Webcast” navigation link. The archive of the teleconference call will be available through 5:00 p.m. Eastern Time, Friday, August 19, 2005.

     BankAtlantic Bancorp’s second quarter, 2005 earnings results press release and financial summary, as well as the Supplemental Financials (a detailed summary of significant financial events and extensive business segment financial data), are available on its website at: www.BankAtlanticBancorp.com.

    To view the press release and financial summary, access the “Investor Relations” section and click on the “Quarterly Financials” navigation link.
 
    To view the Supplemental Financials, access the “Investor Relations” section and click on the “Supplemental Financials” navigation link.

     Copies of BankAtlantic Bancorp’s second quarter, 2005 earnings results press release and financial summary, and the Supplemental Financials are also available upon request via fax, email, or postal service mail. To request a copy, contact BankAtlantic Bancorp’s Investor Relations department using the contact information listed below.

About BankAtlantic Bancorp:
BankAtlantic Bancorp (NYSE: BBX) is a diversified financial services holding company and the parent company of BankAtlantic and Ryan Beck & Co. Through these subsidiaries, BankAtlantic Bancorp provides a full line of products and services encompassing consumer and commercial banking, brokerage and investment banking.

6


 

About BankAtlantic:
BankAtlantic, “Florida’s Most Convenient Bank” is one of the largest financial institutions headquartered in Florida and provides a comprehensive offering of banking services and products via its broad network of community stores throughout Florida and its online banking division — BankAtlantic.com. BankAtlantic has 76 stores and operates more than 200 conveniently located ATMs. BankAtlantic is open 7 days a week and offers holiday hours, extended weekday hours, including several stores open until midnight, Totally Free Online Banking & Bill Pay, 24/7 Customer Service Center, Totally Free Change Exchange coin counters and free retail and business checking with a free gift.

About Ryan Beck & Co.:
Founded in 1946, Ryan Beck & Co., Inc. provides financial advice and innovative solutions to individuals, institutions, and corporate clients through the activities of approximately 1,100 employees in 39 offices located in 14 states. For individual investors, the firm’s Private Client Group provides a full range of financial services, including investment consulting, retirement plans, insurance, and investment advisory services. Institutional clients benefit from the market making, underwriting and distribution activities of the firm’s experienced Capital Markets Group, which encompasses equity and fixed income trading and institutional sales as well as research. Through its Investment Banking Groups, Ryan Beck raises capital and provides financial advisory services to financial institutions, middle market companies, and municipalities.

For further information, please visit our websites:
www.BankAtlanticBancorp.com
www.BankAtlantic.com
www.RyanBeck.com

      To receive future BankAtlantic Bancorp news releases or announcements directly via Email, please click on the Email Broadcast Sign Up button on our website: www.BankAtlanticBancorp.com.

BankAtlantic Bancorp Contact Info:
Donna Rouzeau,
Assistant Vice President, Investor Relations & Corporate Communications
Email: CorpComm@BankAtlanticBancorp.com
Leo Hinkley,
Senior Vice President, Investor Relations
Email: InvestorRelations@BankAtlanticBancorp.com

Phone: (954) 940-5300, Fax: (954) 940-5320
Mailing Address: BankAtlantic Bancorp, Investor Relations,
2100 West Cypress Creek Road, Fort Lauderdale, FL, 33309

7


 

BankAtlantic, “Florida’s Most Convenient Bank,” Contact Info:
Public Relations:

Hattie Hess, Vice President, Public Relations
Telephone: (954) 940-6383, Fax: (954) 940-6310
Email: hhess@BankAtlantic.com

Public Relations for BankAtlantic:
Boardroom Communications
Caren Berg
Phone: (954) 370-8999, Fax: (954) 370-8892
Email: caren@boardroompr.com

# # #

Except for historical information contained herein, the matters discussed in this press release contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), that involve substantial risks and uncertainties. When used in this press release and in any documents incorporated by reference herein, the words “anticipate,” “believe,” “estimate,” “may,” “intend,” “expect” and similar expressions identify certain of such forward-looking statements. Actual results, performance, or achievements could differ materially from those contemplated, expressed, or implied by the forward-looking statements contained herein. These forward-looking statements are based largely on the expectations of BankAtlantic Bancorp, Inc. (“the Company”) and are subject to a number of risks and uncertainties that are subject to change based on factors which are, in many instances, beyond the Company’s control. These include, but are not limited to, risks and uncertainties associated with: the impact of economic, competitive and other factors affecting the Company and its operations, markets, products and services; credit risks and loan losses, and the related sufficiency of the allowance for loan losses; changes in interest rates and the effects of, and changes in, trade, monetary and fiscal policies and laws including their impact on the bank’s net interest margin; adverse conditions in the stock market, the public debt market and other capital markets and the impact of such conditions on our activities and the value of our assets; BankAtlantic’s seven-day banking initiative and other growth initiatives not producing results which justify their costs; the impact of periodic testing of goodwill and other intangible assets for impairment; as well as our ability to and the costs associated with the correction of compliance deficiencies associated with the USA Patriot Act, anti-money laundering laws and the Bank Secrecy Act, and whether or to what extent monetary or other restrictions or penalties relating to these compliance deficiencies will be imposed on the Company by regulators or other federal agencies. The results or performance derived or implied, directly or indirectly from the estimates and assumptions, are based on our beliefs and may not be accurate. Past performance, actual or estimated new account openings and growth rates may not be indicative of future results. Further, this press release contains forward-looking statements with respect to Ryan Beck & Co., which are subject to a number of risks and uncertainties including but not limited to the risks and uncertainties associated with its operations, products and services, changes in economic or regulatory policies, its ability to recruit and retain financial consultants, the volatility of the stock market and fixed income markets and its effects on the volume of its business and the value of its securities positions and portfolio, as well as its revenue mix, and the success of new lines of business; and additional risks and uncertainties that are subject to change and may be outside of Ryan Beck’s control. In addition to the risks and factors identified above, reference is also made to other risks and factors detailed in reports filed by the Company with the Securities and Exchange Commission. The Company cautions that the foregoing factors are not exclusive.

