Popular, Inc. Announces Third Quarter 2019 Financial Results
- Net income of $165.3 million in Q3 2019, compared to net income of $171.1 million in Q2 2019.
- Net interest margin of 4.00% in Q3 2019, compared to 4.11% in Q2 2019.
- Credit Quality:
- Non-performing loans held-in-portfolio (“NPLs”) decreased by $6.6 million from Q2 2019; NPLs to loans ratio remained at 2.1% from Q2 2019;
- Net charge-offs (“NCOs”) increased by $20.7 million from Q2 2019; NCOs at 1.01% of average loans held-in-portfolio vs. 0.71% in Q2 2019;
- Allowance for loan losses to loans held-in-portfolio at 1.90% vs. 2.01% in Q2 2019; and
- Allowance for loan losses to NPLs at 91.9% vs. 96.3% in Q2 2019.
- Common Equity Tier 1 ratio of 17.46%, Common Equity per Share of $60.57 and Tangible Book Value per Share of $53.41 at September 30, 2019.
SAN JUAN, Puerto Rico--(BUSINESS WIRE)-- Popular, Inc. (the “Corporation,” “Popular,” “we,” “us,” “our”) (NASDAQ: BPOP) reported net income of $165.3 million for the quarter ended September 30, 2019, compared to net income of $171.1 million for the quarter ended June 30, 2019.
Ignacio Alvarez, President and Chief Executive Officer, said: “The third quarter was another solid one as we continued to build on the strong performance of the first half of the year. While results reflect higher operating expenses due to investments in key areas such as technology, compliance and our people, we maintained our net interest income stable despite the interest rate environment, increased our non-interest income and benefited from a lower provision expense. We added 12,000 new clients and increased consumer loan balances in Puerto Rico and grew our commercial and mortgage portfolios in the United States.”
| Earnings Highlights |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
Quarters ended |
|
Nine months ended |
|||||
(Dollars in thousands, except per share information) |
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
|
30-Sep-19 |
30-Sep-18 |
||
Net interest income |
$476,991 |
$476,316 |
$451,469 |
|
$1,424,270 |
$1,258,652 |
||
Provision for loan losses |
36,539 |
40,191 |
54,387 |
|
118,555 |
183,774 |
||
Provision for loan losses - covered loans [1] |
- |
- |
- |
|
- |
1,730 |
||
Net interest income after provision for loan losses |
440,452 |
436,125 |
397,082 |
|
1,305,715 |
1,073,148 |
||
FDIC loss-share income |
- |
- |
- |
|
- |
94,725 |
||
Other non-interest income |
142,712 |
138,326 |
151,021 |
|
417,468 |
404,602 |
||
Operating expenses |
376,475 |
363,015 |
365,437 |
|
1,086,910 |
1,025,107 |
||
Income before income tax |
206,689 |
211,436 |
182,666 |
|
636,273 |
547,368 |
||
Income tax expense |
41,370 |
40,330 |
42,018 |
|
131,923 |
35,613 |
||
Net income |
$165,319 |
$171,106 |
$140,648 |
|
$504,350 |
$511,755 |
||
Net income applicable to common stock |
$164,389 |
$170,175 |
$139,718 |
|
$501,558 |
$508,963 |
||
Net income per common share - basic |
$1.71 |
$1.77 |
$1.38 |
|
$5.17 |
$5.01 |
||
Net income per common share - diluted |
$1.70 |
$1.76 |
$1.38 |
|
$5.16 |
$5.00 |
||
[1] Covered loans represent loans acquired in the Westernbank FDIC-assisted transaction that were covered under the terminated FDIC Shared-Loss Agreements. |
||||||||
Net interest income
Net interest income for the quarter ended September 30, 2019 was $477.0 million, compared to $476.3 million for the previous quarter. Net interest margin was 4.00% for the quarter, compared to 4.11% for the previous quarter.
The increase of $0.7 million in net interest income is mainly the result of $5.4 million from higher volume of earning assets and a $3.8 million positive impact of one more day in the third quarter. This increase was partially offset by $8.5 million due to lower yields mainly from the impact of the 25 basis point decreases in the Fed Funds rate that occurred at the end of July and in mid-September 2019.
Significant variances were:
- Higher income from money market, trading and investments by $1.9 million due to higher volume, mostly driven by an increase in public sector deposits at Banco Popular de Puerto Rico (“BPPR”); and
- Higher income from the consumer loan portfolio by $1.7 million, due to higher loan volume in the BPPR segment driven primarily by an increase in auto loans and leases and consumer loans originated through BPPR’s E-loan channel.
Partially offset by:
- Lower interest income from the commercial loan portfolio by $2.7 million, principally due to lower market rates in the adjustable rate portfolio, the impact of the payoff of a large loan on the purchased credit impaired portfolio and originations in the U.S. in a lower interest rate environment; and
- Higher interest expense on deposits resulting from higher average balances mainly in the P.R. public sector and digital deposit channel in Popular Bank (“ Popular U.S.” or “ PB”) and the impact of one more day in the quarter of $0.9 million. Cost of interest-bearing deposits decreased 4 basis points driven mainly by the decrease in cost of public sector deposits in P.R. offset in part by an increase in the cost of digital channel deposits in Popular U.S.
BPPR’s net interest income amounted to $412.2 million for the quarter ended September 30, 2019, compared to $411.5 million for the previous quarter. Net interest margin for the third quarter of 2019 was 4.26%, a decrease of 11 basis points when compared to a net interest margin of 4.37% for the previous quarter. The decrease in net interest margin was mainly due to higher average volume of investment securities, which carry a lower yield, and a decrease in the yield of the money market portfolio and of the commercial loan portfolio as a result of lower market rates. Also impacting net interest margin was the payoff of a large commercial loan included in the purchased credit impaired portfolio, as mentioned above, and a lower discount amortization of the loan portfolio acquired from Wells Fargo in 2018 (the “Reliable Transaction”), partially offset by a lower cost of deposits. BPPR’s earning assets yielded 4.83%, compared to 4.98% in the previous quarter, while the cost of interest-bearing deposits was 0.77%, or 6 basis points lower than the 0.83% reported in the previous quarter. Total cost of deposits for the quarter was 0.61%, compared to 0.64% reported in the second quarter of 2019. The impact of one more day in the quarter represented approximately $3.1 million in additional net interest income at BPPR.
Net interest income for Popular U.S. was $74.4 million for the quarter ended September 30, 2019, compared to $74.6 million during the previous quarter. The decrease of $0.2 million in net interest income was primarily due to higher cost of deposits, as explained above, partially offset by higher volume of commercial and mortgage loans. Net interest margin for the quarter decreased 14 basis points to 3.29%, compared to 3.43% for the previous quarter. Earning assets yielded 4.60%, compared to 4.71% in the previous quarter, while the cost of interest-bearing deposits was 1.63%, compared to 1.59% reported for the previous quarter. Total cost of deposits for the quarter was 1.40% compared to 1.37% reported in the second quarter of 2019. The impact of one more day in the quarter represented approximately $0.6 million in additional net interest income at PB.
Non-interest income
Non-interest income increased by $4.4 million to $142.7 million for the quarter ended September 30, 2019, compared to $138.3 million for the quarter ended June 30, 2019. The increase in non-interest income was primarily driven by:
- Higher service charges on deposit accounts by $1.4 million, mainly at BPPR, due to higher fees on transactional cash management services; and
- higher income from mortgage banking activities by $12.3 million, mainly due to the unfavorable adjustment on mortgage servicing rights (“MSRs”) of $17.2 million recorded during the previous quarter driven by higher estimated prepayment and lower earnings rate due to lower interest rates, compared to an unfavorable adjustment of $4.8 million this quarter.
These variances were partially offset by:
- Lower other service fees by $2.7 million, mainly in insurance fees, due to $3.5 million in contingency insurance commissions received during the second quarter of 2019, partially offset by higher credit card fees;
- unfavorable variance in adjustments to indemnity reserves on previously sold loans of $5.3 million due to the release of a $4.4 million reserve taken in connection with a 2013 transaction settled during the second quarter of 2019; and
- lower other operating income by $0.8 million, principally due to lower gains on sales of daily rental units by $0.7 million and lower recoveries of previously charged-off loans from the portfolio acquired as part of the Reliable Transaction by $0.6 million, partially offset by higher net earnings from the portfolio of investments under the equity method by $0.4 million.
Refer to Table B for further details.
Operating expenses
Operating expenses for the third quarter of 2019 totaled $376.5 million, an increase of $13.5 million when compared to the second quarter of 2019. The increase in operating expenses was driven primarily by:
- Higher personnel cost by $6.2 million due to higher salaries by $3.9 million as a result of annual merit increases during the quarter and a higher headcount, and an increase of $3.2 million related to annual incentives, including the Corporation’s Profit-Sharing Plan, tied to the Corporation’s financial performance. Through the three quarters ended September 30, 2019, the Corporation has accumulated a total of $19.4 million in anticipated profit-sharing expenses;
- higher professional fees by $3.3 million, mainly due to higher advisory expenses by $4.8 million related to Corporate initiatives and higher programming, processing and other technology services by $2.1 million, partially offset by lower legal fees by $2.0 million; and
- higher other operating expenses by $6.0 million due to higher operational losses, including legal contingency reserves by $4.1 million and a $2.6 million loss related to an undeveloped corporate site which was placed for sale.
These increases were partially offset by:
- Lower FDIC deposit insurance by $2.4 million, mainly due to the small bank assessment credit received at Popular Bank.
Full-time equivalent employees were 8,457 as of September 30, 2019, compared to 8,372 as of June 30, 2019.
For a breakdown of operating expenses by category refer to Table B.
Income taxes
For the quarter ended September 30, 2019, the Corporation recorded an income tax expense of $41.4 million, compared to $40.3 million for the previous quarter. During the third quarter of 2019, the Corporation recorded a tax benefit of $4.3 million related to revisions to the amount of exempt income for the current year. During the second quarter of 2019, the Corporation recorded a tax benefit of approximately $6.3 million related to adjustments pertaining to tax periods for which the statute of limitations had expired. The effective tax rate (“ETR”) for the third quarter of 2019 was 20%. Excluding the exempt income adjustment discussed above, the ETR for the quarter would have been 22%.
