INTERNATIONAL BANCSHARES CORP - 10-Q Quarterly Report

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

ý QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2004

o TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 0-9439

INTERNATIONAL BANCSHARES CORPORATION

(Exact name of registrant as specified in its charter)

Texas		74-2157138
(State or other jurisdiction of incorporation or organization)		(I.R.S. Employer Identification No.)

1200 San Bernardo Avenue, Laredo, Texas 78042-1359
(Address of principal executive offices)
(Zip Code)

(956) 722-7611
(Registrant’s telephone number, including area code)

None
(Former name, former address and former fiscal year, if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ý No o

Indicate by check mark whether the registrant is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). Yes ý No o

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.

Class		Shares Issued and Outstanding

Common Stock, $1.00 par value		50,779,678 shares outstanding at November 4, 2004

PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Condition (Unaudited)

(Dollars in Thousands)

	September 30, 2004			December 31, 2003
Assets

Cash and due from banks	$	171,195		$	152,229
Federal funds sold	171,500			63,500

Total cash and cash equivalents	342,695			215,729

Time deposits with banks	396			100

Investment securities:
Held to maturity (Market value of $2,385 on September 30, 2004 and $2,160 on December 31, 2003)	2,385			2,160
Available for sale (Amortized cost of $3,151,225 on September 30, 2004 and $3,019,584 on December 31, 2003)	3,166,477			3,039,341

Total investment securities	3,168,862			3,041,501

Loans:
Commercial, financial and agricultural	2,950,047			1,400,173
Real estate — mortgage	934,905			495,481
Real estate — construction	663,496			492,208
Consumer	225,086			139,987
Foreign	229,770			222,797
Total loans	5,003,304			2,750,646

Less unearned discounts	(594)			(1,646		)

Loans, net of unearned discounts	5,002,710			2,749,000

Less allowance for possible loan losses	(85,435		)	(48,646		)

Net loans	4,917,275			2,700,354

Bank premises and equipment, net	292,018			220,602
Accrued interest receivable	36,759			28,891
Other investments	285,266			244,113
Identified intangible assets, net	45,994			5,892
Goodwill	289,211			67,442
Other assets	62,165			53,686

Total assets	$	9,440,641		$	6,578,310

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Condition, continued (Unaudited)

(Dollars in Thousands)

	September 30, 2004			December 31, 2003
Liabilities

Deposits:
Demand — non-interest bearing	$	1,128,653		$		814,470
Savings and interest bearing demand	2,186,390			1,395,618
Time	3,185,741			2,225,611

Total deposits	6,500,784			4,435,699

Securities sold under repurchase agreements	583,627			501,296
Other borrowed funds	1,315,202			845,272
Junior subordinated deferrable interest debentures	235,138			172,254
Other liabilities	72,402			46,406

Total liabilities	8,707,153			6,000,927

Shareholders’ equity:

Common shares of $1.00 par value. Authorized 75,000,000 shares; issued 68,365,940 shares on September 30, 2004 and 52,774,176 shares on December 31, 2003	68,366			52,774
Surplus	128,669			37,777
Retained earnings	692,838			639,606
Accumulated other comprehensive income	9,913			12,842
	899,786			742,999

Less cost of shares in treasury, 17,602,802 shares on September 30, 2004 and 14,068,296 shares on December 31, 2003	(166,298		)	(165,616			)

Total shareholders’ equity	733,488			577,383

Total liabilities and shareholders’ equity	$	9,440,641		$	6,578,310

See accompanying notes to consolidated financial statements.

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income (Unaudited)

(Dollars in Thousands, except per share data)

	Three Months Ended September 30,				Nine Months Ended September 30,
	2004		2003		2004		2003

Interest income:
Loans, including fees	$	72,486	$	44,763	$	161,508	$	133,453
Time deposits with banks	67		—		87		5
Federal funds sold	249		78		1,151		394
Investment securities:
Taxable	27,616		34,308		78,317		103,074
Tax-exempt	1,278		1,287		3,834		3,862
Other interest income	91		74		364		296

Total interest income	101,787		80,510		245,261		241,084

Interest expense:
Savings deposits	4,284		2,192		9,005		7,932
Time deposits	12,463		9,832		31,349		31,629
Securities sold under repurchase agreements	4,989		4,776		14,529		14,036
Other borrowings	4,546		4,951		9,190		11,521
Junior subordinated interest deferrable debentures	3,781		2,172		8,906		6,500
Senior notes	299		—		384		—

Total interest expense	30,362		23,923		73,363		71,618

Net interest income	71,425		56,587		171,898		169,466

Provision for possible loan losses	2,066		2,077		4,783		6,190

Net interest income after provision for possible loan losses	69,359		54,510		167,115		163,276

Non-interest income:
Service charges on deposit accounts	21,611		15,456		51,931		44,505
Other service charges, commissions and fees
Banking	5,313		3,129		13,599		10,445
Non-banking	1,797		1,789		4,345		8,070
Gain on investment securities transactions, net	383		8,559		8,844		16,864
Other investments, net	4,133		2,786		9,958		7,213
Other income	2,714		2,332		6,678		7,465

Total non-interest income	35,951		34,051		95,355		94,562

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Income — continued (Unaudited)

(Dollars in Thousands, except per share data)

	Three Months Ended September 30,					Nine Months Ended September 30,
	2004		2003			2004		2003

Non-interest expense:
Employee compensation and benefits	$	23,562	$		17,804	$	57,126	$	53,897
Occupancy	5,000		3,212			11,899		9,691
Depreciation of bank premises and equipment	5,184		3,908			13,650		11,856
Professional fees	2,000		2,327			4,882		6,051
Stationery and supplies	1,534		711			3,423		2,588
Amortization of identified intangible assets	1,595		319			2,087		957
Advertising	2,796		1,999			6,889		5,771
Other	15,242		7,729			35,533		27,480

Total non-interest expense	56,913		38,009			135,489		118,291

Income before income taxes	48,397		50,552			126,981		139,547

Provision for income taxes	15,226		16,694			41,062		45,889

Net income	$	33,171	$	33,858		$	85,919	$	93,658

Basic earnings per common share:

Weighted average number of shares outstanding:	50,721,747		48,278,105			49,342,550		48,374,587

Net income	$	.65	$	.70		$	1.74	$	1.94

Fully diluted earnings per common share:

Weighted average number of shares outstanding:	51,640,021		49,395,598			50,386,710		49,306,978

Net income	$	.64	$	.69		$	1.71	$	1.90

See accompanying notes to consolidated financial statements.

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Comprehensive Income (Unaudited)

(Dollars in Thousands)

	Three Months Ended September 30,					Nine Months Ended September 30,
	2004		2003			2004			2003

Net income	$	33,171	$	33,858		$	85,919		$	93,658

Other comprehensive gain (loss), net of tax

Unrealized holding gains (losses) on securities arising during period, net of reclassification adjustment for gains and losses included in net income	32,296		(31,632		)	(2,929		)	(38,522		)

Change in fair value of equity method investee’s derivatives	—		—			—			616

Comprehensive income	$	65,467	$	2,226		$	82,990		$	55,752

See accompanying notes to consolidated financial statements.