8


 

BankAtlantic Bancorp, Inc. and Subsidiaries
Summary of Selected Financial Data (unaudited)

                                                                 
                                                    For the Six  
            For The Three Months Ended     Months Ended  
            6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
Earnings (in thousands):
                                                               
Net income (GAAP basis)
          $ 24,537       19,878       17,293       14,691       18,260       44,415       38,784  
Operating net income**
  (note 1)   $ 26,946       19,878       17,293       14,691       18,260       46,824       31,631  
 
                                                               
Average Common Shares Outstanding (in thousands):                                                        
Basic
            60,453       60,072       59,827       59,687       59,344       60,263       59,301  
Diluted
            63,161       63,207       63,156       63,110       62,808       63,176       62,979  
 
                                                               
Key Performance Ratios (GAAP basis):
                                                               
Basic earnings per share
          $ 0.41       0.33       0.29       0.25       0.31       0.74       0.65  
Diluted earnings per share *
          $ 0.38       0.31       0.27       0.23       0.29       0.69       0.61  
Return on average tangible assets
  (note 2)   % 1.51       1.27       1.19       1.09       1.48       1.39       1.61  
Return on average tangible equity
  (note 2)   % 23.98       20.20       18.34       16.18       21.18       22.12       23.17  
 
                                                               
Key Performance Ratios (Operating basis):
                                                               
Basic earnings per share
          $ 0.45       0.33       0.29       0.25       0.31       0.78       0.53  
Diluted earnings per share *
          $ 0.42       0.31       0.27       0.23       0.29       0.73       0.49  
Return on average tangible assets
  (note 2)   % 1.66       1.27       1.19       1.09       1.48       1.47       1.31  
Return on average tangible equity
  (note 2)   % 26.33       20.20       18.34       16.18       21.18       23.32       18.90  
 
                                                               
* Diluted earnings per share calculation deducts (in thousands):                                                        
Subsidiaries stock options, if dilutive
          $ (665 )     (120 )     (51 )     (152 )     (273 )     (785 )     (472 )
 
                                                               
Average Balance Sheet Data (in millions):
                                                               
Assets
          $ 6,565       6,355       5,877       5,478       5,023       6,460       4,907  
Tangible assets
  (note 2)   $ 6,479       6,268       5,790       5,390       4,935       6,375       4,819  
Loans
          $ 4,802       4,668       4,359       4,032       3,777       4,735       3,754  
Investments
          $ 1,306       1,242       1,076       1,018       819       1,274       744  
Deposits and escrows
          $ 3,658       3,557       3,371       3,283       3,205       3,608       3,135  
Stockholders’ equity
          $ 490       480       468       452       436       485       430  
Tangible stockholders’ equity
  (note 2)   $ 409       394       377       363       345       402       335  

Notes:

 
(1)   Operating net income is defined as GAAP net income adjusted for gain from a litigation settlement, costs associated with debt redemptions and an impairment charge relating to BankAtlantic’s former headquarter facility, net of tax.
 
(2)   Average tangible assets is defined as average total assets less average goodwill and core deposit intangibles. Average tangible equity is defined as average total stockholders’ equity less average goodwill, core deposit intangibles and other comprehensive income.
 
**   Operating net income is not prepared in accordance with GAAP and this non-GAAP financial measure should not be construed as being superior to GAAP.

 


 

BankAtlantic Bancorp, Inc. and Subsidiaries
Consolidated Statements of Financial Condition (unaudited)

                         
(In thousands, except share data)   6/30/2005     12/31/2004     6/30/2004  
ASSETS
                       
Cash and due from banks
  $ 159,173       118,967       132,927  
Short term investments
    5,783       16,093       399  
Securities available for sale (at fair value)
    749,188       747,160       694,554  
Securities owned (at fair value)
    109,095       125,443       120,953  
Investment securities and tax certificates (approximate fair value: $403,951, $306,963 and $194,046)
    402,430       307,438       194,046  
Loans receivable, net of allowance for loan losses of $43,650, $46,010 and $46,737
    4,803,529       4,599,048       3,899,099  
Federal Home Loan Bank stock, at cost which approximates fair value
    88,362       78,619       44,154  
Accrued interest receivable
    41,270       35,982       27,864  
Real estate held for development and sale
    23,982       27,692       25,077  
Investments and advances in unconsolidated subsidiaries
    7,910       7,910       7,910  
Office properties and equipment, net
    135,012       129,790       106,105  
Deferred tax asset, net
    22,636       20,269       22,288  
Goodwill
    76,674       76,674       76,674  
Core deposit intangible asset
    9,197       10,270       11,121  
Due from clearing agent
    22,091       16,619       16,048  
Other assets
    61,344       38,803       49,159  
 
                 
Total assets
  $ 6,717,676       6,356,777       5,428,378  
 
                 
LIABILITIES AND STOCKHOLDERS’ EQUITY
                       
Liabilities:
                       
Deposits
               
Demand
  $ 1,039,611       890,398       787,819  
NOW
    660,633       658,137       584,658  
Savings
    302,677       270,001       251,218  
Money market
    899,364       875,422       906,865  
Certificates of deposit
    789,533       763,244       719,545  
 