In the fourth quarter of 2019, in connection with the filing and true up of the Corporation’s 2018 Puerto Rico tax return, the Corporation will also amend its tax returns for the years 2015-2017, which will include a revision of the amount of exempt interest income resulting in a positive tax adjustment within a range of $15 million to $20 million.
The ETR of the Corporation is impacted by the composition and source of its taxable income. For the year 2019, the Corporation expects its consolidated effective tax rate to be within a range of 20% to 22%.
Credit Quality
NPLs for the BPPR segment for the third quarter of 2019, remained relatively flat from the second quarter of 2019. However, charge offs for the BPPR segment increased mainly as a result of previously reserved commercial loans and revisions to the auto loans charge-off policy. Credit quality metrics of our U.S. operation remained favorable. The Corporation continues to be attentive to the performance of its portfolios and related credit metrics. The following presents credit quality results for the third quarter of 2019.
- Inflows of NPLs held-in-portfolio, excluding consumer loans, increased by $39.6 million quarter-over-quarter, primarily related to troubled debt restructured commercial real estate loans at BPPR.
- Total non-performing loans held-in-portfolio decreased by $6.6 million from the second quarter of 2019. The BPPR segment NPLs remained essentially flat reflecting lower mortgage and consumer NPLs of $13.0 million and $4.3 million, respectively, offset by higher commercial NPLs of $17.2 million. The PB segment NPLs decreased by $4.9 million mostly due to charge-offs. At September 30, 2019, the ratio of NPLs to total loans held-in-portfolio remained at 2.1% from the second quarter of 2019.
- Net charge-offs increased by $20.7 million from the second quarter of 2019, primarily driven by higher BPPR commercial and consumer NCOs of $10.4 million and $9.4 million, respectively. The commercial NCOs increase was mainly driven by the abovementioned previously reserved restructured commercial real estate loans, for which impaired amounts were charged-off during the quarter. The increase in consumer NCOs was mainly related to revisions and alignment in the auto loans charge-off policy. The Corporation’s ratio of annualized net charge-offs to average loans held-in-portfolio was 1.01%, compared to 0.71% in the second quarter of 2019. Refer to Table J for further information on net charge-offs and related ratios.
- The allowance for loan and lease losses (“ALLL”) decreased by $31.3 million from the second quarter of 2019 to $512.4 million. The BPPR segment ALLL decreased by $25.4 million, principally driven by lower reserves for the commercial portfolio prompted by charge-offs taken during the quarter on previously reserved loans, a $8.2 million reserve release from a $40 million loan relationship, in the ASC 310-30 portfolio, sold during the quarter, and continued improvements in the loss trends of the mortgage portfolio. These decreases were offset in part by higher reserves for auto loans mainly related to the growth of the portfolio. PB’s ALLL decreased by $5.9 million, principally due to lower reserves for the U.S. taxi medallion portfolio.
- The general and specific reserves totaled $416.5 million and $95.8 million, respectively, at quarter-end, compared with $443.6 million and $100.0 million, respectively, as of June 30, 2019. The ratio of the allowance for loan losses to loans held-in-portfolio was 1.90% in the third quarter of 2019, compared to 2.01% in the previous quarter. The ratio of the allowance for loan losses to NPLs held-in-portfolio stood at 91.9% compared to 96.3% in the previous quarter.
-
The provision for loan losses for the third quarter of 2019 decreased by $3.7 million from the prior quarter as a result of positive adjustments in certain qualitative reserves, the release from the loan relationship sold during the quarter, and lower loss trends in the mortgage portfolio. The provision to net charge-offs ratio was 53.9% in the third quarter of 2019, compared to 85.2% in the previous quarter.
Non-Performing Assets |
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
(In thousands) |
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
Total non-performing loans held-in-portfolio |
$557,792 |
|
$564,358 |
|
$632,488 |
Other real estate owned (“OREO”) |
117,928 |
|
118,851 |
|
133,780 |
Total non-performing assets |
$675,720 |
|
$683,209 |
|
$766,268 |
Net charge-offs for the quarter |
$67,840 |
|
$47,153 |
|
$63,687 |
|
|||||
|
|
|
|
|
|
Ratios: |
|
|
|
|
|
Loans held-in-portfolio |
$27,007,975 |
|
$27,005,745 |
|
$26,512,168 |
Non-performing loans held-in-portfolio to loans held-in-portfolio |
2.07% |
|
2.09% |
|
2.39% |
Allowance for loan losses to loans held-in-portfolio |
1.90 |
|
2.01 |
|
2.39 |
Allowance for loan losses to non-performing loans, excluding loans held-for-sale |
91.86 |
|
96.33 |
|
100.19 |
Refer to Table H for additional information. |
|
|
|
|
|
Provision for Loan Losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Quarters ended |
|
Nine months ended |
|||||
(In thousands) |
|
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
30-Sep-19 |
30-Sep-18 |
Provision for loan losses: |
|
|
|
|
|
|
|
|
|
BPPR |
|
$34,479 |
|
$28,975 |
|
$51,877 |
|
$94,908 |
$153,000 |
Popular U.S. |
|
2,060 |
|
11,216 |
|
2,510 |
|
23,647 |
30,774 |
Total provision for loan losses - non-covered loans |
|
$36,539 |
|
$40,191 |
|
$54,387 |
|
$118,555 |
$183,774 |
Provision for loan losses - covered loans |
|
- |
|
- |
|
- |
|
- |
1,730 |
Total provision for loan losses |
|
$36,539 |
|
$40,191 |
|
$54,387 |
|
$118,555 |
$185,504 |
Credit Quality by Segment |
|
|
|
|
|
|
|
||
(Unaudited) |
|
|
|
|
|
|
|
||
(In thousands) |
|
Quarters ended |
|||||||
BPPR |
|
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
||
Provision for loan losses |
|
$34,479 |
|
$28,975 |
|
$51,877 |
|
||
Net charge-offs |
|
59,900 |
|
37,167 |
|
58,846 |
|
||
Total non-performing loans held-in-portfolio |
520,773 |
|
522,525 |
|
580,803 |
|
|||
Allowance / loans held-in-portfolio |
2.26% |
|
2.38% |
|
2.83% |
|
|||
|
|
|
|
|
|
|
|
||
|
|
Quarters ended |
|||||||
Popular U.S. |
|
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
||
Provision for loan losses |
|
$2,060 |
|
$11,216 |
|
$2,510 |
|
||
Net charge-offs |
|
7,940 |
|
9,986 |
|
4,841 |
|
||
Total non-performing loans held-in-portfolio |
|
37,019 |
|
41,833 |
|
51,685 |
|
||
Allowance / loans held-in-portfolio |
0.87% |
|
0.97% |
|
1.10% |
|
|||
Preliminary impact estimate of the adoption of the current expected credit loss model (“CECL”)
The Corporation has continued its evaluation and implementation efforts with respect to CECL, in accordance with Accounting Standards Update (“ASU”) 2016-13, which will be effective on January 1, 2020. The ultimate impact on the Corporation of the adoption of CECL will depend on the composition of the Corporation’s portfolios as well as the economic conditions and forecast at the time of adoption.
Based on its preliminary analysis and the information currently available, utilizing loan balances and macroeconomic scenarios as of June 30, 2019, the Corporation expects that its allowance for loan and lease losses would increase by a range from $360 million to $400 million, or 85% to 95%, excluding purchased credit impaired loans. This increase is driven by the Puerto Rico mortgage, auto and credit cards loans portfolio. This increase would be reflected as a decrease to the opening balance of retained earnings, net of income taxes. Based on the Corporation’s preliminary estimates, assuming adoption at September 30, 2019, the day one impact of the adoption of CECL would result in a reduction in Tangible Book Value of approximately $3, or 5%.
The Corporation expects to continue to be well capitalized under the Basel III regulatory framework after the adoption of this standard. The Corporation will avail itself of the option to phase in over a period of three years the day one effects on regulatory capital from the adoption of CECL. Considering the phase in period provided by the regulatory framework, the estimated decrease to the Common Equity Tier One and Total Capital ratios would be of approximately 30 bps.
These estimates are preliminary and are subject to further work and analysis by the Corporation as part of its implementation efforts, including the consideration of qualitative factors, which may impact reserves, the review of significant assumptions and the model validation process.
Financial Condition Highlights |
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|||||
(Unaudited) |
|
|
|
|||||||||
(In thousands) |
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|||||||
Cash and money market investments |
$5,670,645 |
|
$3,563,819 |
|
$5,010,010 |
|||||||
Investment securities |
16,773,578 |
|
17,038,098 |
|
13,344,548 |
|||||||
Loans |
27,007,975 |
|
27,005,745 |
|
26,512,168 |
|||||||
Total assets |
52,480,415 |
|
50,617,221 |
|
47,919,428 |
|||||||
Deposits |
44,166,195 |
|
42,059,837 |
|
39,648,827 |
|||||||
Borrowings |
1,379,767 |
|
1,604,670 |
|
2,046,003 |
|||||||
Total liabilities |
46,571,967 |
|
44,897,387 |
|
42,675,079 |
|||||||
Stockholders’ equity |
5,908,448 |
|
5,719,834 |
|
5,244,349 |
|||||||
Total assets increased by $1.9 billion from the second quarter of 2019, driven by:
- An increase of $2.1 billion in cash and money market investments, mainly due to an increase in Puerto Rico public sector deposits;
Partially offset by:
- A decrease of $0.3 billion in debt securities available-for-sale, mainly due to maturities and paydowns of mortgage-backed securities.
Total liabilities increased by $1.7 billion from the second quarter of 2019, mainly due to:
- An increase of $2.1 billion in deposits, mainly in Puerto Rico public sector deposits at BPPR;
Partially offset by:
- A decrease of $0.2 billion in other short-term borrowings due to maturities of Federal Home Loan Bank advances at PB; and
- A decrease of $0.2 billion in other liabilities due to purchases of securities transactions that settled during the quarter.
Stockholders’ equity increased by approximately $188.6 million from the second quarter of 2019, principally due to net income for the quarter of $165.3 million and higher unrealized gains on debt securities available-for-sale by $51.0 million, net of declared dividends of $29.0 million on common stock and $0.9 million in dividends on preferred stock.
Common equity tier-1 ratio (“CET1”), common equity per share and tangible book value per share were 17.46%, $60.57 and $53.41, respectively, at September 30, 2019, compared to 16.80%, $58.63 and $51.44 at June 30, 2019. Refer to Table A for capital ratios.
