Popular, Inc. Announces Third Quarter 2024 Financial Results
-
Net income of
$155.3 million in Q3 2024, compared to net income of$177.8 million in Q2 2024. -
Net interest income of
$572.5 million , an increase of$4.2 million compared to Q2 2024. - Net interest margin of 3.24% in Q3 2024, compared to 3.22% in Q2 2024; net interest margin on a taxable equivalent basis of 3.47% in Q3 2024, compared to 3.48% in Q2 2024.
-
Non-interest income of
$164.1 million , compared to$166.3 million in Q2 2024. -
Operating expenses amounted to
$467.3 million , down by$2.3 million when compared to Q2 2024. -
Credit quality metrics remained stable:
-
Non-performing loans held-in-portfolio (“NPLs”) increased by
$19.6 million from Q2 2024; NPLs to loans ratio remained flat at 1.0%; -
Net charge-offs (“NCOs”) increased by
$4.9 million from Q2 2024; annualized NCOs to average loans held-in-portfolio at 0.65% vs. 0.61% in Q2 2024; - Allowance for credit losses (“ACL”) to loans held-in-portfolio at 2.06% vs. 2.05% in Q2 2024; and
- ACL to NPLs at 206.0% vs. 213.6% in Q2 2024.
-
Non-performing loans held-in-portfolio (“NPLs”) increased by
-
Money market and investment securities ending balances decreased by
$1.8 billion from Q2 2024-
Average quarterly balances decreased by
$808.2 million .
-
Average quarterly balances decreased by
-
Loans ending balances, excluding loans held-for-sale, amounted to
$36.2 billion , an increase of$603.3 million from Q2 2024.-
Average quarterly loan balances increased by
$384.8 million .
-
Average quarterly loan balances increased by
-
Ending deposit balances amounted to
$63.7 billion , a decrease of$1.9 billion from Q2 2024.-
Average quarterly deposit balances decreased by
$519.9 million .
-
Average quarterly deposit balances decreased by
-
Completed the repurchase of 599,096 shares of common stock for
$58.8 million at an average price of$98.11 per share, under the previously announced share repurchase authorization. -
Common Equity Tier 1 ratio of 16.42%, Common Equity per share of
$80.35 and Tangible Book Value per share of$69.04 atSeptember 30, 2024 , an increase of$6.33 per share from Q2 2024.
Capital continues to be a source of strength, evidenced by the increase in our dividend and stock repurchases. We also experienced healthy increases in our tangible book value per share and TCE ratio.
We continued to advance our business transformation, making meaningful progress in modernizing our customer channels and improving the customer experience. We are optimistic about the future, as we continue to leverage the opportunities stemming from our robust balance sheet, our dedicated team and extensive customer base.”
Earnings Highlights |
|
|
|
|
|
|
|
|
(Unaudited) |
Quarters ended |
|
Nine months ended |
|||||
(Dollars in thousands, except per share information) |
|
|
|
|
|
|
||
Net interest income |
|
|
|
|
|
|
||
Provision for credit losses |
71,448 |
46,794 |
45,117 |
|
190,840 |
129,946 |
||
Net interest income after provision for credit losses |
501,025 |
521,518 |
488,903 |
|
1,500,689 |
1,467,398 |
||
Other non-interest income |
164,082 |
166,306 |
159,549 |
|
494,206 |
481,981 |
||
Operating expenses |
467,321 |
469,576 |
465,984 |
|
1,420,010 |
1,366,955 |
||
Income before income tax |
197,786 |
218,248 |
182,468 |
|
574,885 |
582,424 |
||
Income tax expense |
42,463 |
40,459 |
45,859 |
|
138,490 |
135,676 |
||
Net income |
|
|
|
|
|
|
||
Net income applicable to common stock |
|
|
|
|
|
|
||
Net income per common share-basic |
|
|
|
|
|
|
||
Net income per common share-diluted |
|
|
|
|
|
|
Non-GAAP Financial Measures
This press release contains financial information prepared under accounting principles generally accepted in
Net interest income on a taxable equivalent basis
Net interest income, on a taxable equivalent basis, is presented with its different components in Tables D, E and
Tangible Common Equity
The tangible common equity, tangible common equity ratio, tangible assets and tangible book value per common share are non-GAAP financial measures. Tangible common equity ratio and tangible book value per common share in conjunction with more traditional bank capital ratios are commonly used by banks and analysts to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, typically stemming from the use of the purchase accounting method for mergers and acquisitions. Neither tangible common equity nor tangible assets or related measures should be used in isolation or as a substitute for stockholders' equity, total assets or any other measure calculated in accordance with GAAP.
Refer to Table R for a reconciliation of total stockholders’ equity to tangible common equity and total assets to tangible assets.
Net interest income and net interest income on a taxable equivalent basis (non-GAAP )
Net interest income for the quarter ended
Net Interest Income and Net Interest Margin Taxable Equivalent
Net interest income on a taxable equivalent basis for the third quarter of 2024 was
The main variances in net interest income and net interest margin on a taxable equivalent basis were:
-
lower interest income from investment securities by
$14.6 million due to lower volume ofU.S. Treasury Bills by$1.2 billion due to the slow down in the reinvestment activity of matured investments, in part due to a reduction in average deposit balances during the quarter of$519.9 million , mainly P.R. low cost deposits, and funding loan growth; and -
higher interest expense from deposits by
$11.0 million , due to higher cost of interest-bearing deposits by eight basis points. InPuerto Rico , government interest-bearing deposits increased by two basis points, and their average balances increased by$176.1 million quarter-over-quarter. This cost of deposits during the quarter was further impacted by a 21 basis points increase in the overall cost of time deposits, including the full quarter effect of the repricing of certain P.R. government deposits managed by the Corporation’s fiduciary services division, which were repriced late in the second quarter;
partially offset by:
-
higher income from money market investments by
$7.7 million due to higher volumes by$562.7 million compared to the previous quarter; and -
higher interest income from loans by
$16.3 million due to a higher average loan balance and higher yields, mainly in the commercial, mortgage and auto loans portfolio.
Net Interest Income and Net Interest Margin (Banco Popular de Puerto Rico Segment)
Net interest income for the Banco Popular de
-
interest income from investment securities decreased by
$9.9 million , primarily due to a$1.3 billion reduction in the volume ofU.S. Treasury bills. This decline was mainly caused by maturities and a slowdown in reinvestment, partly due to support loan growth and a lower deposit balance; and -
interest expense on deposits increased by
$6.9 million , mainly driven by P.R. government deposits that increased two basis points or$4.7 million quarter-over-quarter. Time deposit costs went up by$2.1 million or a 24-basis point increase, driven by the full quarter effect of the repricing of certain P.R. government deposits managed by the Corporation’s fiduciary services division. The total deposit cost for the quarter was 1.89%, a six-basis point increase from the prior quarter;
partially offset by:
-
an increase of
$12.8 million in interest income from loans, primarily driven by a higher average loan balance across all portfolios. The most significant contributions to the quarter-over-quarter variance came from commercial loans, auto loans, and mortgage loans, which increased by$4.1 million ,$2.9 million , and$2.2 million , respectively; and -
higher income from money market investments by
$3.6 million due to higher volumes by$239.9 million .
Net Interest Income and Net Interest Margin (Popular Bank Segment)
Net interest income and net interest margin for the
-
interest income from money markets and investment securities increased by
$5.3 million , mainly due to higher volume of money market investments by$284.0 million resulting from higher average deposit balances; and -
interest income from loans increased by
$3.2 million mainly due to a higher yield in the commercial loan portfolio by 12 basis points;
partially offset by:
-
total interest expense on deposits in PB increased by
$1.4 million primarily due to an increase in the average balance of time deposits of$307.0 million partially offset by a decrease in time deposit costs of 23 basis points, driven by changes in the cost of intercompany deposits. When compared to the previous period, the overall cost of deposits fell by eight basis points.
Non-interest income
Non-interest income amounted to
Refer to Table B for further details.
Operating expenses
Operating expenses for the third quarter of 2024 totaled
-
lower professional fees by
$11.0 million mainly due to a decrease of$6.1 million in consulting fees related to corporate initiatives. The remaining decrease in professional fees is mainly attributed to lower legal service fees and equity compensation granted to directors during the second quarter of 2024; -
lower operational losses by
$6.1 million due to a buildup of reserves for operational losses during the second quarter of 2024; and -
lower processing and transactional services expenses by
$4.8 million mainly due to lower debit card issuance costs and point of service (POS) processing fees;
partially offset by:
-
higher technology and software expenses by
$8.7 million mainly driven by an increase of$3.0 million in IT project consulting fees, higher consulting fees for cybersecurity and fraud prevention initiatives, and higher software amortization expenses; -
higher personnel costs by
$4.4 million mainly due to higher salary expense and contributions to employee savings plans resulting from annual salary revisions and merit increases effective inJuly 2024 ; partially offset by a decrease in restricted shares and incentive compensation expenses; -
higher other taxes expense by
$2.4 million mainly due to an increase in municipal license tax and expenses related to regulatory examination fees in BPPR; and -
lower other real estate owned (OREO) benefit by
$3.1 million mainly due to lower gains on sale of mortgage and commercial properties.
Full-time equivalent employees were 9,246 as of
For a breakdown of operating expenses by category refer to Table B.
Income taxes
For the quarter ended
The effective tax rate (“ETR”) for the third quarter of 2024 was 21.5%, compared to 18.5% for the previous quarter.
The ETR of the Corporation is impacted by the composition and source of its taxable income. The Corporation expects its ETR for the year 2024 to be within a range from 21% to 23%.
Credit Quality
The Corporation continued to reflect favorable credit quality metrics in the third quarter of 2024 when compared to the previous quarter. While non-performing loans (“NPLs”), net charge offs (“NCOs”) and inflows to NPLs remained below historical averages, consumer portfolios reflected increased delinquencies and NCOs for the quarter primarily driven by auto loans. The mortgage and commercial portfolios continue to operate with low level of delinquencies and NCOs. The Corporation continues to closely monitor changes in the macroeconomic environment and borrower performance given higher interest rates and inflationary pressures. Management believes that the improvements over recent years in risk management practices and the overall risk profile of the Corporation’s loan portfolios position Popular to continue to operate successfully under the current environment.
The following presents credit quality results for the third quarter of 2024:
Non-Performing Loans and Net Charge Offs
Total NPLs increased by
-
In the BPPR segment, NPLs increased by
$1.9 million , mainly driven by auto loans NPLs with a$8.5 million increase, offset in part by lower mortgage loans NPLs by$5.9 million . Excluding consumer loans, inflows to NPLs in the BPPR segment decreased by$4.5 million compared to the previous quarter. -
In the PB segment, NPLs increased by
$17.6 million driven by a single$17.1 million mortgage loan. Inflows to NPLs, excluding consumer loans, decreased by$3.2 million , driven by lower inflows in the commercial portfolio by$19.6 million , offset in part by a single mortgage relationship.
Total NCOs of
-
In the BPPR segment, NCOs increased by
$5.3 million quarter-over-quarter, mainly driven by higher consumer NCOs by$8.6 million . NCOs increase in the consumer portfolio was mostly related to auto loans by$6.6 million . - In the PB segment, NCOs remained flat quarter-over-quarter.
Refer to Table N for further information on NCOs and related ratios.
Other
As of
Refer to Table L for additional information and related ratios.
Allowance for Credit Losses (“ACL”) and Provision for Credit Losses (“PCL”)
The ACL as of
In the BPPR segment, the ACL increased by
The Corporation’s ratio of the ACL to loans held-in-portfolio was 2.06% in the third quarter of 2024, compared to 2.05% in the previous quarter. The ratio of the ACL to NPLs held-in-portfolio was 206.0%, down from 213.6% in the previous quarter.
The provision for loan losses for the loan and lease portfolios for the third quarter of 2024 was
The provision for loan losses for the loan and lease portfolios, along with the
Non-Performing Assets |
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|||
(In thousands) |
|
|
|
|
|
|||
Non-performing loans held-in-portfolio |
|
|
|
|
|
|
|
|
Other real estate owned |
63,028 |
|
|
70,225 |
|
|
82,322 |
|
Total non-performing assets |
|
|
|
|
|
|
|
|
Net charge-offs for the quarter |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|||
Ratios: |
|
|
|
|
|
|||
Loans held-in-portfolio |
|
|
|
|
|
|
|
|
Non-performing loans held-in-portfolio to loans held-in-portfolio |
1.00 |
% |
|
0.96 |
% |
|
1.06 |
% |
Allowance for credit losses to loans held-in-portfolio |
2.06 |
|
|
2.05 |
|
|
2.09 |
|
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
205.96 |
|
|
213.58 |
|
|
196.69 |
|
Refer to Table L for additional information. |
|
|
|
|
|
Provision for Credit Losses (Benefit) - Loan Portfolios |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
||||
(Unaudited) |
|
Quarters ended |
|
Nine months ended |
||||||||||
(In thousands) |
|
|
|
|
|
|
|
|
|
|
||||
Provision for credit losses (benefit) - loan portfolios: |
|
|
|
|
|
|
|
|
|
|
||||
BPPR |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Popular |
|
(4,378 |
) |
|
(4,428 |
) |
|
(10,503 |
) |
|
2,572 |
|
(1,278 |
) |
Total provision for credit losses (benefit) - loan portfolios |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality by Segment |
|
|
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|
|
|||
(In thousands) |
Quarters ended |
|
||||||||
BPPR |
|
|
|
|
|
|
|
|||
Provision for credit losses - loan portfolios |
|
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
54,581 |
|
|
49,308 |
|
|
25,600 |
|
|
Total non-performing loans held-in-portfolio |
288,815 |
|
|
286,887 |
|
|
333,825 |
|
|
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.86 |
% |
|
0.79 |
% |
|
0.44 |
% |
|
Allowance / loans held-in-portfolio |
2.59 |
% |
|
2.56 |
% |
|
2.63 |
% |
|
|
Allowance / non-performing loans held-in-portfolio |
230.66 |
% |
|
224.34 |
% |
|
187.08 |
% |
|
|
|
|
|
|
|
|
|
|
|||
|
Quarters ended |
|
||||||||
Popular |
|
|
|
|
|
|
|
|||
Provision for credit losses (benefit) - loan portfolios |
|
$(4,378 |
) |
|
$(4,428 |
) |
|
$(10,503 |
) |
|
Net charge-offs |
|
3,948 |
|
|
4,322 |
|
|
7,055 |
|
|
Total non-performing loans held-in-portfolio |
|
72,583 |
|
|
54,948 |
|
|
27,698 |
|
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.15 |
% |
|
0.16 |
% |
|
0.28 |
% |
|
Allowance / loans held-in-portfolio |
0.75 |
% |
|
0.83 |
% |
|
0.84 |
% |
|
|
Allowance / non-performing loans held-in-portfolio |
107.66 |
% |
|
157.37 |
% |
|
312.42 |
% |
|
Financial Condition Highlights |
|
|
|
|
|
||
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
||||
(In thousands) |
|
|
|
|
|
||
Cash and money market investments |
|
|
|
|
|
||
Investment securities |
25,280,451 |
|
26,742,639 |
|
25,653,616 |
||
Loans |
36,194,967 |
|
35,591,620 |
|
34,029,313 |
||
Total assets |
71,323,074 |
|
72,845,072 |
|
69,736,936 |
||
Deposits |
63,668,501 |
|
65,530,862 |
|
63,337,600 |
||
Borrowings |
973,736 |
|
1,047,264 |
|
1,097,720 |
||
Total liabilities |
65,532,560 |
|
67,472,394 |
|
65,279,328 |
||
Stockholders’ equity |
5,790,514 |
|
5,372,678 |
|
4,457,608 |
Total assets amounted to
-
a decrease in securities available-for-sale (“AFS”) of
$1.4 billion , mainly due to repayments and maturities, partially offset by a decrease in the unrealized losses of AFS securities of$378.9 million ; -
a decrease in other assets of
$404.6 million , driven by unsettled trade receivables related to proceeds from maturities ofU.S. Treasury Notes and interest payments from the second quarter of 2024 which were received in the third quarter; and -
a decrease in money market investments of
$320.6 million , mainly driven by lower deposits and deployment of funds to support loan growth;
partially offset by:
-
an increase in loans held-in-portfolio by
$603.3 million , primarily in BPPR with an increase of$582.1 million across most portfolios, particularly commercial loans, while PB’s increased by$21.2 million .