                 
Total deposits
    3,691,818       3,457,202       3,250,105  
Advances from FHLB
    1,695,265       1,544,497       883,727  
Securities sold under agreements to repurchase
    246,360       296,643       374,824  
Federal funds purchased
    109,500       105,000       20,000  
Subordinated debentures, notes and bonds payable
    35,232       37,741       36,395  
Junior subordinated debentures
    263,266       263,266       263,266  
Securities sold but not yet purchased
    28,184       39,462       51,321  
Other liabilities
    137,657       143,701       108,406  
 
                 
Total liabilities
    6,207,282       5,887,512       4,988,044  
 
                 
Stockholders’ equity:
                       
Preferred stock, $.01 par value, 10,000,000 shares authorized; none issued and outstanding
                 
Class A common stock, $.01 par value, authorized 80,000,000 shares; issued and outstanding 55,766,653, 55,214,225 and 54,903,283 shares
    558       552       549  
Class B common stock, $.01 par value, authorized 45,000,000 shares; issued and outstanding 4,876,124, 4,876,124 and 4,876,124 shares
    49       49       49  
Additional paid-in capital
    260,829       259,702       258,258  
Unearned compensation - restricted stock grants
    (916 )     (1,001 )     (1,090 )
Retained earnings
    251,129       210,955       183,170  
 
                 
Total stockholders’ equity before accumulated other comprehensive income
    511,649       470,257       440,936  
Accumulated other comprehensive income (loss)
    (1,255 )     (992 )     (602 )
 
                 
Total stockholders’ equity
    510,394       469,265       440,334  
 
                 
Total liabilities and stockholders’ equity
  $ 6,717,676       6,356,777       5,428,378  
 
                 

 


 

BankAtlantic Bancorp, Inc. and Subsidiaries
Consolidated Statements of Operations (unaudited)

                                                                 
                                                    For the Six  
            For The Three Months Ended     Months Ended  
(in thousands)           6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
INTEREST INCOME:
                                                               
Interest and fees on loans
          $ 71,099       66,355       60,088       52,661       48,034       137,454       96,970  
Interest on securities available for sale
            5,258       5,295       4,905       4,974       4,584       10,553       8,204  
Interest on tax exempt securities
            3,769       3,225       2,076       1,329       610       6,994       643  
Interest and dividends on investments and securities owned
            7,932       7,311       7,377       7,409       6,879       15,243       13,919  
 
                                                 
Total interest income
            88,058       82,186       74,446       66,373       60,107       170,244       119,736  
 
                                                 
INTEREST EXPENSE:
                                                               
Interest on deposits
            9,534       8,295       7,534       7,060       6,788       17,829       13,761  
Interest on advances from FHLB
            15,604       13,674       11,458       9,364       7,769       29,278       16,867  
Interest on short-term borrowed funds
            2,646       2,099       1,356       953       632       4,745       882  
Interest on long-term debt
            6,316       5,672       5,112       5,034       4,912       11,988       9,739  
Capitalized interest on real estate developments
            (437 )     (452 )     (390 )     (355 )     (346 )     (889 )     (653 )
 
                                                 
Total interest expense
            33,663       29,288       25,070       22,056       19,755       62,951       40,596  
 
                                                 
NET INTEREST INCOME
            54,395       52,898       49,376       44,317       40,352       107,293       79,140  
Provision (recovery) for loan losses
            820       (3,916 )     (4,004 )     1,717       (1,963 )     (3,096 )     (2,822 )
 
                                                 
NET INTEREST INCOME AFTER PROVISION
            53,575       56,814       53,380       42,600       42,315       110,389       81,962  
 
                                                 
NON-INTEREST INCOME:
                                                               
Service charges on deposits
            14,744       12,989       13,637       13,493       13,028       27,733       24,305  
Other service charges and fees
            5,849       5,238       6,733       5,819       6,431       11,087       11,068  
Broker/dealer revenue
            83,915       54,686       53,061       52,670       63,008       138,601       126,073  
Securities activities, net
            90       102       3,653       2       3       192       75  
Litigation settlement
                                                22,840  
Gain on sales of loans
            116       110       152       86       116       226       245  
Income from real estate operations
            1,655       2,241       517       900       683       3,896       988  
Income from unconsolidated subsidiaries
            137       131       126       123       118       268       236  
Other
            2,697       3,173       2,026       2,081       1,958       5,870       3,880  
 
                                                 
Total non-interest income
            109,203       78,670       79,905       75,174       85,345       187,873       189,710  
 
                                                 
NON-INTEREST EXPENSES:
                                                               
Employee compensation and benefits
            78,391       65,795       65,354       58,992       63,538       144,186       130,718  
Occupancy and equipment
            13,953       13,237       14,753       11,782       11,236       27,190       21,611  
Impairment on bank facilities
            3,706                               3,706        
Advertising and promotion
            8,069       6,298       5,955       4,757       5,630       14,367       10,324  
Professional fees
            4,316       4,081       7,245       4,736       2,997       8,397       6,226  
Communications
            3,508       3,205       3,301       3,182       2,916       6,713       6,044  
Floor broker and clearing fees
            2,012       2,368       2,452       2,143       2,438       4,380       5,240  
Cost associated with debt redemption
                                                11,741  
Other
            10,188       9,801       8,460       9,025       9,147       19,989       18,012  
 
                                                 
Total non-interest expenses
            124,143       104,785       107,520       94,617       97,902       228,928       209,916  
 
                                                 
Income before income taxes
            38,635       30,699       25,765       23,157       29,758       69,334       61,756  
Provision for income taxes
            14,098       10,821       8,472       8,466       11,498       24,919       22,972  
 