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, including without limitation those about Popular’s business, financial condition, results of operations, plans, objectives and future performance. These statements are not guarantees of future performance, are based on management’s current expectations and, by their nature, involve risks, uncertainties, estimates and assumptions. Potential factors, some of which are beyond the Corporation’s control, could cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. Risks and uncertainties include without limitation the effect of competitive and economic factors, and our reaction to those factors, the adequacy of the allowance for loan losses, delinquency trends, market risk and the impact of interest rate changes, capital market conditions, capital adequacy and liquidity, the effect of legal and regulatory proceedings and new accounting standards on the Corporation’s financial condition and results of operations. All statements contained herein that are not clearly historical in nature, are forward-looking, and the words “anticipate,” “believe,” “continues,” “expect,” “estimate,” “intend,” “project” and similar expressions, and future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, are generally intended to identify forward-looking statements.
More information on the risks and important factors that could affect the Corporation’s future results and financial condition is included in our Annual Report on Form 10-K for the year ended December 31, 2018, our Form 10-Q for the quarters ended March 31, 2019, June 30, 2019, and in our Form 10-Q for the quarter ended September 30, 2019 to be filed with the Securities and Exchange Commission. Our filings are available on the Corporation’s website (www.popular.com) and on the Securities and Exchange Commission website (www.sec.gov). The Corporation assumes no obligation to update or revise any forward-looking statements or information which speak as of their respective dates.
About Popular, Inc.
Popular, Inc. is the leading financial institution in Puerto Rico, by both assets and deposits, and ranks among the top 50 U.S. bank holding companies by assets. Founded in 1893, Banco Popular de Puerto Rico, Popular’s principal subsidiary, provides retail, mortgage and commercial banking services in Puerto Rico and the U.S. Virgin Islands. Popular also offers auto and equipment leasing and financing, investment banking, broker-dealer and insurance services through specialized subsidiaries. In the mainland United States, Popular provides retail, mortgage and commercial banking services through its New York-chartered banking subsidiary, Popular Bank, which has branches located in New York, New Jersey and Florida.
Conference Call
Popular will hold a conference call to discuss its financial results today Wednesday, October 23, 2019 at 11:00 a.m. Eastern Time. The call will be open to the public and broadcasted live over the Internet and can be accessed through the Investor Relations section of the Corporation’s website: www.popular.com.
Listeners are recommended to go to the website at least 15 minutes prior to the call to download and install any necessary audio software. The call may also be accessed through the dial-in telephone number 1-866-235-1201 or 1-412-902-4127. There is no charge to access the call.
A replay of the webcast will be archived in Popular’s website. A telephone replay will be available one hour after the end of the conference call through Saturday, November 23, 2019. The replay dial-in is: 1-877-344-7529 or 1-412-317-0088. The replay passcode is 10135336.
An electronic version of this press release can be found at the Corporation’s website: www.popular.com.
Popular, Inc. |
Financial Supplement to Third Quarter 2019 Earnings Release |
|
Table A - Selected Ratios and Other Information |
|
Table B - Consolidated Statement of Operations |
|
Table C - Consolidated Statement of Financial Condition |
|
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER |
|
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE |
|
Table F - Mortgage Banking Activities and Other Service Fees |
|
Table G - Loans and Deposits |
|
Table H - Non-Performing Assets |
|
Table I - Activity in Non-Performing Loans |
|
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED |
|
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - PUERTO RICO OPERATIONS |
|
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - POPULAR U.S. OPERATIONS |
|
Table N - Reconciliation to GAAP Financial Measures |
POPULAR, INC. |
||||||||||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||||||||||||||||
Table A - Selected Ratios and Other Information |
||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||
|
|
|
|
|||||||||||||||||
|
Quarters ended |
Nine months ended |
||||||||||||||||||
|
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
30-Sep-19 |
30-Sep-18 |
|||||||||||||||
Basic EPS |
$1.71 |
$1.77 |
$1.38 |
$5.17 |
$5.01 |
|||||||||||||||
Diluted EPS |
$1.70 |
$1.76 |
$1.38 |
$5.16 |
$5.00 |
|||||||||||||||
Average common shares outstanding |
96,357,117 |
96,305,118 |
101,067,300 |
97,073,177 |
101,549,711 |
|||||||||||||||
Average common shares outstanding - assuming dilution |
96,478,327 |
96,457,448 |
101,249,154 |
97,212,396 |
101,731,930 |
|||||||||||||||
Common shares outstanding at end of period |
96,714,664 |
96,703,351 |
100,336,341 |
96,714,664 |
100,336,341 |
|||||||||||||||
Market value per common share |
$54.08 |
$54.24 |
$51.25 |
$54.08 |
$51.25 |
|||||||||||||||
Market capitalization - (In millions) |
$5,230 |
$5,245 |
$5,142 |
$5,230 |
$5,142 |
|||||||||||||||
Return on average assets |
1.29% |
1.38% |
1.17% |
1.35% |
1.48% |
|||||||||||||||
Return on average common equity |
11.44% |
12.31% |
10.10% |
11.96% |
12.72% |
|||||||||||||||
Net interest margin |
4.00% |
4.11% |
4.07% |
4.10% |
3.92% |
|||||||||||||||
Common equity per share |
$60.57 |
$58.63 |
$51.77 |
$60.57 |
$51.77 |
|||||||||||||||
Tangible common book value per common share (non-GAAP) [1] |
$53.41 |
$51.44 |
$44.62 |
$53.41 |
$44.62 |
|||||||||||||||
Tangible common equity to tangible assets (non-GAAP) [1] |
9.97% |
9.96% |
9.49% |
9.97% |
9.49% |
|||||||||||||||
Tier 1 capital |
17.46% |
16.80% |
16.19% |
17.46% |
16.19% |
|||||||||||||||
Total capital |
20.05% |
19.39% |
18.82% |
20.05% |
18.82% |
|||||||||||||||
Tier 1 leverage |
9.87% |
9.75% |
9.60% |
9.87% |
9.60% |
|||||||||||||||
Common Equity Tier 1 capital |
17.46% |
16.80% |
16.19% |
17.46% |
16.19% |
|||||||||||||||
[1] Refer to Table N for reconciliation to GAAP financial measures. |
||||||||||||||||||||
POPULAR, INC. |
||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||||
Table B - Consolidated Statement of Operations |
||||||||
(Unaudited) |
||||||||
|
|
Quarters ended |
Variance |
Quarter ended |
Variance |
Nine months ended |
||
|
|
|
|
Q3 2019 |
|
Q3 2019 |
|
|
(In thousands, except per share information) |
30-Sep-19 |
30-Jun-19 |
vs. Q2 2019 |
30-Sep-18 |
vs. Q3 2018 |
30-Sep-19 |
30-Sep-18 |
|
Interest income: |
|
|
|
|
|
|
|
|
|
Loans |
$453,315 |
$454,204 |
$(889) |
$430,637 |
$22,678 |
$1,355,232 |
$1,190,498 |
|
Money market investments |
19,119 |
22,534 |
(3,415) |
27,581 |
(8,462) |
70,873 |
86,258 |
|
Investment securities |
99,542 |
94,241 |
5,301 |
70,147 |
29,395 |
274,819 |
185,537 |
|
Total interest income |
571,976 |
570,979 |
997 |
528,365 |
43,611 |
1,700,924 |
1,462,293 |
Interest expense: |
|
|
|
|
|
|
|
|
|
Deposits |
78,760 |
78,449 |
311 |
55,134 |
23,626 |
228,035 |
139,050 |
|
Short-term borrowings |
1,572 |
1,656 |
(84) |
1,622 |
(50) |
4,828 |
5,387 |
|
Long-term debt |
14,653 |
14,558 |
95 |
20,140 |
(5,487) |
43,791 |
59,204 |
|
Total interest expense |
94,985 |
94,663 |
322 |
76,896 |
18,089 |
276,654 |
203,641 |
Net interest income |
476,991 |
476,316 |
675 |
451,469 |
25,522 |
1,424,270 |
1,258,652 |
|
Provision for loan losses - non-covered loans |