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows (Unaudited)

(Dollars in Thousands)

	Nine Months Ended September 30,
	2004			2003
Operating activities:

Net income	$	85,919		$	93,658

Adjustments to reconcile net income to net cash provided by operating activities:
Provision for possible loan losses	4,783			6,190
Depreciation of bank premises and equipment	13,650			11,856
Gain on sale of bank premises and equipment	(94		)	(96		)
Depreciation and amortization of leased assets	1,265			1,468
Accretion of investment securities discounts	(996		)	(782		)
Amortization of investment securities premiums	22,383			21,643
Gain on investment securities transactions, net	(8,844		)	(16,864		)
Accretion of junior subordinated debenture discounts	769			—
Amortization of identified intangible assets	2,087			957
Earnings from unconsolidated affiliates and other investments	(9,529		)	(5,686		)
Deferred tax expense	5,202			1,945
Decrease in accrued interest receivable	376			496
Net decrease (increase) in other assets	20,531			(11,428		)
Net (decrease) increase in other liabilities	(17,246		)	27,182

Net cash provided by operating activities	120,256			130,539

Investing activities:

Proceeds from maturities of securities	28,346			4,100
Proceeds from sales of available for sale securities	877,658			431,237
Purchases of available for sale securities	(1,308,676		)	(2,878,250		)
Principal collected on mortgage-backed securities	598,930			1,478,474
Proceeds from matured time deposits with banks	87,400			99
Purchases of time deposits with banks	(296		)	—
Net increase in loans	(68,792		)	(6,206		)
Purchases of other investments	(703		)	(31,164		)
Distributions from other investments	62,617			2,214
Purchases of bank premises and equipment	(34,990		)	(37,424		)
Proceeds from sale of bank premises and equipment	173			652
Cash paid in purchase transaction (Note 2)	(276,555		)	—
Cash acquired in purchase transaction (Note 2)	66,009			—

Net cash provided by (used in) investing activities	31,121			(1,036,268		)

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Consolidated Statements of Cash Flows, continued (Unaudited)

(Dollars in Thousands)

	Nine Months Ended September 30,
	2004			2003

Financing activities:

Net increase in non-interest bearing demand deposits	$	81,201		$	73,909
Net increase in savings and interest bearing demand deposits	24,594			72,931
Net increase (decrease) in time deposits	22,099			(93,734		)
Net increase in federal funds purchased and securities sold under repurchase agreements	38,193			15,567
Proceeds from issuance of other borrowed funds	1,150,000			2,900,000
Principal payments on other borrowed funds	(1,304,452		)	(1,960,456		)
Principal payments on senior notes	(21,295		)	—
Purchase of treasury stock	(682		)	(28,324		)
Proceeds from stock transactions	5,388			4,253
Payment of cash dividends	(19,419		)	(32,599		)
Payment of cash dividends in lieu of fractional shares	(38		)	(26		)

Net cash (used in) provided by financing activities	(24,411		)	951,521

Increase in cash and cash equivalents	126,966			45,792

Cash and cash equivalents at beginning of period	215,729			154,104

Cash and cash equivalents at end of period	$	342,695		$	199,896

Supplemental cash flow information:
Interest paid	$	63,756		$	69,786
Income taxes paid	27,578			39,438

See accompanying notes to consolidated financial statements.

INTERNATIONAL BANCSHARES CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements

(Unaudited)

Note 1 — Basis of Presentation

The accounting and reporting policies of International Bancshares Corporation (“Corporation”) and Subsidiaries (the Corporation and Subsidiaries collectively referred to herein as the “Company”) conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry. The consolidated financial statements include the accounts of the Corporation and its wholly-owned subsidiaries, International Bank of Commerce, Laredo, including the newly acquired bank subsidiaries of Local Financial Corporation (“LFIN”), (“IBC”), Commerce Bank, International Bank of Commerce, Zapata, International Bank of Commerce, Brownsville and the Corporation’s wholly-owned non-bank subsidiaries, IBC Subsidiary Corporation, IBC Life Insurance Company, IBC Trading Company, and IBC Capital Corporation, as well as the GulfStar Group in which the Company owns a controlling interest. All significant inter-company balances and transactions have been eliminated in consolidation. The consolidated financial statements are unaudited, but include all adjustments, which, in the opinion of management, are necessary for a fair presentation of the results of the periods presented. All such adjustments were of a normal and recurring nature. It is suggested that these financial statements be read in conjunction with the financial statements and the notes thereto in the Company’s latest Annual Report on Form 10-K. The consolidated statement of condition at December 31, 2003 has been derived from the audited financial statements at that date but does not include all of the information and footnotes required by accounting principles generally accepted in the United States of America for complete financial statements. Certain reclassifications have been made to make prior periods comparable. Additionally, the September 2003 consolidated statement of income has been modified to reflect the effect of the deconsolidation under the provisions of FIN 46R, of eleven statutory business trusts, eight of which were formed by the Company to issue trust preferred securities and three that were acquired in the Company’s acquisition of Local Financial Corporation. The Company early adopted the provisions of FIN 46R in December 2003.

The Company operates as one segment. The operating information used by the Company’s chief executive officer for purposes of assessing performance and making operating decisions about the Company is the consolidated statements presented in this report. The Company has four active operating subsidiaries, namely, the bank subsidiaries, otherwise known as International Bank of Commerce, Laredo, Commerce Bank, International Bank of Commerce, Zapata and International Bank of Commerce, Brownsville. The Company applies the provisions of SFAS No. 131, “Disclosures about Segments of an Enterprise and Related Information,” in determining its reportable segments and related disclosures. None of the Company’s other operating segments meets the 10% threshold for disclosure under SFAS No. 131.

All per share data presented has been restated to reflect the stock splits effected through stock dividends (Note 8).

Note 2 — Acquisition

On June 18, 2004, the Company acquired LFIN, an Oklahoma based bank holding company with approximately $3.0 billion in assets. The acquisition was effected pursuant to the Agreement and Plan of Merger dated as of January 22, 2004 (the “Merger Agreement”). The Company paid consideration totaling approximately $276.6 million in cash and 2.11 million shares of Company common stock. The aggregate purchase price was $367.4 million. Under the terms of the Merger Agreement, LFIN shareholders were entitled to elect to receive either cash or Company shares in the merger, subject to the requirement that 75% of LFIN’s shares be exchanged for cash and 25% be exchanged for Company stock. Based on the elections of LFIN shareholders and the terms of the Merger Agreement, LFIN shares held by LFIN shareholders who elected to receive shares of Company common stock in the Merger and LFIN shareholders who did not timely make a cash/stock election were exchanged entirely for shares of Company common stock. As to those LFIN shares for which an election to receive cash was timely made, each such share was exchanged for approximately $20.59 in cash and 0.033 shares of Company common stock. The exchange rate for those LFIN shareholders receiving Company shares in the Merger was 0.5170 shares of Company common stock for each share of LFIN.

The following table summarizes the estimated fair value of the assets acquired and liabilities assumed at the date of the acquisition, in thousands. The Company has completed its valuations of certain intangible assets, and as a result the allocation of the purchase price has been completed.