                                                 
GAAP net income
          $ 24,537       19,878       17,293       14,691       18,260       44,415       38,784  
 
                                                 
 
                                                               
Reconciliation of Operating and GAAP Net Income
                                                               
GAAP net income
          $ 24,537       19,878       17,293       14,691       18,260       44,415       38,784  
Impairment on bank facilities
            2,409                               2,409        
Costs associated with debt redemption
                                                7,632  
Litigation settlement
                                                (14,785 )
 
                                                 
Operating net income
  (note 1)   $ 26,946       19,878       17,293       14,691       18,260       46,824       31,631  
 
                                                 

 


 

BankAtlantic Bancorp, Inc. and Subsidiaries
Consolidated Average Balance Sheet (unaudited)

                                                 
            For the three months ended  
(in thousands except percentages and per share data)           6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004  
Loans:
                                               
Residential real estate
          $ 2,262,214       2,085,473       1,812,018       1,583,353       1,386,482  
Commercial real estate
            1,731,243       1,764,927       1,743,952       1,670,928       1,650,763  
Consumer
            505,338       487,746       467,716       438,205       403,824  
Lease financing
            4,710       6,242       8,219       9,738       11,526  
Commercial business
            91,756       128,372       136,391       142,022       142,686  
Small business
            206,272       195,733       190,849       187,536       182,171  
 
                                     
Total Loans
            4,801,533       4,668,493       4,359,145       4,031,782       3,777,452  
Investments - taxable
            899,134       877,003       823,903       845,286       745,854  
Investments - tax exempt
            406,403       364,824       251,699       172,328       72,958  
 
                                     
Total interest earning assets
            6,107,070       5,910,320       5,434,747       5,049,396       4,596,264  
Goodwill and core deposit intangibles
            86,095       86,791       87,164       87,591       88,034  
Other non-interest earning assets
            371,549       358,024       354,815       340,979       338,507  
 
                                     
Total assets
          $ 6,564,714       6,355,135       5,876,726       5,477,966       5,022,805  
 
                                     
Tangible assets
  (note 2)   $ 6,478,619       6,268,344       5,789,562       5,390,375       4,934,771  
 
                                     
 
                                               
Deposits:
                                               
Demand deposits
          $ 981,643       912,897       845,797       791,639       754,975  
Savings
            301,331       281,512       262,549       250,286       242,506  
NOW
            685,769       664,313       622,308       590,787       586,259  
Money market
            906,514       921,382       903,602       931,596       912,065  
Certificates of deposit
            782,335       777,353       736,704       718,826       709,523  
 
                                     
Total deposits
            3,657,592       3,557,457       3,370,960       3,283,134       3,205,328  
Short-term borrowed funds
            359,861       352,911       266,840       283,011       269,423  
FHLB advances
            1,615,310       1,536,434       1,339,051       1,036,651       696,661  
Long-term debt
            299,075       300,551       299,741       299,596       299,931  
 
                                     
Total borrowings
            2,274,246       2,189,896       1,905,632       1,619,258       1,266,015  
Other liabilities
            142,617       128,233       132,047       123,750       115,610  
 
                                     
Total liabilities
            6,074,455       5,875,586       5,408,639       5,026,142       4,586,953  
 
                                     
Stockholders’ equity
            490,259       479,549       468,087       451,824       435,852  
 
                                     
Total liabilities and stockholders’ equity
          $ 6,564,714       6,355,135       5,876,726       5,477,966       5,022,805  
 
                                     
Other comprehensive income (loss) in stockholders’ equity   $ (5,119 )     (949 )     3,656       1,065       2,986  
 
                                     
Tangible stockholders’ equity
  (note 2)   $ 409,283       393,707       377,267       363,168       344,832  
 
                                     
 
                                               
Period End
                                               
Total loans, net
          $ 4,803,529       4,637,232       4,599,048       4,176,571       3,899,099  
Total assets
            6,717,676       6,418,351       6,356,777       5,678,612       5,428,378  
Total stockholders’ equity
            510,394       480,981       469,265       459,489       440,334  
Common shares outstanding
            60,642,777       60,542,092       60,090,349       59,874,084       59,779,407  
Cash dividends
            2,122,497       2,118,973       2,103,164       2,095,600       1,972,775  
Common stock cash dividends per share
            0.035       0.035       0.035       0.035       0.033  
Closing stock price
            18.95       17.40       19.90       18.32       18.45  
High stock price for the quarter
            19.15       20.00       20.08       19.25       18.53  
Low stock price for the quarter
            16.51       17.02       16.06       17.40       14.37  
Book value per share
            8.42       7.94       7.81       7.67       7.37  

 


 

Bank Operations Business Segment
Condensed Statements of Operations (Unaudited)

                                                         
                                            For the Six  
    For the Three Months Ended     Months Ended  
(In thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
Net interest income
  $ 56,031       54,345       50,339       45,380       41,344       110,376       81,139  
Provision (recovery) for loan losses
    820       (3,916 )     (4,004 )     1,717       (1,963 )     (3,096 )     (2,822 )
 
                                         
Net Interest income after provision for loan losses
    55,211       58,261       54,343       43,663       43,307       113,472       83,961  
 
                                         
Non-interest income
                                                       
Service charges on deposits
    14,744       12,989       13,637       13,493       13,028       27,733       24,305  
Other service charges and fees
    5,849       5,238       6,733       5,819       6,431       11,087       11,068  
Securities gains (losses)
    87       7       40                   94       (3 )
Gain on sales of loans
    116       110       152       86       116       226       245  
Income from real estate operations
    1,655       2,241       517       900       683       3,896       988  
Other non-interest income
    2,514       2,956       1,924       2,034       1,911       5,470       3,786  
 