36,539 |
40,191 |
(3,652) |
54,387 |
(17,848) |
118,555 |
183,774 |
|
Provision for loan losses - covered loans |
- |
- |
- |
- |
- |
- |
1,730 |
|
Net interest income after provision for loan losses |
440,452 |
436,125 |
4,327 |
397,082 |
43,370 |
1,305,715 |
1,073,148 |
|
Service charges on deposit accounts |
40,969 |
39,617 |
1,352 |
38,147 |
2,822 |
119,277 |
111,704 |
|
Other service fees |
71,309 |
74,031 |
(2,722) |
64,316 |
6,993 |
209,647 |
187,794 |
|
Mortgage banking activities |
10,492 |
(1,773) |
12,265 |
11,269 |
(777) |
18,645 |
33,408 |
|
Net loss on sale of debt securities |
(20) |
- |
(20) |
- |
(20) |
(20) |
- |
|
Net gain (loss), including impairment, on equity securities |
213 |
528 |
(315) |
370 |
(157) |
2,174 |
(42) |
|
Net profit (loss) on trading account debt securities |
295 |
422 |
(127) |
(122) |
417 |
977 |
(299) |
|
Adjustments (expense) to indemnity reserves on loans sold |
(3,411) |
1,840 |
(5,251) |
(3,029) |
(382) |
(1,664) |
(6,482) |
|
FDIC loss-share income |
- |
- |
- |
- |
- |
- |
94,725 |
|
Other operating income |
22,865 |
23,661 |
(796) |
40,070 |
(17,205) |
68,432 |
78,519 |
|
|
Total non-interest income |
142,712 |
138,326 |
4,386 |
151,021 |
(8,309) |
417,468 |
499,327 |
Operating expenses: |
|
|
|
|
|
|
|
|
Personnel costs |
|
|
|
|
|
|
|
|
|
Salaries |
90,016 |
86,161 |
3,855 |
83,535 |
6,481 |
260,627 |
239,940 |
|
Commissions, incentives and other bonuses |
22,360 |
22,636 |
(276) |
25,365 |
(3,005) |
70,757 |
66,685 |
|
Pension, postretirement and medical insurance |
10,356 |
10,406 |
(50) |
8,670 |
1,686 |
30,523 |
27,962 |
|
Other personnel costs, including payroll taxes |
24,950 |
22,296 |
2,654 |
22,187 |
2,763 |
70,391 |
55,354 |
|
Total personnel costs |
147,682 |
141,499 |
6,183 |
139,757 |
7,925 |
432,298 |
389,941 |
Net occupancy expenses |
24,595 |
23,299 |
1,296 |
18,602 |
5,993 |
71,431 |
63,829 |
|
Equipment expenses |
21,596 |
21,323 |
273 |
18,303 |
3,293 |
62,624 |
53,284 |
|
Other taxes |
14,028 |
12,577 |
1,451 |
11,923 |
2,105 |
38,267 |
33,701 |
|
Professional fees |
|
|
|
|
|
|
|
|
|
Collections, appraisals and other credit related fees |
4,131 |
4,741 |
(610) |
3,371 |
760 |
12,596 |
10,657 |
|
Programming, processing and other technology services |
63,092 |
61,033 |
2,059 |
55,187 |
7,905 |
184,303 |
161,039 |
|
Legal fees, excluding collections |
2,415 |
4,446 |
(2,031) |
4,284 |
(1,869) |
10,350 |
14,954 |
|
Other professional fees |
28,923 |
25,028 |
3,895 |
21,018 |
7,905 |
74,026 |
74,098 |
|
Total professional fees |
98,561 |
95,248 |
3,313 |
83,860 |
14,701 |
281,275 |
260,748 |
Communications |
5,881 |
5,955 |
(74) |
6,054 |
(173) |
17,685 |
17,342 |
|
Business promotion |
18,365 |
19,119 |
(754) |
15,478 |
2,887 |
52,158 |
44,265 |
|
FDIC deposit insurance |
2,923 |
5,278 |
(2,355) |
8,610 |
(5,687) |
13,007 |
22,534 |
|
Other real estate owned (OREO) (recovery) expense |
(185) |
1,237 |
(1,422) |
7,950 |
(8,135) |
3,729 |
21,028 |
|
Credit and debit card processing, volume, interchange |
|
|
|
|
|
|
|
|
|
and other expenses |
9,450 |
9,900 |
(450) |
8,946 |
504 |
27,573 |
23,189 |
Other operating expenses |
|
|
|
|
|
|
|
|
|
Operational losses |
8,832 |
4,778 |
4,054 |
7,770 |
1,062 |
18,498 |
26,695 |
|
All other |
22,348 |
20,431 |
1,917 |
35,860 |
(13,512) |
61,283 |
61,578 |
|
Total other operating expenses |
31,180 |
25,209 |
5,971 |
43,630 |
(12,450) |
79,781 |
88,273 |
Amortization of intangibles |
2,399 |
2,371 |
28 |
2,324 |
75 |
7,082 |
6,973 |
|
|
Total operating expenses |
376,475 |
363,015 |
13,460 |
365,437 |
11,038 |
1,086,910 |
1,025,107 |
Income before income tax |
206,689 |
211,436 |
(4,747) |
182,666 |
24,023 |
636,273 |
547,368 |
|
Income tax expense |
41,370 |
40,330 |
1,040 |
42,018 |
(648) |
131,923 |
35,613 |
|
Net income |
$165,319 |
$171,106 |
$(5,787) |
$140,648 |
$24,671 |
$504,350 |
$511,755 |
|
Net income applicable to common stock |
$164,389 |
$170,175 |
$(5,786) |
$139,718 |
$24,671 |
$501,558 |
$508,963 |
|
Net income per common share - basic |
$1.71 |
$1.77 |
$(0.06) |
$1.38 |
$0.33 |
$5.17 |
$5.01 |
|
Net income per common share - diluted |
$1.70 |
$1.76 |
$(0.06) |
$1.38 |
$0.32 |
$5.16 |
$5.00 |
|
Dividends Declared per Common Share |
$0.30 |
$0.30 |
$- |
$0.25 |
$0.05 |
$0.90 |
$0.75 |
|
Popular, Inc. |
||||||||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||||||||||||||
Table C - Consolidated Statement of Financial Condition |
||||||||||||||||||
(Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
Variance |
||||||||||||
|
|
|
|
|
|
Q3 2019 vs. |
||||||||||||
(In thousands) |
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
Q2 2019 |
||||||||||||||
Assets: |
|
|
|
|
||||||||||||||
Cash and due from banks |
$502,060 |
$391,703 |
$400,949 |
$110,357 |
||||||||||||||
Money market investments |
5,168,585 |
3,172,116 |
4,609,061 |
1,996,469 |
||||||||||||||
Trading account debt securities, at fair value |
36,303 |
35,623 |
37,731 |
680 |
||||||||||||||
Debt securities available-for-sale, at fair value |
16,479,110 |
16,734,722 |
13,047,617 |
(255,612) |
||||||||||||||
Debt securities held-to-maturity, at amortized cost |
97,707 |
99,599 |
101,238 |
(1,892) |
||||||||||||||
Equity securities |
160,458 |
168,154 |
157,962 |
(7,696) |
||||||||||||||
Loans held-for-sale, at lower of cost or fair value |
56,370 |
54,028 |
51,742 |
2,342 |
||||||||||||||
Loans held-in-portfolio |
27,181,241 |
27,171,467 |
26,661,951 |
9,774 |
||||||||||||||
|
|
Less: Unearned income |
173,266 |
165,722 |
149,783 |
7,544 |
||||||||||||
|
|
Allowance for loan losses |
512,365 |
543,666 |
633,718 |
(31,301) |
||||||||||||
|
|
Total loans held-in-portfolio, net |
26,495,610 |
26,462,079 |
25,878,450 |
33,531 |
||||||||||||
Premises and equipment, net |
547,063 |
554,614 |
557,104 |
(7,551) |
||||||||||||||
Other real estate |
117,928 |
118,851 |
133,780 |
(923) |
||||||||||||||
Accrued income receivable |
164,778 |
170,886 |
163,443 |
(6,108) |
||||||||||||||
Mortgage servicing assets, at fair value |
150,652 |
153,021 |
162,779 |
(2,369) |
||||||||||||||
Other assets |
1,811,190 |
1,806,825 |
1,900,850 |
4,365 |
||||||||||||||
Goodwill |
671,122 |
671,122 |
687,536 |
- |
||||||||||||||
Other intangible assets |
21,479 |
23,878 |
29,186 |
(2,399) |
||||||||||||||
Total assets |
$52,480,415 |
$50,617,221 |
$47,919,428 |
$1,863,194 |
||||||||||||||
Liabilities and Stockholders’ Equity: |
|
|
|
|
||||||||||||||
Liabilities: |
|
|
|
|
||||||||||||||
|
Deposits: |
|
|
|
|
|||||||||||||
|
|
Non-interest bearing |
$8,771,970 |
$8,955,304 |
$8,803,752 |
$(183,334) |
||||||||||||
|
|
Interest bearing |
35,394,225 |
33,104,533 |
30,845,075 |
2,289,692 |
||||||||||||
|
|
Total deposits |
44,166,195 |
42,059,837 |
39,648,827 |
2,106,358 |
||||||||||||
Assets sold under agreements to repurchase |
213,097 |
233,091 |
300,116 |
(19,994) |
||||||||||||||
Other short-term borrowings |
- |
160,000 |
1,200 |
(160,000) |
||||||||||||||
Notes payable |
1,166,670 |
1,211,579 |
1,744,687 |
(44,909) |
||||||||||||||
Other liabilities |
1,026,005 |
1,232,880 |
980,249 |
(206,875) |
||||||||||||||
Total liabilities |
46,571,967 |
44,897,387 |
42,675,079 |
1,674,580 |
||||||||||||||
Stockholders’ equity: |
|
|
|
|
||||||||||||||
Preferred stock |
50,160 |
50,160 |
50,160 |
- |
||||||||||||||
Common stock |
1,044 |
1,044 |
1,043 |
- |
||||||||||||||
Surplus |
4,317,556 |
4,316,225 |
4,281,515 |
1,331 |
||||||||||||||
Retained earnings |
2,071,198 |
1,935,826 |
1,629,692 |
135,372 |
||||||||||||||
Treasury stock |
(392,630) |
(392,208) |
(183,872) |
(422) |
||||||||||||||
Accumulated other comprehensive loss, net of tax |
(138,880) |
(191,213) |
(534,189) |
52,333 |
||||||||||||||
|
|
Total stockholders’ equity |
5,908,448 |
5,719,834 |
5,244,349 |
188,614 |
||||||||||||
Total liabilities and stockholders’ equity |
$52,480,415 |
$50,617,221 |
$47,919,428 |
$1,863,194 |
||||||||||||||
Popular, Inc. |