	As of June 18, 2004
	(Unaudited)
	(Dollars in thousands)
Assets
Cash and cash equivalents	$		66,009
Time deposits with banks	87,400
Investment securities	331,656
Net loans	2,152,912
Bank premises and equipment	50,155
Accrued interest receivable	8,266
Other investments	93,538
Identified intangible asset	42,188
Goodwill	221,814
Other assets	30,230
Total assets acquired	3,084,168

Liabilities
Demand deposits	232,982
Savings deposits	766,178
Time deposits	938,031
Securities sold under repurchase agreements	44,138
Other borrowed funds	624,382
Senior notes	21,295
Other liabilities	89,764
Total liabilities assumed	2,716,770

Net assets acquired	$	367,398

The following table reflects the pro forma results of operations for the three months ended September 30, 2004 and 2003 and the nine months ended September 30, 2004 and 2003, as though the acquisition had been completed as of January 1, 2003 (dollars in thousands, except per share data):

	Three Months Ended September 30, 2004		Three Months Ended September 30, 2003		Nine Months Ended September 30, 2004		Nine Months Ended September 30, 2003
	(Unaudited)				(Unaudited)

Interest income	$	101,787	$	117,438	$	310,828	$	355,019
Interest expense	30,362		40,370		101,647		122,086
Net interest income	71,425		77,068		209,181		232,933
Provision for possible loan losses	2,066		3,577		16,283		11,290
Non-interest income	35,951		42,837		111,456		119,989
Non-interest expense	56,913		56,036		208,232		170,982
Income before income taxes	48,397		60,292		96,122		170,650
Income taxes	15,226		19,484		31,144		55,881

Net income	$	33,171	$	40,808	$	64,978	$	114,769

Per common share:
Basic	$	.65	$	.85	$	1.32	$	2.37
Diluted	$	.64	$	.83	$	1.29	$	2.33

Included in the non-interest expense of the combined operations for the nine months ended September 30, 2004 are certain costs associated with contractual obligations related to the closing of the transaction.

Note 3 — Stock Options

At September 30, 2004, the Company had one stock-based employee compensation plan and certain options granted outside the plan. The Company accounts for options under the recognition and measurement principles of Accounting Principles Board Opinion No. 25 (“APB 25”), “Accounting for Stock Issued to Employees,” and related interpretations. No stock-based employee cost is reflected in net income, as all options granted under the plans had an exercise price equal to the market value of the underlying common stock on the date of grant. The following table, as prescribed by Statement of Financial Accounting Standards No. 148, “Accounting for Stock-Based Compensation — Transition and Disclosure, an amendment of FASB Statement No. 123,” illustrates the effect on net income and earnings per share if the Company had applied the fair value recognition provisions of Statement of Financial Accounting Standards No. 123, (“SFAS No. 123”), “Accounting for Stock-Based Compensation,” to stock based employee compensation.

	Three Months Ended September 30,						Nine Months Ended September 30,
	2004			2003			2004			2003
	(Dollars in Thousands, except per share data)

Net income, as reported	$	33,171		$	33,858		$	85,919		$	93,658

Deduct: Total stock-based compensation expense determined under the fair value based method for all awards, net of tax related tax effects	(109		)	(182		)	(395		)	(482		)

Pro forma net income	$	33,062		$	33,676		$	85,524		$	93,176

Earnings per share:
Basic earnings
As reported	$	.65		$	.70		$	1.74		$	1.94
Pro forma	.65			.70			1.73			1.93

Diluted earnings
As reported	$	.64		$	.69		$	1.71		$	1.90
Pro forma	.64			.68			1.70			1.89

Note 4 — Investment Securities

The Company classifies debt and equity securities into one of three categories: held-to maturity, available-for-sale, or trading. Such classifications are reassessed for appropriate classification at each reporting date. Securities classified as “held-to-maturity” are carried at amortized cost for financial statement reporting, while securities classified as “available-for-sale” and “trading” are carried at their fair value. Unrealized holding gains and losses are included in net income for those securities classified as “trading”, while unrealized holding gains and losses related to those securities classified as “available-for-sale” are excluded from net income and reported net of tax as other comprehensive (loss) income and accumulated other comprehensive (loss) income until realized.

A summary of the investment securities held for investment and securities available for sale as reflected on the books of the Company is as follows:

	September 30, 2004		December 31, 2003
	(Dollars in Thousands)

U.S. Treasury and federal agencies
Available for sale	$	3,042,554	$	2,890,304
States and political subdivisions
Available for sale	108,445		110,382
Other
Held to maturity	2,385		2,160
Available for sale	15,478		38,655

Total investment securities	$	3,168,862	$	3,041,501

Note 5 — Allowance for Possible Loan Losses

A summary of the transactions in the allowance for possible loan losses is as follows:

	September 30, 2004			September 30, 2003
	(Dollars in Thousands)

Balance at December 31,	$	48,646		$	44,213

Losses charged to allowance	(3,513		)	(3,146		)
Recoveries credited to allowance	1,654			946
Net losses charged to allowance	(1,859		)	(2,200		)

Provision charged to operations	4,783			6,190

Net allowance acquired in purchase transaction	33,865			—

Balance at September 30,	$	85,435		$	48,203

The Company classifies as impaired those loans where it is probable the Company will be unable to collect all amounts due in accordance with the original contractual terms of the loan agreement, including scheduled principal and interest payments. The Company has identified these loans through its normal loan review procedures. Impaired loans include 1) typically all non-accrual loans, 2) loans which are 90 days past due unless they are well secured (the collateral value is sufficient to cover principal and accrued interest) and are in the process of collection, and 3) other loans which management believes are impaired. Substantially all of the Company’s impaired loans are measured based on the fair value of the collateral. In limited cases the Company may use other methods to determine the level of impairment of a loan if such loan is not collateral dependent.

Loans are placed on non-accrual status when, in management’s opinion, the borrower is unable to meet payment obligations, which typically occurs when principal or interest payments are more than 90 days past due. Amounts received on non-accruals are applied, for financial accounting purposes, first to principal and then to interest after all principal has been collected. Non-accrual loans totaled $28,343,000 at September 30, 2004 compared to $20,960,000 at December 31, 2003. The increase in non-accrual loans can be directly attributed to the Company’s acquisition of LFIN’s loan portfolio. On October 29, 2004, an approximately $9.6 million original loan relationship was refinanced by the borrower with a non-affiliated third party lender and as a result, the Company recovered approximately $3.05 million of interest and principal. The Company had previously charged off a certain portion of the $9.6 million loan relationship and placed a majority of the remaining balances on non-accrual status.

Impaired loans at September 30, 2004 and December 31, 2003 were $45,542,000 and $23,227,000, respectively. The increase in impaired loans can be directly attributed to the Company’s acquisition of LFIN’s portfolio. The income associated with these loans is not significant.

Management of the Company recognizes the risks associated with these impaired loans. However, management’s decision to place loans in this category does not necessarily mean that losses will occur.

The subsidiary banks charge off that portion of any loan which management considers representing a loss as well as that portion of any other loan that is classified as a “loss” by bank examiners. Commercial and industrial or real estate loans are generally considered by management to represent a loss, in whole or part, when (i) exposure beyond any collateral coverage is apparent, (ii) any collateral enhancements are insufficient to support the loans and (iii) no further collection of the loss portion is anticipated based on the borrower’s financial condition and general economic conditions in the borrower’s industry. Generally, unsecured consumer loans are charged-off when 90 days past due.