                                                         
Total non-interest income
    24,965       23,541       23,003       22,332       22,169       48,506       40,389  
 
                                         
Non-interest expense
                                                       
Employee compensation and benefits
    27,577       26,398       25,136       23,128       22,498       53,975       44,890  
Occupancy and equipment
    10,165       9,117       9,658       8,100       7,809       19,282       14,955  
Impairment on bank facilities
    3,706                               3,706        
Advertising
    5,965       5,168       5,087       3,301       4,161       11,133       7,624  
Professional fees
    2,638       1,895       4,725       3,667       1,169       4,533       2,894  
Cost associated with debt redemption
                                        11,741  
Other
    8,265       7,686       7,058       7,334       7,296       15,951       14,324  
 
                                         
Total non-interest expense
    58,316       50,264       51,664       45,530       42,933       108,580       96,428  
 
                                         
Income from bank operations business segment before income taxes
    21,860       31,538       25,682       20,465       22,543       53,398       27,922  
Provision for income taxes
    7,089       10,677       8,870       6,866       8,134       17,766       9,793  
 
                                         
Net income from bank operations business segment
  $ 14,771       20,861       16,812       13,599       14,409       35,632       18,129  
 
                                         
 
                                                       
Reconciliation of Operating and business segment net income
                                                       
Business segment income
  $ 14,771       20,861       16,812       13,599       14,409       35,632       18,129  
Impairment on bank facilities
    2,409                               2,409        
Cost associated with debt redemption
                                        7,632  
 
                                         
Operating net income
  $ 17,180       20,861       16,812       13,599       14,409       38,041       25,761  
 
                                         

 


 

Bank Operations Business Segment
Condensed Statements of Condition and Statistics (Unaudited)

                                                         
                                            For the Six  
(in thousands except percentages   For the Three Months Ended     Months Ended  
and per share data)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
Statistics:
                                                       
Average earning assets
  $ 5,882,065       5,696,192       5,225,840       4,843,628       4,422,181       5,789,642       4,321,379  
Average interest bearing liabilities
  $ 4,691,644       4,575,247       4,172,665       3,851,388       3,483,903       4,633,767       3,415,897  
Average tangible assets
  $ 6,180,083       5,979,211       5,492,505       5,090,496       4,673,936       6,080,202       4,567,294  
Average tangible equity
  $ 463,813       448,667       435,787       425,437       409,215       456,282       409,651  
Tax equivalent:
                                                       
Yield on earning assets
  % 5.84       5.64       5.50       5.25       5.16       5.74       5.25  
Cost of interest-bearing liabilities
  % 2.43       2.19       1.99       1.85       1.82       2.31       1.92  
Interest spread
  % 3.41       3.45       3.51       3.40       3.34       3.43       3.33  
Net interest margin
  % 3.90       3.88       3.91       3.78       3.73       3.89       3.73  
GAAP:
                                                       
Efficiency ratio
  % 72.00       64.54       70.44       67.24       67.60       68.34       79.35  
Return on average tangible assets
  % 0.96       1.40       1.22       1.07       1.23       1.17       0.79  
Return on average tangible equity
  % 12.74       18.60       15.43       12.79       14.08       15.62       8.85  
Operating (1):
                                                       
Efficiency ratio
  % 67.42       64.54       70.44       67.24       67.60       66.01       69.69  
Return on average tangible assets
  % 1.11       1.40       1.22       1.07       1.23       1.25       1.13  
Return on average tangible equity
  % 14.82       18.60       15.43       12.79       14.08       16.67       12.58  


(1) Ratios have been adjusted to exclude costs associated with debt redemptions and impairment of BankAtlantic’s former corporate headquarters.

Condensed Statements of Financial Condition (Unaudited)

                                         
    As of  
(In thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004  
ASSETS
                                       
Loans receivable
  $ 4,799,485       4,616,846       4,554,952       4,132,133       3,852,549  
Held to maturity securities
    483,992       376,298       378,912       215,420       236,400  
Available for sale securities
    658,532       695,154       700,642       648,043       639,581  
Goodwill
    70,489       70,489       70,489       70,489       70,489  
Core deposit intangible asset
    9,197       9,597       10,270       10,695       11,121  
Other assets
    374,207       335,215       329,723       308,894       312,583  
 
                             
Total assets
  $ 6,395,902       6,103,599       6,044,988       5,385,674       5,122,723  
 
                             
 
                                       
LIABILITIES AND STOCKHOLDER’S EQUITY
                                       
Deposits
                                       
Demand
  $ 1,039,703       960,152       890,919       782,677       787,945  
NOW
    660,633       676,945       658,137       590,051       584,658  
Savings
    302,677       296,485       270,001       252,408       251,218  
 
                             
Total low cost deposits
    2,003,013       1,933,582       1,819,057       1,625,136       1,623,821  
Money market
    899,364       913,434       875,422       893,315       906,865  
Certificate of deposits
    789,533       796,928       763,244       724,601       719,545  
 
                             
Total deposits
    3,691,910       3,643,944       3,457,723       3,243,052       3,250,231  
Advances from Federal Home Loan Bank
    1,695,265       1,524,881       1,544,497       1,249,112       883,727  
Short term borrowings
    362,307       298,816       407,841       293,562       401,459  
Long term debt
    35,232       35,878       37,641       36,680       36,295  
Other liabilities
    69,235       73,191       80,410       52,749       55,020  
 
                             
Total liabilities
    5,853,949       5,576,710       5,528,112       4,875,155       4,626,732  
Stockholder’s equity
    541,953       526,889       516,876       510,519       495,991  
 