Total liabilities decreased by
-
a decrease of
$1.9 billion in deposits, mainly driven by interest bearing deposit accounts in BPPR, including the P.R. government demand accounts, offset by an increase in time deposits at PB.
Stockholders' equity increased by
The Corporation is in the process of completing its annual goodwill impairment test, using
Common Equity Tier 1 ratio (“CET1”), common equity per share and tangible book value per share were 16.42%,
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the
More information on the risks and important factors that could affect the Corporation’s future results and financial condition is included in our Form 10-K for the year ended
About
Conference Call
Popular will hold a conference call to discuss its financial results today,
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 1-833-470-1428 (Toll Free) or 1-404-975-4839 (Local). The dial-in access code is 177500.
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
An electronic version of this press release can be found at the Corporation’s website: www.popular.com.
|
Financial Supplement to Third Quarter 2024 Earnings Release |
|
Table A - Selected Ratios and Other Information |
|
Table B - Consolidated Statement of Operations |
|
Table C - Consolidated Statement of Financial Condition |
|
Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - QUARTER |
|
Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - QUARTER |
|
Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE |
|
Table G - Mortgage Banking Activities and Other Service Fees |
|
Table H - Loans and Deposits |
|
Table I - Loan Delinquency - BPPR Operations |
|
Table J - Loan Delinquency - Popular |
|
Table K - Loan Delinquency - Consolidated |
|
Table L - Non-Performing Assets |
|
Table M - Activity in Non-Performing Loans |
|
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
Table O - Allowance for Credit Losses ''ACL'' - Loan Portfolios - BPPR Operations |
|
Table P - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Popular |
|
Table Q - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Consolidated |
|
Table R - Reconciliation to GAAP Financial Measures |
|
||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||
Table A - Selected Ratios and Other Information |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|||||||
|
Quarters ended |
Nine months ended |
||||||||
|
|
|
|
|
|
|||||
Basic EPS |
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding |
71,807,136 |
|
71,970,773 |
|
71,794,934 |
|
71,882,273 |
|
71,676,630 |
|
Average common shares outstanding - assuming dilution |
71,828,402 |
|
71,991,911 |
|
71,818,102 |
|
71,912,153 |
|
71,736,514 |
|
Common shares outstanding at end of period |
71,787,349 |
|
72,365,926 |
|
72,127,595 |
|
71,787,349 |
|
72,127,595 |
|
Market value per common share |
|
|
|
|
|
|
|
|
|
|
Market capitalization - (In millions) |
|
|
|
|
|
|
|
|
|
|
Return on average assets |
0.84 |
% |
0.97 |
% |
0.75 |
% |
0.79 |
% |
0.84 |
% |
Return on average common equity |
8.82 |
% |
10.38 |
% |
8.17 |
% |
8.43 |
% |
9.13 |
% |
Net interest margin (non-taxable equivalent basis) |
3.24 |
% |
3.22 |
% |
3.07 |
% |
3.20 |
% |
3.14 |
% |
Net interest margin (taxable equivalent basis) -non-GAAP |
3.47 |
% |
3.48 |
% |
3.24 |
% |
3.44 |
% |
3.32 |
% |
Common equity per share |
|
|
|
|
|
|
|
|
|
|
Tangible common book value per common share (non-GAAP) [1] |
|
|
|
|
|
|
|
|
|
|
Tangible common equity to tangible assets (non-GAAP) [1] |
7.03 |
% |
6.30 |
% |
5.25 |
% |
7.03 |
% |
5.25 |
% |
Return on average tangible common equity [1] |
9.98 |
% |
11.77 |
% |
9.36 |
% |
9.56 |
% |
10.48 |
% |
Tier 1 capital |
16.48 |
% |
16.54 |
% |
16.87 |
% |
16.48 |
% |
16.87 |
% |
Total capital |
18.24 |
% |
18.30 |
% |
18.67 |
% |
18.24 |
% |
18.67 |
% |
Tier 1 leverage |
8.67 |
% |
8.53 |
% |
8.41 |
% |
8.67 |
% |
8.41 |
% |
Common Equity Tier 1 capital |
16.42 |
% |
16.48 |
% |
16.81 |
% |
16.42 |
% |
16.81 |
% |
[1] Refer to Table R for reconciliation to GAAP financial measures. |
|
||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||||||
Table B - Consolidated Statement of Operations |
||||||||||||||
(Unaudited) |
||||||||||||||
|
Quarters ended |
Variance |
Quarter ended |
Variance |
Nine months ended |
|||||||||
|
|
|
Q3 2024 |
|
Q3 2024 |
|
|
|||||||
(In thousands, except per share information) |
|
|
vs. Q2 2024 |
|
vs. Q3 2023 |
|
|
|||||||
Interest income: |
|
|
|
|
|
|
|
|||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market investments |
96,061 |
|
88,316 |
|
7,745 |
|
99,286 |
|
(3,225 |
) |
272,893 |
|
265,785 |
|
Investment securities |
176,656 |
|
184,852 |
|
(8,196 |
) |
148,614 |
|
28,042 |
|
528,403 |
|
403,814 |
|
Total interest income |
937,448 |
|
921,907 |
|
15,541 |
|
844,786 |
|
92,662 |
|
2,753,496 |
|
2,377,815 |
|
Interest expense: |
|
|
|
|
|
|
|
|||||||
Deposits |
350,985 |
|
339,939 |
|
11,046 |
|
294,121 |
|
56,864 |
|
1,020,420 |
|
730,824 |
|
Short-term borrowings |
1,430 |
|
1,126 |
|
304 |
|
1,478 |
|
(48 |
) |
3,748 |
|
5,987 |
|
Long-term debt |
12,560 |
|
12,530 |
|
30 |
|
15,167 |
|
(2,607 |
) |
37,799 |
|
43,660 |
|
Total interest expense |
364,975 |
|
353,595 |
|
11,380 |
|
310,766 |
|
54,209 |
|
1,061,967 |
|
780,471 |
|
Net interest income |
572,473 |
|
568,312 |
|
4,161 |
|
534,020 |
|
38,453 |
|
1,691,529 |
|
1,597,344 |
|
Provision for credit losses |
71,448 |
|
46,794 |
|
24,654 |
|
45,117 |
|
26,331 |
|
190,840 |
|
129,946 |
|
Net interest income after provision for credit losses |
501,025 |
|
521,518 |
|
(20,493 |
) |
488,903 |
|
12,122 |
|
1,500,689 |
|
1,467,398 |
|
Service charges on deposit accounts |
38,315 |
|
37,526 |
|
789 |
|
37,318 |
|
997 |
|
113,283 |
|
109,777 |
|
Other service fees |
98,748 |
|
96,863 |
|
1,885 |
|
93,407 |
|
5,341 |
|
289,883 |
|
277,748 |
|
Mortgage banking activities |
2,670 |
|
5,723 |
|
(3,053 |
) |
5,393 |
|
(2,723 |
) |
12,753 |
|
15,109 |
|
Net (loss) gain, including impairment, on equity securities |
(546 |
) |
319 |
|
(865 |
) |
(1,319 |
) |
773 |
|
876 |
|
1,165 |
|
Net gain on trading account debt securities |
817 |
|
277 |
|
540 |
|
219 |
|
598 |
|
1,455 |
|
632 |
|
Net loss on sale of loans, including valuation adjustments on loans held-for-sale |
- |
|
- |
|
- |
|
(44 |
) |
44 |
|
- |
|
(44 |
) |
Adjustments to indemnity reserves on loans sold |
808 |
|
212 |
|
596 |
|
(187 |
) |
995 |
|
783 |
|
(31 |
) |
Other operating income |
23,270 |
|
25,386 |
|
(2,116 |
) |
24,762 |
|
(1,492 |
) |
75,173 |
|
77,625 |
|
Total non-interest income |
164,082 |
|
166,306 |
|
(2,224 |
) |
159,549 |
|
4,533 |
|
494,206 |
|
481,981 |
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||
Personnel costs |
|
|
|
|
|
|
|
|||||||
Salaries |
135,983 |
|
128,634 |
|
7,349 |
|
127,832 |
|
8,151 |
|
394,001 |
|
378,126 |
|
Commissions, incentives and other bonuses |
26,350 |
|
30,626 |
|
(4,276 |
) |
27,670 |
|
(1,320 |
) |
95,587 |
|
86,025 |
|
Pension, postretirement and medical insurance |
16,387 |
|
16,619 |
|
(232 |
) |
16,985 |
|
(598 |
) |
50,391 |
|
49,871 |
|
Other personnel costs, including payroll taxes |
23,136 |
|
21,545 |
|
1,591 |
|
20,665 |
|
2,471 |
|
74,678 |
|
69,358 |
|
Total personnel costs |
201,856 |
|
197,424 |
|
4,432 |
|
193,152 |
|
8,704 |
|
614,657 |
|
583,380 |
|
Net occupancy expenses |
28,031 |
|
27,692 |
|
339 |
|
28,100 |
|
(69 |
) |
83,764 |
|
81,304 |
|
Equipment expenses |
9,349 |
|
9,662 |
|
(313 |
) |
8,905 |
|
444 |
|
28,578 |
|
26,878 |
|
Other taxes |
17,757 |
|
15,333 |
|
2,424 |
|
8,590 |
|
9,167 |
|
47,465 |
|
41,290 |
|
Professional fees |
26,708 |
|
37,744 |
|
(11,036 |
) |
38,514 |
|
(11,806 |
) |
93,370 |
|
122,077 |
|
Technology and software expenses |
88,452 |
|
79,752 |
|
8,700 |
|
72,930 |
|
15,522 |
|
247,666 |
|
213,843 |
|
Processing and transactional services |
|
|
|
|
|
|
|
|||||||
Credit and debit cards |
11,761 |
|
13,739 |
|
(1,978 |
) |
13,762 |
|
(2,001 |
) |
37,644 |
|
37,896 |
|
Other processing and transactional services |
22,559 |
|
25,357 |
|
(2,798 |
) |
24,137 |
|
(1,578 |
) |
69,966 |
|
70,713 |
|
Total processing and transactional services |
34,320 |
|
39,096 |
|
(4,776 |
) |
37,899 |
|
(3,579 |
) |
107,610 |
|
108,609 |
|
Communications |
5,229 |
|
4,357 |
|
872 |
|
4,220 |
|
1,009 |
|
14,143 |
|
12,483 |
|
Business promotion |
|
|
|
|
|
|
|
|||||||
Rewards and customer loyalty programs |
16,533 |
|
16,406 |
|
127 |
|
15,988 |
|
545 |
|
46,995 |
|
44,962 |
|
Other business promotion |
9,104 |
|
9,043 |
|
61 |
|
7,087 |
|
2,017 |
|
25,080 |
|
22,067 |
|
Total business promotion |
25,637 |
|
25,449 |
|
188 |
|
23,075 |
|
2,562 |
|
72,075 |
|
67,029 |
|
Deposit insurance |
10,433 |
|
10,581 |
|
(148 |
) |
8,932 |
|
1,501 |
|
44,901 |
|
24,600 |
|
Other real estate owned (OREO) income |
(2,674 |
) |
(5,750 |
) |
3,076 |
|
(5,189 |
) |
2,515 |
|
(13,745 |
) |
(10,197 |
) |
Other operating expenses |
|
|
|
|
|
|
|
|||||||
Operational losses |
5,769 |
|
11,823 |
|
(6,054 |
) |
5,504 |
|
265 |
|
21,153 |
|
16,584 |
|
All other |
15,750 |
|
15,679 |
|
71 |
|
17,557 |
|
(1,807 |
) |
56,140 |
|
53,690 |
|
Total other operating expenses |
21,519 |
|
27,502 |
|
(5,983 |
) |
23,061 |
|
(1,542 |
) |
77,293 |
|
70,274 |
|
Amortization of intangibles |
704 |
|
734 |
|
(30 |
) |
795 |
|
(91 |
) |
2,233 |
|
2,385 |
|
|
- |
|
- |
|
- |
|
23,000 |
|
(23,000 |
) |
- |
|
23,000 |
|
Total operating expenses |
467,321 |
|
469,576 |
|
(2,255 |
) |
465,984 |
|
1,337 |
|
1,420,010 |
|
1,366,955 |
|
Income before income tax |
197,786 |
|
218,248 |
|
(20,462 |
) |
182,468 |
|
15,318 |
|
574,885 |
|
582,424 |
|
Income tax expense |
42,463 |
|
40,459 |
|
2,004 |
|
45,859 |
|
(3,396 |
) |
138,490 |
|
135,676 |
|
Net income |
|
|
|
|
$(22,466 |
) |
|
|
|
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
$(22,466 |
) |
|
|
|
|
|
|
|
|
Net income per common share - basic |
|
|
|
|
$(0.31 |
) |
|
|
|
|
|
|
|
|
Net income per common share - diluted |
|
|
|
|
$(0.30 |
) |
|
|
|
|
|
|
|
|
Dividends Declared per Common Share |
|
|
|
|
$- |
|
|
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||
Table C - Consolidated Statement of Financial Condition |
||||||||
(Unaudited) |
||||||||
|
|
|
|
Variance |
||||
|
|
|
|
Q3 2024 vs. |
||||
(In thousands) |
|
|
|
Q2 2024 |
||||
Assets: |
|
|
|
|