While management of the Company considers that it is generally able to identify borrowers with financial problems reasonably early and to monitor credit extended to such borrowers carefully, there is no precise method of predicting loan losses. The determination that a loan is likely to be uncollectible and that it should be wholly or partially charged-off as a loss is an exercise of judgment. Similarly, the determination of the adequacy of the allowance for possible loan losses can be made only on a subjective basis. It is the judgment of the Company’s management that the allowance for possible loan losses at September 30, 2004, was adequate to absorb possible losses from loans in the portfolio at that date.

Note 6 — Other Borrowed Funds

Other borrowed funds include Federal Home Loan Bank borrowings, which are short or long term, variable or fixed borrowings issued by the Federal Home Loan Bank of Dallas at the market price offered at the time of funding. These borrowings are secured by mortgage-backed investment securities and a portion of the Company’s loan portfolio. At September 30, 2004, other borrowed funds totaled $1,315,202,000, an increase of 55.6% from $845,272,000 at December 31, 2003. The increase in other borrowed funds can be attributed to the additional funding requirements of the combined Company.

Note 7 — Junior Subordinated Deferrable Interest Debentures

The Company has formed eight statutory business trusts under the laws of the State of Delaware, (the “Trusts”) for the purpose of issuing trust preferred securities. The Trusts have issued Capital and Common Securities and invested the proceeds in an equivalent amount in Junior Subordinated Deferrable Interest Debentures (the “Debentures”) issued by the Company. The Debentures will mature on various dates; however, the Debentures may be redeemed at specified prepayment prices, in whole or in part after the specified dates, or in whole within 90 days upon the occurrence of any one of certain legal, regulatory or tax events specified in the Indenture. The Debentures totaled $235 million at September 30, 2004.

As part of the LFIN acquisition, the Company acquired three statutory business trusts, previously formed by LFIN for the purpose of issuing trust preferred securities. The outstanding amount of debentures acquired totaled $62,115,000.

In May 2004, the Federal Reserve Board proposed a rule that would continue to allow the inclusion of trust preferred securities in Tier 1 capital, but with stricter quantitative limits. Under the proposal, if adopted, after a three-year transition period, the aggregate amount of trust preferred securities and certain other capital elements would be limited to 25% of Tier 1 capital elements, net of goodwill. The amount of trust preferred securities and certain other elements in excess of the limit could be included in Tier 2 capital, subject to restrictions. Bank holding companies with significant international operations would generally be expected to limit trust preferred securities and certain other capital elements to 15% of Tier 1 capital elements, net of goodwill. Based on the proposed rule, the Company expects to include the majority of its $235 million in trust preferred securities in Tier 1 capital, however the provisions of the final rule could significantly differ from the proposed and there can be no assurance that the Federal Reserve Board will not further limit the amount of trust preferred securities permitted to be included in Tier 1 capital for regulatory capital purposes.

The following table illustrates key information about each of the Capital and Common Securities and their interest rate at September 30, 2004:

	Junior Subordinated Deferrable Interest Debentures					Repricing Frequency	Interest Rate		Interest Rate Index	Maturity Date	Optional Redemption Date
	(in thousands)

Trust I	$				10,173	Fixed	10.18	%	Fixed	June 2031	June 2011
Trust II	$			25,553		Semi-Annually	5.74	%	LIBOR + 3.75	July 2031	July 2006
Trust III	$		33,724			Semi-Annually	5.16	%	LIBOR + 3.75	December 2031	December 2006
Trust IV	$		22,366			Semi-Annually	5.07	%	LIBOR + 3.70	April 2032	April 2007
Trust V	$		20,289			Quarterly	5.72	%	LIBOR + 3.65	July 2032	July 2007
Trust VI	$		25,324			Quarterly	5.16	%	LIBOR + 3.45	November 2032	November 2007
Trust VII	$		10,310			Quarterly	4.94	%	LIBOR + 3.25	April 2033	April 2008
Trust VIII	$		25,284			Quarterly	5.12	%	LIBOR + 3.05	October 2033	October 2008
LFIN Trust I	$		41,495			Fixed	9.00	%	Fixed	September 2031	September 2006
LFIN Trust II	$	10,310				Semi-Annually	5.74	%	LIBOR + 3.625	July 2032	July 2007
LFIN Trust III	$	10,310				Quarterly	5.16	%	LIBOR + 3.45	November 2032	November 2007
	$	235,138

Note 8 — Common Stock and Cash Dividends

All per share data presented has been restated to reflect the stock splits effected through stock dividends, which became effective May 3, 2004 and May 19, 2003 and were paid on May 28, 2004 and June 16, 2003, respectively. Cash dividends of $.50 ($.40, adjusted for the effect of stock dividends) and $.40 per share were paid on April 30, 2004 and November 1, 2004, respectively to all holders of record on April 15, 2004 and October 15, 2004, respectively. The Company issued 2,114,558 shares of Company stock in connection with the LFIN acquisition on June 18, 2004.

The Company expanded its formal stock repurchase program on December 18, 2003. Under the expanded stock repurchase program, the Company is authorized to repurchase up to $175,000,000 of its common stock through December 2004. Stock repurchases may be made from time to time, on the open market or through private transactions. Shares repurchased in this program will be held in treasury for reissue for various corporate purposes, including employee stock option plans. As of November 4, 2004, a total of 3,655,393 shares had been repurchased under this program at a cost of $145,325,000, which shares are now reflected as 7,245,272 shares of treasury stock as adjusted for stock dividends. Stock repurchases are reviewed quarterly at the Company’s Board of Directors meetings and the Board of Directors has stated that the aggregate investment in treasury stock should not exceed $195,973,000. In the past, the Board of Directors has increased previous caps on treasury stock once they were met, but there are no assurances that an increase of the $195,973,000 cap will occur in the future. As of November 4, 2004, the Company has approximately $166,298,000 invested in treasury shares, which amount has been accumulated since the inception of the Company.

Note 9 — Commitments, Contingent Liabilities and Tax Matters

The Company is involved in various legal proceedings that are in various stages of litigation. Some of these actions allege “lender liability” claims on a variety of theories and claim actual and punitive damages. The Company has determined, based on discussions with its counsel that any material loss in such actions, individually or in the aggregate, is remote or the damages sought, even if fully recovered, would not be considered material to the consolidated financial position or results of operations of the Company. However, many of these matters are in various stages of proceedings and further developments could cause management to revise its assessment of these matters.

The Company’s lead bank subsidiary has invested in partnerships, which have entered into several lease-financing transactions. The lease-financing transactions in two of the partnerships have been examined by the Internal Revenue Service (“IRS”). In both partnerships, the lead bank subsidiary was the owner of a ninety-nine percent (99%) limited partnership interest. The IRS has issued separate Notice of Final Partnership Administrative Adjustments (“FPAA”) to the partnerships and on September 25, 2001, and January 10, 2003, the Company filed lawsuits contesting the adjustments asserted in the FPAAs.

Prior to filing the lawsuits the Company was required to deposit the estimated tax due of approximately $4,083,000 with respect to the first FPAA, and $7,710,606 with respect to the second FPAA, with the IRS pursuant to the Internal Revenue Code. If it is determined that the amount of tax due, if any, related to the lease-financing transactions is less than the amount of the deposits, the remaining amount of the deposits would be returned to the Company.

