- Net loss of $4.1 million and Adjusted net income of $88.5 million for the fourth quarter of 2016
- Net income of $216.7 million and Adjusted net income of $358.1 million for the year 2016
- Net interest margin of 4.02% in Q4 2016, compared to 4.12% in Q3 2016
-
Credit Quality (excluding covered loans):
- Non-performing loans held-in-portfolio (NPLs) decreased by $21.4 million from Q3 2016; NPLs to loans ratio stable at 2.5% vs. 2.6% in Q3 2016;
- Net charge-offs (NCOs) increased by $21.1 million; NCOs at 1.00% of average loans held-in-portfolio vs. 0.63% in Q3 2016;
- Allowance for loan losses of $510.3 million vs. $525.6 million in Q3 2016; Allowance for loan losses to loans held-in-portfolio at 2.24% vs. 2.33% in Q3 2016;
- Allowance for loan losses to NPLs at 91.5% vs. 90.7% in Q3 2016.
- Common Equity Tier 1 ratio of 16.47%, Book Value per Common Share of $50.08 and Tangible Book Value per Share of $43.12 at December 31, 2016
SAN JUAN, Puerto Rico--(BUSINESS WIRE)-- Popular, Inc. (the 'Corporation' or 'Popular') (NASDAQ:BPOP) reported a net loss of $4.1 million for the quarter ended December 31, 2016, compared to net income of $46.8 million for the quarter ended September 30, 2016. The results for the fourth quarter of 2016 reflect an after-tax charge amounting to $87 million, related to the unfavorable award under the portfolio sales arbitration with the FDIC, as receiver.
Mr. Richard L. Carrión, Chairman of the Board and Chief Executive Officer, said: 'Despite the impact of the adverse FDIC arbitrations, during 2016 we demonstrated the strength of our franchise by generating strong revenues and improving credit quality. We also continued to achieve strong loan growth in our U.S. business. As we announced today, we are pleased that the progress made during 2016 allowed us to increase our quarterly common stock dividend from $0.15 to $0.25 and establish a $75 million common stock repurchase program.'
Significant Events
As previously announced, BPPR has filed statements of claim requesting that a review board determine certain matters relating to the loss-share claims under its commercial loss share agreement with the FDIC, as receiver for Westernbank (the 'FDIC'),including with respect to the FDIC's refusal to concur in certain of BPPR's portfolio sales under the commercial loss share agreement, for which BPPR was seeking damages in the amount of $88.5 million plus interest. On December 12, 2016, the review board in the arbitration described above issued an award denying BPPR's claim. As a result, for the quarter ending December 31, 2016, the Corporation recognized a pre-tax charge of $116.8 million in connection with unreimbursed losses considered in the arbitration, the related adjustment to the true-up obligation owed to the FDIC at the end of the loss-share agreements in 2020 and recoveries previously incorporated in the net damages claimed in the arbitration.
Earnings Highlights | |||||||||||||||||
(Unaudited) | Quarters ended | Years ended | |||||||||||||||
(Dollars in thousands, except per share information) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | 31-Dec-16 | 31-Dec-15 | ||||||||||||
Net interest income | $355,405 | $353,687 | $352,500 | $1,422,055 | $1,408,983 | ||||||||||||
Provision for loan losses | 40,924 | 42,594 | 57,711 | 171,126 | 217,458 | ||||||||||||
Provision (reversal) for loan losses - covered loans [1] | 441 | 750 | 820 | (1,110) | 24,020 | ||||||||||||
Net interest income after provision for loan losses | 314,040 | 310,343 | 293,969 | 1,252,039 | 1,167,505 | ||||||||||||
FDIC loss-share (expense) income | (130,334) | (61,723) | (4,359) | (207,779) | 20,062 | ||||||||||||
Other non-interest income | 130,159 | 137,701 | 136,797 | 505,715 | 499,479 | ||||||||||||
Goodwill impairment charge | - | 3,801 | - | 3,801 | - | ||||||||||||
Other operating expenses | 320,871 | 319,871 | 305,808 | 1,251,834 | 1,288,221 | ||||||||||||
(Loss) income from continuing operations before income tax | (7,006) | 62,649 | 120,599 | 294,340 | 398,825 | ||||||||||||
Income tax (benefit) expense | (1,766) | 15,839 | (16,827) | 78,784 | (495,172) | ||||||||||||
(Loss) income from continuing operations | (5,240) | 46,810 | 137,426 | 215,556 | 893,997 | ||||||||||||
Income from discontinued operations, net of tax | 1,135 | - | - | 1,135 | 1,347 | ||||||||||||
Net (loss) income | $(4,105) | $46,810 | $137,426 | $216,691 | $895,344 | ||||||||||||
Net (loss) income applicable to common stock | $(5,036) | $45,880 | $136,495 | $212,968 | $891,621 | ||||||||||||
Net (loss) income per common share from continuing operations - Basic | $(0.06) | $0.44 | $1.32 | $2.05 | $8.65 | ||||||||||||
Net (loss) income per common share from continuing operations - Diluted | $(0.06) | $0.44 | $1.32 | $2.05 | $8.64 | ||||||||||||
Net income per common share from discontinued operations - Basic | $0.01 | $- | $- | $0.01 | $0.01 | ||||||||||||
Net income per common share from discontinued operations - Diluted | $0.01 | $- | $- | $0.01 | $0.01 | ||||||||||||
[1] Covered loans represent loans acquired in the Westernbank FDIC-assisted transaction that are covered under an FDIC loss-sharing agreement. | |||||||||||||||||
Adjusted results - Non-GAAP
The Corporation prepared its Consolidated Financial Statement using accounting principles generally accepted in the U.S. ('U.S. GAAP' or the 'reported basis'). In addition to analyzing the Corporation's results on a reported basis, management monitors the 'Adjusted net income' of the Corporation and excludes the impact of certain transactions on the results of its operations. Management believes that the 'Adjusted net income' provides meaningful information about the underlying performance of the Corporation's ongoing operations. The 'Adjusted net income' is a non-GAAP financial measure.
The following tables reflect the results of operations for the fourth and third quarters of 2016, with adjustments to exclude the impact of certain events during the fourth and third quarters of 2016, to arrive at the adjusted net income.
Adjusted Net Income - Reconciliation to GAAP Financial Measures
(Unaudited) | ||||||
(In thousands) | 31-Dec-16 | |||||
Pre-tax | Income tax effect | Impact on net income | ||||
U.S. GAAP Net loss | $(4,105) | |||||
Non-GAAP Adjustments: | ||||||
FDIC arbitration award | 116,833 | (30,123) | 86,710 | |||
Other FDIC - LSA adjustments | 9,874 | (2,797) | 7,077 | |||
Income from discontinued operations | (2,015) | 880 | (1,135) | |||
Adjusted net income (Non-GAAP) | $88,547 | |||||
Represents the arbitration decision denying BPPR's request for reimbursement in certain shared loss claims. | ||||||
Additional adjustments, including prior period recoveries, related to restructured commercial loans to reduce the indemnification asset to its expected realizable value. | ||||||
Gains and losses related to assets acquired from Westernbank as part of the FDIC assisted transaction are subject to the capital gains tax rate of 20%. Other items related to the FDIC loss-sharing agreements are subject to the statutory tax rate of 39%. | ||||||
Represents income from discontinued operations associated with the BPNA reorganization. | ||||||
(Unaudited) | |||||||
(In thousands) | 30-Sep-16 | ||||||
Pre-tax | Income tax effect | Impact on net income | |||||
U.S. GAAP Net income | $46,810 | ||||||
Non-GAAP Adjustments: | |||||||
FDIC arbitration award | 54,924 | (10,985) | 43,939 | ||||
Goodwill impairment charge | 3,801 | - | 3,801 | ||||
Adjusted Net income (Non-GAAP) | $94,550 | ||||||
Represents the arbitration decision denying BPPR's request for reimbursement in certain shared loss claims. Gains and losses related to assets acquired from Westernbank as part of the FDIC assisted transaction are subject to the capital gains tax rate of 20%. | |||||||
Represents goodwill impairment charge in the Corporation's securities subsidiary. The securities subsidiary is a limited liability company with a partnership election. Accordingly, its earnings flow through Popular, Inc., holding company, for income tax purposes. Since Popular, Inc. has a full valuation allowance on its deferred tax assets, this results in an effective tax rate of 0%. | |||||||
Net interest income
Net interest income for the quarter ended December 31, 2016 was $355.4 million, compared to $353.7 million for the previous quarter. Net interest margin was 4.02% for the quarter compared to 4.12% for the previous quarter.
The increase in net interest income was mainly related to:
- Higher income from money market, trading and investment securities by $4.1 million due mainly to higher average balance of mortgage backed and U.S. Treasury securities; and
- Higher income from commercial loans by $2.7 million, or 3 basis points, driven by loan growth in the U.S. and higher yields at BPPR due to the impact on the variable rate portfolio of the increase in market rates in the recent months.
These positive variances were partially offset by:
- Lower income from consumer loans by $2.0 million, or 1 basis point, driven by lower average balances at both BPPR and BPNA due to high yield loan portfolio run-offs;
- Lower income from the Westernbank ('WB') loan portfolio by $1.3 million, or 9 basis points, due to normal run-off and as a result of the quarterly recast process; and
- Higher interest expense on deposits by $2.4 million, or 1 basis point, mainly related to higher deposits costs in the U.S. to fund loan growth and an unfavorable adjustment on equity linked deposits at BPPR. Average balance of deposits increased by 4% related to increases in government deposits in P.R. and retail deposits in the U.S.
BPPR's net interest income amounted to $305.4 million for the quarter ended December 31, 2016, compared to $303.7 million for the previous quarter. The increase of $1.7 million in net interest income was mainly due to higher income from investment securities and higher yield from commercial loans, partially offset by lower income from WB loans, consumer loans and an unfavorable adjustment on equity linked deposits, as mentioned above. The net interest margin for the fourth quarter was 4.39%, a decline of 10 basis points when compared to 4.49% for the previous quarter. The change in the mix of earning assets as higher yielding assets mature, particularly WB and consumer loans, and the investment portfolio and cash at the Fed increases, resulted in a negative impact to the net interest margin.
BPNA's net interest income was $65.3 million, flat when compared with the previous quarter. Higher income from investment securities and commercial loans, were offset by lower income from consumer loans and higher costs of deposits. Net interest margin decreased 14 basis points to 3.47% compared to 3.61% for the previous quarter driven by a higher cost of deposits to fund loan growth. U.S. earning assets yielded 4.21%, compared to 4.32% in the previous quarter, while the cost of interest bearing liabilities was 0.96%, compared to 0.94% in the previous quarter. The change in the mix of earning assets driven by investments in securities and commercial loans at lower rates as well as higher funding costs had a negative impact on the net interest margin.
Non-interest(loss) income
The unfavorable variance in non-interest (loss) income of $76.2 million, when compared to the third quarter of 2016, was primarily driven by:
- Higher FDIC loss-share expense by $68.6 million primarily due to a $116.8 million charge related to the portfolio sales arbitration decision denying BPPR's claims under the commercial loss sharing agreement and $9.9 million in additional adjustments related to restructured commercial loans. The results for the third quarter included a $54.9 million charge related to a restructured loan adverse arbitration award;
- Unfavorable variance in net gain on sale of loans of $8.5 million as a result of the gain on the sale of a non-accrual public sector loan during the third quarter; and
- Lower other operating income by $2.9 million mainly due to lower earnings from investments under the equity method by $2.7 million.
These negative variances were partially offset by:
- Higher other service fees by $6.1 million due to higher insurance commission revenues related to contingent commissions typically received during the fourth quarter. Refer to Table F for a breakdown of other service fees.
Refer to Table B for further details.
Financial Impact of the 2010 FDIC-Assisted Transaction | |||||||||||
(Unaudited) | Quarters ended | Years ended | |||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | 31-Dec-16 | 31-Dec-15 | ||||||
Income Statement | |||||||||||
Interest income on WB loans | $39,642 | $40,867 | $47,870 | $175,207 | $208,779 | ||||||
Total FDIC loss-share (expense) income | (130,334) | (61,723) | (4,359) | (207,779) | 20,062 | ||||||
Provision (reversal) for loan losses- WB loans | (2,292) | 6,612 | 7,817 | (3,318) | 54,113 | ||||||
Total (expenses) revenues less provision (reversal) for loan losses | $(88,400) | $(27,468) | $35,694 | $(29,254) | $174,728 | ||||||
Balance Sheet | |||||||||||
WB loans | $1,861,106 | $1,896,099 | $2,113,440 | ||||||||
FDIC loss-share asset | 69,334 | 152,467 | 310,221 | ||||||||
FDIC true-up payment obligation | 153,158 | 134,487 | 119,745 | ||||||||
See additional details on accounting for the 2010 FDIC-Assisted transaction in Table O.
Operating expenses
Operating expenses amounted to $320.9 million for the fourth quarter of 2016, a decrease of $2.8 million when compared to the third quarter of 2016. The decrease in operating expenses was driven primarily by:
- Lower other operating expense by $10.9 million mainly due to lower operational losses at BPPR and BPNA as a result of higher reserves for legal matters, curtailment losses on insured mortgage claims in our mortgage servicing business and a higher incidence of credit card fraud losses during the third quarter; and
- A goodwill impairment charge of $3.8 million at the securities subsidiary during the third quarter of 2016, recorded as part of the Corporation's annual goodwill impairment analysis.