||||
Cash and due from banks |
|
|
|
|
|
|
|
|
Money market investments |
6,530,788 |
|
6,851,394 |
|
6,389,437 |
|
(320,606 |
) |
Trading account debt securities, at fair value |
30,843 |
|
28,045 |
|
30,988 |
|
2,798 |
|
Debt securities available-for-sale, at fair value |
17,186,123 |
|
18,543,279 |
|
17,129,858 |
|
(1,357,156 |
) |
Less: Allowance for credit losses |
- |
|
500 |
|
- |
|
(500 |
) |
Debt securities available-for-sale, net |
17,186,123 |
|
18,542,779 |
|
17,129,858 |
|
(1,356,656 |
) |
Debt securities held-to-maturity, at amortized cost |
7,865,294 |
|
7,975,524 |
|
8,302,082 |
|
(110,230 |
) |
Less: Allowance for credit losses |
5,430 |
|
6,251 |
|
6,057 |
|
(821 |
) |
Debt securities held-to-maturity, net |
7,859,864 |
|
7,969,273 |
|
8,296,025 |
|
(109,409 |
) |
Equity securities |
198,191 |
|
195,791 |
|
190,688 |
|
2,400 |
|
Loans held-for-sale, at lower of cost or fair value |
5,509 |
|
8,225 |
|
5,239 |
|
(2,716 |
) |
Loans held-in-portfolio |
36,599,612 |
|
35,978,602 |
|
34,369,775 |
|
621,010 |
|
Less: Unearned income |
404,645 |
|
386,982 |
|
340,462 |
|
17,663 |
|
Allowance for credit losses |
744,320 |
|
730,077 |
|
711,068 |
|
14,243 |
|
Total loans held-in-portfolio, net |
35,450,647 |
|
34,861,543 |
|
33,318,245 |
|
589,104 |
|
Premises and equipment, net |
624,376 |
|
599,058 |
|
534,384 |
|
25,318 |
|
Other real estate |
63,028 |
|
70,225 |
|
82,322 |
|
(7,197 |
) |
Accrued income receivable |
257,406 |
|
260,162 |
|
257,833 |
|
(2,756 |
) |
Mortgage servicing rights, at fair value |
108,827 |
|
113,386 |
|
119,030 |
|
(4,559 |
) |
Other assets |
1,767,919 |
|
2,172,555 |
|
2,032,565 |
|
(404,636 |
) |
|
804,428 |
|
804,428 |
|
804,428 |
|
- |
|
Other intangible assets |
7,531 |
|
8,235 |
|
10,559 |
|
(704 |
) |
Total assets |
|
|
|
|
|
|
$(1,521,998 |
) |
Liabilities and Stockholders’ Equity: |
|
|
|
|
||||
Liabilities: |
|
|
|
|
||||
Deposits: |
|
|
|
|
||||
Non-interest bearing |
|
|
|
|
|
|
$(194,011 |
) |
Interest bearing |
48,392,430 |
|
50,060,780 |
|
48,136,226 |
|
(1,668,350 |
) |
Total deposits |
63,668,501 |
|
65,530,862 |
|
63,337,600 |
|
(1,862,361 |
) |
Assets sold under agreements to repurchase |
55,360 |
|
105,684 |
|
93,071 |
|
(50,324 |
) |
Notes payable |
918,376 |
|
941,580 |
|
1,004,649 |
|
(23,204 |
) |
Other liabilities |
890,323 |
|
894,268 |
|
844,008 |
|
(3,945 |
) |
Total liabilities |
65,532,560 |
|
67,472,394 |
|
65,279,328 |
|
(1,939,834 |
) |
Stockholders’ equity: |
|
|
|
|
||||
Preferred stock |
22,143 |
|
22,143 |
|
22,143 |
|
- |
|
Common stock |
1,048 |
|
1,048 |
|
1,048 |
|
- |
|
Surplus |
4,853,869 |
|
4,852,747 |
|
4,797,364 |
|
1,122 |
|
Retained earnings |
4,495,878 |
|
4,385,522 |
|
4,189,865 |
|
110,356 |
|
|
(2,069,430 |
) |
(2,010,500 |
) |
(2,018,870 |
) |
(58,930 |
) |
Accumulated other comprehensive loss, net of tax |
(1,512,994 |
) |
(1,878,282 |
) |
(2,533,942 |
) |
365,288 |
|
Total stockholders’ equity |
5,790,514 |
|
5,372,678 |
|
4,457,608 |
|
417,836 |
|
Total liabilities and stockholders’ equity |
|
|
|
|
|
|
$(1,521,998 |
) |
|
|||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||||||||||||||||||||||
Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) |
|||||||||||||||||||||||||||||
For the quarters ended |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
||||||||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
Interest |
|
Attributable to |
|||||||||||||||||||||
|
|
|
|
Variance |
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
||||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
(In thousands) |
||||||||||||||||||
$ |
7,033 |
$ |
6,471 |
$ |
562 |
|
|
5.43 |
% |
5.49 |
% |
(0.06 |
) |
% |
|
Money market investments |
$ |
96,061 |
$ |
88,316 |
$ |
7,745 |
|
$ |
59 |
|
$ |
7,686 |
|
|
27,569 |
|
28,943 |
|
(1,374 |
) |
|
2.92 |
|
3.01 |
|
(0.09 |
) |
|
|
Investment securities [1] |
|
202,317 |
|
216,922 |
|
(14,605 |
) |
|
(4,017 |
) |
|
(10,588 |
) |
|
30 |
|
26 |
|
4 |
|
|
5.87 |
|
5.69 |
|
0.18 |
|
|
|
Trading securities |
|
436 |
|
367 |
|
69 |
|
|
16 |
|
|
53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|||||
|
34,632 |
|
35,440 |
|
(808 |
) |
|
3.43 |
|
3.47 |
|
(0.04 |
) |
|
|
securities |
|
298,814 |
|
305,605 |
|
(6,791 |
) |
|
(3,942 |
) |
|
(2,849 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|||||
|
17,798 |
|
17,707 |
|
91 |
|
|
6.90 |
|
6.86 |
|
0.04 |
|
|
|
Commercial |
|
308,734 |
|
302,003 |
|
6,731 |
|
|
5,175 |
|
|
1,556 |
|
|
1,129 |
|
1,070 |
|
59 |
|
|
8.85 |
|
9.11 |
|
(0.26 |
) |
|
|
Construction |
|
25,102 |
|
24,224 |
|
878 |
|
|
(446 |
) |
|
1,324 |
|
|
1,851 |
|
1,789 |
|
62 |
|
|
6.97 |
|
6.86 |
|
0.11 |
|
|
|
Leasing |
|
32,241 |
|
30,697 |
|
1,544 |
|
|
472 |
|
|
1,072 |
|
|
7,911 |
|
7,817 |
|
94 |
|
|
5.73 |
|
5.66 |
|
0.07 |
|
|
|
Mortgage |
|
113,409 |
|
110,673 |
|
2,736 |
|
|
1,399 |
|
|
1,337 |
|
|
3,211 |
|
3,192 |
|
19 |
|
|
14.08 |
|
13.97 |
|
0.11 |
|
|
|
Consumer |
|
112,423 |
|
110,906 |
|
1,517 |
|
|
675 |
|
|
842 |
|
|
3,879 |
|
3,819 |
|
60 |
|
|
8.94 |
|
8.88 |
|
0.06 |
|
|
|
Auto |
|
87,189 |
|
84,268 |
|
2,921 |
|
|
1,575 |
|
|
1,346 |
|
|
35,779 |
|
35,394 |
|
385 |
|
|
7.56 |
|
7.52 |
|
0.04 |
|
|
|
Total loans |
|
679,098 |
|
662,771 |
|
16,327 |
|
|
8,850 |
|
|
7,477 |
|
$ |
70,411 |
$ |
70,834 |
$ |
(423 |
) |
|
5.53 |
% |
5.49 |
% |
0.04 |
|
% |
|
Total earning assets |
$ |
977,912 |
$ |
968,376 |
$ |
9,536 |
|
$ |
4,908 |
|
$ |
4,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|||||
$ |
26,148 |
$ |
26,105 |
$ |
43 |
|
|
3.64 |
% |
3.60 |
% |
0.04 |
|
% |
|
NOW and money market [2] |
$ |
238,923 |
$ |
233,345 |
$ |
5,578 |
|
$ |
7,861 |
|
$ |
(2,283 |
) |
|
14,322 |
|
14,732 |
|
(410 |
) |
|
0.92 |
|
0.92 |
|
- |
|
|
|
Savings |
|
33,169 |
|
33,795 |
|
(626 |
) |
|
858 |
|
|
(1,484 |
) |
|
9,069 |
|
9,014 |
|
55 |
|
|
3.46 |
|
3.25 |
|
0.21 |
|
|
|
Time deposits |
|
78,893 |
|
72,799 |
|
6,094 |
|
|
5,459 |
|
|
635 |
|
|
49,539 |
|
49,851 |
|
(312 |
) |
|
2.82 |
|
2.74 |
|
0.08 |
|
|
|
Total interest bearing deposits |
|
350,985 |
|
339,939 |
|
11,046 |
|
|
14,178 |
|
|
(3,132 |
) |
|
14,968 |
|
15,176 |
|
(208 |
) |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
||||
|
64,507 |
|
65,027 |
|
(520 |
) |
|
2.16 |
|
2.10 |
|
0.06 |
|
|
|
Total deposits |
|
350,985 |
|
339,939 |
|
11,046 |
|
|
14,178 |
|
|
(3,132 |
) |
|
101 |
|
80 |
|
21 |
|
|
5.62 |
|
5.64 |
|
(0.02 |
) |
|
|
Short-term borrowings |
|
1,431 |
|
1,126 |
|
305 |
|
|
8 |
|
|
297 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
|||||
|
950 |
|
978 |
|
(28 |
) |
|
5.32 |
|
5.16 |
|
0.16 |
|
|
|
long-term debt |
|
12,560 |
|
12,530 |
|
30 |
|
|
131 |
|
|
(101 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
|||||
|
50,590 |
|
50,909 |
|
(319 |
) |
|
2.87 |
|
2.79 |
|
0.08 |
|
|
|
liabilities (excluding demand deposits) |
|
364,976 |
|
353,595 |
|
11,381 |
|
|
14,317 |
|
|
(2,936 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
4,853 |
|
4,749 |
|
104 |
|
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
||||
$ |
70,411 |
$ |
70,834 |
$ |
(423 |
) |
|
2.06 |
% |
2.01 |
% |
0.05 |
|
% |
|
Total source of funds |
|
364,976 |
|
353,595 |
|
11,381 |
|
|
14,317 |
|
|
(2,936 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
3.47 |
% |
3.48 |
% |
(0.01 |
) |
% |
|
income on a taxable equivalent basis (Non-GAAP) |
|
612,936 |
|
614,781 |
|
(1,845 |
) |
$ |
(9,409 |
) |
$ |
7,564 |
|
||
|
|
|
|
|
|
|
2.66 |
% |
2.70 |
% |
(0.04 |
) |
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
40,464 |
|
46,469 |
|
(6,005 |
) |
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
3.24 |
% |
3.22 |
% |
0.02 |
|
% |
|
non-taxable equivalent basis (GAAP) |
$ |
572,472 |
$ |
568,312 |
$ |
4,160 |
|
|
|
|
|
|||
Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category. |
|||||||||||||||||||||||||||||
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity. |
|||||||||||||||||||||||||||||
[2] Includes interest bearing demand deposits corresponding to certain government entities in |
|
|||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||||||||||||||||||||||
Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) |
|||||||||||||||||||||||||||||
For the quarters ended |
|||||||||||||||||||||||||||||
(Unaudited) |
|||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
||||||||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
Interest |
|
Attributable to |
|||||||||||||||||||||
|
|
|
|
Variance |
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
||||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
(In thousands) |
||||||||||||||||||
$ |
7,033 |
$ |
7,292 |
$ |
(259 |
) |
|
5.43 |
% |
5.40 |
% |
0.03 |
|
% |
|
Money market investments |
$ |
96,061 |
$ |
99,285 |
$ |
(3,224 |
) |
$ |
312 |
|
$ |
(3,536 |
) |
|
27,569 |
|
28,396 |
|
(827 |
) |
|
2.92 |
|
2.31 |
|
0.61 |
|
|
|
Investment securities [1] |
|
202,317 |
|
165,319 |
|
36,998 |
|
|
41,381 |
|
|
(4,383 |
) |
|
30 |
|
34 |
|
(4 |
) |
|
5.87 |
|
4.43 |
|
1.44 |
|
|
|
Trading securities |
|
436 |
|
375 |
|
61 |
|
|
110 |
|
|
(49 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|||||
|
34,632 |
|
35,722 |
|
(1,090 |
) |
|
3.43 |
|
2.95 |
|
0.48 |
|
|
|
securities |
|
298,814 |
|
264,979 |
|
33,835 |
|
|
41,803 |
|
|
(7,968 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|||||
|
17,798 |
|
16,611 |
|
1,187 |
|
|
6.90 |
|
6.64 |
|
0.26 |
|
|
|
Commercial |
|
308,734 |
|
277,977 |
|
30,757 |
|
|
10,336 |
|
|
20,421 |
|
|
1,129 |
|
865 |
|
264 |
|
|
8.85 |
|
8.99 |
|
(0.14 |
) |
|
|
Construction |
|
25,102 |
|
19,580 |
|
5,522 |
|
|
(364 |
) |
|
5,886 |
|
|
1,851 |
|
1,669 |
|
182 |
|
|
6.97 |
|
6.50 |
|
0.47 |
|
|
|
Leasing |
|
32,241 |
|
27,142 |
|
5,099 |
|
|
2,022 |
|
|
3,077 |
|
|
7,911 |
|
7,504 |
|
407 |
|
|
5.73 |
|
5.42 |
|
0.31 |
|
|
|
Mortgage |
|
113,409 |
|
101,700 |
|
11,709 |
|
|
6,038 |
|
|
5,671 |
|
|
3,211 |
|
3,147 |
|
64 |
|
|
14.08 |
|
13.39 |
|
0.69 |
|
|
|
Consumer |
|
112,423 |
|
105,042 |
|
7,381 |
|
|
4,260 |
|
|
3,121 |
|
|
3,879 |
|
3,657 |
|
222 |
|
|
8.94 |
|
8.47 |
|
0.47 |
|
|
|
Auto |
|
87,189 |
|
78,055 |
|
9,134 |
|
|
4,248 |
|
|
4,886 |
|
|
35,779 |
|
33,453 |
|
2,326 |
|
|
7.56 |
|
7.24 |
|
0.32 |
|
|
|
Total loans |
|
679,098 |
|
609,496 |
|
69,602 |
|
|
26,540 |
|
|
43,062 |
|
$ |
70,411 |
$ |
69,175 |
$ |
1,236 |
|
|
5.53 |
% |