In order to curtail the accrual of additional interest related to the disputed tax benefits and because interest rates were unfavorable, on March 7, 2003, the Company submitted to the IRS a total of $13,640,797, which constitutes the interest that would have accrued based on the adjustments proposed in the FPAAs related to both of the lease-financing transactions. If it is determined that the amount of interest due, if any, related to the lease-financing transactions is less than the $13,640,797, the remaining amount of the prepaid interest will be refunded to the Company, plus interest thereon.

No reliable prediction can be made at this time as to the likely outcome of the lawsuits; however, if the lawsuits are decided adversely to the partnerships, all or a portion of the $12 million in tax benefits previously recognized by the Company in connection with the Partnerships’ lease-financing transactions would be in question and penalties and interest could be assessed by the IRS. The Company has accrued approximately $12 million at September 30, 2004 in connection with the lawsuits. Management intends to continue to evaluate the merits of each matter and make appropriate revisions to the accrued amount as deemed necessary.

As part of the LFIN acquisition, the Company acquired two tax matters. The first relates to deductions taken on amended returns filed by LFIN during 2003 for the tax years ended June 30, 1999 through December 31, 2001. The refunds requested on the amended returns amounted to approximately $7,000,000. At December 31, 2003, LFIN had received approximately $2,000,000 of the total refund requested. Because all the refunds are under review by the IRS, LFIN had established a reserve equal to the $2,000,000 received and did not recognize any benefit for the remaining $5,000,000. The second tax contingency, which is also approximately $7,000,000, relates to permanent differences applicable to prior periods taken as deductions in 2002 and was received by LFIN during 2003. LFIN had recorded a reserve equal to the amounts received pending final resolution with the IRS. Both reserves are included in the current income taxes payable of the Company. The Company will continue to monitor the IRS reviews.

Note 10 — Capital Ratios

The Company had a leverage ratio of 6.83% and 8.75%, risk-weighted Tier 1 capital ratio of 10.65% and 17.30% and risk-weighted total capital ratio of 11.91% and 19.33% at September 30, 2004 and December 31, 2003, respectively. The change in the Company’s capital ratios can be attributed to the LFIN acquisition, which was completed on June 18, 2004. The identified intangibles and goodwill of $335,205,000 as of September 30, 2004, recorded in connection with the acquisitions made by the Company, are deducted from the sum of core capital elements when determining the capital ratios of the Company. The decrease in the leverage, risk-weighted Tier 1 capital, and risk-weighted total capital ratio is directly attributable to the acquisition of LFIN. The Company actively monitors the regulatory capital ratios to ensure that the Company’s bank subsidiaries are well capitalized under the regulatory framework.

In May 2004, the Federal Reserve Board proposed a rule that would continue to allow the inclusion of trust preferred securities in Tier 1 capital, but with stricter quantitative limits. Under the proposal, if adopted, after a three-year transition period, the aggregate amount of trust preferred securities and certain other capital elements would be limited to 25% of Tier 1 capital elements, net of goodwill. The amount of trust preferred securities and certain other elements in excess of the limit could be included in Tier 2 capital, subject to restrictions. Bank holding companies with significant international operations would generally be expected to limit trust preferred securities and certain other capital elements to 15% of Tier 1 capital elements, net of goodwill. Based on the proposed rule, the Company expects to include the majority of its $235 million in trust preferred securities in Tier 1 capital; however, the provisions of the final rule could significantly differ from the proposed and there can be no assurance that the Federal Reserve Board will not further limit the amount of trust preferred securities permitted to be included in Tier 1 capital for regulatory capital purposes.

Item 2 - Management’s Discussion and Analysis of Financial Condition and Results of Operations

Special Cautionary Notice Regarding Forward Looking Information

Certain matters discussed in this report, excluding historical information, include forward-looking statements, within the meaning of Section 27A of the Securities Exchange Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbor created by these sections. Although the Company believes such forward-looking statements are based on reasonable assumptions, no assurance can be given that every objective will be reached. The words “estimate,” “expect,” “intend,” “believe” and “project,” as well as other words or expressions of a similar meaning are intended to identify forward-looking statements. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date of this report. Such statements are based on current expectations, are inherently uncertain, are subject to risks and should be viewed with caution. Actual results and experience may differ materially from the forward-looking statements as a result of many factors.

Factors that could cause actual results to differ materially from any results that are projected, forecasted, estimated or budgeted by the Company in forward-looking statements include, among others the following possibilities:

• Changes in interest rates and market prices, which could reduce the Company’s net interest margins, asset valuations and expense expectations.

• Changes in the capital markets utilized by the Company and its subsidiaries, including changes in the interest rate environment that may reduce margins.

• Changes in state and/or federal laws and regulations to which the Company and its subsidiaries, as well as their customers, competitors and potential competitors, are subject, including, without limitation, changes in the accounting, tax and regulatory treatment of trust preferred securities, as well as changes in banking, tax, securities, insurance and employment laws and regulations.

• Changes in U.S. — Mexico trade, including, without limitation, reductions in border crossings and commerce resulting from the planned Homeland Security Programs called “US-VISIT,” which is derived from Section 110 of the Illegal Immigration Reform and Immigrant Responsibility Act of 1996.

• The loss of senior management or operating personnel.

• Increased competition from both within and outside the banking industry.

• Changes in local, national and international economic business conditions that adversely affect the Company’s customers and their ability to transact profitable business with the Company, including the ability of its borrowers to repay their loans according to their terms or a change in the value of the related collateral.

• The timing, impact and other uncertainties of the Company’s potential future acquisitions including the Company’s ability to identify suitable potential future acquisition candidates, the success or failure in the integration of their operations, including the integration of LFIN and the Company’s ability to maintain its current branch network and to enter new markets successfully and capitalize on growth opportunities.

• Changes in the Company’s ability to pay dividends on its Common Stock.

• The effects of the litigation and proceedings pending with the Internal Revenue Service regarding the Company’s lease financing transactions.

• Additions to the Company’s loan loss allowance as a result of changes in local, national or international conditions which adversely affect the Company’s customers.

It is not possible to foresee or identify all such factors. The Company makes no commitment to update any forward-looking statement, or to disclose any facts, events or circumstances after the date hereof that may affect the accuracy of any forward-looking statement, unless required by law.