                             
Total liabilities and stockholder’s equity
  $ 6,395,902       6,103,599       6,044,988       5,385,674       5,122,723  
 
                             

 


 

Bank Operations Business Segment
Average Balance Sheet — Yield / Rate Analysis

                                                 
    For the Three Months Ended  
    June 30, 2005     June 30, 2004  
    Average     Revenue/     Yield/     Average     Revenue/     Yield/  
(in thousands)   Balance     Expense     Rate     Balance     Expense     Rate  
Loans:    
                                               
Residential real estate
  $ 2,262,214       27,597       4.88 %   $ 1,386,482       15,781       4.55 %
Commercial real estate
    1,726,861       30,298       7.02       1,641,438       22,670       5.52  
Consumer
    505,338       7,595       6.01       403,824       4,067       4.03  
Lease financing
    4,710       131       11.13       11,526       317       11.00  
Commercial business
    85,778       1,598       7.45       103,780       1,589       6.12  
Small business
    206,272       3,788       7.35       182,171       3,223       7.08  
 
                                   
Total loans
    4,791,173       71,007       5.93       3,729,221       47,647       5.11  
Investments — tax exempt
    368,264       5,329 (1)     5.79       72,675       938 (1)     5.17  
Investments — taxable
    722,628       9,520       5.27       620,285       8,505       5.48  
 
                                   
Total interest earning assets
    5,882,065       85,856       5.84 %     4,422,181       57,090       5.16 %
 
                                         
Goodwill and core deposit intangibles
    79,910                       81,849                  
Other non-interest earning assets
    298,018                       251,755                  
 
                                           
Total Assets
  $ 6,259,993                     $ 4,755,785                  
 
                                           
 
                                               
Deposits:
                                               
Savings
  $ 301,331       209       0.28 %   $ 242,506       161       0.27 %
NOW
    685,769       723       0.42       586,259       534       0.37  
Money market
    906,514       3,295       1.46       912,065       2,116       0.93  
Certificate of deposit
    782,335       5,307       2.72       709,523       3,977       2.25  
 
                                   
Total interest bearing deposits
    2,675,949       9,534       1.43       2,450,353       6,788       1.11  
 
                                   
Short-term borrowed funds
    364,575       2,681       2.95       300,460       702       0.94  
Advances from FHLB
    1,615,310       15,604       3.87       696,661       7,769       4.49  
Long-term debt
    35,810       578       6.47       36,429       505       5.58  
 
                                   
Total interest bearing liabilities
    4,691,644       28,397       2.43       3,483,903       15,764       1.82  
Demand deposits
    982,332                       755,593                  
Non-interest bearing other liabilities
    48,459                       24,585                  
 
                                           
Total Liabilities
    5,722,435                       4,264,081                  
Stockholder’s equity
    537,558                       491,704                  
 
                                           
Total liabilities and stockholder’s equity
  $ 6,259,993                     $ 4,755,785                  
 
                                           
Net tax equivalent interest income/ net interest spread
          57,459       3.41 %           41,326       3.34 %
 
                                           
Tax equivalent adjustment
            (1,866 )                     (328 )        
Capitalized interest from real estate operations
            438                       346          
 
                                           
Net interest income
            56,031                       41,344          
 
                                           
 
                                               
Margin
                                               
Interest income/interest earning assets
                    5.84 %                     5.16 %
Interest expense/interest earning assets
                    1.94                       1.43  
 
                                           
Net interest margin (tax equivalent)
                    3.90 %                     3.73 %
 
                                           


(1) The tax equivalent basis is computed using a 35% tax rate.

 


 

Bank Operations
Average Balance Sheet — Yield / Rate Analysis

                                                 
    For the Six Months Ended  
    June 30, 2005     June 30, 2004  
    Average     Revenue/     Yield/     Average     Revenue/     Yield/  
(in thousands)   Balance     Expense     Rate     Balance     Expense     Rate  
Loans:   
                                               
Residential real estate
  $ 2,174,332       53,106       4.88 %   $ 1,356,271       31,722       4.68 %
Commercial real estate
    1,743,213       58,621       6.73       1,665,700       46,364       5.57  
Consumer
    496,591       14,371       5.79       389,023       7,967       4.10  
Lease financing
    5,472       298       10.89       12,584       698       11.09  
Commercial business
    90,007       3,222       7.16       101,369       3,089       6.09  
Small business
    201,031       7,279       7.24       178,031       6,308       7.09  
 
                                   
Total loans
    4,710,646       136,897       5.81       3,702,978       96,148       5.19  
Investments — tax exempt
    351,241       10,158 (1)     5.78       38,019       989       5.20  
Investments — taxable
    727,755       19,075       5.24       580,382       16,314       5.62  
 
                                   
Total interest earning assets
    5,789,642       166,130       5.74 %     4,321,379       113,451       5.25 %
 
                                       
Goodwill and core deposit intangibles
    80,141                       82,056                  
Other non-interest earning assets
    290,560                       245,915                  
 
                                           
Total Assets
  $ 6,160,343                     $ 4,649,350                  
 
                                           
 
Deposits:
                                               
Savings
  $ 291,476       399       0.28 %   $ 231,256       304       0.26 %
NOW
    675,100       1,324       0.40       564,939       1,026       0.37  
Money market
    913,907       5,998       1.32       889,416       3,992       0.90  
Certificate of deposit
    779,858       10,108       2.61       739,736       8,439       2.29  
 
                                   
Total deposits
    2,660,341       17,829       1.35       2,425,347       13,761       1.14  
 