These decreases were partially offset by:
- Higher personnel cost by $1.2 million mainly due to higher training and development, severance and employee benefit cost, partially offset by lower salaries and commissions;
- Higher professional fees by $4.4 million mainly due to higher legal fees and other professional fees related to the FDIC arbitration proceedings, partially offset by lower collections, appraisals and other credit related fees;
- Higher business promotion by $2.7 million due to seasonally higher advertising expense at BPPR;
- Higher OREO expenses by $2.4 million mainly due to higher losses and write-downs on mortgage OREO at BPPR; and
- Higher credit and debit card processing, volume, interchange and other expenses by $1.2 million due to earned volume credits during the third quarter.
Non-personnel credit-related costs, which include collections, appraisals, credit related fees, and OREO expenses, amounted to $14.8 million for the fourth quarter of 2016, compared to $15.3 million for the third quarter of 2016. The decrease was principally due to lower collections expense at BPPR.
Full-time equivalent employees were 7,828 as of December 31, 2016, compared to 7,866 as of September 30, 2016.
For a breakdown of operating expenses by category refer to table B.
Income taxes
For the quarter ended December 31, 2016, the Corporation recorded an income tax benefit of $1.8 million from its continued operations, compared to an income tax expense of $15.8 million for the previous quarter. The decline in the income tax expense is mainly driven by the operating loss at BPPR for the fourth quarter, compared to the taxable income for the previous quarter. In the third quarter BPPR recognized a $4.4 million benefit related to the reversal of uncertain tax positions reserves associated with expired statutory provisions.
The effective income tax rate for the fourth quarter was 25%, remaining flat from the previous quarter. The effective tax rate is impacted by the composition and source of the taxable income.
Credit Quality
Credit quality trends continued stable when compared to the third quarter of 2016. The Puerto Rico region experienced a decrease of NPLs, a decrease of inflows to NPLs, and higher charge-offs. The U.S. operation continued to reflect positive results with strong growth and favorable credit quality metrics. The Corporation continues to be attentive to changes in credit quality trends given challenging economic conditions in Puerto Rico.
- Inflows of NPLs held-in-portfolio, excluding consumer loans, decreased by $9.5 million quarter-over-quarter, mainly driven by lower mortgage inflows of $12.9 million.
- Non-performing loans held-in-portfolio decreased by $21.4 million from the third quarter of 2016, driven by lower mortgage and commercial NPLs of $15.9 million and $7.2 million, respectively. At December 31, 2016, NPLs to total loans held-in-portfolio ratio was 2.5%, compared to 2.6% in the third quarter of 2016.
- Net charge-offs increased by $21.1 million from the third quarter of 2016. Excluding $7.1 million recovery related to the sale of previously charged-off credit cards and personal loans in the third quarter of 2016, net charge-offs increased by $14.0 million quarter over quarter. This increase was mainly driven by higher commercial and mortgage NCOs in the BPPR segment by $6.0 million and $5.7 million, respectively. Commercial NCOs included a $5.9 million charge-off taken on a single borrower previously reserved. The Corporation's ratio of annualized net charge-offs to average non-covered loans held-in-portfolio stood at 1.00%, compared to 0.63% in the third quarter of 2016. The $7.1 million recovery from consumer loans reduced the NCO ratio by 13 bps in the previous quarter. Refer to Table J for further information on net charge-offs and related ratios.
- The allowance for loan losses decreased by $15.3 million from the third quarter 2016 to $510.3 million. The general and specific reserves related to non-covered loans totaled $398.9 million and $111.4 million, respectively, at quarter-end, compared with $396.5 million and $129.1 million, respectively, as of September 30, 2016. The ratio of the allowance for loan losses to loans held-in-portfolio was 2.24% in the fourth quarter of 2016, compared to 2.33% from the previous quarter.
- The ratio of the allowance for loan losses to NPLs held-in-portfolio increased slightly to 91.5%, compared to 90.7% in the previous quarter.
- The provision for loan losses for the fourth quarter of 2016 remained flat amounting to $40.9 million. The third quarter of 2016 included $7.1 million recovery impact from the sale of the above mentioned consumer loans. The provision to net charge-offs ratio was 72.8% in the fourth quarter of 2016, compared to 121.2% in the previous quarter.
Non-Performing Assets | ||||||
(Unaudited) | ||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | |||
Total non-performing loans held-in-portfolio, excluding covered loans | $557,915 | $579,325 | $601,799 | |||
Non-performing loans held-for-sale | - | - | 45,169 | |||
Other real estate owned ('OREO'), excluding covered OREO | 180,445 | 184,828 | 155,231 | |||
Total non-performing assets, excluding covered assets | 738,360 | 764,153 | 802,199 | |||
Covered loans and OREO | 36,044 | 41,211 | 40,571 | |||
Total non-performing assets | $774,404 | $805,364 | $842,770 | |||
Net charge-offs for the quarter (excluding covered loans) | $56,216 | $35,140 | $82,870 | |||
Ratios (excluding covered loans): | ||||||
Non-covered loans held-in-portfolio | $22,773,747 | $22,595,972 | $22,346,115 | |||
Non-performing loans held-in-portfolio to loans held-in-portfolio | 2.45% | 2.56% | 2.69% | |||
Allowance for loan losses to loans held-in-portfolio | 2.24 | 2.33 | 2.25 | |||
Allowance for loan losses to non-performing loans, excluding loans held-for-sale | 91.47 | 90.73 | 83.57 | |||
Refer to Table H for additional information. |
Provision for Loan Losses | ||||||||||
(Unaudited) | Quarters ended | Years ended | ||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | 31-Dec-16 | 31-Dec-15 | |||||
Provision for loan losses: | ||||||||||
BPPR | $37,357 | $36,281 | $55,635 | $155,860 | $216,832 | |||||
BPNA | 3,567 | 6,313 | 2,076 | 15,266 | 626 | |||||
Total provision for loan losses - non-covered loans | $40,924 | $42,594 | $57,711 | $171,126 | $217,458 | |||||
Provision (reversal) for loan losses - covered loans | 441 | 750 | 820 | (1,110) | 24,020 | |||||
Total provision for loan losses | $41,365 | $43,344 | $58,531 | $170,016 | $241,478 | |||||
Credit Quality by Segment | ||||||
(Unaudited) | ||||||
(In thousands) | Quarters ended | |||||
BPPR | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | |||
Provision for loan losses | $37,357 | $36,281 | $55,635 | |||
Net charge-offs | 53,416 | 32,959 | 82,011 | |||
Total non-performing loans held-in-portfolio, excluding covered loans | 532,508 | 551,238 | 574,834 | |||
Allowance / non-covered loans held-in-portfolio | 2.73% | 2.80% | 2.67% | |||
Quarters ended | ||||||
BPNA | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | |||
Provision for loan losses | $3,567 | $6,313 | $2,076 | |||
Net charge-offs | 2,800 | 2,181 | 859 | |||
Total non-performing loans held-in-portfolio | 25,407 | 28,087 | 26,965 | |||
Allowance / non-covered loans held-in-portfolio | 0.75% | 0.78% | 0.69% | |||
Financial Condition Highlights | ||||||||||||||
(Unaudited) | ||||||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | |||||||||||
Cash and money market investments | $3,252,611 | $4,314,040 | $2,543,766 | |||||||||||
Trading and investment securities | 8,535,530 | 7,968,004 | 6,407,802 | |||||||||||
Loans not covered under loss-sharing agreements with the FDIC | 22,773,747 | 22,595,972 | 22,346,115 | |||||||||||
Loans covered under loss-sharing agreements with the FDIC | 572,878 | 588,211 | 646,115 | |||||||||||
Total assets | 38,661,609 | 39,054,296 | 35,761,733 | |||||||||||
Deposits | 30,496,224 | 30,327,045 | 27,209,723 | |||||||||||
Borrowings | 2,055,477 | 2,364,984 | 2,425,853 | |||||||||||
Liabilities from discontinued operations | - | 1,815 | 1,815 | |||||||||||
Total liabilities | 33,463,652 | 33,673,901 | 30,656,409 | |||||||||||
Stockholders' equity | 5,197,957 | 5,380,395 | 5,105,324 | |||||||||||
Total assets decreased by $0.4 billion from the third quarter of 2016 driven by:
- A decrease of $1.1 billion in money market investments mainly at BPPR due to the deployment of liquidity into longer termed investment securities; and
- A decrease of $83.1 million in the FDIC loss-share asset due mainly to the $81.3 million write-down related to the review board's denial of BPPR's claim in connection with arbitration proceedings with the FDIC during the fourth quarter of 2016. Refer to Table O for further details.
These negative variances were partially offset by:
- An increase of $0.6 billion in investment securities available-for-sale mainly at BPPR due to purchases of U.S Treasury securities and mortgage-backed agency pools; and
- A net increase of $0.2 billion in non-covered loans held-in-portfolio mainly driven by growth in the commercial portfolio at BPNA by $0.3 billion, partially offset by lower balances of consumer, residential mortgage, and commercial loans at BPPR by $0.1 billion.
Total liabilities decreased by $0.2 billion from the third quarter of 2016, principally driven by:
- A decrease of $0.3 billion in federal funds purchased and assets sold under agreements to repurchase mainly due to a net decrease in repurchase agreements principally at BPPR; and
- A decrease of $68.1 million in other liabilities primarily due to a reduction in the liability for GNMA loans with a repurchase option due to higher repurchase activity during the fourth quarter, partially offset by the impact on the true-up payment obligation related to the adverse portfolio sales arbitration award and other commercial loss share agreement adjustments and the pre-tax adjustment of pension and postretirement benefit plans.
These negative variances were partially offset by:
- An increase of $0.2 billion in deposits mainly due to increases in savings and money market deposits at BPNA, partially offset by decreases in deposits from the Puerto Rico public sector at BPPR. Refer to Table G for additional information on deposits.
Stockholders' equity decreased by approximately $182.4 million from the third quarter of 2016, mainly as a result of a net loss for the quarter of $4.1 million, declared dividends of $15.6 million on common stock and $0.9 million in dividends on preferred stock, higher net unrealized losses on securities available-for-sale by $152.6 million, and a $11.4 million after-tax adjustment of pension and postretirement benefit plans.
Common equity tier-1 ratio ('CET1'), book value per share and tangible book value per share were 16.47%, $50.08 and $43.12, respectively at December 31, 2016 compared to 16.64%, $51.85 and $44.86 at September 30, 2016. Refer to Table A for capital ratios.
Refer to Table C for the Statements of Financial Condition.
Cautionary Note Regarding Forward-Looking Statements
The information contained in this press release contains 'forward-looking statements' within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements are not historical facts, but instead represent only management's beliefs regarding future events and current expectations, many of which, by their nature, are inherently uncertain and outside of the control of the Corporation. It is possible that the Corporation's actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated or implied in these forward-looking statements. Please refer to our Annual Report on Form 10-K for the year ended December 31, 2015, the Quarterly Reports on Form 10-Q for the quarters ended March 31, 2016, June 30, 2016 and September 30, 2016, and our other filings with the Securities and Exchange Commission for a discussion of some of the risks and important factors that could affect the Corporation's future results and financial condition. Those filings are available on the Corporation's website (www.popular.com) and on the Securities and Exchange Commission website (www.SEC.gov). The Corporation does not undertake to update or revise any forward-looking statement to reflect events or circumstances that may arise after the date of such statements.
Founded in 1893, Popular, Inc. is the leading banking institution by both assets and deposits in Puerto Rico and ranks among the top 50 U.S. banks by assets. Popular provides retail, mortgage and commercial banking services through its principal banking subsidiary, Banco Popular de Puerto Rico, as well as auto and equipment leasing and financing, investment banking, broker-dealer and insurance services through specialized subsidiaries. In the United States, Popular has established a community-banking franchise providing a broad range of financial services and products with branches in New York, New Jersey and Florida under the name of Popular Community Bank.
Conference Call
Popular will hold a conference call to discuss its financial results today Tuesday, January 24, 2017 at 10:00 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 a 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 Friday, February 24, 2017. The replay dial in is 1-877-344-7529 or 1-412-317-0088. The replay passcode is 10098325.
An electronic version of this press release can be found at the Corporation's website: www.popular.com.