5.02 |
% |
0.51 |
|
% |
|
Total earning assets |
$ |
977,912 |
$ |
874,475 |
$ |
103,437 |
|
$ |
68,343 |
|
$ |
35,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
|||||
$ |
26,148 |
$ |
25,652 |
$ |
496 |
|
|
3.64 |
% |
3.31 |
% |
0.33 |
|
% |
|
NOW and money market [2] |
$ |
238,923 |
$ |
213,957 |
$ |
24,966 |
|
$ |
26,317 |
|
$ |
(1,351 |
) |
|
14,322 |
|
14,875 |
|
(553 |
) |
|
0.92 |
|
0.73 |
|
0.19 |
|
|
|
Savings |
|
33,169 |
|
27,373 |
|
5,796 |
|
|
6,429 |
|
|
(633 |
) |
|
9,069 |
|
7,986 |
|
1,083 |
|
|
3.46 |
|
2.62 |
|
0.84 |
|
|
|
Time deposits |
|
78,893 |
|
52,791 |
|
26,102 |
|
|
16,893 |
|
|
9,209 |
|
|
49,539 |
|
48,513 |
|
1,026 |
|
|
2.82 |
|
2.41 |
|
0.41 |
|
|
|
Total interest bearing deposits |
|
350,985 |
|
294,121 |
|
56,864 |
|
|
49,639 |
|
|
7,225 |
|
|
14,968 |
|
15,038 |
|
(70 |
) |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
||||
|
64,507 |
|
63,551 |
|
956 |
|
|
2.16 |
|
1.84 |
|
0.32 |
|
|
|
Total deposits |
|
350,985 |
|
294,121 |
|
56,864 |
|
|
49,639 |
|
|
7,225 |
|
|
101 |
|
108 |
|
(7 |
) |
|
5.62 |
|
5.45 |
|
0.17 |
|
|
|
Short-term borrowings |
|
1,431 |
|
1,478 |
|
(47 |
) |
|
44 |
|
|
(91 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
|||||
|
950 |
|
1,172 |
|
(222 |
) |
|
5.32 |
|
5.20 |
|
0.12 |
|
|
|
long-term debt |
|
12,560 |
|
15,167 |
|
(2,607 |
) |
|
415 |
|
|
(3,022 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
|||||
|
50,590 |
|
49,793 |
|
797 |
|
|
2.87 |
|
2.48 |
|
0.39 |
|
|
|
liabilities (excluding demand deposits) |
|
364,976 |
|
310,766 |
|
54,210 |
|
|
50,098 |
|
|
4,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
4,853 |
|
4,344 |
|
509 |
|
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
||||
$ |
70,411 |
$ |
69,175 |
$ |
1,236 |
|
|
2.06 |
% |
1.78 |
% |
0.28 |
|
% |
|
Total source of funds |
|
364,976 |
|
310,766 |
|
54,210 |
|
|
50,098 |
|
|
4,112 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
3.47 |
% |
3.24 |
% |
0.23 |
|
% |
|
income on a taxable equivalent basis (Non-GAAP) |
|
612,936 |
|
563,709 |
|
49,227 |
|
$ |
18,245 |
|
$ |
30,982 |
|
||
|
|
|
|
|
|
|
2.66 |
% |
2.54 |
% |
0.12 |
|
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
40,464 |
|
29,689 |
|
10,775 |
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
3.24 |
% |
3.07 |
% |
0.17 |
|
% |
|
non-taxable equivalent basis (GAAP) |
$ |
572,472 |
$ |
534,020 |
$ |
38,452 |
|
|
|
|
|
|||
Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category. |
|||||||||||||||||||||||||||||
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity. |
|||||||||||||||||||||||||||||
[2] Includes interest bearing demand deposits corresponding to certain government entities in |
|
||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||||||||||||||||||||
Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE |
||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
|||||||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
Interest |
|
Attributable to |
||||||||||||||||||||
|
|
|
|
Variance |
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
|||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
(In thousands) |
|||||||||||||||||
$ |
6,664 |
$ |
6,966 |
$ |
(302 |
) |
|
5.47 |
% |
5.10 |
% |
0.37 |
|
% |
|
Money market investments |
$ |
272,893 |
$ |
265,785 |
$ |
7,108 |
|
$ |
18,902 |
$ |
(11,794 |
) |
|
28,271 |
|
28,205 |
|
66 |
|
|
2.88 |
|
2.18 |
|
0.70 |
|
|
|
Investment securities [1] |
|
610,342 |
|
460,641 |
|
149,701 |
|
|
148,137 |
|
1,564 |
|
|
30 |
|
32 |
|
(2 |
) |
|
5.02 |
|
4.52 |
|
0.50 |
|
|
|
Trading securities |
|
1,114 |
|
1,084 |
|
30 |
|
|
117 |
|
(87 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
||||
|
34,965 |
|
35,203 |
|
(238 |
) |
|
3.38 |
|
2.76 |
|
0.62 |
|
|
|
securities |
|
884,349 |
|
727,510 |
|
156,839 |
|
|
167,156 |
|
(10,317 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
||||
|
17,707 |
|
16,206 |
|
1,501 |
|
|
6.87 |
|
6.50 |
|
0.37 |
|
|
|
Commercial |
|
910,241 |
|
787,381 |
|
122,860 |
|
|
47,469 |
|
75,391 |
|
|
1,064 |
|
778 |
|
286 |
|
|
8.97 |
|
8.79 |
|
0.18 |
|
|
|
Construction |
|
71,426 |
|
51,178 |
|
20,248 |
|
|
1,090 |
|
19,158 |
|
|
1,794 |
|
1,630 |
|
164 |
|
|
6.86 |
|
6.31 |
|
0.55 |
|
|
|
Leasing |
|
92,292 |
|
77,135 |
|
15,157 |
|
|
7,024 |
|
8,133 |
|
|
7,818 |
|
7,434 |
|
384 |
|
|
5.67 |
|
5.45 |
|
0.22 |
|
|
|
Mortgage |
|
332,626 |
|
303,777 |
|
28,849 |
|
|
12,819 |
|
16,030 |
|
|
3,209 |
|
3,082 |
|
127 |
|
|
13.94 |
|
13.10 |
|
0.83 |
|
|
|
Consumer |
|
334,818 |
|
302,050 |
|
32,768 |
|
|
17,783 |
|
14,985 |
|
|
3,820 |
|
3,603 |
|
217 |
|
|
8.86 |
|
8.31 |
|
0.55 |
|
|
|
Auto |
|
253,511 |
|
223,929 |
|
29,582 |
|
|
15,682 |
|
13,900 |
|
|
35,412 |
|
32,733 |
|
2,679 |
|
|
7.52 |
|
7.13 |
|
0.39 |
|
|
|
Total loans |
|
1,994,914 |
|
1,745,450 |
|
249,464 |
|
|
101,867 |
|
147,597 |
|
$ |
70,377 |
$ |
67,936 |
$ |
2,441 |
|
|
5.46 |
% |
4.86 |
% |
0.60 |
|
% |
|
Total earning assets |
$ |
2,879,263 |
$ |
2,472,960 |
$ |
406,303 |
|
$ |
269,023 |
$ |
137,280 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
||||
$ |
25,986 |
$ |
24,407 |
$ |
1,579 |
|
|
3.62 |
% |
2.93 |
% |
0.69 |
|
% |
|
NOW and money market [2] |
$ |
704,396 |
$ |
534,567 |
$ |
169,829 |
|
$ |
137,718 |
$ |
32,111 |
|
|
14,584 |
|
14,889 |
|
(305 |
) |
|
0.93 |
|
0.62 |
|
0.31 |
|
|
|
Savings |
|
101,136 |
|
69,262 |
|
31,874 |
|
|
30,343 |
|
1,531 |
|
|
8,877 |
|
7,603 |
|
1,274 |
|
|
3.23 |
|
2.23 |
|
1.00 |
|
|
|
Time deposits |
|
214,888 |
|
126,995 |
|
87,893 |
|
|
56,973 |
|
30,920 |
|
|
49,447 |
|
46,899 |
|
2,548 |
|
|
2.76 |
|
2.08 |
|
0.68 |
|
|
|
Total interest bearing deposits |
|
1,020,420 |
|
730,824 |
|
289,596 |
|
|
225,034 |
|
64,562 |
|
|
15,075 |
|
15,405 |
|
(330 |
) |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
|||
|
64,522 |
|
62,304 |
|
2,218 |
|
|
2.11 |
|
1.57 |
|
0.54 |
|
|
|
Total deposits |
|
1,020,420 |
|
730,824 |
|
289,596 |
|
|
225,034 |
|
64,562 |
|
|
89 |
|
160 |
|
(71 |
) |
|
5.65 |
|
5.02 |
|
0.63 |
|
|
|
Short-term borrowings |
|
3,749 |
|
5,987 |
|
(2,238 |
) |
|
681 |
|
(2,919 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
||||
|
975 |
|
1,140 |
|
(165 |
) |
|
5.18 |
|
5.12 |
|
0.06 |
|
|
|
long-term debt |
|
37,799 |
|
43,660 |
|
(5,861 |
) |
|
152 |
|
(6,013 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
||||
|
50,511 |
|
48,199 |
|
2,312 |
|
|
2.81 |
|
2.16 |
|
0.65 |
|
|
|
liabilities (excluding demand deposits) |
|
1,061,968 |
|
780,471 |
|
281,497 |
|
|
225,867 |
|
55,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
4,791 |
|
4,332 |
|
459 |
|
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
|||
$ |
70,377 |
$ |
67,936 |
$ |
2,441 |
|
|
2.02 |
% |
1.54 |
% |
0.48 |
|
% |
|
Total source of funds |
|
1,061,968 |
|
780,471 |
|
281,497 |
|
|
225,867 |
|
55,630 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
3.44 |
% |
3.32 |
% |
0.12 |
|
% |
|
income on a taxable equivalent basis (Non-GAAP) |
|
1,817,295 |
|
1,692,489 |
|
124,806 |
|
$ |
43,156 |
$ |
81,650 |
|
||
|
|
|
|
|
|
|
2.65 |
% |
2.70 |
% |
(0.05 |
) |
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
125,766 |
|
95,145 |
|
30,621 |
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
3.20 |
% |
3.14 |
% |
0.06 |
|
% |
|
non-taxable equivalent basis (GAAP) |
$ |
1,691,529 |
$ |
1,597,344 |
$ |
94,185 |
|
|
|
|
|
||
Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category. |
||||||||||||||||||||||||||||
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity. |
||||||||||||||||||||||||||||
[2] Includes interest bearing demand deposits corresponding to certain government entities in |
|
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|
|
|
|
||||||||||||
Table G - Mortgage Banking Activities and Other Service Fees |
|
|
|
|
||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Mortgage Banking Activities |
|
|
|
|
|
|
|
|
||||||||
|
Quarters ended |
Variance |
Nine months ended |
Variance |
||||||||||||
(In thousands) |
|
|
|
Q3 2024 vs.Q2 2024 |
Q3 2024 vs.Q3 2023 |
|
|
2024 vs. 2023 |
||||||||
Mortgage servicing fees, net of fair value adjustments: |
|
|
|
|
|
|
|
|
||||||||
Mortgage servicing fees |
|
|
|
|
|
|
$(43 |
) |
$(466 |
) |
|
|
|
|
$(2,171 |
) |
Mortgage servicing rights fair value adjustments |
(4,896 |
) |
(1,945 |
) |
(2,793 |
) |
(2,951 |
) |
(2,103 |
) |
(10,280 |
) |
(10,385 |
) |
105 |
|
Total mortgage servicing fees, net of fair value adjustments |
2,663 |
|
5,657 |
|
5,232 |
|
(2,994 |
) |
(2,569 |
) |
12,632 |
|
14,698 |
|
(2,066 |
) |
Net gain (loss) on sale of loans, including valuation on loans held-for-sale |
320 |
|
2 |
|
(335 |
) |
318 |
|
655 |
|
396 |
|
(133 |
) |
529 |
|
Trading account (loss) profit: |
|
|
|
|
|
|
|
|
||||||||
Unrealized (loss) gains on outstanding derivative positions |
(44 |
) |
56 |
|
45 |
|
(100 |
) |
(89 |
) |
113 |
|
160 |
|
(47 |
) |
Realized (loss) gains on closed derivative positions |
(261 |
) |
9 |
|
494 |
|
(270 |
) |
(755 |
) |
(249 |
) |
661 |
|
(910 |
) |
Total trading account (loss) profit |
(305 |
) |
65 |
|
539 |
|
(370 |
) |
(844 |
) |
(136 |
) |
821 |
|
(957 |
) |
Losses on repurchased loans, including interest advances |
(8 |
) |
(1 |
) |
(43 |
) |
(7 |
) |
35 |
|
(139 |
) |
(277 |
) |
138 |
|
Total mortgage banking activities |
|
|
|
|
|
|
$(3,053 |
) |
$(2,723 |
) |
|
|
|
|
$(2,356 |
) |
|
|
|
|
|
|
|
|
|
|
|||
Other Service Fees |
|
|
|
|
|
|
|
|
||||
|
|
Quarters ended |
Variance |
Nine months ended |
Variance |
|||||||
(In thousands) |
|
|
|
|
Q3 2024 vs.Q2 2024 |
Q3 2024 vs.Q3 2023 |
|
|
2024 vs. 2023 |
|||
Other service fees: |
|
|
|
|
|
|
|
|
|
|||
Debit card fees [1] |
|
|
|
|
$(979 |
) |
|
|
|
|
|
|
Insurance fees |
|
15,422 |
13,368 |
14,983 |
2,054 |
|
439 |
|
43,479 |
43,481 |
(2 |
) |
Credit card fees [1] |
|
31,262 |
30,748 |
29,778 |
514 |
|
1,484 |
|
91,577 |
90,146 |
1,431 |
|
Sale and administration of investment products |
|
8,387 |
7,850 |
6,820 |
537 |
|
1,567 |
|
23,664 |
19,454 |
4,210 |
|
Trust fees |
|
6,715 |
6,622 |
6,381 |
93 |
|
334 |
|
20,044 |
18,756 |
1,288 |
|
Other fees |
|
10,765 |
11,099 |
10,842 |
(334 |
) |
(77 |
) |
32,212 |
31,768 |
444 |
|
Total other service fees |
|
|
|
|
|
|
|
|
|
|
|
|