                                   
Short-term borrowed funds
    360,832       4,804       2.68       225,597       1,004       0.89  
Advances from FHLB
    1,576,090       29,278       3.75       728,817       16,867       4.65  
Long-term debt
    36,504       1,178       6.51       36,136       987       5.49  
 
                                   
Total interest bearing liabilities
    4,633,767       53,089       2.31       3,415,897       32,619       1.92  
Demand deposits
    948,214                       710,194                  
Non-interest bearing other liabilities
    46,349                       29,305                  
 
                                           
Total Liabilities
    5,628,330                       4,155,396                  
Stockholder’s equity
    532,013                       493,954                  
 
                                           
Total liabilities and stockholder’s equity
  $ 6,160,343                     $ 4,649,350                  
 
                                           
Net interest income/net interest spread
          113,041       3.43 %           80,832       3.33 %
 
                                           
Tax equivalent adjustment
            (3,554 )                     (346 )        
Capitalized interest from real estate operations
            889                       653          
 
                                           
Net interest income
            110,376                       81,139          
 
                                           
 
Margin
                                               
Interest income/interest earning assets
                    5.74 %                     5.25 %
Interest expense/interest earning assets
                    1.85                       1.52  
 
                                           
Net interest margin
                    3.89 %                     3.73 %
 
                                           
 
(1)   The tax equivalent basis is computed using a 35% tax rate.

 


 

Bank Operations Business Segment
Allowance for Loan Loss and Credit Quality

                                                         
                                            For the Six  
    For the Three Months Ended     Months Ended  
(in thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
Allowance for Loan Losses
                                                       
 
                                                       
Beginning balance
  $ 43,042       46,010       48,778       46,737       45,383       46,010       45,595  
 
                                                       
Charge-offs:
                                                       
Residential real estate
    (56 )     (198 )     (76 )     (151 )     (124 )     (254 )     (355 )
Commercial real estate
                (645 )                        
Commercial business
    (511 )     (286 )     (762 )     (429 )     (80 )     (797 )     (424 )
Consumer
    (43 )     (106 )     (71 )     (174 )     (285 )     (149 )     (533 )
Small business
    (466 )     (128 )     (233 )     (144 )     (35 )     (594 )     (79 )
 
                                         
Total charge-offs
    (1,076 )     (718 )     (1,787 )     (898 )     (524 )     (1,794 )     (1,391 )
 
                                         
 
                                                       
Recoveries:
                                                       
Residential real estate
          1       190       53       217       1       243  
Commercial real estate
    6             2,000       1       2,050       6       2,051  
Commercial business
    339       116       259       454       828       455       1,387  
Consumer
    121       176       266       167       240       297       578  
Small business
    220       185       231       378       429       405       821  
Other
    178       1,188       77       169       77       1,366       275  
 
                                         
Total recoveries
    864       1,666       3,023       1,222       3,841       2,530       5,355  
 
                                         
Net (charge-offs) recoveries
    (212 )     948       1,236       324       3,317       736       3,964  
 
                                         
Provision (recovery) for loan losses
    820       (3,916 )     (4,004 )     1,717       (1,963 )     (3,096 )     (2,822 )
 
                                         
Ending balance
  $ 43,650       43,042       46,010       48,778       46,737       43,650       46,737  
 
                                         
Annualized net charge-offs (recoveries) to average loans
  % 0.02       (0.08 )     (0.11 )     (0.03 )     (0.35 )     (0.03 )     (0.21 )
 
                                         
                                         
    As of  
    6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004  
Credit Quality
                                       
 
                                       
Nonaccrual loans
  $ 5,785       6,504       7,903       11,352       12,711  
Nonaccrual tax certificates
    562       417       381       448       586  
Real estate owned
    1,178       1,438       692       1,059       1,321  
Other repossessed assets
    328                          
 
                             
Total nonperforming assets
  $ 7,853       8,359       8,976       12,859       14,618  
 
                             
 
                                       
Nonperforming assets to total loans and other assets
  % 0.16       0.17       0.19       0.30       0.36  
Allowance for loan losses to total loans
  % 0.90       0.92       1.00       1.17       1.20  

 


 

Ryan Beck & Co., Inc. Business Segment
Consolidated Statements of Operations and Statistics — Unaudited

                                                         
                                            For the Six  
    For the Three Months Ended     Months Ended  
(in thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
 
                                         
Revenues
                                                       
Principal transactions
  $ 36,690       19,802       24,925       19,393       21,654       56,492       46,097  
Investment banking
    25,394       11,882       3,753       13,835       18,026       37,276       30,657  
Commissions
    19,478       20,315       23,109       18,564       22,245       39,793       47,616  
Interest, dividends and other
    5,842       5,634       4,114       3,727       3,949       11,476       7,365  
 
                                         
Total operating revenues
    87,404       57,633       55,901       55,519       65,874       145,037       131,735  
 
                                         
Operating expenses
                                                       
Compensation, benefits
    49,766       38,437       39,439       35,090       40,297       88,203       84,339  
Professional fees
    1,591       1,417       2,044       1,063       1,330       3,008       2,375  
Communications
    3,508       3,205       3,301       3,182       2,916       6,713       6,044  
Occupancy and equipment
    3,786       4,118       5,095       3,680       3,426       7,904       6,654  
Floor broker and clearing fees
    2,012       2,368       2,452       2,143       2,438       4,380       5,240  
Interest and other
    4,733       3,522       2,318       3,179       3,292       8,255       6,346  
 
                                         
Total operating expenses
    65,396       53,067       54,649       48,337       53,699       118,463       110,998  
 