Results of Operations

Summary

Consolidated Statements of Condition Information

	September 30, 2004		December 31, 2003		Percent Increase (Decrease)
	(Dollars in Thousands)

Assets	$	9,440,641	$	6,578,310	43.5	%
Net loans	4,917,275		2,700,354		82.1
Deposits	6,500,784		4,435,699		46.6
Other borrowed funds	1,315,202		845,272		55.6
Junior subordinated deferrable interest debentures	235,138		172,254		36.5
Shareholders’ equity	733,488		577,383		27.0

	Three Months Ended September 30, 2004								Percent Increase (Decrease)		Nine Months Ended September 30,						Percent Increase (Decrease)
	(Dollars in Thousands)										(Dollars in Thousands)
	2004				2003						2004			2003
Interest income	$	101,787			$	80,510			26.4	%	$	245,261		$	241,084		1.7	%
Interest expense	30,362				23,923				26.9		73,363			71,618			2.4
Net interest income	71,425				56,587				26.2		171,898			169,466			1.4
Provision for possible loan losses	2,066				2,077				(.5	)	4,783			6,190			(22.7	)
Non-interest income	35,951				34,051				5.6		95,355			94,562			.8
Non-interest expense	56,913				38,009				49.7		135,489			118,290			14.5
Net income	33,171				33,858				(2.0	)	85,919			93,658			(8.3	)

Per common share:
Basic	$		.65		$		.70		(7.1	)%	$	1.74		$	1.94		(10.3	)%
Diluted	.64				.69				(7.2	)	1.71			1.90			(10.0	)

Efficiency Ratio	52.8			%	41.9			%	10.9		50.6		%	44.8		%	5.8

Net Income

Net income decreased by 2.0% for the three months ended September 30, 2004 and decreased 8.3% for the nine months ended September 30, 2004 from the same periods in 2003. Net income was positively affected by the LFIN acquisition, which was completed on June 18, 2004. Net income was negatively impacted by the current low interest rate environment and the Company’s strategic management of earning assets during the first six months of 2004 in anticipation of its acquisition of LFIN, which was completed on June 18, 2004. The decrease in net income for the three months ended September 30, 2004 as compared to the corresponding period in 2003 can be partially attributed to gains on the sales of investment securities of $8,559,000 in 2003 versus gains of $383,000 in 2004.

Net Interest Income

	Three Months Ended September 30,				Percent Increase (Decrease)		Nine Months Ended September 30,				Percent Increase (Decrease)
	(in Thousands)						(in Thousands)
	2004		2003				2004		2003
Interest income:
Loans, including fees	$	72,486	$	44,763	61.9	%	$	161,508	$	133,453	21.0	%
Time deposits with banks	67		—		—		87		5		1640.0
Federal funds sold	249		78		219.2		1,151		394		192.1
Investment securities:
Taxable	27,616		34,308		(19.5	)	78,317		103,074		(24.0	)
Tax-exempt	1,278		1,287		(.7	)	3,834		3,862		(.7	)
Other interest income	91		74		23.0		364		296		23.0

Total interest income	101,787		80,510		26.4		245,261		241,084		1.7

Interest expense:
Savings deposits	4,284		2,192		95.4		9,005		7,932		13.5
Time deposits	12,463		9,832		26.8		31,349		31,629		(0.9	)
Securities sold under repurchase agreements	4,989		4,776		4.5		14,529		14,036		3.5
Other borrowings	4,546		4,951		(8.2	)	9,190		11,521		(20.2	)
Junior subordinated interest deferrable debentures	3,781		2,172		74.1		8,906		6,500		37.0
Senior notes	299		—		—		384		—		—

Total interest expense	30,362		23,923		26.9		73,363		71,618		2.4

Net interest income	$	71,425	$	56,587	26.2	%	$	171,898	$	169,466	1.4	%

Net interest income is the spread between income on interest earning assets, such as loans and securities, and the interest expense on liabilities used to fund those assets, such as deposits, repurchase agreements and funds borrowed. Net interest income is the Company’s largest source of revenue. Net interest income is affected by both changes in the level of interest rates and changes in the amount and composition of interest earning assets and interest bearing liabilities.

Net interest income was negatively impacted due to the Company’s strategic management of earning assets in anticipation of its acquisition of LFIN and the low interest rate environment. The strategic management of earning assets partially affected the amount of purchased investment securities during the first six months of 2004, which reduced investment securities income for the nine months ended September 30, 2004.

As part of its strategy to manage interest rate risk, the Company strives to manage both assets and liabilities so that interest sensitivities match. One method of calculating interest rate sensitivity is through gap analysis. A gap is the difference between the amount of interest rate sensitive assets and interest rate sensitive liabilities that re-price or mature in a given time period. Positive gaps occur when interest rate sensitive assets exceed interest rate sensitive liabilities, and negative gaps occur when interest rate sensitive liabilities exceed interest rate sensitive assets. A positive gap position in a period of rising interest rates should have a positive effect on net interest income as assets will re-price faster than liabilities. Conversely, net interest income should contract somewhat in a period of falling interest rates. Management can quickly change the Company’s interest rate position at any given point in time as market conditions dictate. Additionally, interest rate changes do not affect all categories of assets and liabilities equally or at the same time. Analytical techniques employed by the Company to supplement gap analysis include simulation analysis to quantify interest rate risk exposure. The gap analysis prepared by management is reviewed by the Investment Committee of the Company twice a year (see table on page 24 for the September 30, 2004 gap analysis). Management currently believes that the Company is properly positioned for interest rate changes; however if management determines at any time that the Company is not properly positioned, it will strive to adjust the interest rate sensitive assets and liabilities in order to manage the effect of interest rate changes.

Non-Interest Income

	Three Months Ended September 30,				Percent Increase (Decrease)		Nine Months Ended September 30,				Percent Increase (Decrease)
	(in Thousands)						(in Thousands)
	2004		2003				2004		2003

Service charges on deposit accounts	$	21,611	$	15,456	39.8	%	$	51,931	$	44,505	16.7	%
Other service charges, commissions and fees
Banking	5,313		3,129		69.8		13,599		10,445		30.2
Non-banking	1,797		1,789		0.4		4,345		8,070		(46.2	)
Investment securities transactions, net	383		8,559		(95.5	)	8,844		16,864		(47.6	)
Other investments, net	4,133		2,786		48.3		9,958		7,213		38.1
Other income	2,714		2,332		16.4		6,678		7,465		(10.5	)

Total non-interest income	$	35,951	$	34,051	5.6	%	$	95,355	$	94,562	0.8	%

The decrease in non-banking service charges, commissions and fees for the nine months ended September 30, 2004 compared to the same period in 2003 can be attributed to a decrease in fees earned by the Company’s investment services unit in 2004. The Company recorded investment securities gains of $383,000 for the quarter ended September 30, 2004 compared to gains of $8,559,000 for the same period of 2003. The gains on investment securities for the quarter and nine months ended September 30, 2003, respectively, occurred due to an ongoing program to reposition a portion of the Company’s bond portfolio to realize the equity that was eroding in the portfolio due to rapid principal repayments, the result of which accelerated future earnings. The increase in other income for the three months ended September 30, 2004 compared to the same period in 2003 can be attributed to the acquisition of LFIN.

Non-Interest Expense

	Three Months Ended September 30,				Percent Increase (Decrease)		Nine Months Ended September 30,				Percent Increase (Decrease)
	(in Thousands)						(in Thousands)
	2004		2003				2004		2003

Employee compensation and benefits	$	23,562	$	17,804	32.3	%	$	57,126	$	53,897	6.0	%
Occupancy	5,000		3,212		55.7		11,899		9,691		22.8
Depreciation of bank premises and equipment	5,184		3,908		32.7		13,650		11,856		15.1
Professional fees	2,000		2,327		(14.1	)	4,882		6,051		(19.3	)
Stationery and supplies	1,534		711		115.8		3,423		2,587		32.3
Amortization of identified intangible assets	1,595		319		400.0		2,087		957		118.1
Advertising	2,796		1,999		39.9		6,889		5,771		19.4
Other	15,242		7,729		97.2		35,533		27,480		29.3

Total non-interest expense	$	56,913	$	38,009	49.7	%	$	135,489	$	118,290	14.5	%

The $5,758,000 increase in employee compensation expense and benefits for the three months ended September 30, 2004 compared to the three months ended September 30, 2003 can be attributed to the addition of approximately 700 employees as a result of the LFIN acquisition. The $7,513,000 increase in other expenses for the quarter ended September 30, 2004 compared to the same period in 2003 can be attributed to the merged operations of the Company and LFIN, as well as the associated conversion costs. The increase in non-interest expense is also attributable to the addition of 11 branches in Texas in 2004.