[1] Effective in the third quarter of 2024, the Corporation is reclassifying certain interchange fees, which were previously included jointly with credit card fees from common network activity, as debit card fees. Interchange fees amounting to |
|
|
|
|
|
|
|
|
||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|
||||||||||
Table H - Loans and Deposits |
|
|
|
|
|
|
|
||||
(Unaudited) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Loans - Ending Balances |
|
|
|
|
|
|
|
||||
|
|
|
|
Variance |
|||||||
(In thousands) |
|
|
|
Q3 2024 vs.Q2 2024 |
% of Change |
Q3 2024 vs.Q3 2023 |
% of Change |
||||
Loans held-in-portfolio: |
|
|
|
|
|
|
|||||
Commercial |
|
|
|
|
|
|
|
||||
Commercial multi-family |
|
|
|
|
|
0.87 |
% |
|
|
3.30 |
% |
Commercial real estate non-owner occupied |
5,185,381 |
5,004,472 |
5,035,130 |
180,909 |
|
3.61 |
% |
150,251 |
|
2.98 |
% |
Commercial real estate owner occupied |
3,092,393 |
3,143,817 |
3,044,905 |
(51,424 |
) |
(1.64 |
%) |
47,488 |
|
1.56 |
% |
Commercial and industrial |
7,400,553 |
7,195,357 |
6,527,082 |
205,196 |
|
2.85 |
% |
873,471 |
|
13.38 |
% |
Total Commercial |
18,083,629 |
17,728,126 |
16,935,550 |
355,503 |
|
2.01 |
% |
1,148,079 |
|
6.78 |
% |
Construction |
1,113,307 |
1,105,759 |
922,112 |
7,548 |
|
0.68 |
% |
191,195 |
|
20.73 |
% |
Leasing |
1,887,052 |
1,828,048 |
1,698,114 |
59,004 |
|
3.23 |
% |
188,938 |
|
11.13 |
% |
Mortgage |
7,993,348 |
7,883,726 |
7,585,111 |
109,622 |
|
1.39 |
% |
408,237 |
|
5.38 |
% |
Consumer |
|
|
|
|
|
|
|
||||
Credit cards |
1,186,893 |
1,162,557 |
1,077,428 |
24,336 |
|
2.09 |
% |
109,465 |
|
10.16 |
% |
Home equity lines of credit |
69,691 |
68,992 |
67,499 |
699 |
|
1.01 |
% |
2,192 |
|
3.25 |
% |
Personal |
1,873,175 |
1,879,619 |
1,952,168 |
(6,444 |
) |
(0.34 |
%) |
(78,993 |
) |
(4.05 |
%) |
Auto |
3,818,607 |
3,773,292 |
3,633,196 |
45,315 |
|
1.20 |
% |
185,411 |
|
5.10 |
% |
Other |
169,265 |
161,501 |
158,135 |
7,764 |
|
4.81 |
% |
11,130 |
|
7.04 |
% |
Total Consumer |
7,117,631 |
7,045,961 |
6,888,426 |
71,670 |
|
1.02 |
% |
229,205 |
|
3.33 |
% |
Total loans held-in-portfolio |
|
|
|
|
|
1.70 |
% |
|
|
6.36 |
% |
Loans held-for-sale: |
|
|
|
|
|
|
|
||||
Mortgage |
|
|
|
$(2,716 |
) |
(33.02 |
%) |
|
|
5.15 |
% |
Total loans held-for-sale |
|
|
|
$(2,716 |
) |
(33.02 |
%) |
|
|
5.15 |
% |
Total loans |
|
|
|
|
|
1.69 |
% |
|
|
6.36 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits - Ending Balances |
|
|
|
|
|
||||||
|
|
|
|
Variance |
|
||||||
(In thousands) |
|
|
|
Q3 2024 vs. Q2 2024 |
% of Change |
Q3 2024 vs.Q3 2023 |
% of Change |
||||
Non-P.R. government deposits: |
|
|
|
|
|
|
|
||||
Demand deposits [1] |
|
|
|
$(194,012 |
) |
(1.25 |
%) |
|
|
0.49 |
% |
Savings, NOW and money market deposits (non-brokered) |
20,584,328 |
21,210,000 |
22,172,344 |
(625,672 |
) |
(2.95 |
%) |
(1,588,016 |
) |
(7.16 |
%) |
Savings, NOW and money market deposits (brokered) |
735,231 |
729,326 |
734,479 |
5,905 |
|
0.81 |
% |
752 |
|
0.10 |
% |
Time deposits (non-brokered) |
7,363,477 |
7,427,612 |
6,535,481 |
(64,135 |
) |
(0.86 |
%) |
827,996 |
|
12.67 |
% |
Time deposits (brokered CDs) |
993,522 |
971,907 |
943,801 |
21,615 |
|
2.22 |
% |
49,721 |
|
5.27 |
% |
Sub-total non-P.R. government deposits |
44,952,629 |
45,808,928 |
45,587,479 |
(856,299 |
) |
(1.87 |
%) |
(634,850 |
) |
(1.39 |
%) |
P.R. government deposits: |
|
|
|
|
|
|
|
||||
Demand deposits |
11,088,511 |
10,409,323 |
12,741,408 |
679,188 |
|
6.52 |
% |
(1,652,897 |
) |
(12.97 |
%) |
Savings, NOW and money market deposits (non-brokered) |
6,903,370 |
8,514,473 |
4,280,038 |
(1,611,103 |
) |
(18.92 |
%) |
2,623,332 |
|
61.29 |
% |
Time deposits (non-brokered) |
723,991 |
798,138 |
728,675 |
(74,147 |
) |
(9.29 |
%) |
(4,684 |
) |
(0.64 |
%) |
Sub-total P.R. government deposits |
18,715,872 |
19,721,934 |
17,750,121 |
(1,006,062 |
) |
(5.10 |
%) |
965,751 |
|
5.44 |
% |
Total deposits |
|
|
|
$(1,862,361 |
) |
(2.84 |
%) |
|
|
0.52 |
% |
[1] Includes interest and non-interest bearing demand deposits. |
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||||||||||||||||||||||||||
Table I - Loan Delinquency -BPPR Operations |
|||||||||||||||||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
BPPR |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
1,866 |
|
|
$ |
- |
|
|
$ |
87 |
|
|
$ |
1,953 |
|
|
$ |
303,581 |
|
|
$ |
305,534 |
|
|
|
$ |
87 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
170 |
|
|
|
174 |
|
|
|
7,493 |
|
|
|
7,837 |
|
|
|
3,140,418 |
|
|
|
3,148,255 |
|
|
|
|
7,493 |
|
|
|
- |
|
Owner occupied |
|
|
1,544 |
|
|
|
1,681 |
|
|
|
26,600 |
|
|
|
29,825 |
|
|
|
1,374,025 |
|
|
|
1,403,850 |
|
|
|
|
26,600 |
|
|
|
- |
|
Commercial and industrial |
|
|
19,074 |
|
|
|
6,694 |
|
|
|
23,819 |
|
|
|
49,587 |
|
|
|
5,126,538 |
|
|
|
5,176,125 |
|
|
|
|
19,639 |
|
|
|
4,180 |
|
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
190,343 |
|
|
|
190,343 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
246,220 |
|
|
|
122,592 |
|
|
|
359,986 |
|
|
|
728,798 |
|
|
|
5,966,619 |
|
|
|
6,695,417 |
|
|
|
|
157,920 |
|
|
|
202,066 |
|
Leasing |
|
|
19,840 |
|
|
|
4,661 |
|
|
|
7,367 |
|
|
|
31,868 |
|
|
|
1,855,184 |
|
|
|
1,887,052 |
|
|
|
|
7,367 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
16,210 |
|
|
|
11,415 |
|
|
|
27,214 |
|
|
|
54,839 |
|
|
|
1,132,050 |
|
|
|
1,186,889 |
|
|
|
|
- |
|
|
|
27,214 |
|
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,131 |
|
|
|
2,131 |
|
|
|
|
- |
|
|
|
- |
|
Personal |
|
|
21,726 |
|
|
|
13,153 |
|
|
|
21,007 |
|
|
|
55,886 |
|
|
|
1,698,195 |
|
|
|
1,754,081 |
|
|
|
|
20,992 |
|
|
|
15 |
|
Auto |
|
|
104,363 |
|
|
|
26,090 |
|
|
|
47,828 |
|
|
|
178,281 |
|
|
|
3,640,326 |
|
|
|
3,818,607 |
|
|
|
|
47,828 |
|
|
|
- |
|
Other |
|
|
727 |
|
|
|
500 |
|
|
|
1,188 |
|
|
|
2,415 |
|
|
|
154,775 |
|
|
|
157,190 |
|
|
|
|
889 |
|
|
|
299 |
|
Total |
|
$ |
431,740 |
|
|
$ |
186,960 |
|
|
$ |
522,589 |
|
|
$ |
1,141,289 |
|
|
$ |
24,584,185 |
|
|
$ |
25,725,474 |
|
|
|
$ |
288,815 |
|
|
$ |
233,774 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||||||||||||||
BPPR |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
233 |
|
|
$ |
- |
|
|
$ |
443 |
|
|
$ |
676 |
|
|
$ |
304,235 |
|
|
$ |
304,911 |
|
|
|
$ |
443 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
1,713 |
|
|
|
- |
|
|
|
7,484 |
|
|
|
9,197 |
|
|
|
2,970,430 |
|
|
|
2,979,627 |
|
|
|
|
7,484 |
|
|
|
- |
|
Owner occupied |
|
|
1,770 |
|
|
|
232 |
|
|
|
25,285 |
|
|
|
27,287 |
|
|
|
1,389,825 |
|
|
|
1,417,112 |
|
|
|
|
25,285 |
|
|
|
- |
|
Commercial and industrial |
|
|
5,387 |
|
|
|
2,097 |
|
|
|
26,560 |
|
|
|
34,044 |
|
|
|
4,968,740 |
|
|
|
5,002,784 |
|
|
|
|
22,958 |
|
|
|
3,602 |
|
Construction |
|
|
5,479 |
|
|
|
- |
|
|
|
- |
|
|
|
5,479 |
|
|
|
178,460 |
|
|
|
183,939 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
287,468 |
|
|
|
105,266 |
|
|
|
373,306 |
|
|
|
766,040 |
|
|
|
5,824,480 |
|
|
|
6,590,520 |
|
|
|
|
163,790 |
|
|
|
209,516 |
|
Leasing |
|
|
20,631 |
|
|
|
5,071 |
|
|
|
7,059 |
|
|
|
32,761 |
|
|
|
1,795,287 |
|
|
|
1,828,048 |
|
|
|
|
7,059 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
15,032 |
|
|
|
9,436 |
|
|
|
23,931 |
|
|
|
48,399 |
|
|
|
1,114,140 |
|
|
|
1,162,539 |
|
|
|
|
- |
|
|
|
23,931 |
|
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
2,216 |
|
|
|
2,216 |
|
|
|
|
- |
|
|
|
- |
|
Personal |
|
|
21,535 |
|
|
|
12,755 |
|
|
|
19,650 |
|
|
|
53,940 |
|
|
|
1,690,933 |
|
|
|
1,744,873 |
|
|
|
|
19,650 |
|
|
|
- |
|
Auto |
|
|
103,873 |
|
|
|
24,943 |
|
|
|
39,333 |
|
|
|
168,149 |
|
|
|
3,605,143 |
|
|
|
3,773,292 |
|
|
|
|
39,333 |
|
|
|
- |
|
Other |
|
|
976 |
|
|
|
258 |
|
|
|
1,207 |
|
|
|
2,441 |
|
|
|
151,092 |
|
|
|
153,533 |
|
|
|
|
885 |
|
|
|
322 |
|
Total |
|
$ |
464,097 |
|
|
$ |
160,058 |
|
|
$ |
524,258 |
|
|
$ |
1,148,413 |
|
|
$ |
23,994,981 |
|
|
$ |
25,143,394 |
|
|
|
$ |
286,887 |
|
|
$ |
237,371 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
1,633 |
|
|
$ |
- |
|
|
$ |
(356 |
) |
|
$ |
1,277 |
|
|
$ |
(654 |
) |
|
$ |
623 |
|
|
|
$ |
(356 |
) |
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
(1,543 |
) |
|
|
174 |
|
|
|
9 |
|
|
|
(1,360 |
) |
|
|
169,988 |
|
|
|
168,628 |
|
|
|
|
9 |
|
|
|
- |
|
Owner occupied |
|
|
(226 |
) |
|
|
1,449 |
|
|
|
1,315 |
|
|
|
2,538 |
|
|
|
(15,800 |
) |
|
|
(13,262 |
) |
|
|
|
1,315 |
|
|
|
- |
|
Commercial and industrial |
|
|
13,687 |
|
|
|
4,597 |
|
|
|
(2,741 |
) |
|
|
15,543 |
|
|
|
157,798 |
|
|
|
173,341 |
|
|
|
|
(3,319 |
) |
|
|
578 |
|
Construction |
|
|
(5,479 |
) |
|
|
- |
|
|
|
- |
|
|
|
(5,479 |
) |
|
|
11,883 |
|
|
|
6,404 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
(41,248 |
) |
|
|
17,326 |
|
|
|
(13,320 |
) |
|
|
(37,242 |
) |
|
|
142,139 |
|
|
|
104,897 |
|
|
|
|
(5,870 |
) |
|
|
(7,450 |
) |
Leasing |
|
|
(791 |
) |
|
|
(410 |
) |
|
|
308 |
|
|
|
(893 |
) |
|
|
59,897 |
|
|
|
59,004 |
|
|
|
|
308 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
1,178 |
|
|
|
1,979 |
|
|
|
3,283 |
|
|
|
6,440 |
|
|
|
17,910 |
|
|
|
24,350 |
|
|
|
|
- |
|
|
|
3,283 |
|
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(85 |
) |
|
|
(85 |
) |
|
|
|
- |
|
|
|
- |
|
Personal |
|
|
191 |
|
|
|
398 |
|
|
|
1,357 |
|
|
|
1,946 |
|
|
|
7,262 |
|
|
|
9,208 |
|
|
|
|
1,342 |
|
|
|
15 |
|
Auto |
|
|
490 |
|
|
|
1,147 |
|
|
|
8,495 |
|
|
|
10,132 |
|
|
|
35,183 |
|
|
|
45,315 |
|
|
|
|
8,495 |
|
|
|
- |
|
Other |
|
|
(249 |
) |
|
|
242 |
|
|
|
(19 |
) |
|
|
(26 |
) |
|
|
3,683 |
|
|
|
3,657 |
|
|
|
|
4 |
|
|
|
(23 |
) |
Total |
|
$ |
(32,357 |
) |
|
$ |
26,902 |
|
|
$ |
(1,669 |
) |
|
$ |
(7,124 |
) |
|
$ |
589,204 |
|
|
$ |
582,080 |
|
|
|
$ |
1,928 |
|
|
$ |
(3,597 |
) |
|
|||||||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||||||||||||||||||||||||||
Table J - Loan Delinquency - Popular |
|||||||||||||||||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
Popular |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
1,060 |
|
|
$ |
- |
|
|
$ |
8,700 |
|
|
$ |
9,760 |
|
|
$ |
2,090,008 |
|
|
$ |
2,099,768 |
|
|
|
$ |
8,700 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
10,330 |
|
|
|
3,013 |
|
|
|
2,282 |
|
|
|
15,625 |
|
|
|
2,021,501 |
|
|
|
2,037,126 |
|
|
|
|
2,282 |
|
|
|
- |
|
Owner occupied |
|
|
250 |
|
|
|
1,825 |
|
|
|
22,248 |
|
|
|
24,323 |
|
|
|
1,664,220 |
|
|
|
1,688,543 |
|
|
|
|
22,248 |
|
|
|
- |
|
Commercial and industrial |
|
|
11,478 |
|
|
|