                                         
Income from Ryan Beck business segment - before income taxes
    22,008       4,566       1,252       7,182       12,175       26,574       20,737  
Provision for income taxes
    8,977       2,036       11       3,082       5,161       11,013       8,595  
 
                                         
Net income from Ryan Beck business segment
  $ 13,031       2,530       1,241       4,100       7,014       15,561       12,142  
 
                                         
 
                                                       
Statistics:
                                                       
Average tangible assets
  $ 184,601       171,833       178,967       182,226       166,954       178,252       161,847  
Average tangible equity
    85,735       85,248       83,242       81,693       76,465       85,495       78,657  
GAAP return on average tangible assets
  % 28.24       5.89       2.77       9.00       16.80       17.46       15.00  
GAAP return on average tangible equity
    60.80       11.87       5.96       20.08       36.69       36.40       30.87  
Compensation as a percent of revenues
    56.94       66.69       70.55       63.20       61.17       60.81       64.02  
Commissions to total revenues
    22.29       35.25       41.34       33.44       33.77       27.44       36.15  
Principal transactions to total revenues
    41.98       34.36       44.59       34.93       32.87       38.95       34.99  
Investment banking revenue to total revenues
    29.05       20.62       6.71       24.92       27.36       25.70       23.27  

Condensed Statements of Financial Condition — Unaudited

                                         
    As of  
(in thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004  
ASSETS
                                       
Cash and cash equivalents
  $ 4,103       6,312       3,674       4,225       4,000  
Securities
    109,095       142,294       125,443       111,944       120,953  
Notes receivable — GMS
    4,043       4,386       6,096       6,438       8,551  
Property and equipment, net
    6,795       7,020       7,472       7,748       6,762  
Goodwill
    6,184       6,184       6,184       6,184       6,184  
Due from clearing agent
    22,091       1,120       16,619       14,478       16,048  
Other assets
    51,338       29,426       28,129       24,441       25,809  
 
                             
Total assets
  $ 203,649       196,742       193,617       175,458       188,307  
 
                             
LIABILITIES AND STOCKHOLDER’S EQUITY
                                       
Liabilities:
                                       
Securities sold not yet purchased
  $ 28,184       60,276       39,462       31,760       51,321  
Other liabilities
    70,214       44,246       63,974       54,757       52,145  
 
                             
Total liabilities
    98,398       104,522       103,436       86,517       103,466  
 
                             
Stockholder’s equity
    105,251       92,220       90,181       88,941       84,841  
 
                             
Total liabilities and stockholder’s equity
  $ 203,649       196,742       193,617       175,458       188,307  
 
                             

 


 

Parent Company Business Segment Activities
Condensed Statements of Operations — Unaudited

                                                         
                                            For the Six  
    For the Three Months Ended     Months Ended  
(in thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004     6/30/2005     6/30/2004  
Net interest (expense)
  $ (4,157 )     (3,892 )     (3,593 )     (3,683 )     (3,583 )     (8,049 )     (7,175 )
Income from unconsolidated subsidiaries
    137       131       126       123       118       268       236  
Gains on sales of securities
    3       95       3,613       2       3       98       78  
Litigation settlement
                                        22,840  
Employee compensation and benefits
    (1,048 )     (960 )     (778 )     (774 )     (743 )     (2,008 )     (1,490 )
Cost associated with debt redemption
                                         
Other income (expense)
    (168 )     (779 )     (536 )     (160 )     (755 )     (947 )     (1,392 )
 
                                         
Income (loss) from parent company activities before income taxes
    (5,233 )     (5,405 )     (1,168 )     (4,492 )     (4,960 )     (10,638 )     13,097  
Provision (Benefit) for income taxes
    (1,968 )     (1,892 )     (409 )     (1,483 )     (1,797 )     (3,860 )     4,584  
 
                                         
Net income (loss) from parent company business segment
  $ (3,265 )     (3,513 )     (759 )     (3,009 )     (3,163 )     (6,778 )     8,513  
 
                                         
 
                                                       
Reconciliation of Operating and business segment income
                                                       
Business segment net income
  $ (3,265 )     (3,513 )     (759 )     (3,009 )     (3,163 )     (6,778 )     8,513  
Litigation settlement
                                        (14,785 )
 
                                         
Operating loss
  $ (3,265 )     (3,513 )     (759 )     (3,009 )     (3,163 )     (6,778 )     (6,272 )
 
                                         

Condensed Statements of Financial Condition — Unaudited

                                         
    As of  
(in thousands)   6/30/2005     3/31/2005     12/31/2004     9/30/2004     6/30/2004  
ASSETS
                                       
Cash
  $ 11,218       8,032       9,131       10,643       10,850  
Securities
    100,592       85,711       64,656       62,324       61,812  
Notes receivable from related parties
          16,000       38,000       38,000       38,000  
Investment in subsidiaries
    647,207       619,111       607,061       599,462       580,834  
Investment in unconsolidated subsidiaries
    7,910       7,910       7,910       7,912       7,910  
Other assets
    13,905       15,452       8,918       7,937       7,154  
 
                             
Total assets
  $ 780,832       752,216       735,676       726,278       706,560  
 
                             
LIABILITIES AND STOCKHOLDERS’ EQUITY
                                       
Subordinated debentures and notes payable
  $ 263,266       263,266       263,366       263,366       263,366  
Other liabilities
    7,172       7,969       3,045       3,423       2,860  
 
                             
Total liabilities
    270,438       271,235       266,411       266,789       266,226  
 
                             
Stockholders’ equity
    510,394       480,981       469,265       459,489       440,334  
 
                             
Total liabilities and stockholders’ equity
  $ 780,832       752,216       735,676       726,278       706,560