Expense control is an essential element in the Company’s profitability. This is achieved through maintaining optimum staffing levels, an effective budgeting process, and internal consolidation of bank functions. During periods of growth in Company bank branches, the Company will experience negative effects on the efficiency ratio until each of the new branches is profitable.

Financial Condition

Allowance for Possible Loan Losses

The allowance for possible loan losses increased 75.6% to $85,435,000 at September 30, 2004 from $48,646,000 at December 31, 2003. The increase in the allowance can be attributed to the acquired allowance in the LFIN acquisition, totaling $33,865,000. The provision for possible loan losses charged to expense decreased 22.7% to $4,783,000 for the nine months ended September 30, 2004 from $6,190,000 for the same period in 2003. The decrease in the provision for possible loan losses charged to expense can be attributed to the lack of substantial growth in the loan portfolio prior to the LFIN acquisition. The allowance for possible loan losses was 1.7% and 1.8% of total loans, net of unearned income, at September 30, 2004 and December 31, 2003, respectively. On October 29, 2004, an approximately $9.6 million original loan relationship was refinanced by the borrower with a non-affiliated third party lender and as a result, the Company recovered approximately $3.05 million of interest and principal. The Company had previously charged off a certain portion of the $9.6 million loan relationship and placed a majority of the remaining balances on non-accrual status.

Investment Securities

Investment securities increased 4.2% to $3,168,862,000 at September 30, 2004, from $3,041,501,000 at December 31, 2003. The decreased balance at December 31, 2003 was primarily a result of the intentional contraction of the asset base of the Company to position the Company’s liquidity in anticipation of the LFIN acquisition, which was completed on June 18, 2004.

Foreign Operations

On September 30, 2004, the Company had $9,440,641,000 of consolidated assets, of which approximately $229,770,000, or 2.4%, was related to loans outstanding to borrowers domiciled in Mexico, compared to $222,797,000, or 3.4%, at December 31, 2003. Of the $229,770,000, 76.4% is directly or indirectly secured by U.S. assets, certificates of deposits and real estate; 21.6% is secured by Mexican real estate; .7% is secured by Mexican real estate related to maquiladora plants and guaranteed under lease obligations primarily by U.S. companies, many of which are on the Fortune 500 list of companies; .8% is unsecured; and .5% represents accrued interest receivable on the portfolio.

Critical Accounting Policies

The Company has established various accounting policies which govern the application of accounting principles in the preparation of the Company’s consolidated financial statements. The significant accounting policies are described in the Notes to the Consolidated Financial Statements in the Company’s latest Annual Report on Form 10-K. Certain accounting policies involve significant judgments and assumptions by management which have a material impact on the carrying value of certain assets and liabilities; management considers such accounting policies to be critical accounting policies.

The Company considers its Allowance for Possible Loan Losses as a policy critical to the sound operations of the bank subsidiaries. The allowance for possible loan losses consists of the aggregate loan loss allowances of the bank subsidiaries. The allowances are established through charges to operations in the form of provisions for possible loan losses. Loan losses or recoveries are charged or credited directly to the allowances. The allowance for possible loan losses of each bank subsidiary is maintained at a level considered appropriate by management, based on estimated probable losses in the loan portfolio. The allowance is derived from the following elements: (i) allowances established on specific loans, and (ii) allowances based on historical loss experience on the Company’s remaining loan portfolio, which includes general economic conditions and other qualitative risk factors both internal and external to the Company. See also discussion regarding the allowance for possible loan losses and provision for possible loan losses included in the results of operations and “Provision and Allowance for Possible Loan Losses” included in Notes 1 and 4 of the Notes to Consolidated Financial Statements in the Company’s latest Annual Report on Form 10-K for further information regarding the Company’s provision and allowance for possible loan losses policy.

The specific loan loss provision is determined using the following methods. On a weekly basis, loan past due reports are reviewed by the servicing loan officer to determine if a loan has a potential problem and if a loan should be placed on the Company’s internal classified report. Additionally, the Company’s credit department reviews the majority of the loans regardless of whether they are past due and segregates any loans with potential problems for further review. The credit department discusses the potential problem loans with the servicing loan officers to determine any relevant issues that were not discovered in the evaluation. Also, any analysis on loans that is provided through examinations by regulatory authorities is considered in the review process. After the above analysis is completed, the Company determines if a loan should be placed on an internal classified report because of issues related to the analysis of the credit, credit documents, collateral and/or payment history.

The Company’s internal classified report is segregated into the following categories: (i) “Pass Credits,” (ii) “Special Review Credits,” (iii) “Watch List - Pass Credits,” or (iv) “Watch List — Substandard and Doubtful Credits.” The loans placed in the “Pass Credits” category reflect the Company’s opinion that the loan conforms to the bank’s lending policies, which includes the borrower’s ability to repay, the value of the underlying collateral, if any, as it relates to the outstanding indebtedness of the loan, and the economic environment and industry in which the borrower operates. The loans placed in the “Special Review Credits” category reflect the Company’s opinion that the loans reflect potential weaknesses which require monitoring on a more frequent basis; however, the “Special Review Credits” are not considered to need a specific reserve at the time, but are reviewed and discussed on a regular basis with the credit department and the lending staff to determine if a change in category is warranted. The loans placed in the “Watch List — Pass Credits” category reflect the Company’s opinion that the loans contain pronounced credit weaknesses and/or inherent financial weaknesses of the borrower. The loans placed in the “Watch List — Substandard and Doubtful Credits” category reflect the Company’s opinion that the loans contain clearly pronounced credit weaknesses and/or inherent weaknesses of the borrower. Credits classified as “Watch List — Substandard and Doubtful Credits” are evaluated under Statement of Financial Accounting Standards No. 114, “Accounting by Creditors for Impairment of a Loan,” criteria and, if deemed necessary a specific reserve is allocated to the credit. The specific reserve allocated under SFAS No. 114, is based on (1) the present value of expected future cash flows discounted at the loan’s effective interest rate; (2) the loan’s observable market price; or (3) the fair value of the collateral if the loan is collateral dependent.

The allowance, based on historical loss experience on the Company’s remaining loan portfolio, which includes the “Special Review Credits,” “Watch List - Pass Credits” and “Watch List — Substandard and Doubtful Credits,” is determined by segregating the remaining loan portfolio into certain categories such as commercial loans, installment loans, international loans, loan concentrations and overdrafts. Installment loans are then further segregated by number of days past due. A historical loss percentage, adjusted for (i) management’s evaluation of changes in lending policies and procedures, (ii) current economic conditions in the market area served by the Company, (iii) other risk factors, (iv) the effectiveness of the internal loan review function, (v) changes in loan portfolios, and (vi) the composition and concentration of credit volume is applied to each category. Each category is then added together to determine the allowance allocated under Statement of Financial Accounting Standards No. 5.