Popular, Inc. |
Financial Supplement to Fourth Quarter 2016 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 - U.S. MAINLAND OPERATIONS |
Table N - Reconciliation to GAAP Financial Measures |
Table O - Financial Information - Westernbank Loans |
Table P - Adjusted Net Income for the Years Ended December 31, 2016 and 2015 (Non-GAAP) |
POPULAR, INC. | |||||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||||||||||||
Table A - Selected Ratios and Other Information | |||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||
Quarters ended | Years ended | ||||||||||||||||||||||
31-Dec-16 | 30-Sep-16 | 31-Dec-15 | 31-Dec-16 | 31-Dec-15 | |||||||||||||||||||
Basic EPS from continuing operations | $(0.06) | $0.44 | $1.32 | $2.05 | $8.65 | ||||||||||||||||||
Basic EPS from discontinued operations | $0.01 | $- | $- | $0.01 | $0.01 | ||||||||||||||||||
Total Basic EPS | $(0.05) | $0.44 | $1.32 | $2.06 | $8.66 | ||||||||||||||||||
Diluted EPS from continuing operations | $(0.06) | $0.44 | $1.32 | $2.05 | $8.64 | ||||||||||||||||||
Diluted EPS from discontinued operations | $0.01 | $- | $- | $0.01 | $0.01 | ||||||||||||||||||
Total Diluted EPS | $(0.05) | $0.44 | $1.32 | $2.06 | $8.65 | ||||||||||||||||||
Average common shares outstanding | 103,368,820 | 103,296,443 | 103,098,249 | 103,275,264 | 102,967,186 | ||||||||||||||||||
Average common shares outstanding - assuming dilution | 103,368,820 | 103,465,385 | 103,259,503 | 103,377,283 | 103,124,309 | ||||||||||||||||||
Common shares outstanding at end of period | 103,790,932 | 103,762,596 | 103,618,976 | 103,790,932 | 103,618,976 | ||||||||||||||||||
Market value per common share | $43.82 | $38.22 | $28.34 | $43.82 | $28.34 | ||||||||||||||||||
Market capitalization - (In millions) | $4,548 | $3,966 | $2,937 | $4,548 | $2,937 | ||||||||||||||||||
Return on average assets | (0.04%) | 0.49% | 1.53% | 0.58% | 2.54% | ||||||||||||||||||
. | . | ||||||||||||||||||||||
Return on average common equity | (0.38%) | 3.46% | 10.77% | 4.07% | 19.16% | ||||||||||||||||||
Net interest margin | 4.02% | 4.12% | 4.42% | 4.22% | 4.48% | ||||||||||||||||||
Common equity per share | $49.60 | $51.37 | $48.79 | $49.60 | $48.79 | ||||||||||||||||||
Book value per share | $50.08 | $51.85 | $49.27 | $50.08 | $49.27 | ||||||||||||||||||
Tangible common book value per common share (non-GAAP) | $43.12 | $44.86 | $42.18 | $43.12 | $42.18 | ||||||||||||||||||
Tangible common equity to tangible assets (non-GAAP) | 11.78% | 12.13% | 12.46% | 11.78% | 12.46% | ||||||||||||||||||
Tier 1 capital | 16.47% | 16.64% | 16.21% | 16.47% | 16.21% | ||||||||||||||||||
Total capital | 19.46% | 19.65% | 18.78% | 19.46% | 18.78% | ||||||||||||||||||
Tier 1 leverage | 10.91% | 11.21% | 11.82% | 10.91% | 11.82% | ||||||||||||||||||
Common Equity Tier 1 capital | 16.47% | 16.64% | 16.21% | 16.47% | 16.21% | ||||||||||||||||||
POPULAR, INC. | ||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||||
Table B - Consolidated Statement of Operations | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Quarters ended | Variance | Quarter ended | Variance | Years ended | ||||||||||||
(In thousands, except per share information) | 31-Dec-16 | 30-Sep-16 | Q4 2016 vs. Q3 2016 | 31-Dec-15 | Q4 2016 vs. Q4 2015 | 31-Dec-16 | 31-Dec-15 | |||||||||
Interest income: | ||||||||||||||||
Loans | $363,252 | $363,550 | $(298) | $364,484 | $(1,232) | $1,459,720 | $1,458,706 | |||||||||
Money market investments | 5,108 | 4,568 | 540 | 1,949 | 3,159 | 16,428 | 7,243 | |||||||||
Investment securities | 41,283 | 37,732 | 3,551 | 32,795 | 8,488 | 152,011 | 126,064 | |||||||||
Trading account securities | 1,401 | 1,449 | (48) | 2,129 | (728) | 6,414 | 11,001 | |||||||||
Total interest income | 411,044 | 407,299 | 3,745 | 401,357 | 9,687 | 1,634,573 | 1,603,014 | |||||||||
Interest expense: | ||||||||||||||||
Deposits | 34,742 | 32,362 | 2,380 | 27,054 | 7,688 | 127,577 | 107,533 | |||||||||
Short-term borrowings | 1,761 | 2,132 | (371) | 1,693 | 68 | 7,812 | 7,512 | |||||||||
Long-term debt | 19,136 | 19,118 | 18 | 20,110 | (974) | 77,129 | 78,986 | |||||||||
Total interest expense | 55,639 | 53,612 | 2,027 | 48,857 | 6,782 | 212,518 | 194,031 | |||||||||
Net interest income | 355,405 | 353,687 | 1,718 | 352,500 | 2,905 | 1,422,055 | 1,408,983 | |||||||||
Provision for loan losses - non-covered loans | 40,924 | 42,594 | (1,670) | 57,711 | (16,787) | 171,126 | 217,458 | |||||||||
Provision (reversal) for loan losses - covered loans | 441 | 750 | (309) | 820 | (379) | (1,110) | 24,020 | |||||||||
Net interest income after provision for loan losses | 314,040 | 310,343 | 3,697 | 293,969 | 20,071 | 1,252,039 | 1,167,505 | |||||||||
Service charges on deposit accounts | 39,902 | 40,776 | (874) | 39,993 | (91) | 160,836 | 160,108 | |||||||||
Other service fees | 65,274 | 59,169 | 6,105 | 66,928 | (1,654) | 234,770 | 236,090 | |||||||||
Mortgage banking activities | 14,488 | 15,272 | (784) | 23,430 | (8,942) | 56,538 | 81,802 | |||||||||
Net gain and valuation adjustments on investment securities | 30 | 349 | (319) | - | 30 | 1,962 | 141 | |||||||||
Other-than-temporary impairment losses on investment securities | - | - | - | - | - | (209) | (14,445) | |||||||||
Trading account loss | (1,627) | (113) | (1,514) | (1,631) | 4 | (785) | (4,723) | |||||||||
Net gain (loss) on sale of loans, including valuation adjustments on loans held-for-sale | - | 8,549 | (8,549) | (60) | 60 | 8,245 | 542 | |||||||||
Adjustments (expense) to indemnity reserves on loans sold | (3,051) | (4,390) | 1,339 | (8,647) | 5,596 | (17,285) | (18,628) | |||||||||
FDIC loss-share (expense) income | (130,334) | (61,723) | (68,611) | (4,359) | (125,975) | (207,779) | 20,062 | |||||||||
Other operating income | 15,143 | 18,089 | (2,946) | 16,784 | (1,641) | 61,643 | 58,592 | |||||||||
Total non-interest (expense) income | (175) | 75,978 | (76,153) | 132,438 | (132,613) | 297,936 | 519,541 | |||||||||
Operating expenses: | ||||||||||||||||
Personnel costs | ||||||||||||||||
Salaries | 77,275 | 77,770 | (495) | 77,578 | (303) | 308,135 | 304,618 | |||||||||
Commissions, incentives and other bonuses | 17,405 | 18,528 | (1,123) | 18,015 | (610) | 73,684 | 79,305 | |||||||||
Pension, postretirement and medical insurance | 12,481 | 13,413 | (932) | 10,393 | 2,088 | 51,284 | 44,059 | |||||||||
Other personnel costs, including payroll taxes | 15,292 | 11,513 | 3,779 | 13,235 | 2,057 | 54,373 | 49,537 | |||||||||
Total personnel costs | 122,453 | 121,224 | 1,229 | 119,221 | 3,232 | 487,476 | 477,519 | |||||||||
Net occupancy expenses | 21,883 | 21,626 | 257 | 20,616 | 1,267 | 85,653 | 86,888 | |||||||||
Equipment expenses | 16,494 | 15,922 | 572 | 16,035 | 459 | 62,225 | 60,110 | |||||||||
Other taxes | 10,615 | 11,324 | (709) | 10,159 | 456 | 42,304 | 39,797 | |||||||||
Professional fees | ||||||||||||||||
Collections, appraisals and other credit related fees | 1,128 | 4,005 | (2,877) | 4,438 | (3,310) | 14,607 | 23,098 | |||||||||
Programming, processing and other technology services | 53,196 | 52,174 | 1,022 | 48,195 | 5,001 | 205,466 | 191,895 | |||||||||
Legal fees, excluding collections | 14,702 | 11,428 | 3,274 | 6,721 | 7,981 | 42,393 | 26,122 | |||||||||
Other professional fees | 16,667 | 13,659 | 3,008 | 18,500 | (1,833) | 60,577 | 67,870 | |||||||||
Total professional fees | 85,693 | 81,266 | 4,427 | 77,854 | 7,839 | 323,043 | 308,985 | |||||||||
Communications | 5,780 | 5,785 | (5) | 6,759 | (979) | 23,897 | 25,146 | |||||||||
Business promotion | 15,473 | 12,726 | 2,747 | 15,162 | 311 | 53,014 | 52,076 | |||||||||
FDIC deposit insurance | 5,926 | 5,854 | 72 | 5,386 | 540 | 24,512 | 27,626 | |||||||||
Other real estate owned (OREO) expenses | 13,703 | 11,295 | 2,408 | 9,997 | 3,706 | 47,119 | 85,568 | |||||||||
Credit and debit card processing, volume, interchange and other expenses | 4,817 | 3,640 | 1,177 | 5,822 | (1,005) | 20,796 | 22,854 | |||||||||
Other operating expenses | ||||||||||||||||
Operational losses | 6,579 | 19,609 | (13,030) | 5,091 | 1,488 | 35,995 | 20,663 | |||||||||
All other | 8,619 | 6,503 | 2,116 | 10,180 | (1,561) | 33,656 | 51,558 | |||||||||
Total other operating expenses | 15,198 | 26,112 | (10,914) | 15,271 | (73) | 69,651 | 72,221 | |||||||||
Amortization of intangibles | 2,836 | 3,097 | (261) | 2,522 | 314 | 12,144 | 11,019 | |||||||||
Goodwill impairment charge | - | 3,801 | (3,801) | - | - | 3,801 | - | |||||||||
Restructuring costs | - | - | - | 1,004 | (1,004) | - | 18,412 | |||||||||
Total operating expenses | 320,871 | 323,672 | (2,801) | 305,808 | 15,063 | 1,255,635 | 1,288,221 | |||||||||
(Loss) income from continuing operations before income tax | (7,006) | 62,649 | (69,655) | 120,599 | (127,605) | 294,340 | 398,825 | |||||||||
Income tax (benefit) expense | (1,766) | 15,839 | (17,605) | (16,827) | 15,061 | 78,784 | (495,172) | |||||||||
(Loss) income from continuing operations | (5,240) | 46,810 | (52,050) | 137,426 | (142,666) | 215,556 | 893,997 | |||||||||
Income from discontinued operations, net of tax | 1,135 | - | 1,135 | - | 1,135 | 1,135 | 1,347 | |||||||||
Net (loss) income | $(4,105) | $46,810 | $(50,915) | $137,426 | $(141,531) | $216,691 | $895,344 | |||||||||
Net (loss) income applicable to common stock | $(5,036) | $45,880 | $(50,916) | $136,495 | $(141,531) | $212,968 | $891,621 | |||||||||
Net (loss) income per common share - basic: | ||||||||||||||||
Net (loss) income from continuing operations | $(0.06) | $0.44 | $(0.50) | $1.32 | $(1.38) | $2.05 | $8.65 | |||||||||
Net income from discontinued operations | 0.01 | - | 0.01 | - | 0.01 | 0.01 | 0.01 | |||||||||
Net (loss) income per common share - basic | $(0.05) | $0.44 | $(0.49) | $1.32 | $(1.37) | $2.06 | $8.66 | |||||||||
Net (loss) income per common share - diluted: | ||||||||||||||||
Net (loss) income from continuing operations | $(0.06) | $0.44 | $(0.50) | $1.32 | $(1.38) | $2.05 | $8.64 | |||||||||
Net income from discontinued operations | 0.01 | - | 0.01 | - | 0.01 | 0.01 | 0.01 | |||||||||
Net (loss) income per common share - diluted | $(0.05) | $0.44 | $(0.49) | $1.32 | $(1.37) | $2.06 | $8.65 | |||||||||
Dividends Declared per Common Share | $0.15 | $0.15 | $- | $0.15 | $- | $0.60 | $0.30 | |||||||||
Popular, Inc. | |||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||
Table C - Consolidated Statement of Financial Condition | |||||||||||
(Unaudited) | |||||||||||
Variance | |||||||||||
Q4 2016 vs. | |||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q3 2016 | |||||||
Assets: | |||||||||||
Cash and due from banks | $362,394 | $350,545 | $363,674 | $11,849 | |||||||
Money market investments | 2,890,217 | 3,963,495 | 2,180,092 | (1,073,278) | |||||||
Trading account securities, at fair value | 59,805 | 72,584 | 71,659 | (12,779) | |||||||
Investment securities available-for-sale, at fair value | 8,209,806 | 7,628,656 | 6,062,992 | 581,150 | |||||||
Investment securities held-to-maturity, at amortized cost | 98,101 | 97,973 | 100,903 | 128 | |||||||
Other investment securities, at lower of cost or realizable value | 167,818 | 168,791 | 172,248 | (973) | |||||||
Loans held-for-sale, at lower of cost or fair value | 88,821 | 72,076 | 137,000 | 16,745 | |||||||
Loans held-in-portfolio: | |||||||||||