||||||||||||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||||||||||||||||||
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER |
||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters ended |
|
Variance |
|
||||||||||||||||
|
|
|
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
Q3 2019 vs. Q2 2019 |
|
Q3 2019 vs. Q3 2018 |
|
||||||||||
($ amounts in millions; yields not on a taxable equivalent basis) |
Average balance |
Income / Expense |
Yield / Rate |
|
Average balance |
Income / Expense |
Yield / Rate |
|
Average balance |
Income / Expense |
Yield / Rate |
|
Average balance |
Income / Expense |
Yield / Rate |
|
Average balance |
Income / Expense |
Yield / Rate |
|
||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Money market, trading and investment securities |
$20,617 |
$118.7 |
2.29 |
% |
$19,664 |
$116.8 |
2.38 |
% |
$18,547 |
$97.7 |
2.10 |
% |
$953 |
$1.9 |
(0.09) |
% |
$2,070 |
$21.0 |
0.19 |
% |
|
|
Loans not covered under loss sharing agreements with the FDIC: |
|||||||||||||||||||||
|
|
Commercial |
12,167 |
179.0 |
5.84 |
|
12,156 |
181.7 |
5.99 |
|
11,814 |
176.7 |
5.94 |
|
11 |
(2.7) |
(0.15) |
|
353 |
2.3 |
(0.10) |
|
|
|
Construction |
809 |
13.3 |
6.50 |
|
806 |
13.5 |
6.74 |
|
932 |
15.2 |
6.45 |
|
3 |
(0.2) |
(0.24) |
|
(123) |
(1.9) |
0.05 |
|
|
|
Mortgage |
7,127 |
91.2 |
5.12 |
|
7,113 |
91.2 |
5.13 |
|
7,142 |
90.3 |
5.06 |
|
14 |
- |
(0.01) |
|
(15) |
0.9 |
0.06 |
|
|
|
Consumer |
2,918 |
86.5 |
11.76 |
|
2,864 |
85.3 |
11.95 |
|
3,869 |
115.0 |
11.79 |
|
54 |
1.2 |
(0.19) |
|
(951) |
(28.5) |
(0.03) |
|
|
|
Auto |
2,867 |
68.2 |
9.44 |
|
2,822 |
67.7 |
9.62 |
|
949 |
20.2 |
8.55 |
|
45 |
0.5 |
(0.18) |
|
1,918 |
48.0 |
0.89 |
|
|
|
Lease financing |
1,004 |
15.1 |
6.03 |
|
972 |
14.8 |
6.07 |
|
885 |
13.3 |
5.99 |
|
32 |
0.3 |
(0.04) |
|
119 |
1.8 |
0.04 |
|
|
Total loans |
26,892 |
453.3 |
6.70 |
|
26,733 |
454.2 |
6.81 |
|
25,591 |
430.7 |
6.69 |
|
159 |
(0.9) |
(0.11) |
|
1,301 |
22.6 |
0.01 |
|
|
|
Total interest earning assets |
$47,509 |
$572.0 |
4.79 |
% |
$46,397 |
$571.0 |
4.93 |
% |
$44,138 |
$528.4 |
4.76 |
% |
$1,112 |
1.0 |
(0.14) |
% |
$3,371 |
$43.6 |
0.03 |
% |
|
|
|
Allowance for loan losses |
(532) |
|
|
|
(553) |
|
|
|
(639) |
|
|
|
21 |
|
|
|
107 |
|
|
|
|
|
Other non-interest earning assets |
3,964 |
|
|
|
3,931 |
|
|
|
3,992 |
|
|
|
33 |
|
|
|
(28) |
|
|
|
|
Total average assets |
$50,941 |
|
|
|
$49,775 |
|
|
|
$47,491 |
|
|
|
$1,166 |
|
|
|
$3,450 |
|
|
|
|
Liabilities and Stockholders' Equity: |
||||||||||||||||||||||
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market |
$15,958 |
$37.7 |
0.94 |
% |
$14,953 |
$39.3 |
1.05 |
% |
$13,201 |
$23.0 |
0.69 |
% |
$1,005 |
$(1.6) |
(0.11) |
% |
$2,757 |
$14.7 |
0.25 |
% |
|
|
Savings |
10,241 |
11.8 |
0.46 |
|
10,067 |
10.5 |
0.42 |
|
9,797 |
9.0 |
0.37 |
|
174 |
1.3 |
0.04 |
|
444 |
2.8 |
0.09 |
|
|
|
Time deposits |
7,829 |
29.3 |
1.48 |
|
7,827 |
28.7 |
1.47 |
|
7,419 |
23.1 |
1.24 |
|
2 |
0.6 |
0.01 |
|
410 |
6.2 |
0.24 |
|
|
|
Total interest-bearing deposits |
34,028 |
78.8 |
0.92 |
|
32,847 |
78.5 |
0.96 |
|
30,417 |
55.1 |
0.72 |
|
1,181 |
0.3 |
(0.04) |
|
3,611 |
23.7 |
0.20 |
|
|
Borrowings |
1,440 |
16.2 |
4.51 |
|
1,448 |
16.2 |
4.50 |
|
1,861 |
21.8 |
4.68 |
|
(8) |
- |
0.01 |
|
(421) |
(5.6) |
(0.17) |
|
|
|
|
Total interest-bearing liabilities |
35,468 |
95.0 |
1.06 |
|
34,295 |
94.7 |
1.11 |
|
32,278 |
76.9 |
0.95 |
|
1,173 |
0.3 |
(0.05) |
|
3,190 |
18.1 |
0.11 |
|
|
|
Net interest spread |
|
|
3.73 |
% |
|
|
3.82 |
% |
|
|
3.81 |
% |
|
|
(0.09) |
% |
|
|
(0.08) |
% |
|
Non-interest bearing deposits |
8,794 |
|
|
|
8,868 |
|
|
|
8,860 |
|
|
|
(74) |
|
|
|
(66) |
|
|
|
|
|
Other liabilities |
926 |
|
|
|
1,016 |
|
|
|
816 |
|
|
|
(90) |
|
|
|
110 |
|
|
|
|
|
Stockholders' equity |
5,753 |
|
|
|
5,596 |
|
|
|
5,537 |
|
|
|
157 |
|
|
|
216 |
|
|
|
|
|
|
Total average liabilities and stockholders' equity |
$50,941 |
|
|
|
$49,775 |
|
|
|
$47,491 |
|
|
|
$1,166 |
|
|
|
$3,450 |
|
|
|
Net interest income / margin non-taxable equivalent basis |
$477.0 |
4.00 |
% |
|
$476.3 |
4.11 |
% |
|
$451.5 |
4.07 |
% |
|
$0.7 |
(0.11) |
% |
|
$25.5 |
(0.07) |
% |
|||
Popular, Inc. |
||||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||||||||||
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE |
||||||||||||||
(Unaudited) |
||||||||||||||
|
|
|
Nine months ended |
|
|
|
|
|
||||||
|
|
|
30-Sep-19 |
|
30-Sep-18 |
|
Variance |
|
||||||
|
|
|
Average |
Income / |
Yield / |
|
Average |
Income / |
Yield / |
|
Average |
Income / |
Yield / |
|
($ amounts in millions; yields not on a taxable equivalent basis) |
balance |
Expense |
Rate |
|
balance |
Expense |
Rate |
|
balance |
Expense |
Rate |
|
||
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||
Interest earning assets: |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Money market, trading and investment securities |
$19,691 |
$345.7 |
2.35 |
% |
$18,191 |
$271.8 |
2.00 |
% |
$1,500 |
$73.9 |
0.35 |
% |
|
|
Loans not covered under loss-sharing agreements with the FDIC: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
12,137 |
538.9 |
5.94 |
|
11,607 |
504.2 |
5.81 |
|
530 |
34.7 |
0.13 |
|
|
|
Construction |
807 |
40.4 |
6.69 |
|
919 |
43.1 |
6.27 |
|
(112) |
(2.7) |
0.42 |
|
|
|
Mortgage |
7,125 |
273.6 |
5.12 |
|
7,109 |
270.3 |
5.07 |
|
16 |
3.3 |
0.05 |
|
|
|
Consumer |
2,865 |
254.6 |
11.88 |
|
2,857 |
244.3 |
11.43 |
|
8 |
10.3 |
0.45 |
|
|
|
Auto |
2,807 |
203.5 |
9.69 |
|
1,290 |
90.3 |
9.37 |
|
1,517 |
113.2 |
0.32 |
|
|
|
Lease financing |
973 |
44.2 |
6.06 |
|
852 |
38.3 |
5.99 |
|
121 |
5.9 |
0.07 |
|
|
Total loans |
26,714 |
1,355.2 |
6.78 |
|
24,634 |
1,190.5 |
6.46 |
|
2,080 |
164.7 |
0.32 |
|
|
|
Total interest earning assets |
$46,405 |
$1,700.9 |
4.90 |
% |
$42,825 |
$1,462.3 |
4.56 |
% |
$3,580 |
$238.6 |
0.34 |
% |
|
|
|
Allowance for loan losses |
(553) |
|
|
|
(640) |
|
|
|
87 |
|
|
|
|
|
Other non-interest earning assets |
3,944 |
|
|
|
4,024 |
|
|
|
(80) |
|
|
|
|
Total average assets |
$49,796 |
|
|
|
$46,209 |
|
|
|
$3,587 |
|
|
|
|
Liabilities and Stockholders' Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NOW and money market |
$14,994 |
$110.7 |
0.99 |
% |
$12,298 |
$50.2 |
0.55 |
% |
$2,696 |
$60.5 |
0.44 |
% |
|
|
Savings |
10,053 |
32.2 |
0.43 |
|
9,341 |
22.0 |
0.31 |
|
712 |
10.2 |
0.12 |
|
|
|
Time deposits |
7,778 |
85.1 |
1.46 |
|
7,621 |
66.8 |
1.17 |
|
157 |
18.3 |
0.29 |
|
|
|
Total interest-bearing deposits |
32,825 |
228.0 |
0.93 |
|
29,260 |
139.0 |
0.64 |
|
3,565 |
89.0 |
0.29 |
|
|
Borrowings |
1,452 |
48.6 |
4.47 |
|
1,954 |
64.6 |
4.42 |
|
(502) |
(16.0) |
0.05 |
|
|
|
|
Total interest-bearing liabilities |
34,277 |
276.6 |
1.08 |
|
31,214 |
203.6 |
0.87 |
|
3,063 |
73.0 |
0.21 |
|
|
|
Net interest spread |
|
|
3.82 |
% |
|
|
3.69 |
% |
|
|
0.13 |
% |
|
Non-interest bearing deposits |
8,871 |
|
|
|
8,755 |
|
|
|
116 |
|
|
|
|
|
Other liabilities |
993 |
|
|
|
842 |
|
|
|
151 |
|
|
|
|
|
Stockholders' equity |
5,655 |
|
|
|
5,398 |
|
|
|
257 |
|
|
|
|
|
|
Total average liabilities and stockholders' equity |
$49,796 |
|
|
|
$46,209 |
|
|
|
$3,587 |
|
|
|
Net interest income / margin non-taxable equivalent basis |
|
$1,424.3 |
4.10 |
% |
|
$1,258.7 |
3.92 |
% |
|
$165.6 |
0.18 |
% |
||
Popular, Inc. |
|
|
|
|
|
|
|
|
|
|||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|
|
|
|
||||||||||||
Table F - Mortgage Banking Activities and Other Service Fees |
|
|
|
|
||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
||||||
Mortgage Banking Activities |
|
|
|
|
|
|
|
|
|
|||||||
|
|
Quarters ended |
Variance |
Nine months ended |
Variance |
|||||||||||
(In thousands) |
|
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
Q3 2019 vs.Q2 2019 |
Q3 2019 vs.Q3 2018 |
30-Sep-19 |
30-Sep-18 |
2019 vs. 2018 |
|||||||
Mortgage servicing fees, net of fair value adjustments: |
|
|
|
|
|
|
|
|
|
|||||||
|
Mortgage servicing fees |
|
$11,797 |