2,312 |
|
|
|
5,443 |
|
|
|
19,233 |
|
|
|
2,205,195 |
|
|
|
2,224,428 |
|
|
|
|
5,246 |
|
|
|
197 |
|
Construction |
|
|
- |
|
|
|
34,349 |
|
|
|
- |
|
|
|
34,349 |
|
|
|
888,615 |
|
|
|
922,964 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
899 |
|
|
|
3,640 |
|
|
|
28,434 |
|
|
|
32,973 |
|
|
|
1,264,958 |
|
|
|
1,297,931 |
|
|
|
|
28,434 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4 |
|
|
|
4 |
|
|
|
|
- |
|
|
|
- |
|
Home equity lines of credit |
|
|
74 |
|
|
|
984 |
|
|
|
3,834 |
|
|
|
4,892 |
|
|
|
62,668 |
|
|
|
67,560 |
|
|
|
|
3,834 |
|
|
|
- |
|
Personal |
|
|
1,696 |
|
|
|
2,015 |
|
|
|
1,837 |
|
|
|
5,548 |
|
|
|
113,546 |
|
|
|
119,094 |
|
|
|
|
1,837 |
|
|
|
- |
|
Other |
|
|
10 |
|
|
|
508 |
|
|
|
2 |
|
|
|
520 |
|
|
|
11,555 |
|
|
|
12,075 |
|
|
|
|
2 |
|
|
|
- |
|
Total |
|
$ |
25,797 |
|
|
$ |
48,646 |
|
|
$ |
72,780 |
|
|
$ |
147,223 |
|
|
$ |
10,322,270 |
|
|
$ |
10,469,493 |
|
|
|
$ |
72,583 |
|
|
$ |
197 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||||||||||||||
Popular |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
2,962 |
|
|
$ |
- |
|
|
$ |
8,700 |
|
|
$ |
11,662 |
|
|
$ |
2,067,907 |
|
|
$ |
2,079,569 |
|
|
|
$ |
8,700 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
2,494 |
|
|
|
2,783 |
|
|
|
1,025 |
|
|
|
6,302 |
|
|
|
2,018,543 |
|
|
|
2,024,845 |
|
|
|
|
1,025 |
|
|
|
- |
|
Owner occupied |
|
|
- |
|
|
|
17,095 |
|
|
|
22,256 |
|
|
|
39,351 |
|
|
|
1,687,354 |
|
|
|
1,726,705 |
|
|
|
|
22,256 |
|
|
|
- |
|
Commercial and industrial |
|
|
5,181 |
|
|
|
304 |
|
|
|
5,992 |
|
|
|
11,477 |
|
|
|
2,181,096 |
|
|
|
2,192,573 |
|
|
|
|
5,782 |
|
|
|
210 |
|
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
921,820 |
|
|
|
921,820 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
1,309 |
|
|
|
23,479 |
|
|
|
11,554 |
|
|
|
36,342 |
|
|
|
1,256,864 |
|
|
|
1,293,206 |
|
|
|
|
11,554 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
18 |
|
|
|
18 |
|
|
|
|
- |
|
|
|
- |
|
Home equity lines of credit |
|
|
890 |
|
|
|
462 |
|
|
|
3,780 |
|
|
|
5,132 |
|
|
|
61,644 |
|
|
|
66,776 |
|
|
|
|
3,780 |
|
|
|
- |
|
Personal |
|
|
1,770 |
|
|
|
1,689 |
|
|
|
1,851 |
|
|
|
5,310 |
|
|
|
129,436 |
|
|
|
134,746 |
|
|
|
|
1,851 |
|
|
|
- |
|
Other |
|
|
1,204 |
|
|
|
- |
|
|
|
- |
|
|
|
1,204 |
|
|
|
6,764 |
|
|
|
7,968 |
|
|
|
|
- |
|
|
|
- |
|
Total |
|
$ |
15,810 |
|
|
$ |
45,812 |
|
|
$ |
55,158 |
|
|
$ |
116,780 |
|
|
$ |
10,331,446 |
|
|
$ |
10,448,226 |
|
|
|
$ |
54,948 |
|
|
$ |
210 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
|
$ |
(1,902 |
) |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
(1,902 |
) |
|
$ |
22,101 |
|
|
$ |
20,199 |
|
|
|
$ |
- |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
7,836 |
|
|
|
230 |
|
|
|
1,257 |
|
|
|
9,323 |
|
|
|
2,958 |
|
|
|
12,281 |
|
|
|
|
1,257 |
|
|
|
- |
|
Owner occupied |
|
|
250 |
|
|
|
(15,270 |
) |
|
|
(8 |
) |
|
|
(15,028 |
) |
|
|
(23,134 |
) |
|
|
(38,162 |
) |
|
|
|
(8 |
) |
|
|
- |
|
Commercial and industrial |
|
|
6,297 |
|
|
|
2,008 |
|
|
|
(549 |
) |
|
|
7,756 |
|
|
|
24,099 |
|
|
|
31,855 |
|
|
|
|
(536 |
) |
|
|
(13 |
) |
Construction |
|
|
- |
|
|
|
34,349 |
|
|
|
- |
|
|
|
34,349 |
|
|
|
(33,205 |
) |
|
|
1,144 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
(410 |
) |
|
|
(19,839 |
) |
|
|
16,880 |
|
|
|
(3,369 |
) |
|
|
8,094 |
|
|
|
4,725 |
|
|
|
|
16,880 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(14 |
) |
|
|
(14 |
) |
|
|
|
- |
|
|
|
- |
|
Home equity lines of credit |
|
|
(816 |
) |
|
|
522 |
|
|
|
54 |
|
|
|
(240 |
) |
|
|
1,024 |
|
|
|
784 |
|
|
|
|
54 |
|
|
|
- |
|
Personal |
|
|
(74 |
) |
|
|
326 |
|
|
|
(14 |
) |
|
|
238 |
|
|
|
(15,890 |
) |
|
|
(15,652 |
) |
|
|
|
(14 |
) |
|
|
- |
|
Other |
|
|
(1,194 |
) |
|
|
508 |
|
|
|
2 |
|
|
|
(684 |
) |
|
|
4,791 |
|
|
|
4,107 |
|
|
|
|
2 |
|
|
|
- |
|
Total |
|
$ |
9,987 |
|
|
$ |
2,834 |
|
|
$ |
17,622 |
|
|
$ |
30,443 |
|
|
$ |
(9,176 |
) |
|
$ |
21,267 |
|
|
|
$ |
17,635 |
|
|
$ |
(13 |
) |
|
||||||||||||||||||||||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||||||||||||||||||||||||
Table K - Loan Delinquency - Consolidated |
||||||||||||||||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
$ |
2,926 |
|
|
$ |
- |
|
|
$ |
8,787 |
|
|
$ |
11,713 |
|
|
$ |
2,393,589 |
|
|
$ |
2,405,302 |
|
|
|
$ |
8,787 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
10,500 |
|
|
|
3,187 |
|
|
|
9,775 |
|
|
|
23,462 |
|
|
|
5,161,919 |
|
|
|
5,185,381 |
|
|
|
|
9,775 |
|
|
|
- |
|
Owner occupied |
|
1,794 |
|
|
|
3,506 |
|
|
|
48,848 |
|
|
|
54,148 |
|
|
|
3,038,245 |
|
|
|
3,092,393 |
|
|
|
|
48,848 |
|
|
|
- |
|
Commercial and industrial |
|
30,552 |
|
|
|
9,006 |
|
|
|
29,262 |
|
|
|
68,820 |
|
|
|
7,331,733 |
|
|
|
7,400,553 |
|
|
|
|
24,885 |
|
|
|
4,377 |
|
Construction |
|
- |
|
|
|
34,349 |
|
|
|
- |
|
|
|
34,349 |
|
|
|
1,078,958 |
|
|
|
1,113,307 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
247,119 |
|
|
|
126,232 |
|
|
|
388,420 |
|
|
|
761,771 |
|
|
|
7,231,577 |
|
|
|
7,993,348 |
|
|
|
|
186,354 |
|
|
|
202,066 |
|
Leasing |
|
19,840 |
|
|
|
4,661 |
|
|
|
7,367 |
|
|
|
31,868 |
|
|
|
1,855,184 |
|
|
|
1,887,052 |
|
|
|
|
7,367 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
16,210 |
|
|
|
11,415 |
|
|
|
27,214 |
|
|
|
54,839 |
|
|
|
1,132,054 |
|
|
|
1,186,893 |
|
|
|
|
- |
|
|
|
27,214 |
|
Home equity lines of credit |
|
74 |
|
|
|
984 |
|
|
|
3,834 |
|
|
|
4,892 |
|
|
|
64,799 |
|
|
|
69,691 |
|
|
|
|
3,834 |
|
|
|
- |
|
Personal |
|
23,422 |
|
|
|
15,168 |
|
|
|
22,844 |
|
|
|
61,434 |
|
|
|
1,811,741 |
|
|
|
1,873,175 |
|
|
|
|
22,829 |
|
|
|
15 |
|
Auto |
|
104,363 |
|
|
|
26,090 |
|
|
|
47,828 |
|
|
|
178,281 |
|
|
|
3,640,326 |
|
|
|
3,818,607 |
|
|
|
|
47,828 |
|
|
|
- |
|
Other |
|
737 |
|
|
|
1,008 |
|
|
|
1,190 |
|
|
|
2,935 |
|
|
|
166,330 |
|
|
|
169,265 |
|
|
|
|
891 |
|
|
|
299 |
|
Total |
$ |
457,537 |
|
|
$ |
235,606 |
|
|
$ |
595,369 |
|
|
$ |
1,288,512 |
|
|
$ |
34,906,455 |
|
|
$ |
36,194,967 |
|
|
|
$ |
361,398 |
|
|
$ |
233,971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
$ |
3,195 |
|
|
$ |
- |
|
|
$ |
9,143 |
|
|
$ |
12,338 |
|
|
$ |
2,372,142 |
|
|
$ |
2,384,480 |
|
|
|
$ |
9,143 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
4,207 |
|
|
|
2,783 |
|
|
|
8,509 |
|
|
|
15,499 |
|
|
|
4,988,973 |
|
|
|
5,004,472 |
|
|
|
|
8,509 |
|
|
|
- |
|
Owner occupied |
|
1,770 |
|
|
|
17,327 |
|
|
|
47,541 |
|
|
|
66,638 |
|
|
|
3,077,179 |
|
|
|
3,143,817 |
|
|
|
|
47,541 |
|
|
|
- |
|
Commercial and industrial |
|
10,568 |
|
|
|
2,401 |
|
|
|
32,552 |
|
|
|
45,521 |
|
|
|
7,149,836 |
|
|
|
7,195,357 |
|
|
|
|
28,740 |
|
|
|
3,812 |
|
Construction |
|
5,479 |
|
|
|
- |
|
|
|
- |
|
|
|
5,479 |
|
|
|
1,100,280 |
|
|
|
1,105,759 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
288,777 |
|
|
|
128,745 |
|
|
|
384,860 |
|
|
|
802,382 |
|
|
|
7,081,344 |
|
|
|
7,883,726 |
|
|
|
|
175,344 |
|
|
|
209,516 |
|
Leasing |
|
20,631 |
|
|
|
5,071 |
|
|
|
7,059 |
|
|
|
32,761 |
|
|
|
1,795,287 |
|
|
|
1,828,048 |
|
|
|
|
7,059 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
15,032 |
|
|
|
9,436 |
|
|
|
23,931 |
|
|
|
48,399 |
|
|
|
1,114,158 |
|
|
|
1,162,557 |
|
|
|
|
- |
|
|
|
23,931 |
|
Home equity lines of credit |
|
890 |
|
|
|
462 |
|
|
|
3,780 |
|
|
|
5,132 |
|
|
|
63,860 |
|
|
|
68,992 |
|
|
|
|
3,780 |
|
|
|
- |
|
Personal |
|
23,305 |
|
|
|
14,444 |
|
|
|
21,501 |
|
|
|
59,250 |
|
|
|
1,820,369 |
|
|
|
1,879,619 |
|
|
|
|
21,501 |
|
|
|
- |
|
Auto |
|
103,873 |
|
|
|
24,943 |
|
|
|
39,333 |
|
|
|
168,149 |
|
|
|
3,605,143 |
|
|
|
3,773,292 |
|
|
|
|
39,333 |
|
|
|
- |
|
Other |
|
2,180 |
|
|
|
258 |
|
|
|
1,207 |
|
|
|
3,645 |
|
|
|
157,856 |
|
|
|
161,501 |
|
|
|
|
885 |
|
|
|
322 |
|
Total |
$ |
479,907 |
|
|
$ |
205,870 |
|
|
$ |
579,416 |
|
|
$ |
1,265,193 |
|
|
$ |
34,326,427 |
|
|
$ |
35,591,620 |
|
|
|
$ |
341,835 |
|
|
$ |
237,581 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
||||||||||||||||||||||||||||||||
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
||||||||||||||||
Commercial multi-family |
$ |
(269 |
) |
|
$ |
- |
|
|
$ |
(356 |
) |
|
$ |
(625 |
) |
|
$ |
21,447 |
|
|
$ |
20,822 |
|
|
|
$ |
(356 |
) |
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
6,293 |
|
|
|
404 |
|
|
|
1,266 |
|
|
|
7,963 |
|
|
|
172,946 |
|
|
|
180,909 |
|
|
|
|
1,266 |
|
|
|
- |
|
Owner occupied |
|
24 |
|
|
|
(13,821 |
) |
|
|
1,307 |
|
|
|
(12,490 |
) |
|
|
(38,934 |
) |
|
|
(51,424 |
) |
|
|
|
1,307 |
|
|
|
- |
|
Commercial and industrial |
|
19,984 |
|
|
|
6,605 |
|
|
|
(3,290 |
) |
|
|
23,299 |
|
|
|
181,897 |
|
|
|
205,196 |
|
|
|
|
(3,855 |
) |
|
|
565 |
|
Construction |
|
(5,479 |
) |
|
|
34,349 |
|
|
|
- |
|
|
|
28,870 |
|
|
|
(21,322 |
) |
|
|
7,548 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
(41,658 |
) |
|
|
(2,513 |
) |
|
|
3,560 |
|
|
|
(40,611 |
) |
|
|
150,233 |
|
|
|
109,622 |
|
|
|
|
11,010 |
|
|
|
(7,450 |
) |
Leasing |
|
(791 |
) |
|
|
(410 |
) |
|
|
308 |
|
|
|
(893 |
) |
|
|
59,897 |
|
|
|
59,004 |
|
|
|
|
308 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
1,178 |
|
|
|
1,979 |
|
|
|
3,283 |
|
|
|
6,440 |
|
|
|
17,896 |
|
|
|
24,336 |
|
|
|
|
- |
|
|
|
3,283 |
|
Home equity lines of credit |
|
(816 |
) |
|
|
522 |
|
|
|
54 |
|
|
|
(240 |
) |
|
|
939 |
|
|
|
699 |
|
|
|
|
54 |
|
|
|
- |
|
Personal |
|
117 |
|
|
|
724 |
|
|
|
1,343 |
|
|
|
2,184 |
|
|
|
(8,628 |
) |
|
|
(6,444 |
) |
|
|
|
1,328 |
|
|
|
15 |
|
Auto |
|
490 |
|
|
|
1,147 |
|
|
|
8,495 |
|
|
|
10,132 |
|
|
|
35,183 |
|
|
|
45,315 |
|
|
|
|
8,495 |
|
|
|
- |
|
Other |
|
(1,443 |
) |
|
|
750 |
|
|
|
(17 |
) |
|
|
(710 |
) |
|
|
8,474 |
|
|
|
7,764 |
|
|
|
|
6 |
|
|
|
(23 |
) |
Total |
$ |
(22,370 |
) |
|
$ |
29,736 |
|
|
$ |
15,953 |
|
|
$ |
23,319 |
|
|
$ |
580,028 |
|
|
$ |
603,347 |
|
|
|
$ |
19,563 |
|
|
$ |
(3,610 |
) |
|
|||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||||||
Table L - Non-Performing Assets |
|||||||||||||
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Variance |
|||
(In thousands) |
|
As a % of loans HIP by category |
|
|
As a % of loans HIP by category |
|
|
As a % of loans HIP by category |
|
Q3 2024 vs. Q2 2024 |
Q3 2024 vs. Q3 2023 |
||
Non-accrual loans: |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial multi-family |
|
0.4 |
% |
|
0.4 |
% |
|
- |
% |
$(356 |
) |