The Company’s management continually reviews the loan loss allowance of the bank subsidiaries using the amounts determined from the allowances established on specific loans, the allowance established based on historical percentages and the loans charged off and recoveries to establish an appropriate amount to maintain in the Company’s loan loss allowance. If the basis of the Company’s assumptions change, the loan loss allowance would either decrease or increase and the Company would increase or decrease the provision for loan loss charged to operations accordingly.

Liquidity and Capital Resources

The maintenance of adequate liquidity provides the Company’s bank subsidiaries with the ability to meet potential depositor withdrawals, provide for customer credit needs, maintain adequate statutory reserve levels and take full advantage of high-yield investment opportunities as they arise. Liquidity is afforded by access to financial markets and by holding appropriate amounts of liquid assets. The Company’s bank subsidiaries derive their liquidity largely from deposits of individuals and business entities. Deposits from persons and entities domiciled in Mexico comprise a significant and stable portion of the deposit base of the Company’s bank subsidiaries. Other important funding sources for the Company’s bank subsidiaries during 2004 and 2003 have been borrowings from FHLB, securities sold under repurchase agreements and large certificates of deposit, requiring management to closely monitor its asset/liability mix in terms of both rate sensitivity and maturity distribution. Primary liquidity of the Company and its subsidiaries has been maintained by means of increased investment in shorter-term securities, certificates of deposit and loans. The Company had also increased its overnight liquidity by a sufficient amount, in the form of fed funds sold, to prepare for the cash payment required by the LFIN acquisition. As in the past, the Company will continue to monitor the volatility and cost of funds in an attempt to match maturities of rate-sensitive assets and liabilities and respond accordingly to anticipated fluctuations in interest rates over reasonable periods of time.

The Company maintains an adequate level of capital as a margin of safety for its depositors and shareholders. At September 30, 2004, shareholders’ equity was $733,488,000 compared to $577,383,000 at December 31, 2003, an increase of $156,105,000, or 27.0%. The change in shareholders’ equity can be attributed to the retention of earnings and the issuance of 2,114,558 million shares of common stock as part of the LFIN acquisition.

Interest Rate Sensitivity

(Dollars in Thousands)

	Rate/Maturity
September 30, 2004	3 Months or Less				Over 3 Months to 1 Year			Over 1 Year to 5 Years			Over 5 Years		Total

Rate sensitive assets

Federal funds sold	$		171,500		$	—		$	—		$	—	$	171,500
Time deposits with banks	396				—			—			—		396
Investment securities	70,730				262,500			870,045			1,965,587		3,168,862
Loans, net of non-accruals	2,892,057				541,724			447,767			1,088,369		4,969,917

Total earning assets	$	3,134,683			$	804,224		$	1,317,812		$	3,053,956	$	8,310,675

Cumulative earning assets	$	3,134,683			$	3,938,907		$	5,256,719		$	8,310,675

Rate sensitive liabilities

Time deposits	$	1,403,532			$	1,293,203		$	488,147		$	859	$	3,185,741
Other interest bearing deposits	2,186,390				—			—			—		2,186,390
Securities sold under repurchase agreements	207,192				70,630			5,805			300,000		583,627
Other borrowed funds	1,315,122				—			—			80		1,315,202
Junior subordinated deferrable interest debentures	147,607				35,863			—			51,668		235,138

Total interest bearing liabilities	$	5,259,843			$	1,399,696		$	493,952		$	352,607	$	7,506,098

Cumulative sensitive liabilities	$	5,259,843			$	6,659,539		$	7,153,491		$	7,506,098

Repricing gap	$	(2,125,160		)	$	(595,472	)	$	823,860		$	2,701,349	$	804,577
Cumulative repricing gap	(2,125,160			)	(2,720,632		)	(1,896,772		)	804,577
Ratio of interest-sensitive assets to liabilities	.60				.58			2.67			8.66		1.11
Ratio of cumulative, interest- sensitive assets to liabilities	.60				.59			.74			1.11

Item 3. Quantitative and Qualitative Disclosures about Market Risk

During the first nine months of 2004, there were no material changes in market risk exposures that affected the quantitative and qualitative disclosures regarding market risk presented under the caption “Liquidity & Capital Resources” located on pages 16 through 22 of the Company’s 2003 Annual Report as filed as an exhibit to the Company’s Form 10-K for the year ended December 31, 2003.

Item 4. Controls and Procedures

The Company has evaluated the effectiveness of its disclosure controls and procedures pursuant to Securities Exchange Act Rule 13a-15. The evaluation was performed under the supervision and with the participation of the Company’s Disclosure Committee and Management, including the principal executive officer and the principal financial officer, as of the end of the period covered by this report. Based on this evaluation, the principal executive officer and principal financial officer have concluded that the disclosure controls and procedures are effective in ensuring that all material information required to be disclosed in this quarterly report has been accumulated and communicated to them in a manner appropriate to allow timely decisions regarding disclosure.

During the most recent fiscal quarter, there were no significant changes in the internal controls or in other factors that have materially affected or are reasonably likely to materially affect the internal controls, including any corrective actions with regard to significant deficiencies and material weaknesses.

PART II - - OTHER INFORMATION

Item 1. Legal Proceedings

Prior to filing the lawsuit the Company was required to deposit the estimated tax due of approximately $4,083,000 with respect to the first FPAA, and $7,710,606 with respect to the second FPAA, with the IRS pursuant to the Internal Revenue Code. If it is determined that the amount of tax due, if any, related to the lease-financing transactions is less than the amount of the deposits, the remaining amount of the deposits would be returned to the Company.

No reliable prediction can be made at this time as to the likely outcome of the lawsuits; however, if the lawsuits are decided adversely to the partnerships, all or a portion of the $12 million in tax benefits previously recognized by the Company in connection with the Partnerships’ leas-financing transactions would be in question and penalties and interest could be assessed by the IRS. The Company has accrued approximately $12 million at September 30, 2004 in connection with the lawsuits. Management intends to continue to evaluate the merits of each matter and make appropriate revisions to the accrued amount as deemed necessary.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Share repurchases are only conducted under publicly announced repurchase programs approved by the Board of Directors. The following table includes information about share repurchases for the quarter ended September 30, 2004 and reflects the 25% stock dividend that was paid in May 2004.

	Total Number of Shares Purchased	Average Price Paid Per Share		Shares Purchased as Part of a Publicly-Announced Program	Approximate Dollar Value of Shares Available for Repurchase (1)
July 1 — July 31, 2004	380	$	40.00	380	$	29,958,000
August 1 — August 31, 2004	—	—		—	29,958,000
September 1 — September 30, 2004	7,985	35.50		7,985	29,675,000
	8,365	$	35.70	8,365

(1) The formal stock repurchase program was initiated in 1999 and has been expanded periodically through 2004. The current program allows for the repurchase of up to $175,000,000 of treasury stock through December 2004 of which $29,675,000 is remaining.

		INTERNATIONAL BANCSHARES CORPORATION

Date:	November 9, 2004	/s/ Dennis E. Nixon
		Dennis E. Nixon
		President


Date:	November 9, 2004	/s/ Imelda Navarro
		Imelda Navarro
		Treasurer