$11,916 |
$12,324 |
$(119) |
$(527) |
$35,400 |
$37,205 |
$(1,805) |
||||||
|
Mortgage servicing rights fair value adjustments |
|
(4,842) |
(17,186) |
(4,194) |
12,344 |
(648) |
(25,853) |
(13,123) |
(12,730) |
||||||
Total mortgage servicing fees, net of fair value adjustments |
|
6,955 |
(5,270) |
8,130 |
12,225 |
(1,175) |
9,547 |
24,082 |
(14,535) |
|||||||
Net gain on sale of loans, including valuation on loans held-for-sale |
|
5,421 |
5,215 |
3,014 |
206 |
2,407 |
14,653 |
6,531 |
8,122 |
|||||||
Trading account profit (loss): |
|
|
|
|
|
|
|
|
|
|||||||
|
Unrealized gains (losses) on outstanding derivative positions |
|
227 |
(227) |
45 |
454 |
182 |
- |
(131) |
131 |
||||||
|
Realized (losses) gains on closed derivative positions |
|
(2,111) |
(1,491) |
80 |
(620) |
(2,191) |
(5,555) |
2,926 |
(8,481) |
||||||
Total trading account (loss) profit |
|
(1,884) |
(1,718) |
125 |
(166) |
(2,009) |
(5,555) |
2,795 |
(8,350) |
|||||||
Total mortgage banking activities |
|
$10,492 |
$(1,773) |
$11,269 |
$12,265 |
$(777) |
$18,645 |
$33,408 |
$(14,763) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||
Other Service Fees |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Quarters ended |
Variance |
Nine months ended |
Variance |
||||||||||||
(In thousands) |
|
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
Q3 2019 vs.Q2 2019 |
Q3 2019 vs.Q3 2018 |
30-Sep-19 |
30-Sep-18 |
2019 vs. 2018 |
||||||||
Other service fees: |
|
|
|
|
|
|
|
|
|
||||||||
|
Debit card fees |
|
$11,719 |
$12,034 |
$10,984 |
$(315) |
$735 |
$34,923 |
$34,306 |
$617 |
|||||||
|
Insurance fees |
|
14,608 |
17,253 |
14,042 |
(2,645) |
566 |
44,652 |
39,668 |
4,984 |
|||||||
|
Credit card fees |
|
25,625 |
24,794 |
21,525 |
831 |
4,100 |
72,705 |
65,866 |
6,839 |
|||||||
|
Sale and administration of investment products |
|
5,714 |
5,732 |
5,696 |
(18) |
18 |
16,705 |
16,071 |
634 |
|||||||
|
Trust fees |
|
5,193 |
5,522 |
4,967 |
(329) |
226 |
15,431 |
15,203 |
228 |
|||||||
|
Other fees |
|
8,450 |
8,696 |
7,102 |
(246) |
1,348 |
25,231 |
16,680 |
8,551 |
|||||||
Total other service fees |
|
$71,309 |
$74,031 |
$64,316 |
$(2,722) |
$6,993 |
$209,647 |
$187,794 |
$21,853 |
||||||||
Popular, Inc. |
|
|
|
|
|
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||
Table G - Loans and Deposits |
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
Loans - Ending Balances |
|
|
|
|
|
|
|
|
|
Variance |
|
(In thousands) |
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
Q3 2019 vs.Q2 2019 |
Q3 2019 vs.Q3 2018 |
Loans held-in-portfolio: |
|
|
|
|
|
Commercial |
$12,208,449 |
$12,216,603 |
$11,993,707 |
$(8,154) |
$214,742 |
Construction |
754,056 |
825,419 |
943,365 |
(71,363) |
(189,309) |
Legacy [1] |
23,192 |
23,893 |
27,566 |
(701) |
(4,374) |
Lease financing |
1,022,484 |
991,546 |
903,540 |
30,938 |
118,944 |
Mortgage |
7,168,619 |
7,198,959 |
7,304,170 |
(30,340) |
(135,551) |
Auto |
2,847,758 |
2,796,403 |
2,468,610 |
51,355 |
379,148 |
Consumer |
2,983,417 |
2,952,922 |
2,871,210 |
30,495 |
112,207 |
Total loans held-in-portfolio |
$27,007,975 |
$27,005,745 |
$26,512,168 |
$2,230 |
$495,807 |
Loans held-for-sale: |
|
|
|
|
|
Mortgage |
56,370 |
54,028 |
51,742 |
2,342 |
4,628 |
Total loans held-for-sale |
$56,370 |
$54,028 |
$51,742 |
$2,342 |
$4,628 |
Total loans |
$27,064,345 |
$27,059,773 |
$26,563,910 |
$4,572 |
$500,435 |
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the Popular U.S. segment. |
|||||
Deposits - Ending Balances |
|
|
|
|
|
|
|
|
|
Variance |
|
(In thousands) |
30-Sep-19 |
30-Jun-19 |
30-Sep-18 |
Q3 2019 vs. Q2 2019 |
Q3 2019 vs.Q3 2018 |
Demand deposits [1] |
$19,191,657 |
$17,750,676 |
$16,120,156 |
$1,440,981 |
$3,071,501 |
Savings, NOW and money market deposits (non-brokered) |
16,778,332 |
16,011,646 |
15,714,275 |
766,686 |
1,064,057 |
Savings, NOW and money market deposits (brokered) |
400,049 |
384,251 |
402,116 |
15,798 |
(2,067) |
Time deposits (non-brokered) |
7,614,393 |
7,816,939 |
7,280,854 |
(202,546) |
333,539 |
Time deposits (brokered CDs) |
181,764 |
96,325 |
131,426 |
85,439 |
50,338 |
Total deposits |
$44,166,195 |
$42,059,837 |
$39,648,827 |
$2,106,358 |
$4,517,368 |
[1] Includes interest and non-interest bearing demand deposits. |
|
|
|
|
|
Popular, Inc. |
|||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||||||||
Table H - Non-Performing Assets |
|||||||||||
(Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
|
|
Variance |
|
(Dollars in thousands) |
30-Sep-19 |
As a % of loans HIP by category |
|
30-Jun-19 |
As a % of loans HIP by category |
|
30-Sep-18 |
As a % of loans HIP by category |
|
Q3 2019 vs. Q2 2019 |
Q3 2019 vs. Q3 2018 |
Non-accrual loans: |
|
|
|
|
|
|
|
|
|
|
|
Commercial |
$169,697 |
1.4 |
% |
$155,348 |
1.3 |
% |
$172,685 |
1.4 |
% |
$14,349 |
$(2,988) |
Construction |
10,334 |
1.4 |
|
13,848 |
1.7 |
|
19,695 |
2.1 |
|
(3,514) |
(9,361) |
Legacy [1] |
2,318 |
10.0 |
|
2,469 |
10.3 |
|
3,403 |
12.3 |
|
(151) |
(1,085) |
Lease financing |
2,733 |
0.3 |
|
2,830 |
0.3 |
|
3,009 |
0.3 |
|
(97) |
(276) |
Mortgage |
305,542 |
4.3 |
|
318,396 |
4.4 |
|
361,085 |
4.9 |
|
(12,854) |
(55,543) |
Auto |
22,954 |
0.8 |
|
28,085 |
1.0 |
|
22,097 |
0.9 |
|
(5,131) |
857 |
Consumer |
44,214 |
1.5 |
|
43,382 |
1.5 |
|
50,514 |
1.8 |
|
832 |
(6,300) |
Total non-performing loans held-in-portfolio |
557,792 |
2.1 |
% |
564,358 |
2.1 |
% |
632,488 |
2.4 |
% |
(6,566) |
(74,696) |
Other real estate owned (“OREO”) |
117,928 |
|
|
118,851 |
|
|
133,780 |
|
|
(923) |
(15,852) |
Total non-performing assets [2] |
$675,720 |
|
|
$683,209 |
|
|
$766,268 |
|
|
$(7,489) |
$(90,548) |
Accruing loans past due 90 days or more [3] [4] |
$476,814 |
|
|
$494,488 |
|
|
$753,074 |
|
|
$(17,674) |
$(276,260) |
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
Non-performing assets to total assets |
1.29 |
% |
|
1.35 |
% |
|
1.60 |
% |
|
|
|
Non-performing loans held-in-portfolio to loans held -in-portfolio |
2.07 |
|
|
2.09 |
|
|
2.39 |
|
|
|
|
Allowance for loan losses to loans held-in-portfolio |
1.90 |
|
|
2.01 |
|
|
2.39 |
|
|
|
|
Allowance for loan losses to non-performing loans, excluding loans held-for-sale |
91.86 |
|
|
96.33 |
|
|
100.19 |
|
|
|
|
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the Popular U.S. segment. |
|||||||||||
[2] There were no non-performing loans held-for-sale as of September 30, 2019, June 30, 2019 and September 30, 2018. |
|||||||||||
[3] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the VA as accruing loans past due 90 days or more as opposed to non-performing since the principal repayment is insured. These include loans rebooked, which were previously pooled into GNMA securities amounting to $99 million (June 30, 2019 - $96 million; September 30, 2018 - $195 million). Under the GNMA program, issuers such as BPPR have the option but not the obligation to repurchase loans that are 90 days or more past due. For accounting purposes, these loans subject to the repurchase option are required to be reflected on the financial statements of BPPR with an offsetting liability. These balances include $241 million of residential mortgage loans insured by FHA or guaranteed by the VA that are no longer accruing interest as of September 30, 2019 (June 30, 2019 - $262 million; September 30, 2018 - $238 million). Furthermore, the Corporation has approximately $65 million in reverse mortgage loans which are guaranteed by FHA, but which are currently not accruing interest. Due to the guaranteed nature of the loans, it is the Corporation's policy to exclude these balances from non-performing assets (June 30, 2019 - $66 million; September 30, 2018 - $53 million). |
|||||||||||
[4] The carrying value of loans accounted for under ASC Subtopic 310-30 that are contractually 90 days or more past due was $189 million at September 30, 2019 (June 30, 2019 - $248 million; September 30, 2018 - $304 million). This amount is excluded from the above table as the loans’ accretable yield interest recognition is independent from the underlying contractual loan delinquency status. |