|
|
Commercial real estate non-owner occupied |
9,775 |
0.2 |
|
8,509 |
0.2 |
|
16,064 |
0.3 |
|
1,266 |
|
(6,289 |
) |
Commercial real estate owner occupied |
48,848 |
1.6 |
|
47,541 |
1.5 |
|
38,966 |
1.3 |
|
1,307 |
|
9,882 |
|
Commercial and industrial |
24,885 |
0.3 |
|
28,740 |
0.4 |
|
25,203 |
0.4 |
|
(3,855 |
) |
(318 |
) |
Total Commercial |
92,295 |
0.5 |
|
93,933 |
0.5 |
|
80,821 |
0.5 |
|
(1,638 |
) |
11,474 |
|
Construction |
- |
- |
|
- |
- |
|
6,578 |
0.7 |
|
- |
|
(6,578 |
) |
Leasing |
7,367 |
0.4 |
|
7,059 |
0.4 |
|
6,842 |
0.4 |
|
308 |
|
525 |
|
Mortgage |
186,354 |
2.3 |
|
175,344 |
2.2 |
|
199,423 |
2.6 |
|
11,010 |
|
(13,069 |
) |
Consumer |
|
|
|
|
|
|
|
|
|
|
|
||
Home equity lines of credit |
3,834 |
5.5 |
|
3,780 |
5.5 |
|
4,085 |
6.1 |
|
54 |
|
(251 |
) |
Personal |
22,829 |
1.2 |
|
21,501 |
1.1 |
|
21,219 |
1.1 |
|
1,328 |
|
1,610 |
|
Auto |
47,828 |
1.3 |
|
39,333 |
1.0 |
|
40,268 |
1.1 |
|
8,495 |
|
7,560 |
|
Other Consumer |
891 |
0.5 |
|
885 |
0.5 |
|
2,287 |
1.4 |
|
6 |
|
(1,396 |
) |
Total Consumer |
75,382 |
1.1 |
|
65,499 |
0.9 |
|
67,859 |
1.0 |
|
9,883 |
|
7,523 |
|
Total non-performing loans held-in-portfolio |
361,398 |
1.0 |
% |
341,835 |
1.0 |
% |
361,523 |
1.1 |
% |
19,563 |
|
(125 |
) |
Other real estate owned (“OREO”) |
63,028 |
|
|
70,225 |
|
|
82,322 |
|
|
(7,197 |
) |
(19,294 |
) |
Total non-performing assets [1] |
$424,426 |
|
|
$412,060 |
|
|
$443,845 |
|
|
$12,366 |
|
$(19,419 |
) |
Accruing loans past due 90 days or more [2] |
$233,971 |
|
|
$237,581 |
|
|
$264,212 |
|
|
$(3,610 |
) |
$(30,241 |
) |
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
||
Non-performing assets to total assets |
0.60 |
% |
|
0.57 |
% |
|
0.64 |
% |
|
|
|
||
Non-performing loans held-in-portfolio to loans held-in-portfolio |
1.00 |
|
|
0.96 |
|
|
1.06 |
|
|
|
|
||
Allowance for credit losses to loans held-in-portfolio |
2.06 |
|
|
2.05 |
|
|
2.09 |
|
|
|
|
||
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
205.96 |
|
|
213.58 |
|
|
196.69 |
|
|
|
|
||
[1] There were no non-performing loans held-for-sale as of September 30, 2024, June 30, 2024 and September 30, 2023. |
|||||||||||||
[2] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the |
|
||||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||||
Table M - Activity in Non-Performing Loans |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
|
|
||||||
Commercial loans held-in-portfolio: |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Sep-24 |
30-Jun-24 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$56,170 |
|
$37,763 |
|
$93,933 |
|
$63,323 |
|
$21,407 |
|
$84,730 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
4,460 |
|
2,582 |
|
7,042 |
|
4,031 |
|
21,940 |
|
25,971 |
|
Advances on existing non-performing loans |
- |
|
3 |
|
3 |
|
- |
|
282 |
|
282 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
- |
|
- |
|
- |
|
(280 |
) |
- |
|
(280 |
) |
Non-performing loans charged-off |
(4,085 |
) |
(82 |
) |
(4,167 |
) |
(5,700 |
) |
- |
|
(5,700 |
) |
Loans returned to accrual status / loan collections |
(2,726 |
) |
(1,790 |
) |
(4,516 |
) |
(5,204 |
) |
(5,866 |
) |
(11,070 |
) |
Ending balance NPLs |
$53,819 |
|
$38,476 |
|
$92,295 |
|
$56,170 |
|
$37,763 |
|
$93,933 |
|
|
|
|
|
|
|
|
||||||
Mortgage loans held-in-portfolio: |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Sep-24 |
30-Jun-24 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$163,790 |
|
$11,554 |
|
$175,344 |
|
$166,473 |
|
$28,071 |
|
$194,544 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
32,125 |
|
20,386 |
|
52,511 |
|
37,009 |
|
3,967 |
|
40,976 |
|
Advances on existing non-performing loans |
- |
|
29 |
|
29 |
|
- |
|
16 |
|
16 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
(4,016 |
) |
- |
|
(4,016 |
) |
(4,260 |
) |
(24 |
) |
(4,284 |
) |
Non-performing loans charged-off |
54 |
|
- |
|
54 |
|
110 |
|
(18 |
) |
92 |
|
Loans returned to accrual status / loan collections |
(34,033 |
) |
(3,535 |
) |
(37,568 |
) |
(35,542 |
) |
(20,458 |
) |
(56,000 |
) |
Ending balance NPLs |
$157,920 |
|
$28,434 |
|
$186,354 |
|
$163,790 |
|
$11,554 |
|
$175,344 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Total non-performing loans held-in-portfolio (excluding consumer): |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Sep-24 |
30-Jun-24 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$219,960 |
|
$49,317 |
|
$269,277 |
|
$229,796 |
|
$49,478 |
|
$279,274 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
36,585 |
|
22,968 |
|
59,553 |
|
41,040 |
|
25,907 |
|
66,947 |
|
Advances on existing non-performing loans |
- |
|
32 |
|
32 |
|
- |
|
298 |
|
298 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
(4,016 |
) |
- |
|
(4,016 |
) |
(4,540 |
) |
(24 |
) |
(4,564 |
) |
Non-performing loans charged-off |
(4,031 |
) |
(82 |
) |
(4,113 |
) |
(5,590 |
) |
(18 |
) |
(5,608 |
) |
Loans returned to accrual status / loan collections |
(36,759 |
) |
(5,325 |
) |
(42,084 |
) |
(40,746 |
) |
(26,324 |
) |
(67,070 |
) |
Ending balance NPLs |
$211,739 |
|
$66,910 |
|
$278,649 |
|
$219,960 |
|
$49,317 |
|
$269,277 |
|
|
|||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|||||||||
(Unaudited) |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
Quarters ended |
|
|||||||
(In thousands) |
30-Sep-24 |
|
30-Jun-24 |
|
30-Sep-23 |
|
|||
Balance at beginning of period - loans held-in-portfolio |
$730,077 |
|
|
$739,544 |
|
|
$700,200 |
|
|
Provision for credit losses |
72,769 |
|
|
44,157 |
|
|
43,514 |
|
|
Initial allowance for credit losses - PCD Loans |
3 |
|
|
6 |
|
|
9 |
|
|
|
802,849 |
|
|
783,707 |
|
|
743,723 |
|
|
Net loans charge-off (recovered)- BPPR |
|
|
|
|
|
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial real estate non-owner occupied |
10 |
|
|
(44 |
) |
|
(168 |
) |
|
Commercial real estate owner occupied |
(1,554 |
) |
|
(1,134 |
) |
|
166 |
|
|
Commercial and industrial |
4,729 |
|
|
6,021 |
|
|
(10,547 |
) |
|
Total Commercial |
3,185 |
|
|
4,843 |
|
|
(10,549 |
) |
|
Construction |
(1,036 |
) |
|
- |
|
|
2,611 |
|
|
Leasing |
2,256 |
|
|
2,700 |
|
|
1,442 |
|
|
Mortgage |
(3,894 |
) |
|
(3,749 |
) |
|
(3,800 |
) |
|
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
14,857 |
|
|
13,712 |
|
|
8,631 |
|
|
Home equity lines of credit |
(76 |
) |
|
41 |
|
|
(30 |
) |
|
Personal |
22,186 |
|
|
20,975 |
|
|
17,303 |
|
|
Auto |
16,901 |
|
|
10,257 |
|
|
9,691 |
|
|
Other Consumer |
202 |
|
|
529 |
|
|
301 |
|
|
Total Consumer |
54,070 |
|
|
45,514 |
|
|
35,896 |
|
|
Total net charged-off BPPR |
$54,581 |
|
|
$49,308 |
|
|
$25,600 |
|
|
|
|
|
|
|
|
|
|||
Net loans charge-off (recovered) - Popular |
|
|
|
|
|
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
(5 |
) |
|
(4 |
) |
|
(1 |
) |
|
Commercial real estate non-owner occupied |
(8 |
) |
|
(42 |
) |
|
(66 |
) |
|
Commercial real estate owner occupied |
(19 |
) |
|
(59 |
) |
|
1,202 |
|
|
Commercial and industrial |
372 |
|
|
988 |
|
|
899 |
|
|
Total Commercial |
340 |
|
|
883 |
|
|
2,034 |
|
|
Construction |
- |
|
|
(100 |
) |
|
- |
|
|
Mortgage |
(46 |
) |
|
(17 |
) |
|
(62 |
) |
|
Consumer: |
|
|
|
|
|
|
|||
Home equity lines of credit |
(120 |
) |
|
(383 |
) |
|
12 |
|
|
Personal |
3,751 |
|
|
3,941 |
|
|
5,032 |
|
|
Other Consumer |
23 |
|
|
(2 |
) |
|
39 |
|
|
Total Consumer |
3,654 |
|
|
3,556 |
|
|
5,083 |
|
|
Total net charged-off Popular |
$3,948 |
|
|
$4,322 |
|
|
$7,055 |
|
|
Total loans charged-off - |
$58,529 |
|
|
$53,630 |
|
|
$32,655 |
|
|
Balance at end of period - loans held-in-portfolio |
$744,320 |
|
|
$730,077 |
|
|
$711,068 |
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of period - unfunded commitments |
$18,884 |
|
|
$16,767 |
|
|
$11,593 |
|
|
Provision for credit losses (benefit) |
(500 |
) |
|
2,117 |
|
|
1,691 |
|
|
Balance at end of period - unfunded commitments [2] |
$18,384 |
|
|
$18,884 |
|
|
$13,284 |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.65 |
|
% |
0.61 |
|
% |
0.39 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
124.33 |
|
% |
82.34 |
|
% |
133.25 |
|
% |
BPPR |
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.86 |
|
% |
0.79 |
|
% |
0.44 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
141.34 |
|
% |
98.53 |
|
% |
211.00 |
|
% |
Popular |
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.15 |
|
% |
0.16 |
|
% |
0.28 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
(110.89 |
) |
% |
(102.45 |
) |
% |
(148.87 |
) |
% |
[1] Allowance for credit losses of unfunded commitments is presented as part of Other Liabilities in the Consolidated Statements of Financial Condition. |
|
|
|||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|
|||||||||
Table O - Allowance for Credit Losses "ACL"- Loan Portfolios - BPPR Operations |
|
|||||||||
(Unaudited) |
|
|||||||||
|
|
|
|
|
|
|
|
|||
30-Sep-24 |
|
|||||||||
BPPR |
|
|||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$2,886 |
|
|
$305,534 |
|
|
0.94 |
|
% |
Commercial real estate - non-owner occupied |
|
56,720 |
|
|
3,148,255 |
|
|
1.80 |
|
% |
Commercial real estate - owner occupied |
|
38,511 |
|
|
1,403,850 |
|
|
2.74 |
|
% |
Commercial and industrial |
|
123,131 |
|
|
5,176,125 |
|
|
2.38 |
|
% |
Total commercial |
|
$221,248 |
|
|
$10,033,764 |
|
|
2.21 |
|
% |
Construction |
|
3,704 |
|
|
190,343 |
|
|
1.95 |
|
% |
Mortgage |
|
72,576 |
|
|
6,695,417 |
|
|
1.08 |
|
% |
Leasing |
|
15,854 |
|
|
1,887,052 |
|
|
0.84 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
92,694 |
|
|
1,186,889 |
|
|
7.81 |
|
% |
Home equity lines of credit |
|
69 |
|
|
2,131 |
|
|
3.24 |
|
% |
Personal |
|
92,067 |
|
|
1,754,081 |
|
|
5.25 |
|
% |
Auto |
|
161,313 |
|
|
3,818,607 |
|
|
4.22 |
|
% |
Other consumer |
|
6,649 |
|
|
157,190 |
|
|
4.23 |
|
% |
Total consumer |
|
$352,792 |
|
|
$6,918,898 |
|
|
5.10 |
|
% |
Total |
|
$666,174 |
|
|
$25,725,474 |
|
|
2.59 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
30-Jun-24 |
|
|||||||||
BPPR |
|
|||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$3,303 |
|
|
$304,911 |
|
|
1.08 |
|
% |
Commercial real estate - non-owner occupied |
|
53,386 |
|
|
2,979,627 |
|
|
1.79 |
|
% |
Commercial real estate - owner occupied |
|
39,375 |
|
|
1,417,112 |
|
|
2.78 |
|
% |
Commercial and industrial |
|
111,263 |
|
|
5,002,784 |
|
|
2.22 |
|
% |