Loans not covered under loss-sharing agreements with the FDIC | 22,895,172 | 22,714,358 | 22,453,813 | 180,814 | |||||||
Loans covered under loss-sharing agreements with the FDIC | 572,878 | 588,211 | 646,115 | (15,333) | |||||||
Less: Unearned income | 121,425 | 118,386 | 107,698 | 3,039 | |||||||
Allowance for loan losses | 540,651 | 555,855 | 537,111 | (15,204) | |||||||
Total loans held-in-portfolio, net | 22,805,974 | 22,628,328 | 22,455,119 | 177,646 | |||||||
FDIC loss-share asset | 69,334 | 152,467 | 310,221 | (83,133) | |||||||
Premises and equipment, net | 543,981 | 537,975 | 502,611 | 6,006 | |||||||
Other real estate not covered under loss-sharing agreements with the FDIC | 180,445 | 184,828 | 155,231 | (4,383) | |||||||
Other real estate covered under loss-sharing agreements with the FDIC | 32,128 | 37,414 | 36,685 | (5,286) | |||||||
Accrued income receivable | 138,042 | 119,691 | 124,234 | 18,351 | |||||||
Mortgage servicing assets, at fair value | 196,889 | 200,354 | 211,405 | (3,465) | |||||||
Other assets | 2,145,510 | 2,163,939 | 2,193,162 | (18,429) | |||||||
Goodwill | 627,294 | 627,294 | 626,388 | - | |||||||
Other intangible assets | 45,050 | 47,886 | 58,109 | (2,836) | |||||||
Total assets | $38,661,609 | $39,054,296 | $35,761,733 | $(392,687) | |||||||
Liabilities and Stockholders' Equity: | |||||||||||
Liabilities: | |||||||||||
Deposits: | |||||||||||
Non-interest bearing | $6,980,443 | $6,950,287 | $6,401,515 | $30,156 | |||||||
Interest bearing | 23,515,781 | 23,376,758 | 20,808,208 | 139,023 | |||||||
Total deposits | 30,496,224 | 30,327,045 | 27,209,723 | 169,179 | |||||||
Federal funds purchased and assets sold under agreements to repurchase | 479,425 | 765,251 | 762,145 | (285,826) | |||||||
Other short-term borrowings | 1,200 | 1,200 | 1,200 | - | |||||||
Notes payable | 1,574,852 | 1,598,533 | 1,662,508 | (23,681) | |||||||
Other liabilities | 911,951 | 980,057 | 1,019,018 | (68,106) | |||||||
Liabilities from discontinued operations | - | 1,815 | 1,815 | (1,815) | |||||||
Total liabilities | 33,463,652 | 33,673,901 | 30,656,409 | (210,249) | |||||||
Stockholders' equity: | |||||||||||
Preferred stock | 50,160 | 50,160 | 50,160 | - | |||||||
Common stock | 1,040 | 1,040 | 1,038 | - | |||||||
Surplus | 4,255,022 | 4,234,842 | 4,229,156 | 20,180 | |||||||
Retained earnings | 1,220,307 | 1,259,295 | 1,087,957 | (38,988) | |||||||
Treasury stock | (8,286) | (7,647) | (6,101) | (639) | |||||||
Accumulated other comprehensive loss | (320,286) | (157,295) | (256,886) | (162,991) | |||||||
Total stockholders' equity | 5,197,957 | 5,380,395 | 5,105,324 | (182,438) | |||||||
Total liabilities and stockholders' equity | $38,661,609 | $39,054,296 | $35,761,733 | $(392,687) | |||||||
Popular, Inc. | ||||||||||||||||||||||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||||||||||||||||||||||||||||
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER | ||||||||||||||||||||||||||||||||||||||||
(Unaudited) | ||||||||||||||||||||||||||||||||||||||||
Quarter ended | Quarter ended | Quarter ended | Variance | Variance | ||||||||||||||||||||||||||||||||||||
31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q4 2016 vs. Q3 2016 | Q4 2016 vs. Q4 2015 | ||||||||||||||||||||||||||||||||||||
($ 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 | $12,185 | $47.8 | 1.57 | % | $11,159 | $43.7 | 1.57 | % | $8,602 | $36.9 | 1.71 | % | $1,026 | $4.1 | - | % | $3,583 | $10.9 | (0.14) | % | ||||||||||||||||||||
Loans not covered under loss-sharing agreements with the FDIC: | ||||||||||||||||||||||||||||||||||||||||
Commercial | 9,435 | 116.5 | 4.91 | 9,269 | 113.8 | 4.88 | 8,936 | 106.1 | 4.71 | 166 | 2.7 | 0.03 | 499 | 10.4 | 0.20 | |||||||||||||||||||||||||
Construction | 737 | 9.9 | 5.36 | 739 | 10.1 | 5.44 | 662 | 9.8 | 5.88 | (2) | (0.2) | (0.08) | 75 | 0.1 | (0.52) | |||||||||||||||||||||||||
Mortgage | 6,598 | 88.5 | 5.37 | 6,637 | 88.3 | 5.32 | 6,947 | 92.5 | 5.33 | (39) | 0.2 | 0.05 | (349) | (4.0) | 0.04 | |||||||||||||||||||||||||
Consumer | 3,774 | 97.3 | 10.26 | 3,847 | 99.3 | 10.27 | 3,819 | 97.6 | 10.13 | (73) | (2.0) | (0.01) | (45) | (0.3) | 0.13 | |||||||||||||||||||||||||
Lease financing | 688 | 11.4 | 6.64 | 669 | 11.2 | 6.72 | 611 | 10.6 | 6.97 | 19 | 0.2 | (0.08) | 77 | 0.8 | (0.33) | |||||||||||||||||||||||||
Total loans (excluding WB loans) | 21,232 | 323.6 | 6.07 | 21,161 | 322.7 | 6.08 | 20,975 | 316.6 | 6.00 | 71 | 0.9 | (0.01) | 257 | 7.0 | 0.07 | |||||||||||||||||||||||||
WB loans | 1,845 | 39.6 | 8.56 | 1,881 | 40.9 | 8.65 | 2,156 | 47.9 | 8.82 | (36) | (1.3) | (0.09) | (311) | (8.3) | (0.26) | |||||||||||||||||||||||||
Total loans | 23,077 | 363.2 | 6.27 | 23,042 | 363.6 | 6.29 | 23,131 | 364.5 | 6.27 | 35 | (0.4) | (0.02) | (54) | (1.3) | - | |||||||||||||||||||||||||
Total interest earning assets | 35,262 | $411.0 | 4.65 | % | 34,201 | $407.3 | 4.75 | % | 31,733 | $401.4 | 5.03 | % | 1,061 | $3.7 | (0.10) | % | 3,529 | $9.6 | (0.38) | % | ||||||||||||||||||||
Allowance for loan losses | (562) | (553) | (573) | (9) | 11 | |||||||||||||||||||||||||||||||||||
Other non-interest earning assets | 4,386 | 4,443 | 4,416 | (57) | (30) | |||||||||||||||||||||||||||||||||||
Total average assets | $39,086 | $38,091 | $35,576 | $995 | $3,510 | |||||||||||||||||||||||||||||||||||
Liabilities and Stockholders' Equity: | ||||||||||||||||||||||||||||||||||||||||
Interest bearing deposits: | ||||||||||||||||||||||||||||||||||||||||
NOW and money market | $8,007 | $8.3 | 0.41 | % | $7,326 | $7.0 | 0.38 | % | $5,547 | $5.1 | 0.36 | % | $681 | $1.3 | 0.03 | % | $2,460 | $3.2 | 0.05 | % | ||||||||||||||||||||
Savings | 7,796 | 4.7 | 0.24 | 7,550 | 4.6 | 0.24 | 7,119 | 4.1 | 0.23 | 246 | 0.1 | - | 677 | 0.6 | 0.01 | |||||||||||||||||||||||||
Time deposits | 7,858 | 21.7 | 1.10 | 7,859 | 20.7 | 1.05 | 8,192 | 17.9 | 0.87 | (1) | 1.0 | 0.05 | (334) | 3.8 | 0.23 | |||||||||||||||||||||||||
Total interest bearing deposits | 23,661 | 34.7 | 0.58 | 22,735 | 32.3 | 0.57 | 20,858 | 27.1 | 0.51 | 926 | 2.4 | 0.01 | 2,803 | 7.6 | 0.07 | |||||||||||||||||||||||||
Borrowings | 2,212 | 20.9 | 3.78 | 2,398 | 21.3 | 3.55 | 2,439 | 21.8 | 3.57 | (186) | (0.4) | 0.23 | (227) | (0.9) | 0.21 | |||||||||||||||||||||||||
Total interest bearing liabilities | 25,873 | 55.6 | 0.86 | 25,133 | 53.6 | 0.85 | 23,297 | 48.9 | 0.83 | 740 | 2.0 | 0.01 | 2,576 | 6.7 | 0.03 | |||||||||||||||||||||||||
Net interest spread | 3.79 | % | 3.90 | % | 4.20 | % | (0.11) | % | (0.41) | % | ||||||||||||||||||||||||||||||
Non-interest bearing deposits | 6,976 | 6,676 | 6,246 | 300 | 730 | |||||||||||||||||||||||||||||||||||
Other liabilities | 901 | 955 | 953 | (54) | (52) | |||||||||||||||||||||||||||||||||||
Liabilities from discontinued operations | 2 | 2 | 2 | - | - | |||||||||||||||||||||||||||||||||||
Stockholders' equity | 5,334 | 5,325 | 5,078 | 9 | 256 | |||||||||||||||||||||||||||||||||||
Total average liabilities and stockholders' equity | $39,086 | $38,091 | $35,576 | $995 | $3,510 | |||||||||||||||||||||||||||||||||||
Net interest income / margin non-taxable equivalent basis | $355.4 | 4.02 | % | $353.7 | 4.12 | % | $352.5 | 4.42 | % | $1.7 | (0.10) | % | $2.9 | (0.40) | % | |||||||||||||||||||||||||
Popular, Inc. | |||||||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||||||||||||||
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE | |||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||
Year ended | Year ended | ||||||||||||||||||||||||
31-Dec-16 | 31-Dec-15 | Variance | |||||||||||||||||||||||
Average | Income / | Yield / | Average | Income / | Yield / | Average | Income / | Yield / | |||||||||||||||||
($ 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 | $10,651 | $174.9 | 1.64 | % | $8,406 | $144.3 | 1.72 | % | $2,245 | $30.6 | (0.08) | % | |||||||||||||
Loans not covered under loss-sharing agreements with the FDIC: | |||||||||||||||||||||||||
Commercial | 9,203 | 451.8 | 4.91 | 8,705 | 424.6 | 4.88 | 498 | 27.2 | 0.03 | ||||||||||||||||
Construction | 726 | 39.0 | 5.38 | 616 | 36.9 | 6.00 | 110 | 2.1 | (0.62) | ||||||||||||||||
Mortgage | 6,702 | 355.4 | 5.30 | 6,978 | 360.4 | 5.16 | (276) | (5.0) | 0.14 | ||||||||||||||||
Consumer | 3,823 | 394.0 | 10.31 | 3,824 | 387.2 | 10.13 | (1) | 6.8 | 0.18 | ||||||||||||||||
Lease financing | 660 | 44.3 | 6.71 | 589 | 40.8 | 6.91 | 71 | 3.5 | (0.20) | ||||||||||||||||
Total loans (excluding WB loans) | 21,114 | 1,284.5 | 6.08 | 20,712 | 1,249.9 | 6.03 | 402 | 34.6 | 0.05 | ||||||||||||||||
WB loans | 1,949 | 175.2 | 8.99 | 2,333 | 208.8 | 8.95 | (384) | (33.6) | 0.04 | ||||||||||||||||
Total loans | 23,063 | 1,459.7 | 6.33 | 23,045 | 1,458.7 | 6.33 | 18 | 1.0 | - | ||||||||||||||||
Total interest earning assets | 33,714 | $1,634.6 | 4.85 | % | 31,451 | $1,603.0 | 5.10 | % | 2,263 | $31.6 | (0.25) | % | |||||||||||||
Allowance for loan losses | (548) | (585) | 37 | ||||||||||||||||||||||
Other non-interest earning assets | 4,448 | 4,320 | 128 | ||||||||||||||||||||||
Total average assets | $37,614 | $35,186 | $2,428 | ||||||||||||||||||||||
Liabilities and Stockholders' Equity: | |||||||||||||||||||||||||
Interest bearing deposits: | |||||||||||||||||||||||||
NOW and money market | $7,020 | $27.6 | 0.39 | % | $5,447 | $19.0 | 0.35 | % | $1,573 | $8.6 | 0.04 | % | |||||||||||||
Savings | 7,528 | 18.0 | 0.24 | 7,027 | 16.2 | 0.23 | 501 | 1.8 | 0.01 | ||||||||||||||||
Time deposits | 7,910 | 82.0 | 1.04 | 8,158 | 72.3 | 0.89 | (248) | 9.7 | 0.15 | ||||||||||||||||
Total interest bearing deposits | 22,458 | 127.6 | 0.57 | 20,632 | 107.5 | 0.52 | 1,826 | 20.1 | 0.05 | ||||||||||||||||
Borrowings | 2,339 | 84.9 | 3.63 | 2,757 | 86.5 | 3.14 | (418) | (1.6) | 0.49 | ||||||||||||||||
Total interest bearing liabilities | 24,797 | 212.5 | 0.86 | 23,389 | 194.0 | 0.83 | 1,408 | 18.5 | 0.03 | ||||||||||||||||
Net interest spread | 3.99 | % | 4.27 | % | (0.28) | % | |||||||||||||||||||
Non-interest bearing deposits | 6,608 | 6,147 | 461 | ||||||||||||||||||||||
Other liabilities | 928 | 944 | (16) | ||||||||||||||||||||||
Liabilities from discontinued operations | 2 | 2 | - | ||||||||||||||||||||||
Stockholders' equity | 5,279 | 4,704 | 575 | ||||||||||||||||||||||
Total average liabilities and stockholders' equity | $37,614 | $35,186 | $2,428 | ||||||||||||||||||||||
Net interest income / margin non-taxable equivalent basis | $1,422.1 | 4.22 | % | $1,409.0 | 4.48 | % | $13.1 | (0.26) | % | ||||||||||||||||
Popular, Inc. | ||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||||||
Table F - Mortgage Banking Activities and Other Service Fees | ||||||||||||||||||
(Unaudited) | ||||||||||||||||||
Mortgage Banking Activities | Variance | |||||||||||||||||
Quarters ended | Q4 2016 vs. | Q4 2016 vs. | Year ended | Variance | ||||||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q3 2016 | Q4 2015 | 31-Dec-16 | 31-Dec-15 | 2016 vs. 2015 | ||||||||||
Mortgage servicing fees, net of fair value adjustments: | ||||||||||||||||||
Mortgage servicing fees | $14,211 | $14,520 | $15,504 | $(309) | $(1,293) | $58,208 | $59,461 | $(1,253) | ||||||||||
Mortgage servicing rights fair value adjustments | (6,457) | (6,062) | (2,096) | (395) | (4,361) | (25,336) | (7,904) | (17,432) | ||||||||||
Total mortgage servicing fees, net of fair value adjustments | 7,754 | 8,458 | 13,408 | (704) | (5,654) | 32,872 | 51,557 | (18,685) | ||||||||||
Net gain on sale of loans, including valuation on loans held-for-sale | 2,535 | 8,857 | 10,337 | (6,322) | (7,802) | 26,976 | 35,336 | (8,360) | ||||||||||
Trading account profit (loss): | ||||||||||||||||||
Unrealized gains (losses) on outstanding derivative positions | 43 | 95 | 27 | (52) | 16 | (1) | 17 | (18) | ||||||||||
Realized gains (losses) on closed derivative positions | 4,156 | (2,138) | (342) | 6,294 | 4,498 | (3,309) | (5,108) | 1,799 | ||||||||||
Total trading account profit (loss) | 4,199 | (2,043) | (315) | 6,242 | 4,514 | (3,310) | (5,091) | 1,781 | ||||||||||
Total mortgage banking activities | $14,488 | $15,272 | $23,430 | $(784) | $(8,942) | $56,538 | $81,802 | $(25,264) | ||||||||||
Other Service Fees | Variance | |||||||||||||||||
Quarters ended | Q4 2016 vs. | Q4 2016 vs. | Years ended | Variance | ||||||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q3 2016 | Q4 2015 | 31-Dec-16 | 31-Dec-15 | 2016 vs. 2015 | ||||||||||
Other service fees: | ||||||||||||||||||
Debit card fees | $12,088 | $11,483 | $11,768 | $605 | $320 | $46,241 | $46,176 | $65 | ||||||||||
Insurance fees | 20,804 | 15,943 | 23,813 | 4,861 | (3,009) | 63,482 | 63,976 | (494) | ||||||||||
Credit card fees | 18,324 | 17,644 | 17,528 | 680 | 796 | 70,526 | 68,166 | 2,360 | ||||||||||
Sale and administration of investment products | 5,652 | 5,542 | 5,578 | 110 | 74 | 21,450 | 23,846 | (2,396) | ||||||||||
Trust fees | 4,782 | 4,968 | 4,947 | (186) | (165) | 18,811 | 18,866 | (55) | ||||||||||
Other fees | 3,624 | 3,589 | 3,294 | 35 | 330 | 14,260 | 15,060 | (800) | ||||||||||
Total other service fees | $65,274 | $59,169 | $66,928 | $6,105 | $(1,654) | $234,770 | $236,090 | $(1,320) | ||||||||||
Popular, Inc. | |||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||
Table G - Loans and Deposits | |||||||||||
(Unaudited) | |||||||||||
Loans - Ending Balances | |||||||||||
Variance | |||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q4 2016 vs. Q3 2016 | Q4 2016 vs. Q4 2015 | ||||||
Loans not covered under FDIC loss-sharing agreements: | |||||||||||
Commercial | $10,798,507 | $10,537,191 | $10,099,163 | $261,316 | $699,344 | ||||||
Construction | 776,300 | 731,352 | 681,106 | 44,948 | 95,194 | ||||||
Legacy [1] | 45,293 | 47,914 | 64,436 | (2,621) | (19,143) | ||||||
Lease financing | 702,893 | 682,810 | 627,650 | 20,083 | 75,243 | ||||||
Mortgage | 6,696,361 | 6,774,497 | 7,036,081 | (78,136) | (339,720) | ||||||
Consumer | 3,754,393 | 3,822,208 | 3,837,679 | (67,815) | (83,286) | ||||||
Total non-covered loans held-in-portfolio | $22,773,747 | $22,595,972 | $22,346,115 | $177,775 | $427,632 | ||||||
Loans covered under FDIC loss-sharing agreements | 572,878 | 588,211 | 646,115 | (15,333) | (73,237) | ||||||
Total loans held-in-portfolio | $23,346,625 | $23,184,183 | $22,992,230 | $162,442 | $354,395 | ||||||
Loans held-for-sale: | |||||||||||
Commercial | $- | $- | $45,074 | $- | $(45,074) | ||||||
Construction | - | - | 95 | - | (95) | ||||||
Mortgage | 88,821 | 72,076 | 91,831 | 16,745 | (3,010) | ||||||
Total loans held-for-sale | $88,821 | $72,076 | $137,000 | $16,745 | $(48,179) | ||||||
Total loans | $23,435,446 | $23,256,259 | $23,129,230 | $179,187 | $306,216 | ||||||
[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 BPNA segment. | |||||||||||
Deposits - Ending Balances | |||||||||||
Variance | |||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | Q4 2016 vs. Q3 2016 | Q4 2016 vs.Q4 2015 | ||||||
Demand deposits [1] | $9,053,897 | $9,161,839 | $7,221,238 | $(107,942) | $1,832,659 | ||||||
Savings, NOW and money market deposits (non-brokered) | 13,327,298 | 12,872,072 | 11,440,693 | 455,226 | 1,886,605 | ||||||
Savings, NOW and money market deposits (brokered) | 405,487 | 391,128 | 382,424 | 14,359 | 23,063 | ||||||
Time deposits (non-brokered) | 7,486,717 | 7,619,232 | 7,274,157 | (132,515) | 212,560 | ||||||
Time deposits (brokered CDs) | 222,825 | 282,774 | 891,211 | (59,949) | (668,386) | ||||||
Total deposits | $30,496,224 | $30,327,045 | $27,209,723 | $169,179 | $3,286,501 | ||||||
[1] Includes interest and non-interest bearing demand deposits. | |||||||||||
Popular, Inc. | |||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||||||||||
Table H - Non-Performing Assets | |||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||
Variance | |||||||||||||||||||||
(Dollars in thousands) | 31-Dec-16 | As a % of loans HIP by category | 30-Sep-16 | As a % of loans HIP by category | 31-Dec-15 | As a % of loans HIP by category | Q4 2016 vs. Q3 2016 | Q4 2016 vs. Q4 2015 | |||||||||||||
Non-accrual loans: | |||||||||||||||||||||
Commercial | $163,348 | 1.5 | % | $170,571 | 1.6 | % | $181,816 | 1.8 | % | $(7,223) | $(18,468) | ||||||||||
Construction | - | - | - | - | 3,550 | 0.5 | - | (3,550) | |||||||||||||
Legacy [1] | 3,337 | 7.4 | 3,450 | 7.2 | 3,649 | 5.7 | (113) | (312) | |||||||||||||
Lease financing | 3,062 | 0.4 | 2,878 | 0.4 | 3,009 | 0.5 | 184 | 53 | |||||||||||||
Mortgage | 329,907 | 4.9 | 345,776 | 5.1 | 351,471 | 5.0 | (15,869) | (21,564) | |||||||||||||
Consumer | 58,261 | 1.6 | 56,650 | 1.5 | 58,304 | 1.5 | 1,611 | (43) | |||||||||||||
Total non-performing loans held-in- | |||||||||||||||||||||
portfolio, excluding covered loans | 557,915 | 2.5 | % | 579,325 | 2.6 | % | 601,799 | 2.7 | % | (21,410) | (43,884) | ||||||||||
Non-performing loans held-for-sale [2] | - | - | 45,169 | - | (45,169) | ||||||||||||||||
Other real estate owned ('OREO'), | |||||||||||||||||||||
excluding covered OREO | 180,445 | 184,828 | 155,231 | (4,383) | 25,214 | ||||||||||||||||
Total non-performing assets, | |||||||||||||||||||||
excluding covered assets | 738,360 | 764,153 | 802,199 | (25,793) | (63,839) | ||||||||||||||||
Covered loans and OREO | 36,044 | 41,211 | 40,571 | (5,167) | (4,527) | ||||||||||||||||
Total non-performing assets | $774,404 | $805,364 | $842,770 | $(30,960) | $(68,366) | ||||||||||||||||
Accruing loans past due 90 days or more [3] | $426,652 | $418,652 | $446,725 | $8,000 | $(20,073) | ||||||||||||||||
Ratios excluding covered loans: | |||||||||||||||||||||
Non-performing loans held-in-portfolio | |||||||||||||||||||||
to loans held-in-portfolio | 2.45 | % | 2.56 | % | 2.69 | % | |||||||||||||||
Allowance for loan losses to loans | |||||||||||||||||||||
held-in-portfolio | 2.24 | 2.33 | 2.25 | ||||||||||||||||||
Allowance for loan losses to | |||||||||||||||||||||
non-performing loans, excluding loans | |||||||||||||||||||||
held-for-sale | 91.47 | 90.73 | 83.57 | ||||||||||||||||||
Ratios including covered loans: | |||||||||||||||||||||
Non-performing assets to total assets | 2.00 | % | 2.06 | % | 2.36 | % | |||||||||||||||
Non-performing loans held-in-portfolio | |||||||||||||||||||||
to loans held-in-portfolio | 2.41 | 2.52 | 2.63 | ||||||||||||||||||
Allowance for loan losses to loans | |||||||||||||||||||||
held-in-portfolio | 2.32 | 2.40 | 2.34 | ||||||||||||||||||
Allowance for loan losses to non-performing | |||||||||||||||||||||
loans, excluding loans held-for-sale | 96.23 | 95.32 | 88.68 | ||||||||||||||||||
[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 BPNA segment. | |||||||||||||||||||||
[2] There were no non-performing loans held-for-sale as of December 31, 2016 (September 30, 2016 - there were no non-performing loans held-for-sale; December 31, 2015 - $45 million in commercial loans and $95 thousand in construction loans.) | |||||||||||||||||||||
[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 balances include $181 million of residential mortgage loans insured by FHA or guaranteed by the VA that are no longer accruing interest as of December 31, 2016 (September 30, 2016 - $174 million; December 31, 2015 - $164 million). Furthermore, the Corporation has approximately $68 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 (September 30, 2016 - $72 million; December 31, 2015 - $70 million). | |||||||||||||||||||||
Popular, Inc. | ||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||
Table I - Activity in Non-Performing Loans | ||||||||||||||
(Unaudited) | ||||||||||||||
Commercial loans held-in-portfolio: | ||||||||||||||
Quarter ended | Quarter ended | |||||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||||||
(In thousands) | BPPR | BPNA | Popular, Inc. | BPPR | BPNA | Popular, Inc. | ||||||||
Beginning balance NPLs | $167,047 | $3,524 | $170,571 | $172,584 | $3,031 | $175,615 | ||||||||
Plus: | ||||||||||||||
New non-performing loans | 17,409 | 1,615 | 19,024 | 12,520 | 1,609 | 14,129 | ||||||||
Advances on existing non-performing loans | - | 5 | 5 | - | 164 | 164 | ||||||||
Reclassification from construction loans to commercial loans | - | - | - | 2,436 | - | 2,436 | ||||||||
Less: | ||||||||||||||
Non-performing loans transferred to OREO | (1,559) | - | (1,559) | (2,223) | - | (2,223) | ||||||||
Non-performing loans charged-off | (12,925) | (35) | (12,960) | (7,918) | (141) | (8,059) | ||||||||
Loans returned to accrual status / loan collections | (10,317) | (1,416) | (11,733) | (10,352) | (1,139) | (11,491) | ||||||||
Ending balance NPLs | $159,655 | $3,693 | $163,348 | $167,047 | $3,524 | $170,571 | ||||||||
Construction loans held-in-portfolio: | ||||||||||||||
Quarter ended | Quarter ended | |||||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||||||
(In thousands) | BPPR | BPNA | Popular, Inc. | BPPR | BPNA | Popular, Inc. | ||||||||
Beginning balance NPLs | $- | $- | $- | $2,423 | $100 | $2,523 | ||||||||
Plus: | ||||||||||||||
New non-performing loans | - | - | - | 1,150 | - | 1,150 | ||||||||
Less: | ||||||||||||||
Non-performing loans charged-off | - | - | - | (985) | - | (985) | ||||||||
Loans returned to accrual status / loan collections | - | - | - | (152) | (100) | (252) | ||||||||
Reclassification from construction loans to commercial loans | - | - | - | (2,436) | - | (2,436) | ||||||||
Ending balance NPLs | $- | $- | $- | $- | $- | $- | ||||||||
Mortgage loans held-in-portfolio: | ||||||||||||||
Quarter ended | Quarter ended | |||||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||||||
(In thousands) | BPPR | BPNA | Popular, Inc. | BPPR | BPNA | Popular, Inc. | ||||||||
Beginning balance NPLs | $331,346 | $14,430 | $345,776 | $323,658 | $14,390 | $338,048 | ||||||||
Plus: | ||||||||||||||
New non-performing loans | 76,278 | 4,835 | 81,113 | 87,340 | 6,715 | 94,055 | ||||||||
Less: | ||||||||||||||
Non-performing loans transferred to OREO | (7,791) | (315) | (8,106) | (14,398) | (384) | (14,782) | ||||||||
Non-performing loans charged-off | (16,404) | 240 | (16,164) | (9,481) | (1,994) | (11,475) | ||||||||
Loans returned to accrual status / loan collections | (65,235) | (7,477) | (72,712) | (55,773) | (4,297) | (60,070) | ||||||||
Ending balance NPLs | $318,194 | $11,713 | $329,907 | $331,346 | $14,430 | $345,776 | ||||||||
Legacy loans held-in-portfolio: | ||||||||||||||
Quarter ended | Quarter ended | |||||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||||||
(In thousands) | BPPR | BPNA | Popular, Inc. | BPPR | BPNA | Popular, Inc. | ||||||||
Beginning balance NPLs | $- | $3,450 | $3,450 | $- | $3,839 | $3,839 | ||||||||
Plus: | ||||||||||||||
New non-performing loans | - | 17 | 17 | - | 45 | 45 | ||||||||
Advances on existing non-performing loans | - | 7 | 7 | - | 135 | 135 | ||||||||
Less: | ||||||||||||||
Non-performing loans transferred to OREO | - | - | - | - | (44) | (44) | ||||||||
Non-performing loans charged-off | - | (89) | (89) | - | (146) | (146) | ||||||||
Loans returned to accrual status / loan collections | - | (48) | (48) | - | (379) | (379) | ||||||||
Ending balance NPLs | $- | $3,337 | $3,337 | $- | $3,450 | $3,450 | ||||||||
Total non-performing loans held-in-portfolio (excluding consumer and covered loans): | ||||||||||||||
Quarter ended | Quarter ended | |||||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||||||
(In thousands) | BPPR | BPNA | Popular, Inc. | BPPR | BPNA | Popular, Inc. | ||||||||
Beginning balance NPLs | $498,393 | $21,404 | $519,797 | $498,665 | $21,360 | $520,025 | ||||||||
Plus: | ||||||||||||||
New non-performing loans | 93,687 | 6,467 | 100,154 | 101,010 | 8,369 | 109,379 | ||||||||
Advances on existing non-performing loans | - | 12 | 12 | - | 299 | 299 | ||||||||
Reclassification from construction loans to commercial loans | - | - | - | 2,436 | - | 2,436 | ||||||||
Less: | ||||||||||||||
Non-performing loans transferred to OREO | (9,350) | (315) | (9,665) | (16,621) | (428) | (17,049) | ||||||||
Non-performing loans charged-off | (29,329) | 116 | (29,213) | (18,384) | (2,281) | (20,665) | ||||||||
Loans returned to accrual status / loan collections | (75,552) | (8,941) | (84,493) | (66,277) | (5,915) | (72,192) | ||||||||
Reclassification from construction loans to commercial loans | - | - | - | (2,436) | - | (2,436) | ||||||||
Ending balance NPLs | $477,849 | $18,743 | $496,592 | $498,393 | $21,404 | $519,797 | ||||||||
Popular, Inc. | |||||||||||||||||||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||||||||||||||||||||||||||
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios | |||||||||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||||||||
Quarter ended | Quarter ended | Quarter ended | |||||||||||||||||||||||||||||||||||
31-Dec-16 | 30-Sep-16 | 31-Dec-15 | |||||||||||||||||||||||||||||||||||
(Dollars in thousands) | Non-covered loans | Covered loans | Total | Non-covered loans | Covered loans | Total | Non-covered loans | Covered loans | Total | ||||||||||||||||||||||||||||
Balance at beginning of period | $525,593 | $30,262 | $555,855 | $518,139 | $30,581 | $548,720 | $536,005 | $34,509 | $570,514 | ||||||||||||||||||||||||||||
Provision for loan losses | 40,924 | 441 | 41,365 | 42,594 | 750 | 43,344 | 57,711 | 820 | 58,531 | ||||||||||||||||||||||||||||
566,517 | 30,703 | 597,220 | 560,733 | 31,331 | 592,064 | 593,716 | 35,329 | 629,045 | |||||||||||||||||||||||||||||
Net loans charged-off (recovered): | |||||||||||||||||||||||||||||||||||||
BPPR | |||||||||||||||||||||||||||||||||||||
Commercial | 9,205 | - | 9,205 | 3,199 | - | 3,199 | 42,857 | - | 42,857 | ||||||||||||||||||||||||||||
Construction | 8 | - | 8 | 886 | - | 886 | 2,966 | - | 2,966 | ||||||||||||||||||||||||||||
Lease financing | 1,000 | - | 1,000 | 816 | - | 816 | 667 | - | 667 | ||||||||||||||||||||||||||||
Mortgage | 20,919 | 360 | 21,279 | 15,237 | 661 | 15,898 | 14,255 | 1,168 | 15,423 | ||||||||||||||||||||||||||||
Consumer | 22,284 | (7) | 22,277 | 12,821 | 408 | 13,229 | 21,266 | (15) | 21,251 | ||||||||||||||||||||||||||||
Total BPPR | 53,416 | 353 | 53,769 | 32,959 | 1,069 | 34,028 | 82,011 | 1,153 | 83,164 | ||||||||||||||||||||||||||||
BPNA | |||||||||||||||||||||||||||||||||||||
Commercial | (1,080) | - | (1,080) | (1,173) | - | (1,173) | (525) | - | (525) | ||||||||||||||||||||||||||||
Legacy [1] | (253) | - | (253) | (520) | - | (520) | (359) | - | (359) | ||||||||||||||||||||||||||||
Mortgage | (255) | - | (255) | 1,942 | - | 1,942 | 162 | - | 162 | ||||||||||||||||||||||||||||
Consumer | 4,388 | - | 4,388 | 1,932 | - | 1,932 | 1,581 | - | 1,581 | ||||||||||||||||||||||||||||
Total BPNA | 2,800 | - | 2,800 | 2,181 | - | 2,181 | 859 | - | 859 | ||||||||||||||||||||||||||||
Total loans charged-off - Popular, Inc. | 56,216 | 353 | 56,569 | 35,140 | 1,069 | 36,209 | 82,870 | 1,153 | 84,023 | ||||||||||||||||||||||||||||
Net write-downs [2] | - | - | - | - | - | - | (7,911) | - | (7,911) | ||||||||||||||||||||||||||||
Balance at end of period | $510,301 | $30,350 | $540,651 | $525,593 | $30,262 | $555,855 | $502,935 | $34,176 | $537,111 | ||||||||||||||||||||||||||||
POPULAR, INC. | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 1.00 | % | 0.98 | % | 0.63 | % | 0.63 | % | 1.48 | % | 1.46 | % | |||||||||||||||||||||||||
Provision for loan losses to net charge-offs [3] | 0.73 | x | 0.73 | x | 1.21 | x | 1.20 | x | 0.70 | x | 0.70 | x | |||||||||||||||||||||||||
BPPR | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 1.25 | % | 1.22 | % | 0.77 | % | 0.77 | % | 1.86 | % | 1.82 | % | |||||||||||||||||||||||||
Provision for loan losses to net charge-offs [3] | 0.70 | x | 0.70 | x | 1.10 | x | 1.09 | x | 0.68 | x | 0.68 | x | |||||||||||||||||||||||||
BPNA | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 0.21 | % | 0.17 | % | 0.07 | % | |||||||||||||||||||||||||||||||
Provision for loan losses to net charge-offs | 1.27 | x | 2.89 | x | 2.42 | x | |||||||||||||||||||||||||||||||
[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 BPNA segment. | |||||||||||||||||||||||||||||||||||||
[2] Net write-downs are related to loans sold or reclassified to held-for-sale. | |||||||||||||||||||||||||||||||||||||
[3] Excluding provision for loan losses and net (write-downs) recoveries related to loans sold or reclassified to held-for-sale. | |||||||||||||||||||||||||||||||||||||
Year ended | Year ended | ||||||||||||||||||||||||||||||||||||
(Dollars in thousands) | 31-Dec-16 | 31-Dec-15 | |||||||||||||||||||||||||||||||||||
Non-covered loans | Covered loans | Total | Non-covered loans | Covered loans | Total | ||||||||||||||||||||||||||||||||
Balance at beginning of period | $502,935 | $34,176 | $537,111 | $519,719 | $82,073 | $601,792 | |||||||||||||||||||||||||||||||
Provision (reversal of provision) for loan losses | 171,126 | (1,110) | 170,016 | 217,458 | 24,020 | 241,478 | |||||||||||||||||||||||||||||||
674,061 | 33,066 | 707,127 | 737,177 | 106,093 | 843,270 | ||||||||||||||||||||||||||||||||
Net loans charged-off (recovered): | |||||||||||||||||||||||||||||||||||||
BPPR | |||||||||||||||||||||||||||||||||||||
Commercial | 20,755 | - | 20,755 | 73,890 | 31,432 | 105,322 | |||||||||||||||||||||||||||||||
Construction | (2,021) | - | (2,021) | (886) | 20,386 | 19,500 | |||||||||||||||||||||||||||||||
Lease financing | 3,888 | - | 3,888 | 3,303 | - | 3,303 | |||||||||||||||||||||||||||||||
Mortgage | 64,316 | 2,716 | 67,032 | 50,991 | 5,228 | 56,219 | |||||||||||||||||||||||||||||||
Consumer | 76,306 | - | 76,306 | 83,876 | 11 | 83,887 | |||||||||||||||||||||||||||||||
Total BPPR | 163,244 | 2,716 | 165,960 | 211,174 | 57,057 | 268,231 | |||||||||||||||||||||||||||||||
BPNA | |||||||||||||||||||||||||||||||||||||
Commercial | (3,313) | - | (3,313) | (3,842) | - | (3,842) | |||||||||||||||||||||||||||||||
Legacy [1] | (1,913) | - | (1,913) | (2,760) | - | (2,760) | |||||||||||||||||||||||||||||||
Mortgage | 1,933 | - | 1,933 | 1,279 | - | 1,279 | |||||||||||||||||||||||||||||||
Consumer | 9,254 | - | 9,254 | 5,649 | - | 5,649 | |||||||||||||||||||||||||||||||
Total BPNA | 5,961 | - | 5,961 | 326 | - | 326 | |||||||||||||||||||||||||||||||
Total loans charged-off - Popular, Inc. | 169,205 | 2,716 | 171,921 | 211,500 | 57,057 | 268,557 | |||||||||||||||||||||||||||||||
Balance transferred from covered to non-covered loans | - | - | - | 13,037 | (13,037) | - | |||||||||||||||||||||||||||||||
Net (write-downs) recoveries [2] | 5,445 | - | 5,445 | (35,779) | (1,823) | (37,602) | |||||||||||||||||||||||||||||||
Balance at end of period | $510,301 | $30,350 | $540,651 | $502,935 | $34,176 | $537,111 | |||||||||||||||||||||||||||||||
POPULAR, INC. | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 0.76 | % | 0.75 | % | 0.98 | % | 1.17 | % | |||||||||||||||||||||||||||||
Provision for loan losses to net charge-offs [3] | 1.01 | x | 0.99 | x | 1.03 | x | 0.90 | x | |||||||||||||||||||||||||||||
BPPR | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 0.95 | % | 0.93 | % | 1.24 | % | 1.45 | % | |||||||||||||||||||||||||||||
Provision for loan losses to net charge-offs [3] | 0.95 | x | 0.93 | x | 1.03 | x | 0.90 | x | |||||||||||||||||||||||||||||
BPNA | |||||||||||||||||||||||||||||||||||||
Annualized net charge-offs to average loans held-in-portfolio | 0.12 | % | 0.01 | % | |||||||||||||||||||||||||||||||||
Provision for loan losses to net charge-offs | 2.56 | x | 1.92 | x | |||||||||||||||||||||||||||||||||
[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 BPNA segment. | |||||||||||||||||||||||||||||||||||||
[2] Net (write-downs) recoveries for the years ended December 31, 2016 and 2015 are related to loans sold or reclassified to held-for-sale. | |||||||||||||||||||||||||||||||||||||
[3] Excluding provision for loan losses and net write-down related to loans sold or reclassified to held-for-sale during the years ended December 31, 2016 and December 31, 2015. | |||||||||||||||||||||||||||||||||||||
Popular, Inc. | |||||||||||||||||||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||||||||||||||||||||
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED | |||||||||||||||||||||||||||||||
(Unaudited) | |||||||||||||||||||||||||||||||
31-Dec-16 | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Commercial | Construction | Legacy [2] | Mortgage | Lease financing | Consumer | Total[3] | ||||||||||||||||||||||||
Specific ALLL | $42,375 | $- | $- | $44,610 | $535 | $23,857 | $111,377 | ||||||||||||||||||||||||
Impaired loans | [1] | $338,422 | $- | $- | $506,364 | $1,817 | $109,454 | $956,057 | |||||||||||||||||||||||
Specific ALLL to impaired loans | [1] | 12.52 | % | - | % | - | % | 8.81 | % | 29.44 | % | 21.80 | % | 11.65 | % | ||||||||||||||||
General ALLL | $160,279 | $9,525 | $1,343 | $103,324 | $7,127 | $117,326 | $398,924 | ||||||||||||||||||||||||
Loans held-in-portfolio, excluding impaired loans | [1] | $10,460,085 | $776,300 | $45,293 | $6,189,997 | $701,076 | $3,644,939 | $21,817,690 | |||||||||||||||||||||||
General ALLL to loans held-in-portfolio, excluding impaired loans | [1] | 1.53 | % | 1.23 | % | 2.97 | % | 1.67 | % | 1.02 | % | 3.22 | % | 1.83 | % | ||||||||||||||||
Total ALLL | $202,654 | $9,525 | $1,343 | $147,934 | $7,662 | $141,183 | $510,301 | ||||||||||||||||||||||||
Total non-covered loans held-in-portfolio | [1] | $10,798,507 | $776,300 | $45,293 | $6,696,361 | $702,893 | $3,754,393 | $22,773,747 | |||||||||||||||||||||||
ALLL to loans held-in-portfolio | [1] | 1.88 | % | 1.23 | % | 2.97 | % | 2.21 | % | 1.09 | % | 3.76 | % | 2.24 | % | ||||||||||||||||
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. | |||||||||||||||||||||||||||||||
[2] 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 BPNA reportable segment. | |||||||||||||||||||||||||||||||
[3] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of December 31, 2016 the general allowance on the covered loans amounted to $30.4 million. | |||||||||||||||||||||||||||||||
30-Sep-16 | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Commercial | Construction | Legacy [2] | Mortgage | Lease financing | Consumer | Total[3] | ||||||||||||||||||||||||
Specific ALLL | $58,527 | $- | $- | $45,557 | $540 | $24,433 | $129,057 | ||||||||||||||||||||||||
Impaired loans | [1] | $328,868 | $- | $- | $496,868 | $1,899 | $110,929 | $938,564 | |||||||||||||||||||||||
Specific ALLL to impaired loans | [1] | 17.80 | % | - | % | - | % | 9.17 | % | 28.44 | % | 22.03 | % | 13.75 | % | ||||||||||||||||
General ALLL | $165,639 | $9,942 | $1,682 | $93,971 | $7,375 | $117,927 | $396,536 | ||||||||||||||||||||||||
Loans held-in-portfolio, excluding impaired loans | [1] | $10,208,312 | $731,352 | $47,914 | $6,277,639 | $680,911 | $3,711,280 | $21,657,408 | |||||||||||||||||||||||
General ALLL to loans held-in-portfolio, excluding impaired loans | [1] | 1.62 | % | 1.36 | % | 3.51 | % | 1.50 | % | 1.08 | % | 3.18 | % | 1.83 | % | ||||||||||||||||
Total ALLL | $224,166 | $9,942 | $1,682 | $139,528 | $7,915 | $142,360 | $525,593 | ||||||||||||||||||||||||
Total non-covered loans held-in-portfolio | [1] | $10,537,180 | $731,352 | $47,914 | $6,774,507 | $682,810 | $3,822,209 | $22,595,972 | |||||||||||||||||||||||
ALLL to loans held-in-portfolio | [1] | 2.13 | % | 1.36 | % | 3.51 | % | 2.06 | % | 1.16 | % | 3.72 | % | 2.33 | % | ||||||||||||||||
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. | |||||||||||||||||||||||||||||||
[2] 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 BPNA reportable segment. | |||||||||||||||||||||||||||||||
[3] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of September 30, 2016 the general allowance on the covered loans amounted to $30.3 million. | |||||||||||||||||||||||||||||||
Variance | |||||||||||||||||||||||||||||||
(Dollars in thousands) | Commercial | Construction | Legacy | Mortgage | Lease financing | Consumer | Total | ||||||||||||||||||||||||
Specific ALLL | $(16,152) | $- | $- | $(947) | $(5) | $(576) | $(17,680) | ||||||||||||||||||||||||
Impaired loans | $9,554 | $- | $- | $9,496 | $(82) | $(1,475) | $17,493 | ||||||||||||||||||||||||
General ALLL | $(5,360) | $(417) | $(339) | $9,353 | $(248) | $(601) | $2,388 | ||||||||||||||||||||||||
Loans held-in-portfolio, excluding impaired loans | $251,773 | $44,948 | $(2,621) | $(87,642) | $20,165 | $(66,341) | $160,282 | ||||||||||||||||||||||||
Total ALLL | $(21,512) | $(417) | $(339) | $8,406 | $(253) | $(1,177) | $(15,292) | ||||||||||||||||||||||||
Total non-covered loans held-in-portfolio | $261,327 | $44,948 | $(2,621) | $(78,146) | $20,083 | $(67,816) | $177,775 |
Popular, Inc. | ||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - PUERTO RICO OPERATIONS | ||||||||||||||
(Unaudited) | ||||||||||||||
31-Dec-16 | ||||||||||||||
Puerto Rico | ||||||||||||||
(In thousands) | Commercial | Construction | Mortgage | Lease financing | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL non-covered loans | $42,375 | $- | $42,428 | $535 | $23,185 | $108,523 | ||||||||
General ALLL non-covered loans | 147,311 | 1,353 | 100,892 | 7,127 | 102,778 | 359,461 | ||||||||
ALLL - non-covered loans | 189,686 | 1,353 | 143,320 | 7,662 | 125,963 | 467,984 | ||||||||
Specific ALLL covered loans | - | - | - | - | - | - | ||||||||
General ALLL covered loans | - | - | 30,159 | - | 191 | 30,350 | ||||||||
ALLL - covered loans | - | - | 30,159 | - | 191 | 30,350 | ||||||||
Total ALLL | $189,686 | $1,353 | $173,479 | $7,662 | $126,154 | $498,334 | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired non-covered loans | $338,422 | $- | $497,488 | $1,817 | $106,615 | $944,342 | ||||||||
Non-covered loans held-in-portfolio, excluding impaired loans | 6,863,795 | 85,558 | 5,419,012 | 701,076 | 3,154,641 | 16,224,082 | ||||||||
Non-covered loans held-in-portfolio | 7,202,217 | 85,558 | 5,916,500 | 702,893 | 3,261,256 | 17,168,424 | ||||||||
Impaired covered loans | - | - | - | - | - | - | ||||||||
Covered loans held-in-portfolio, excluding impaired loans | - | - | 556,570 | - | 16,308 | 572,878 | ||||||||
Covered loans held-in-portfolio | - | - | 556,570 | - | 16,308 | 572,878 | ||||||||
Total loans held-in-portfolio | $7,202,217 | $85,558 | $6,473,070 | $702,893 | $3,277,564 | $17,741,302 | ||||||||
30-Sep-16 | ||||||||||||||
Puerto Rico | ||||||||||||||
(In thousands) | Commercial | Construction | Mortgage | Lease financing | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL non-covered loans | $58,527 | $- | $43,567 | $540 | $23,708 | $126,342 | ||||||||
General ALLL non-covered loans | 151,847 | 2,114 | 91,761 | 7,375 | 104,604 | 357,701 | ||||||||
ALLL - non-covered loans | 210,374 | 2,114 | 135,328 | 7,915 | 128,312 | 484,043 | ||||||||
Specific ALLL covered loans | - | - | - | - | - | - | ||||||||
General ALLL covered loans | - | - | 30,135 | - | 127 | 30,262 | ||||||||
ALLL - covered loans | - | - | 30,135 | - | 127 | 30,262 | ||||||||
Total ALLL | $210,374 | $2,114 | $165,463 | $7,915 | $128,439 | $514,305 | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired non-covered loans | $328,868 | $- | $487,972 | $1,899 | $108,341 | $927,080 | ||||||||
Non-covered loans held-in-portfolio, excluding impaired loans | 6,925,290 | 81,054 | 5,476,876 | 680,911 | 3,185,490 | 16,349,621 | ||||||||
Non-covered loans held-in-portfolio | 7,254,158 | 81,054 | 5,964,848 | 682,810 | 3,293,831 | 17,276,701 | ||||||||
Impaired covered loans | - | - | - | - | - | - | ||||||||
Covered loans held-in-portfolio, excluding impaired loans | - | - | 571,349 | - | 16,862 | 588,211 | ||||||||
Covered loans held-in-portfolio | - | - | 571,349 | - | 16,862 | 588,211 | ||||||||
Total loans held-in-portfolio | $7,254,158 | $81,054 | $6,536,197 | $682,810 | $3,310,693 | $17,864,912 | ||||||||
Variance | ||||||||||||||
(In thousands) | Commercial | Construction | Mortgage | Lease financing | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL non-covered loans | $(16,152) | $- | $(1,139) | $(5) | $(523) | $(17,819) | ||||||||
General ALLL non-covered loans | (4,536) | (761) | 9,131 | (248) | (1,826) | 1,760 | ||||||||
ALLL - non-covered loans | (20,688) | (761) | 7,992 | (253) | (2,349) | (16,059) | ||||||||
Specific ALLL covered loans | - | - | - | - | - | - | ||||||||
General ALLL covered loans | - | - | 24 | - | 64 | 88 | ||||||||
ALLL - covered loans | - | - | 24 | - | 64 | 88 | ||||||||
Total ALLL | $(20,688) | $(761) | $8,016 | $(253) | $(2,285) | $(15,971) | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired non-covered loans | $9,554 | $- | $9,516 | $(82) | $(1,726) | $17,262 | ||||||||
Non-covered loans held-in-portfolio, excluding impaired loans | (61,495) | 4,504 | (57,864) | 20,165 | (30,849) | (125,539) | ||||||||
Non-covered loans held-in-portfolio | (51,941) | 4,504 | (48,348) | 20,083 | (32,575) | (108,277) | ||||||||
Impaired covered loans | - | - | - | - | - | - | ||||||||
Covered loans held-in-portfolio, excluding impaired loans | - | - | (14,779) | - | (554) | (15,333) | ||||||||
Covered loans held-in-portfolio | - | - | (14,779) | - | (554) | (15,333) | ||||||||
Total loans held-in-portfolio | $(51,941) | $4,504 | $(63,127) | $20,083 | $(33,129) | $(123,610) | ||||||||
Popular, Inc. | ||||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||||||||
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - U.S. MAINLAND OPERATIONS | ||||||||||||||
(Unaudited) | ||||||||||||||
31-Dec-16 | ||||||||||||||
U.S. Mainland | ||||||||||||||
(In thousands) | Commercial | Construction | Legacy | Mortgage | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL | $- | $- | $- | $2,182 | $672 | $2,854 | ||||||||
General ALLL | 12,968 | 8,172 | 1,343 | 2,432 | 14,548 | 39,463 | ||||||||
Total ALLL | $12,968 | $8,172 | $1,343 | $4,614 | $15,220 | $42,317 | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired loans | $- | $- | $- | $8,876 | $2,839 | $11,715 | ||||||||
Loans held-in-portfolio, excluding impaired loans | 3,596,290 | 690,742 | 45,293 | 770,985 | 490,298 | 5,593,608 | ||||||||
Total loans held-in-portfolio | $3,596,290 | $690,742 | $45,293 | $779,861 | $493,137 | $5,605,323 | ||||||||
30-Sep-16 | ||||||||||||||
U.S. Mainland | ||||||||||||||
(In thousands) | Commercial | Construction | Legacy | Mortgage | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL | $- | $- | $- | $1,990 | $725 | $2,715 | ||||||||
General ALLL | 13,792 | 7,828 | 1,682 | 2,210 | 13,323 | 38,835 | ||||||||
Total ALLL | $13,792 | $7,828 | $1,682 | $4,200 | $14,048 | $41,550 | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired loans | $- | $- | $- | $8,896 | $2,588 | $11,484 | ||||||||
Loans held-in-portfolio, excluding impaired loans | 3,283,022 | 650,298 | 47,914 | 800,763 | 525,790 | 5,307,787 | ||||||||
Total loans held-in-portfolio | $3,283,022 | $650,298 | $47,914 | $809,659 | $528,378 | $5,319,271 | ||||||||
Variance | ||||||||||||||
(In thousands) | Commercial | Construction | Legacy | Mortgage | Consumer | Total | ||||||||
Allowance for credit losses: | ||||||||||||||
Specific ALLL | $- | $- | $- | $192 | $(53) | $139 | ||||||||
General ALLL | (824) | 344 | (339) | 222 | 1,225 | 628 | ||||||||
Total ALLL | $(824) | $344 | $(339) | $414 | $1,172 | $767 | ||||||||
Loans held-in-portfolio: | ||||||||||||||
Impaired loans | $- | $- | $- | $(20) | $251 | $231 | ||||||||
Loans held-in-portfolio, excluding impaired loans | 313,268 | 40,444 | (2,621) | (29,778) | (35,492) | 285,821 | ||||||||
Total loans held-in-portfolio | $313,268 | $40,444 | $(2,621) | $(29,798) | $(35,241) | $286,052 | ||||||||
Popular, Inc. | |||||||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||||||
Table N - Reconciliation to GAAP Financial Measures | |||||||||||||
(Unaudited) | |||||||||||||
(In thousands, except share or per share information) | 31-Dec-16 | 30-Sep-16 | 31-Dec-15 | ||||||||||
Total stockholders' equity | $5,197,957 | $5,380,395 | $5,105,324 | ||||||||||
Common shares outstanding at end of period | 103,790,932 | 103,762,596 | 103,618,976 | ||||||||||
Book value per common share | $50.08 | $51.85 | $49.27 | ||||||||||
Total stockholders' equity | $5,197,957 | $5,380,395 | $5,105,324 | ||||||||||
Less: Preferred stock | (50,160) | (50,160) | (50,160) | ||||||||||
Less: Goodwill | (627,294) | (627,294) | (626,388) | ||||||||||
Less: Other intangibles | (45,050) | (47,886) | (58,109) | ||||||||||
Total tangible common equity | $4,475,453 | $4,655,055 | $4,370,667 | ||||||||||
Total assets | $38,661,609 | $39,054,296 | $35,761,733 | ||||||||||
Less: Goodwill | (627,294) | (627,294) | (626,388) | ||||||||||
Less: Other intangibles | (45,050) | (47,886) | (58,109) | ||||||||||
Total tangible assets | $37,989,265 | $38,379,116 | $35,077,236 | ||||||||||
Tangible common equity to tangible assets | 11.78 | % | 12.13 | % | 12.46 | % | |||||||
Common shares outstanding at end of period | 103,790,932 | 103,762,596 | 103,618,976 | ||||||||||
Tangible book value per common share | $43.12 | $44.86 | $42.18 | ||||||||||
Popular, Inc. | ||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | ||||||||
Table O - Financial Information - Westernbank Loans | ||||||||
(Unaudited) | ||||||||
Revenues (Expenses) | ||||||||
Quarters ended | ||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | Variance | |||||
Interest income on WB loans | $39,642 | $40,867 | $(1,225) | |||||
FDIC loss-share expense: | ||||||||
Amortization of indemnification asset | (864) | (1,259) | 395 | |||||
80% mirror accounting on credit impairment losses (reversal) [1] | 720 | 659 | 61 | |||||
80% mirror accounting on reimbursable expenses | 1,395 | 853 | 542 | |||||
80% mirror accounting on recoveries on covered assets, including rental income on OREOs, | ||||||||
subject to reimbursement to the FDIC | (26,215) | (522) | (25,693) | |||||
Change in true-up payment obligation | (18,671) | (6,611) | (12,060) | |||||
Arbitration award expense | (81,273) | (54,924) | (26,349) | |||||
Other | (5,426) | 81 | (5,507) | |||||
Total FDIC loss-share expense | (130,334) | (61,723) | (68,611) | |||||
Total expense | (90,692) | (20,856) | (69,836) | |||||
Provision (reversal) for loan losses- WB loans | (2,292) | 6,612 | (8,904) | |||||
Total expense less provision (reversal) for loan losses | $(88,400) | $(27,468) | $(60,932) | |||||
[1] | Reductions in expected cash flows for ASC 310-30 loans, which may impact the provision for loan losses, may consider reductions in both principal and interest cash flow expectations. The amount covered under the FDIC loss-sharing agreement for interest not collected from borrowers is limited under the agreement (approximately 90 days); accordingly, these amounts are not subject fully to the 80% mirror accounting. | |||||||
Non-personnel operating expenses | ||||||||
Quarters ended [1][2] | ||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | Variance | |||||
Professional fees | $6,936 | $4,501 | $2,435 | |||||
OREO expenses | 2,766 | 2,702 | 64 | |||||
Other operating expenses | 1,619 | 1,738 | (119) | |||||
Total operating expenses | $11,321 | $8,941 | $2,380 | |||||
[1] | Includes expenses related to loans subject, and not subject, to the FDIC loss-sharing agreements. | |||||||
[2] | Expense reimbursements from the FDIC may be recorded with a time lag, since these are claimed upon the event of loss or charge-off of the loans which may occur in a subsequent period. | |||||||
Quarterly average assets | ||||||||
Quarters ended | ||||||||
(In millions) | 31-Dec-16 | 30-Sep-16 | Variance | |||||
Loans | $1,845 | $1,881 | $(36) | |||||
FDIC loss-share asset | 126 | 192 | (66) | |||||
Activity in the carrying amount and accretable yield of loans accounted for under ASC 310-30 | ||||||||||
Quarters ended | ||||||||||
31-Dec-16 | 30-Sep-16 | |||||||||
(In thousands) | Accretable yield | Carrying amount of loans | Accretable yield | Carrying amount of loans | ||||||
Beginning balance | $1,038,692 | $1,767,539 | $1,071,680 | $1,799,943 | ||||||
Accretion | (38,149) | 38,149 | (39,590) | 39,590 | ||||||
Changes in expected cash flows | 9,544 | - | 6,602 | - | ||||||
Collections / loan sales / charge-offs | - | (67,359) | - | (71,994) | ||||||
Ending balance [1] | 1,010,087 | 1,738,329 | 1,038,692 | 1,767,539 | ||||||
Allowance for loan losses - ASC 310-30 loans | - | (68,877) | - | (69,571) | ||||||
Ending balance, net of allowance for loan losses | $1,010,087 | $1,669,452 | $1,038,692 | $1,697,968 | ||||||
[1] The carrying amount of loans acquired from Westernbank and accounted for under ASC 310-30 which remain subject to the loss-sharing agreement with the FDIC amounted to approximately $563 million as of December 31, 2016 and $578 million as of September 30, 2016. | ||||||||||
Activity in the carrying amount of the FDIC indemnity asset | ||||||||||
Quarters ended | ||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | ||||||||
Balance at beginning of period | $152,467 | $214,029 | ||||||||
Amortization | (864) | (1,259) | ||||||||
Credit impairment losses (reversal) to be covered under loss-sharing agreements | 720 | 659 | ||||||||
Reimbursable expenses to be covered under loss-sharing agreements | 1,395 | 853 | ||||||||
Net payments from FDIC under loss-sharing agreements | (3,111) | (6,819) | ||||||||
Arbitration award expense | (81,273) | (54,924) | ||||||||
Other adjustments attributable to FDIC loss-sharing agreements | - | (72) | ||||||||
Balance at end of period | $69,334 | $152,467 | ||||||||
Activity in the remaining FDIC loss-share asset amortization | ||||||||||
Quarters ended | ||||||||||
(In thousands) | 31-Dec-16 | 30-Sep-16 | ||||||||
Balance at beginning of period | $7,305 | $23,191 | ||||||||
Amortization | (864) | (1,259) | ||||||||
Impact of change in projected losses | (1,629) | (14,627) | ||||||||
Balance at end of period | $4,812 | $7,305 |
Popular, Inc. | |||||||||
Financial Supplement to Fourth Quarter 2016 Earnings Release | |||||||||
Table P - Adjusted Net Income for the Years Ended December 31, 2016 and 2015 (Non-GAAP) | |||||||||
(Unaudited) | |||||||||
31-Dec-16 | |||||||||
(In thousands) | Pre-tax | Income tax effect | Impact on net income | ||||||
U.S. GAAP Net income | $216,691 | ||||||||
Non-GAAP Adjustments: | |||||||||
Impact of EVERTEC Restatement | 2,173 | - | 2,173 | ||||||
Bulk Sale of WB loans and OREO | (891) | 347 | (544) | ||||||
FDIC arbitration award | 171,757 | (41,108) | 130,649 | ||||||
Goodwill impairment charge | 3,801 | - | 3,801 | ||||||
Other FDIC - LSA adjustments | 8,806 | (2,380) | 6,426 | ||||||
Income from discontinued operations | (2,015) | 880 | (1,135) | ||||||
Adjusted net income (Non-GAAP) | $358,061 | ||||||||
Represents Popular Inc.'s proportionate share of the cumulative impact of EVERTEC restatement and other corrective adjustments to its financial statements, as disclosed in EVERTEC's 2015 Annual Report on Form 10K. Due to the preferential tax rate on the income from EVERTEC, the tax effect of this transaction was insignificant to the Corporation. | |||||||||
Represents the impact of the bulk sale of Westernbank loans and OREO. | |||||||||
Represents the arbitration decision denying BPPR's request for reimbursement in certain shared loss claims. | |||||||||
Gains and losses related to assets acquired from Westernbank as part of the FDIC assisted transaction are subject to the capital gains tax rate of 20%. Other items related to the FDIC loss-sharing agreements are subject to the statutory tax rate of 39%. | |||||||||
Represents goodwill impairment charge in the Corporation's securities subsidiary. The securities subsidiary is a limited liability company with a partnership election. Accordingly, its earnings flow through Popular, Inc., holding company, for income tax purposes. Since Popular, Inc. has a full valuation allowance on its deferred tax assets, this results in an effective tax rate of 0%. | |||||||||
Additional adjustments, including prior period recoveries, related to restructured commercial loans to reduce the indemnification asset to its expected realizable value. | |||||||||
Represents income from discontinued operations associated with the BPNA reorganization. | |||||||||
31-Dec-15 | ||||||||
(In thousands) | Pre-tax | Income tax effect | Impact on net income | |||||
U.S. GAAP Net income | $895,344 | |||||||
Non-GAAP Adjustments: | ||||||||
BPNA Reorganization | 17,065 | - | 17,065 | |||||
Doral Transaction | 25,576 | (7,690) | 17,886 | |||||
OTTI | 14,445 | (2,486) | 11,959 | |||||
Reversal DTA - PNA | - | (589,030) | (589,030) | |||||
Loss on Bulk Sale of Covered OREOs | 4,391 | (1,712) | 2,679 | |||||
Adjustment to FDIC Indemnification Asset | 10,887 | (2,177) | 8,710 | |||||
MSR's Acquired | (4,378) | 1,707 | (2,671) | |||||
Impairment of Loans Under Proposed Portfolio Sale | 15,190 | (5,924) | 9,266 | |||||
Bulk Sale | 5,852 | (2,282) | 3,570 | |||||
Adjusted Net income (Non-GAAP) | $374,778 | |||||||
Represents restructuring charges associated with the reorganization of BPNA. The impact of the partial reversal of the valuation allowance of the deferred tax asset at BPNA corresponding to the income for the year 2015 was reflected in the effective tax rate, effectively reducing the income tax expense by the benefit of such reversal. | ||||||||
Includes approximately $0.8 million of fees charged for loan servicing cost to the FDIC, $2.1 million of fees charged for services provided to the alliance co-bidders, personnel costs related to former Doral Bank employees retained on a temporary basis and incentive compensation for an aggregate of $7.1 million, building rent expense of Doral Bank's administrative offices for $4.1 million, professional fees and business promotion expenses directly associated with the Doral Bank Transaction and systems conversion for $16.0 million and other expenses, including equipment, business promotions and communications, of $1.3 million. Includes items corresponding to BPPR, which were taxed at 39% and items corresponding to BPNA, which had an effective tax rate of 0% due to the impact of the partial reversal of the valuation allowance, mentioned above. | ||||||||
Represents an other than temporary impairment ('OTTI') recorded on Puerto Rico government investment securities available- for- sale. These securities had an amortized cost of approximately $41.1 million and a market value of $26.6 million. Based on the fiscal and economic situation in Puerto Rico, together with the government's announcements regarding its ability to pay its debt, the Corporation determined that the unrealized loss, a portion of which had been in an unrealized loss for a period exceeding twelve months, was other than temporary. The tax effect of this impairment is reflected at the capital gains rate of 20%, except for entities which had a full valuation allowance on its deferred tax asset. | ||||||||
Represents the partial reversal of the valuation allowance of a portion of the deferred tax asset amounting to approximately $1.2 billion, at the U.S. operations. | ||||||||
Represents the loss on a bulk sale of covered OREOs completed in the second quarter and the related mirror accounting of the 80% reimbursable from the FDIC. | ||||||||
The quarter's negative amortization of the FDIC's Indemnification Asset included a $10.9 million expense related to losses incurred by the corporation that were not claimed to the FDIC before the expiration of the loss-share portion of the agreement on June 30, 2015, and that are not subject to the ongoing arbitrations. Gains and losses related to assets acquired from Westernbank as part of the FDIC assisted transaction are subject to the capital gains tax rate of 20%. | ||||||||
Represents the fair value of mortgage servicing rights acquired for a portfolio previously serviced by Doral Bank, for which the Corporation acted as a backup servicer, under a pre-existing contract. | ||||||||
Represents impairment based on the estimated fair value of loans acquired from Westernbank, that the Corporation has the intent to sell and are subject to the ongoing arbitration with the FDIC. | ||||||||
Represents the impact of a bulk sale of loans at the BPPR segment, which had a book value of approximately $34.4 million. |
View source version on businesswire.com:http://www.businesswire.com/news/home/20170124005427/en/
Popular, Inc.
Investor Relations:
Brett Scheiner, 212-417-6721
Investor Relations Officer
BScheiner@BPOP.com
or
Media Relations:
Teruca Rullán, 787-281-5170 or Mobile: 917-679-3596
Senior Vice President, Corporate Communications
Source: Popular, Inc.
Popular Inc. published this content on 24 January 2017 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 24 January 2017 13:10:10 UTC.
Original documenthttp://www.snl.com/irweblinkx/file.aspx?IID=100165&FID=37656740
Public permalinkhttp://www.publicnow.com/view/21E0B9169B65C5635B12B7752842A89DE57D7B5D