|||||||||||
Popular, Inc. |
|||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||||||||||
Table I - Activity in Non-Performing Loans |
|||||||||||||
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
||||||
Commercial loans held-in-portfolio: |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
30-Sep-19 |
30-Jun-19 |
||||||||||
(In thousands) |
BPPR |
Popular U.S. |
Popular, Inc. |
BPPR |
Popular U.S. |
Popular, Inc. |
|||||||
Beginning balance NPLs |
$149,139 |
$6,209 |
$155,348 |
$166,293 |
$2,861 |
$169,154 |
|||||||
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
43,650 |
734 |
44,384 |
2,209 |
4,362 |
6,571 |
||||||
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(972) |
- |
(972) |
(1,749) |
- |
(1,749) |
||||||
|
Non-performing loans charged-off |
(2,005) |
(1,302) |
(3,307) |
(2,931) |
(680) |
(3,611) |
||||||
|
Loans returned to accrual status / loan collections |
(23,446) |
(2,310) |
(25,756) |
(14,683) |
(334) |
(15,017) |
||||||
Ending balance NPLs |
$166,366 |
$3,331 |
$169,697 |
$149,139 |
$6,209 |
$155,348 |
|||||||
|
|
|
|
|
|
|
|
||||||
Construction loans held-in-portfolio: |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
30-Sep-19 |
30-Jun-19 |
||||||||||
(In thousands) |
BPPR |
Popular U.S. |
Popular, Inc. |
BPPR |
Popular U.S. |
Popular, Inc. |
|||||||
Beginning balance NPLs |
$1,788 |
$12,060 |
$13,848 |
$1,788 |
$12,060 |
$13,848 |
|||||||
Plus: |
|
|
|
|
|
|
|||||||
|
Advances on existing non-performing loans |
- |
215 |
215 |
- |
- |
- |
||||||
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans charged-off |
- |
(2,215) |
(2,215) |
- |
- |
- |
||||||
|
Loans returned to accrual status / loan collections |
(1,514) |
- |
(1,514) |
- |
- |
- |
||||||
Ending balance NPLs |
$274 |
$10,060 |
$10,334 |
$1,788 |
$12,060 |
$13,848 |
|||||||
|
|
|
|
|
|
|
|
||||||
Mortgage loans held-in-portfolio: |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
30-Sep-19 |
30-Jun-19 |
||||||||||
(In thousands) |
BPPR |
Popular U.S. |
Popular, Inc. |
BPPR |
Popular U.S. |
Popular, Inc. |
|||||||
Beginning balance NPLs |
$309,046 |
$9,350 |
$318,396 |
$317,850 |
$9,808 |
$327,658 |
|||||||
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
50,260 |
3,306 |
53,566 |
50,205 |
1,828 |
52,033 |
||||||
|
Advances on existing non-performing loans |
- |
37 |
37 |
- |
10 |
10 |
||||||
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(6,741) |
(197) |
(6,938) |
(6,905) |
(169) |
(7,074) |
||||||
|
Non-performing loans charged-off |
(8,733) |
- |
(8,733) |
(6,362) |
(342) |
(6,704) |
||||||
|
Loans returned to accrual status / loan collections |
(47,807) |
(2,979) |
(50,786) |
(45,742) |
(1,785) |
(47,527) |
||||||
Ending balance NPLs |
$296,025 |
$9,517 |
$305,542 |
$309,046 |
$9,350 |
$318,396 |
|||||||
|
|
|
|
|
|
|
|
||||||
Total non-performing loans held-in-portfolio (excluding consumer): |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
30-Sep-19 |
30-Jun-19 |
||||||||||
(In thousands) |
BPPR |
Popular U.S. |
Popular, Inc. |
BPPR |
Popular U.S. |
Popular, Inc. |
|||||||
Beginning balance NPLs |
$459,973 |
$30,088 |
$490,061 |
$485,931 |
$27,312 |
$513,243 |
|||||||
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
93,910 |
4,040 |
97,950 |
52,414 |
6,190 |
58,604 |
||||||
|
Advances on existing non-performing loans |
- |
290 |
290 |
- |
11 |
11 |
||||||
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(7,713) |
(197) |
(7,910) |
(8,654) |
(169) |
(8,823) |
||||||
|
Non-performing loans charged-off |
(10,738) |
(3,514) |
(14,252) |
(9,293) |
(1,022) |
(10,315) |
||||||
|
Loans returned to accrual status / loan collections |
(72,767) |
(5,481) |
(78,248) |
(60,425) |
(2,234) |
(62,659) |
||||||
Ending balance NPLs [1] |
$462,665 |
$25,226 |
$487,891 |
$459,973 |
$30,088 |
$490,061 |
|||||||
[1] Includes $2.3 million of NPLs related to the legacy portfolio as of September 30, 2019 (June 30, 2019 - $2.5 million). |
|||||||||||||
Popular, Inc. |
||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
||||||
(Unaudited) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarter ended |
|
Quarter ended |
|
Quarter ended |
|
|
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
(Dollars in thousands) |
Total |
|
Total |
|
Total |
|
Balance at beginning of period |
$543,666 |
|
$550,628 |
|
$643,018 |
|
Provision for loan losses |
36,539 |
|
40,191 |
|
54,387 |
|
|
580,205 |
|
590,819 |
|
697,405 |
|
Net loans charged-off (recovered): |
|
|
|
|
|
|
BPPR |
|
|
|
|
|
|
Commercial |
10,632 |
|
184 |
|
2,369 |
|
Construction |
(2,986) |
|
(54) |
|
(125) |
|
Lease financing |
3,453 |
|
1,630 |
|
1,557 |
|
Mortgage |
12,689 |
|
8,713 |
|
21,962 |
|
Consumer |
36,112 |
|
26,694 |
|
33,083 |
|
Total BPPR |
59,900 |
|
37,167 |
|
58,846 |
|
Popular U.S. |
|
|
|
|
|
|
Commercial |
3,633 |
|
5,791 |
|
1,741 |
|
Construction |
2,215 |
|
- |
|
- |
|
Legacy [1] |
(297) |
|
(277) |
|
(685) |
|
Mortgage |
(18) |
|
230 |
|
(3) |
|
Consumer |
2,407 |
|
4,242 |
|
3,788 |
|
Total Popular U.S. |
7,940 |
|
9,986 |
|
4,841 |
|
Total loans charged-off - Popular, Inc. |
67,840 |
|
47,153 |
|
63,687 |
|
Balance at end of period |
$512,365 |
|
$543,666 |
|
$633,718 |
|
POPULAR, INC. |
|
|
|
|
|
|
Annualized net charge-offs to average loans held-in-portfolio |
1.01 |
% |
0.71 |
% |
1.00 |
% |
Provision for loan losses to net charge-offs |
53.86 |
% |
85.24 |
% |
85.40 |
% |
BPPR |
|
|
|
|
|
|
Annualized net charge-offs to average loans held-in-portfolio |
1.21 |
% |
0.75 |
% |
1.24 |
% |
Provision for loan losses to net charge-offs |
57.56 |
% |
77.96 |
% |
88.16 |
% |
Popular U.S. |
|
|
|
|
|
|
Annualized net charge-offs to average loans held-in-portfolio |
0.45 |
% |
0.59 |
% |
0.29 |
% |
Provision for loan losses to net charge-offs |
25.94 |
% |
112.32 |
% |
51.85 |
% |
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the Popular U.S. segment. |
||||||
Popular, Inc. |
|||||||||||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||||||||||||
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED |
|||||||||||||||
(Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-Sep-19 |
|||||||||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Legacy [1] |
|
Mortgage |
|
Lease financing |
|
Consumer |
|
Total |
|
Specific ALLL |
|
$30,130 |
|
$57 |
|
$- |
|
$42,868 |
|
$71 |
|
$22,720 |
|
$95,846 |
|
Impaired loans |
|
$409,221 |
|
$10,334 |
|
$- |
|
$533,317 |
|
$624 |
|
$105,117 |
|
$1,058,613 |
|
Specific ALLL to impaired loans |
|
7.36 |
% |
0.55 |
% |
- |
% |
8.04 |
% |
11.38 |
% |
21.61 |
% |
9.05 |
% |
General ALLL |
|
$160,591 |
|
$8,507 |
|
$791 |
|
$83,759 |
|
$7,122 |
|
$155,749 |
|
$416,519 |
|
Loans held-in-portfolio, excluding impaired loans |
|
$11,799,228 |
|
$743,722 |
|
$23,192 |
|
$6,635,302 |
|
$1,021,860 |
|
$5,726,058 |
|
$25,949,362 |
|
General ALLL to loans held-in-portfolio, excluding impaired loans |
|
1.36 |
% |
1.14 |
% |
3.41 |
% |
1.26 |
% |
0.70 |
% |
2.72 |
% |
1.61 |
% |
Total ALLL |
|
$190,721 |
|
$8,564 |
|
$791 |
|
$126,627 |
|
$7,193 |
|
$178,469 |
|
$512,365 |
|
Total loans held-in-portfolio |
|
$12,208,449 |
|
$754,056 |
|
$23,192 |
|
$7,168,619 |
|
$1,022,484 |
|
$5,831,175 |
|
$27,007,975 |
|
ALLL to loans held-in-portfolio |
|
1.56 |
% |
1.14 |
% |
3.41 |
% |
1.77 |
% |
0.70 |
% |
3.06 |
% |
1.90 |
% |
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the Popular U.S. reportable segment. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-Jun-19 |
|||||||||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Legacy [1] |
|
Mortgage |
|
Lease financing |
|
Consumer |
|
Total |
|
Specific ALLL |
|
$31,698 |
|
$90 |
|
$- |
|
$43,550 |
|
$234 |
|
$24,455 |
|
$100,027 |
|
Impaired loans |
|
$390,271 |
|
$13,848 |
|
$- |
|
$530,650 |
|
$865 |
|
$108,851 |
|
$1,044,485 |
|
Specific ALLL to impaired loans |
|
8.12 |
% |
0.65 |
% |
- |
% |
8.21 |
% |
27.05 |
% |
22.47 |
% |
9.58 |
% |
General ALLL |
|
$193,831 |
|
$9,793 |
|
$774 |
|
$88,966 |
|
$6,673 |
|
$143,602 |
|
$443,639 |
|
Loans held-in-portfolio, excluding impaired loans |
|
$11,826,332 |
|
$811,571 |
|
$23,893 |
|
$6,668,309 |
|
$990,681 |
|
$5,640,474 |
|
$25,961,260 |
|
General ALLL to loans held-in-portfolio, excluding impaired loans |
|
1.64 |
% |
1.21 |
% |
3.24 |
% |
1.33 |
% |
0.67 |
% |
2.55 |
% |
1.71 |
% |
Total ALLL |
|
$225,529 |
|
$9,883 |
|
$774 |
|
$132,516 |
|
$6,907 |
|
$168,057 |
|
$543,666 |
|
Total loans held-in-portfolio |
|
$12,216,603 |
|
$825,419 |
|
$23,893 |
|
$7,198,959 |
|
$991,546 |
|
$5,749,325 |
|
$27,005,745 |
|
ALLL to loans held-in-portfolio |
|
1.85 |
% |
1.20 |
% |
3.24 |
% |
1.84 |
% |
0.70 |
% |
2.92 |
% |
2.01 |
% |
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the Popular U.S. reportable segment. |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
|||||||||||||||
(Dollars in thousands) |
|
Commercial |
|
Construction |
|
Legacy |
|
Mortgage |
|
Lease financing |
|
Consumer |
|
Total |
|
Specific ALLL |
|
$(1,568) |
|
$(33) |
|
$- |
|
$(682) |
|
$(163) |
|
$(1,735) |
|
$(4,181) |
|
Impaired loans |
|
$18,950 |
|
$(3,514) |
|
$- |
|
$2,667 |
|
$(241) |
|
$(3,734) |
|
$14,128 |
|
General ALLL |
|
$(33,240) |
|
$(1,286) |
|
$17 |
|
$(5,207) |
|
$449 |
|
$12,147 |
|
$(27,120) |
|
Loans held-in-portfolio, excluding impaired loans |
|
$(27,104) |
|
$(67,849) |
|
$(701) |
|
$(33,007) |
|
$31,179 |
|
$85,584 |
|
$(11,898) |
|
Total ALLL |
|
$(34,808) |
|
$(1,319) |
|
$17 |
|
$(5,889) |
|
$286 |
|
$10,412 |
|
$(31,301) |
|
Total loans held-in-portfolio |
|
$(8,154) |
|
$(71,363) |
|
$(701) |
|
$(30,340) |
|
$30,938 |
|
$81,850 |
|
$2,230 |
|
Popular, Inc. |
|||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||||
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - PUERTO RICO OPERATIONS |
|||||||
(Unaudited) |
|||||||
|
|
|
|
|
|
|
|
30-Sep-19 |
|||||||
Puerto Rico |
|||||||
(In thousands) |
Commercial |
Construction |
Mortgage |
Lease financing |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$30,130 |
$57 |
$40,483 |
$71 |
$21,009 |
$91,750 |
|
General ALLL |
131,429 |
1,009 |
81,252 |
7,122 |
138,208 |
359,020 |
Total ALLL |
$161,559 |
$1,066 |
$121,735 |
$7,193 |
$159,217 |
$450,770 |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired loans |
$407,124 |
$274 |
$523,876 |
$624 |
$95,356 |
$1,027,254 |
|
Loans held-in-portfolio, excluding impaired loans |
6,761,529 |
123,798 |
5,711,700 |
1,021,860 |
5,286,441 |
18,905,328 |
Total loans held-in-portfolio |
$7,168,653 |
$124,072 |
$6,235,576 |
$1,022,484 |
$5,381,797 |
$19,932,582 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-Jun-19 |
|||||||
Puerto Rico |
|||||||
(In thousands) |
Commercial |
Construction |
Mortgage |
Lease financing |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$31,698 |
$90 |
$41,158 |
$234 |
$22,592 |
$95,772 |
|
General ALLL |
158,529 |
2,906 |
86,772 |
6,673 |
125,539 |
380,419 |
Total ALLL |
$190,227 |
$2,996 |
$127,930 |
$6,907 |
$148,131 |
$476,191 |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired |
$386,310 |
$1,788 |
$521,257 |
$865 |
$98,901 |
$1,009,121 |
|
Loans held-in-portfolio, excluding impaired loans |
6,953,539 |
107,170 |
5,781,701 |
990,681 |
5,199,449 |
19,032,540 |
Total loans held-in-portfolio |
$7,339,849 |
$108,958 |
$6,302,958 |
$991,546 |
$5,298,350 |
$20,041,661 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
|||||||
(In thousands) |
Commercial |
Construction |
Mortgage |
Lease financing |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$(1,568) |
$(33) |
$(675) |
$(163) |
$(1,583) |
$(4,022) |
|
General ALLL |
(27,100) |
(1,897) |
(5,520) |
449 |
12,669 |
(21,399) |
Total ALLL |
$(28,668) |
$(1,930) |
$(6,195) |
$286 |
$11,086 |
$(25,421) |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired |
$20,814 |
$(1,514) |
$2,619 |
$(241) |
$(3,545) |
$18,133 |
|
Loans held-in-portfolio, excluding impaired loans |
(192,010) |
16,628 |
(70,001) |
31,179 |
86,992 |
(127,212) |
Total loans held-in-portfolio |
$(171,196) |
$15,114 |
$(67,382) |
$30,938 |
$83,447 |
$(109,079) |
|
Popular, Inc. |
|||||||
Financial Supplement to Third Quarter 2019 Earnings Release |
|||||||
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - POPULAR U.S. OPERATIONS |
|||||||
(Unaudited) |
|||||||
|
|
|
|
|
|
|
|
30-Sep-19 |
|||||||
Popular U.S. |
|||||||
(In thousands) |
Commercial |
Construction |
Legacy |
Mortgage |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$- |
$- |
$- |
$2,385 |
$1,711 |
$4,096 |
|
General ALLL |
29,162 |
7,498 |
791 |
2,507 |
17,541 |
57,499 |
Total ALLL |
$29,162 |
$7,498 |
$791 |
$4,892 |
$19,252 |
$61,595 |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired loans |
$2,097 |
$10,060 |
$- |
$9,441 |
$9,761 |
$31,359 |
|
Loans held-in-portfolio, excluding impaired loans |
5,037,699 |
619,924 |
23,192 |
923,602 |
439,617 |
7,044,034 |
Total loans held-in-portfolio |
$5,039,796 |
$629,984 |
$23,192 |
$933,043 |
$449,378 |
$7,075,393 |
|
|
|||||||
|
|
|
|
|
|
|
|
30-Jun-19 |
|||||||
Popular U.S. |
|||||||
(In thousands) |
Commercial |
Construction |
Legacy |
Mortgage |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$- |
$- |
$- |
$2,392 |
$1,863 |
$4,255 |
|
General ALLL |
35,302 |
6,887 |
774 |
2,194 |
18,063 |
63,220 |
Total ALLL |
$35,302 |
$6,887 |
$774 |
$4,586 |
$19,926 |
$67,475 |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired loans |
$3,961 |
$12,060 |
$- |
$9,393 |
$9,950 |
$35,364 |
|
Loans held-in-portfolio, excluding impaired loans |
4,872,793 |
704,401 |
23,893 |
886,608 |
441,025 |
6,928,720 |
Total loans held-in-portfolio |
$4,876,754 |
$716,461 |
$23,893 |
$896,001 |
$450,975 |
$6,964,084 |
|
|
|||||||
|
|
|
|
|
|
|
|
Variance |
|||||||
(In thousands) |
Commercial |
Construction |
Legacy |
Mortgage |
Consumer |
Total |
|
Allowance for credit losses: |
|
|
|
|
|
|
|
|
Specific ALLL |
$- |
$- |
$- |
$(7) |
$(152) |
$(159) |
|
General ALLL |
(6,140) |
611 |
17 |
313 |
(522) |
(5,721) |
Total ALLL |
$(6,140) |
$611 |
$17 |
$306 |
$(674) |
$(5,880) |
|
Loans held-in-portfolio: |
|
|
|
|
|
|
|
|
Impaired loans |
$(1,864) |
$(2,000) |
$- |
$48 |
$(189) |
$(4,005) |
|
Loans held-in-portfolio, excluding impaired loans |
164,906 |
(84,477) |
(701) |
36,994 |
(1,408) |
115,314 |
Total loans held-in-portfolio |
$163,042 |
$(86,477) |
$(701) |
$37,042 |
$(1,597) |
$111,309 |
|
Popular, Inc. |
|
|
|
|
|
|
Financial Supplement to Third Quarter 2019 Earnings Release |
||||||
Table N - Reconciliation to GAAP Financial Measures |
||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(In thousands, except share or per share information) |
30-Sep-19 |
|
30-Jun-19 |
|
30-Sep-18 |
|
Total stockholders’ equity |
$5,908,448 |
|
$5,719,834 |
|
$5,244,349 |
|
Less: Preferred stock |
(50,160) |
|
(50,160) |
|
(50,160) |
|
Less: Goodwill |
(671,122) |
|
(671,122) |
|
(687,536) |
|
Less: Other intangibles |
(21,479) |
|
(23,878) |
|
(29,186) |
|
Total tangible common equity |
$5,165,687 |
|
$4,974,674 |
|
$4,477,467 |
|
Total assets |
$52,480,415 |
|
$50,617,221 |
|
$47,919,428 |
|
Less: Goodwill |
(671,122) |
|
(671,122) |
|
(687,536) |
|
Less: Other intangibles |
(21,479) |
|
(23,878) |
|
(29,186) |
|
Total tangible assets |
$51,787,814 |
|
$49,922,221 |
|
$47,202,706 |
|
Tangible common equity to tangible assets |
9.97 |
% |
9.96 |
% |
9.49 |
% |
Common shares outstanding at end of period |
96,714,664 |
|
96,703,351 |
|
100,336,341 |
|
Tangible book value per common share |
$53.41 |
|
$51.44 |
|
$44.62 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20191023005160/en/
Popular, Inc.
Investor Relations:
Paul Cardillo, 212-417-6721
Senior Vice President, Investor Relations Officer
or
Media Relations:
Teruca Rullán, 787-281-5170 or 917-679-3596 (mobile)
Senior Vice President, Corporate Communications
Source: Popular, Inc.