Total commercial |
|
$207,327 |
|
|
$9,704,434 |
|
|
2.14 |
|
% |
Construction |
|
3,638 |
|
|
183,939 |
|
|
1.98 |
|
% |
Mortgage |
|
73,900 |
|
|
6,590,520 |
|
|
1.12 |
|
% |
Leasing |
|
14,385 |
|
|
1,828,048 |
|
|
0.79 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
86,313 |
|
|
1,162,539 |
|
|
7.42 |
|
% |
Home equity lines of credit |
|
83 |
|
|
2,216 |
|
|
3.75 |
|
% |
Personal |
|
94,021 |
|
|
1,744,873 |
|
|
5.39 |
|
% |
Auto |
|
157,449 |
|
|
3,773,292 |
|
|
4.17 |
|
% |
Other consumer |
|
6,489 |
|
|
153,533 |
|
|
4.23 |
|
% |
Total consumer |
|
$344,355 |
|
|
$6,836,453 |
|
|
5.04 |
|
% |
Total |
|
$643,605 |
|
|
$25,143,394 |
|
|
2.56 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Variance |
|
|||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$(417 |
) |
|
$623 |
|
|
(0.14 |
) |
% |
Commercial real estate - non-owner occupied |
|
3,334 |
|
|
168,628 |
|
|
0.01 |
|
% |
Commercial real estate - owner occupied |
|
(864 |
) |
|
(13,262 |
) |
|
(0.04 |
) |
% |
Commercial and industrial |
|
11,868 |
|
|
173,341 |
|
|
0.16 |
|
% |
Total commercial |
|
$13,921 |
|
|
$329,330 |
|
|
0.07 |
|
% |
Construction |
|
66 |
|
|
6,404 |
|
|
(0.03 |
) |
% |
Mortgage |
|
(1,324 |
) |
|
104,897 |
|
|
(0.04 |
) |
% |
Leasing |
|
1,469 |
|
|
59,004 |
|
|
0.05 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
6,381 |
|
|
24,350 |
|
|
0.39 |
|
% |
Home equity lines of credit |
|
(14 |
) |
|
(85 |
) |
|
(0.51 |
) |
% |
Personal |
|
(1,954 |
) |
|
9,208 |
|
|
(0.14 |
) |
% |
Auto |
|
3,864 |
|
|
45,315 |
|
|
0.05 |
|
% |
Other consumer |
|
160 |
|
|
3,657 |
|
|
- |
|
% |
Total consumer |
|
$8,437 |
|
|
$82,445 |
|
|
0.06 |
|
% |
Total |
|
$22,569 |
|
|
$582,080 |
|
|
0.03 |
|
% |
|
|
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
|
||||||||
Table P - Allowance for Credit Losses "ACL"- Loan Portfolios - POPULAR |
|
||||||||
(Unaudited) |
|
||||||||
|
|
|
|
|
|
|
|||
30-Sep-24 |
|
||||||||
Popular |
|
||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
$6,756 |
|
|
$2,099,768 |
|
|
0.32 |
|
% |
Commercial real estate - non-owner occupied |
10,910 |
|
|
2,037,126 |
|
|
0.54 |
|
% |
Commercial real estate - owner occupied |
14,404 |
|
|
1,688,543 |
|
|
0.85 |
|
% |
Commercial and industrial |
13,230 |
|
|
2,224,428 |
|
|
0.59 |
|
% |
Total commercial |
$45,300 |
|
|
$8,049,865 |
|
|
0.56 |
|
% |
Construction |
9,510 |
|
|
922,964 |
|
|
1.03 |
|
% |
Mortgage |
9,074 |
|
|
1,297,931 |
|
|
0.70 |
|
% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
- |
|
|
4 |
|
|
- |
|
% |
Home equity lines of credit |
1,785 |
|
|
67,560 |
|
|
2.64 |
|
% |
Personal |
12,475 |
|
|
119,094 |
|
|
10.47 |
|
% |
Other consumer |
2 |
|
|
12,075 |
|
|
0.02 |
|
% |
Total consumer |
$14,262 |
|
|
$198,733 |
|
|
7.18 |
|
% |
Total |
$78,146 |
|
|
$10,469,493 |
|
|
0.75 |
|
% |
|
|
|
|
|
|
|
|||
30-Jun-24 |
|
||||||||
Popular |
|
||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
$7,877 |
|
|
$2,079,569 |
|
|
0.38 |
|
% |
Commercial real estate - non-owner occupied |
10,849 |
|
|
2,024,845 |
|
|
0.54 |
|
% |
Commercial real estate - owner occupied |
18,815 |
|
|
1,726,705 |
|
|
1.09 |
|
% |
Commercial and industrial |
15,219 |
|
|
2,192,573 |
|
|
0.69 |
|
% |
Total commercial |
$52,760 |
|
|
$8,023,692 |
|
|
0.66 |
|
% |
Construction |
9,251 |
|
|
921,820 |
|
|
1.00 |
|
% |
Mortgage |
9,389 |
|
|
1,293,206 |
|
|
0.73 |
|
% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
- |
|
|
18 |
|
|
- |
|
% |
Home equity lines of credit |
1,643 |
|
|
66,776 |
|
|
2.46 |
|
% |
Personal |
13,427 |
|
|
134,746 |
|
|
9.96 |
|
% |
Other consumer |
2 |
|
|
7,968 |
|
|
0.03 |
|
% |
Total consumer |
$15,072 |
|
|
$209,508 |
|
|
7.19 |
|
% |
Total |
$86,472 |
|
|
$10,448,226 |
|
|
0.83 |
|
% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
Variance |
|
||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
$(1,121 |
) |
|
$20,199 |
|
|
(0.06 |
) |
% |
Commercial real estate - non-owner occupied |
61 |
|
|
12,281 |
|
|
- |
|
% |
Commercial real estate - owner occupied |
(4,411 |
) |
|
(38,162 |
) |
|
(0.24 |
) |
% |
Commercial and industrial |
(1,989 |
) |
|
31,855 |
|
|
(0.10 |
) |
% |
Total commercial |
$(7,460 |
) |
|
$26,173 |
|
|
(0.10 |
) |
% |
Construction |
259 |
|
|
1,144 |
|
|
0.03 |
|
% |
Mortgage |
(315 |
) |
|
4,725 |
|
|
(0.03 |
) |
% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
- |
|
|
(14 |
) |
|
- |
|
% |
Home equity lines of credit |
142 |
|
|
784 |
|
|
0.18 |
|
% |
Personal |
(952 |
) |
|
(15,652 |
) |
|
0.51 |
|
% |
Other consumer |
- |
|
|
4,107 |
|
|
(0.01 |
) |
% |
Total consumer |
$(810 |
) |
|
$(10,775 |
) |
|
(0.01 |
) |
% |
Total |
$(8,326 |
) |
|
$21,267 |
|
|
(0.08 |
) |
% |
|
||||||||||
Financial Supplement to Third Quarter 2024 Earnings Release |
||||||||||
Table Q - Allowance for Credit Losses "ACL"- Loan Portfolios - Consolidated |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
30-Sep-24 |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$9,642 |
|
|
$2,405,302 |
|
|
0.40 |
|
% |
Commercial real estate - non-owner occupied |
|
67,630 |
|
|
5,185,381 |
|
|
1.30 |
|
% |
Commercial real estate - owner occupied |
|
52,915 |
|
|
3,092,393 |
|
|
1.71 |
|
% |
Commercial and industrial |
|
136,361 |
|
|
7,400,553 |
|
|
1.84 |
|
% |
Total commercial |
|
$266,548 |
|
|
$18,083,629 |
|
|
1.47 |
|
% |
Construction |
|
13,214 |
|
|
1,113,307 |
|
|
1.19 |
|
% |
Mortgage |
|
81,650 |
|
|
7,993,348 |
|
|
1.02 |
|
% |
Leasing |
|
15,854 |
|
|
1,887,052 |
|
|
0.84 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
92,694 |
|
|
1,186,893 |
|
|
7.81 |
|
% |
Home equity lines of credit |
|
1,854 |
|
|
69,691 |
|
|
2.66 |
|
% |
Personal |
|
104,542 |
|
|
1,873,175 |
|
|
5.58 |
|
% |
Auto |
|
161,313 |
|
|
3,818,607 |
|
|
4.22 |
|
% |
Other consumer |
|
6,651 |
|
|
169,265 |
|
|
3.93 |
|
% |
Total consumer |
|
$367,054 |
|
|
$7,117,631 |
|
|
5.16 |
|
% |
Total |
|
$744,320 |
|
|
$36,194,967 |
|
|
2.06 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
30-Jun-24 |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$11,180 |
|
|
$2,384,480 |
|
|
0.47 |
|
% |
Commercial real estate - non-owner occupied |
|
64,235 |
|
|
5,004,472 |
|
|
1.28 |
|
% |
Commercial real estate - owner occupied |
|
58,190 |
|
|
3,143,817 |
|
|
1.85 |
|
% |
Commercial and industrial |
|
126,482 |
|
|
7,195,357 |
|
|
1.76 |
|
% |
Total commercial |
|
$260,087 |
|
|
$17,728,126 |
|
|
1.47 |
|
% |
Construction |
|
12,889 |
|
|
1,105,759 |
|
|
1.17 |
|
% |
Mortgage |
|
83,289 |
|
|
7,883,726 |
|
|
1.06 |
|
% |
Leasing |
|
14,385 |
|
|
1,828,048 |
|
|
0.79 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
86,313 |
|
|
1,162,557 |
|
|
7.42 |
|
% |
Home equity lines of credit |
|
1,726 |
|
|
68,992 |
|
|
2.50 |
|
% |
Personal |
|
107,448 |
|
|
1,879,619 |
|
|
5.72 |
|
% |
Auto |
|
157,449 |
|
|
3,773,292 |
|
|
4.17 |
|
% |
Other consumer |
|
6,491 |
|
|
161,501 |
|
|
4.02 |
|
% |
Total consumer |
|
$359,427 |
|
|
$7,045,961 |
|
|
5.10 |
|
% |
Total |
|
$730,077 |
|
|
$35,591,620 |
|
|
2.05 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Variance |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$(1,538 |
) |
|
$20,822 |
|
|
(0.07 |
) |
% |
Commercial real estate - non-owner occupied |
|
3,395 |
|
|
180,909 |
|
|
0.02 |
|
% |
Commercial real estate - owner occupied |
|
(5,275 |
) |
|
(51,424 |
) |
|
(0.14 |
) |
% |
Commercial and industrial |
|
9,879 |
|
|
205,196 |
|
|
0.08 |
|
% |
Total commercial |
|
$6,461 |
|
|
$355,503 |
|
|
- |
|
% |
Construction |
|
325 |
|
|
7,548 |
|
|
0.02 |
|
% |
Mortgage |
|
(1,639 |
) |
|
109,622 |
|
|
(0.04 |
) |
% |
Leasing |
|
1,469 |
|
|
59,004 |
|
|
0.05 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
6,381 |
|
|
24,336 |
|
|
0.39 |
|
% |
Home equity lines of credit |
|
128 |
|
|
699 |
|
|
0.16 |
|
% |
Personal |
|
(2,906 |
) |
|
(6,444 |
) |
|
(0.14 |
) |
% |
Auto |
|
3,864 |
|
|
45,315 |
|
|
0.05 |
|
% |
Other consumer |
|
160 |
|
|
7,764 |
|
|
(0.09 |
) |
% |
Total consumer |
|
$7,627 |
|
|
$71,670 |
|
|
0.06 |
|
% |
Total |
|
$14,243 |
|
|
$603,347 |
|
|
0.01 |
|
% |
|
|
|
|
|
|
|
|||
Financial Supplement to Third Quarter 2024 Earnings Release |
|||||||||
Table R - Reconciliation to GAAP Financial Measures |
|||||||||
(Unaudited) |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
(In thousands, except share or per share information) |
30-Sep-24 |
|
30-Jun-24 |
|
30-Sep-23 |
||||
Total stockholders’ equity |
$5,790,514 |
|
|
$5,372,678 |
|
|
$4,457,608 |
|
|
Less: Preferred stock |
(22,143 |
) |
|
(22,143 |
) |
|
(22,143 |
) |
|
Less: |
(804,428 |
) |
|
(804,428 |
) |
|
(804,428 |
) |
|
Less: Other intangibles |
(7,531 |
) |
|
(8,235 |
) |
|
(10,559 |
) |
|
Total tangible common equity |
$4,956,412 |
|
|
$4,537,872 |
|
|
$3,620,478 |
|
|
Total assets |
$71,323,074 |
|
|
$72,845,072 |
|
|
$69,736,936 |
|
|
Less: |
(804,428 |
) |
|
(804,428 |
) |
|
(804,428 |
) |
|
Less: Other intangibles |
(7,531 |
) |
|
(8,235 |
) |
|
(10,559 |
) |
|
Total tangible assets |
$70,511,115 |
|
|
$72,032,409 |
|
|
$68,921,949 |
|
|
Tangible common equity to tangible assets |
7.03 |
|
% |
6.30 |
|
% |
5.25 |
|
% |
Common shares outstanding at end of period |
71,787,349 |
|
|
72,365,926 |
|
|
72,127,595 |
|
|
Tangible book value per common share |
$69.04 |
|
|
$62.71 |
|
|
$50.20 |
|
|
|
|
|
|
|
|
|
|||
|
Quarterly average |
|
|||||||
Total stockholders’ equity [1] |
$6,460,517 |
|
|
$6,303,672 |
|
|
$5,909,649 |
|
|
Average unrealized (gains) losses on AFS securities transferred to HTM |
550,971 |
|
|
595,362 |
|
|
726,715 |
|
|
Adjusted total stockholder's equity |
7,011,488 |
|
|
6,899,034 |
|
|
6,636,364 |
|
|
Less: Preferred Stock |
(22,143 |
) |
|
(22,143 |
) |
|
(22,143 |
) |
|
Less: |
(804,427 |
) |
|
(804,427 |
) |
|
(827,177 |
) |
|
Less: Other intangibles |
(7,995 |
) |
|
(8,706 |
) |
|
(11,083 |
) |
|
Total tangible equity |
$6,176,923 |
|
|
$6,063,758 |
|
|
$5,775,961 |
|
|
Return on average tangible common equity |
9.98 |
|
% |
11.77 |
|
% |
9.36 |
|
% |
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241023874480/en/
I
nvestor Relations:
Senior Vice President and Investor Relations Officer
pcardillo@popular.com
or
M
edia Relations:
MC González Noguera, 917-804-5253
Executive Vice President and Chief Communications & Public Affairs Officer
mc.gonzalez@popular.com
Source: