þ | Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
Puerto Rico |
66-0667416 |
|
(State or other jurisdiction of incorporation or organization) |
(IRS Employer Identification Number) | |
Popular Center Building 209 Muñoz Rivera Avenue, Hato Rey San Juan, Puerto Rico |
00918 | |
(Address of principal executive offices) | (Zip code) |
Page | ||||||||
Part I
Financial Information |
||||||||
4 | ||||||||
5 | ||||||||
6 | ||||||||
7 | ||||||||
8 | ||||||||
9 | ||||||||
61 | ||||||||
108 | ||||||||
113 | ||||||||
113 | ||||||||
113 | ||||||||
116 | ||||||||
117 | ||||||||
118 | ||||||||
EX-3.1 BYLAWS | ||||||||
EX-12.1 COMPUTATION OF RATIO OF EARNINGS | ||||||||
EX-31.1 SECTION 302, CERTIFICATION OF THE CEO | ||||||||
EX-31.2 SECTION 302, CERTIFICATION OF THE CFO | ||||||||
EX-32.1 SECTION 906, CERTIFICATION OF THE CEO | ||||||||
EX-32.2 SECTION 906, CERTIFICATION OF THE CFO |
2
3
September 30, | December 31, | September 30, | ||||||||||
(In thousands, except share information) | 2007 | 2006 | 2006 | |||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 709,056 | $ | 950,158 | $ | 736,669 | ||||||
Money market investments: |
||||||||||||
Federal funds sold |
430,000 | 84,350 | 323,980 | |||||||||
Securities purchased under agreements to resell |
180,394 | 202,181 | 211,439 | |||||||||
Time deposits with other banks |
24,703 | 15,177 | 9,830 | |||||||||
635,097 | 301,708 | 545,249 | ||||||||||
Investment securities available-for-sale, at fair value: |
||||||||||||
Pledged securities with creditors right to repledge |
4,742,127 | 3,743,924 | 4,463,023 | |||||||||
Other investment securities available-for-sale |
4,136,368 | 6,106,938 | 5,695,302 | |||||||||
Investment securities held-to-maturity, at amortized cost (market value at
September 30, 2007 - $280,072; December 31, 2006 - $92,764; September
30, 2006 $358,849) |
279,267 | 91,340 | 357,430 | |||||||||
Other investment securities, at lower of cost or realizable value
(realizable value at September 30, 2007 - $179,598; December 31,
2006 - $412,593; September 30, 2006 - $407,849) |
179,376 | 297,394 | 297,472 | |||||||||
Trading account securities, at fair value: |
||||||||||||
Pledged securities with creditors right to repledge |
569,357 | 193,619 | 211,942 | |||||||||
Other trading securities |
92,801 | 188,706 | 239,720 | |||||||||
Loans held-for-sale, at lower of cost or market value |
423,303 | 719,922 | 447,314 | |||||||||
Loans held-in-portfolio: |
||||||||||||
Loans held-in-portfolio pledged with creditors right to repledge |
160,923 | 306,320 | 51,260 | |||||||||
Other loans held-in-portfolio |
33,067,301 | 32,019,044 | 31,563,499 | |||||||||
Less Unearned income |
330,723 | 308,347 | 305,114 | |||||||||
Allowance for loan losses |
600,273 | 522,232 | 487,339 | |||||||||
32,297,228 | 31,494,785 | 30,822,306 | ||||||||||
Premises and equipment, net |
580,768 | 595,140 | 588,282 | |||||||||
Other real estate |
133,508 | 84,816 | 83,636 | |||||||||
Accrued income receivable |
290,916 | 248,240 | 288,342 | |||||||||
Other assets |
1,441,681 | 1,611,890 | 1,374,900 | |||||||||
Goodwill |
668,807 | 667,853 | 678,666 | |||||||||
Other intangible assets |
100,471 | 107,554 | 104,497 | |||||||||
$ | 47,280,131 | $ | 47,403,987 | $ | 46,934,750 | |||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Non-interest bearing |
$ | 3,975,383 | $ | 4,222,133 | $ | 3,822,584 | ||||||
Interest bearing |
22,626,132 | 20,216,198 | 19,314,861 | |||||||||
26,601,515 | 24,438,331 | 23,137,445 | ||||||||||
Federal funds purchased and assets sold under agreements to repurchase |
6,287,303 | 5,762,445 | 7,045,466 | |||||||||
Other short-term borrowings |
1,414,897 | 4,034,125 | 2,709,511 | |||||||||
Notes payable |
8,314,791 | 8,737,246 | 9,681,897 | |||||||||
Other liabilities |
857,795 | 811,424 | 724,296 | |||||||||
43,476,301 | 43,783,571 | 43,298,615 | ||||||||||
Commitments and contingencies (See Note 12) |
||||||||||||
Minority interest in consolidated subsidiaries |
109 | 110 | 111 | |||||||||
Stockholders equity: |
||||||||||||
Preferred stock, $25 liquidation value; 30,000,000 shares authorized;
7,475,000 shares issued and outstanding in all periods presented |
186,875 | 186,875 | 186,875 | |||||||||
Common stock, $6 par value; 470,000,000 shares authorized in all periods
presented; 292,993,474 shares issued (December 31, 2006 292,190,924;
September 30, 2006 291,977,949) and 279,597,529 outstanding
(December 31, 2006 278,741,547; September 30, 2006 278,553,152) |
1,757,961 | 1,753,146 | 1,751,868 | |||||||||
Surplus |
536,129 | 526,856 | 494,398 | |||||||||
Retained earnings |
1,689,384 | 1,594,144 | 1,611,103 | |||||||||
Accumulated other comprehensive loss, net of tax of ($56,551)
(December 31, 2006 ($84,143); September 30, 2006 ($61,834)) |
(161,061 | ) | (233,728 | ) | (201,687 | ) | ||||||
Treasury stock at cost, 13,395,945 shares (December 31, 2006 13,449,377;
September 30, 2006 13,424,797) |
(205,567 | ) | (206,987 | ) | (206,533 | ) | ||||||
3,803,721 | 3,620,306 | 3,636,024 | ||||||||||
$ | 47,280,131 | $ | 47,403,987 | $ | 46,934,750 | |||||||
4
Quarter ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands, except per share information) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
INTEREST INCOME: |
||||||||||||||||
Loans |
$ | 662,973 | $ | 637,246 | $ | 1,963,572 | $ | 1,842,873 | ||||||||
Money market investments |
6,807 | 7,038 | 17,168 | 22,926 | ||||||||||||
Investment securities |
109,793 | 129,323 | 338,347 | 396,130 | ||||||||||||
Trading account securities |
10,653 | 7,724 | 29,645 | 23,649 | ||||||||||||
790,226 | 781,331 | 2,348,732 | 2,285,578 | |||||||||||||
INTEREST EXPENSE: |
||||||||||||||||
Deposits |
196,825 | 151,008 | 552,657 | 411,380 | ||||||||||||
Short-term borrowings |
113,832 | 141,727 | 358,107 | 393,604 | ||||||||||||
Long-term debt |
119,453 | 146,558 | 351,453 | 413,013 | ||||||||||||
430,110 | 439,293 | 1,262,217 | 1,217,997 | |||||||||||||
Net interest income |
360,116 | 342,038 | 1,086,515 | 1,067,581 | ||||||||||||
Provision for loan losses |
148,093 | 63,445 | 359,606 | 179,488 | ||||||||||||
Net interest income after provision for loan losses |
212,023 | 278,593 | 726,909 | 888,093 | ||||||||||||
Service charges on deposit accounts |
49,704 | 47,484 | 146,567 | 142,277 | ||||||||||||
Other service fees (See Note 13) |
93,364 | 79,637 | 270,803 | 240,000 | ||||||||||||
Net (loss) gain on sale and valuation adjustments of investment
securities |
(3,089 | ) | 7,123 | 79,857 | 5,039 | |||||||||||
Trading account (loss) profit |
(2,867 | ) | 10,019 | (6,654 | ) | 23,324 | ||||||||||
Gain on sale of loans and valuation adjustments on loans held-for-sale |
5,991 | 20,113 | 37,719 | 96,428 | ||||||||||||
Other operating income |
23,902 | 26,973 | 94,264 | 97,100 | ||||||||||||
379,028 | 469,942 | 1,349,465 | 1,492,261 | |||||||||||||
OPERATING EXPENSES: |
||||||||||||||||
Personnel costs: |
||||||||||||||||
Salaries |
120,810 | 130,613 | 384,239 | 392,845 | ||||||||||||
Pension, profit sharing and other benefits |
31,430 | 34,083 | 110,664 | 116,386 | ||||||||||||
152,240 | 164,696 | 494,903 | 509,231 | |||||||||||||
Net occupancy expenses |
29,436 | 31,573 | 87,951 | 88,840 | ||||||||||||
Equipment expenses |
30,688 | 34,346 | 95,329 | 101,516 | ||||||||||||
Other taxes |
13,227 | 11,770 | 36,909 | 32,940 | ||||||||||||
Professional fees |
37,103 | 29,618 | 111,732 | 105,184 | ||||||||||||
Communications |
16,846 | 17,343 | 50,881 | 51,936 | ||||||||||||
Business promotion |
28,560 | 33,855 | 87,301 | 98,669 | ||||||||||||
Printing and supplies |
4,131 | 4,408 | 12,956 | 13,331 | ||||||||||||
Other operating expenses |
32,508 | 28,706 | 97,362 | 85,609 | ||||||||||||
Impact of change in fiscal period of certain subsidiaries |
| | | 9,741 | ||||||||||||
Amortization of intangibles |
2,234 | 3,608 | 8,030 | 9,160 | ||||||||||||
346,973 | 359,923 | 1,083,354 | 1,106,157 | |||||||||||||
Income before income tax |
32,055 | 110,019 | 266,111 | 386,104 | ||||||||||||
Income tax |
(3,948 | ) | 27,859 | 36,511 | 88,060 | |||||||||||
NET INCOME |
$ | 36,003 | $ | 82,160 | $ | 229,600 | $ | 298,044 | ||||||||
NET INCOME APPLICABLE TO COMMON STOCK |
$ | 33,024 | $ | 79,181 | $ | 220,665 | $ | 289,109 | ||||||||
BASIC EARNINGS PER COMMON SHARE (EPS) |
$ | 0.12 | $ | 0.28 | $ | 0.79 | $ | 1.04 | ||||||||
DILUTED EPS |
$ | 0.12 | $ | 0.28 | $ | 0.79 | $ | 1.04 | ||||||||
DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.16 | $ | 0.16 | $ | 0.48 | $ | 0.48 | ||||||||
5
Nine months ended | ||||||||
September 30, | ||||||||
(In thousands) | 2007 | 2006 | ||||||
Preferred stock: |
||||||||
Balance at beginning and end of year |
$ | 186,875 | $ | 186,875 | ||||
Common stock: |
||||||||
Balance at beginning of year |
1,753,146 | 1,736,443 | ||||||
Common stock issued under the Dividend Reinvestment Plan |
4,755 | 3,919 | ||||||
Issuance of common stock |
| 11,312 | ||||||
Stock options exercised |
60 | 194 | ||||||
Balance at end of period |
1,757,961 | 1,751,868 | ||||||
Surplus: |
||||||||
Balance at beginning of year |
526,856 | 452,398 | ||||||
Common stock issued under the Dividend Reinvestment Plan |
7,835 | 8,634 | ||||||
Issuance of common stock |
| 28,281 | ||||||
Issuance cost of common stock |
| 1,462 | ||||||
Stock options expense on unexercised options, net of forfeitures |
1,289 | 2,160 | ||||||
Stock options exercised |
149 | 463 | ||||||
Transfer from retained earnings |
| 1,000 | ||||||
Balance at end of period |
536,129 | 494,398 | ||||||
Retained earnings: |
||||||||
Balance at beginning of year |
1,594,144 | 1,456,612 | ||||||
Net income |
229,600 | 298,044 | ||||||
Cumulative effect of accounting change (adoption of SFAS No.
156 and EITF 06-5) |
8,667 | | ||||||
Cash dividends declared on common stock |
(134,092 | ) | (133,618 | ) | ||||
Cash dividends declared on preferred stock |
(8,935 | ) | (8,935 | ) | ||||
Transfer to surplus |
| (1,000 | ) | |||||
Balance at end of period |
1,689,384 | 1,611,103 | ||||||
Accumulated other comprehensive loss: |
||||||||
Balance at beginning of year |
(233,728 | ) | (176,000 | ) | ||||
Other comprehensive income (loss), net of tax |
72,667 | (25,687 | ) | |||||
Balance at end of period |
(161,061 | ) | (201,687 | ) | ||||
Treasury stock at cost: |
||||||||
Balance at beginning of year |
(206,987 | ) | (207,081 | ) | ||||
Purchase of common stock |
(352 | ) | | |||||
Reissuance of common stock |
1,772 | 548 | ||||||
Balance at end of period |
(205,567 | ) | (206,533 | ) | ||||
Total stockholders equity |
$ | 3,803,721 | $ | 3,636,024 | ||||
September 30, | December 31, | September 30, | ||||||||||
2007 | 2006 | 2006 | ||||||||||
Preferred Stock: |
||||||||||||
Balance at beginning and end of period |
7,475,000 | 7,475,000 | 7,475,000 | |||||||||
Common Stock Issued: |
||||||||||||
Balance at beginning of year |
292,190,924 | 289,407,190 | 289,407,190 | |||||||||
Issued under the Dividend Reinvestment Plan |
792,486 | 858,905 | 653,142 | |||||||||
Issuance of common stock |
| 1,885,380 | 1,885,380 | |||||||||
Stock options exercised |
10,064 | 39,449 | 32,237 | |||||||||
Balance at end of period |
292,993,474 | 292,190,924 | 291,977,949 | |||||||||
Treasury stock |
(13,395,945 | ) | (13,449,377 | ) | (13,424,797 | ) | ||||||
Common Stock outstanding |
279,597,529 | 278,741,547 | 278,553,152 | |||||||||
6
Quarter ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Net income |
$ | 36,003 | $ | 82,160 | $ | 229,600 | $ | 298,044 | ||||||||
Other comprehensive income (loss), before tax: |
||||||||||||||||
Foreign currency translation adjustment |
(966 | ) | (150 | ) | 2,014 | (467 | ) | |||||||||
Adjustment of pension and postretirement benefit plans |
| | (519 | ) | | |||||||||||
Unrealized gains (losses) on securities available-for-sale arising
during the period |
156,462 | 192,674 | 100,493 | (23,150 | ) | |||||||||||
Reclassification adjustment for losses (gains) included in net income |
3 | (7,123 | ) | (80 | ) | (5,039 | ) | |||||||||
Unrealized net losses on cash flows hedges |
(2,065 | ) | (4,992 | ) | (1,117 | ) | (1,082 | ) | ||||||||
Reclassification adjustment for (gains) losses included in net income |
(164 | ) | 1,126 | (289 | ) | 509 | ||||||||||
Cumulative effect of accounting change |
| | (243 | ) | | |||||||||||
153,270 | 181,535 | 100,259 | (29,229 | ) | ||||||||||||
Income tax (expense) benefit |
(39,514 | ) | (48,433 | ) | (27,592 | ) | 3,542 | |||||||||
Total other comprehensive income (loss), net of tax |
113,756 | 133,102 | 72,667 | (25,687 | ) | |||||||||||
Comprehensive income |
$ | 149,759 | $ | 215,262 | $ | 302,267 | $ | 272,357 | ||||||||
Quarter ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Underfunding of pension and postretirement benefit plans |
| | $ | 180 | | |||||||||||
Unrealized gains (losses) on securities available-for-sale arising
during the period |
($40,302 | ) | ($49,801 | ) | (28,280 | ) | $ | 3,348 | ||||||||
Reclassification adjustment for losses (gains) included in net income |
(1 | ) | 3 | 13 | (3 | ) | ||||||||||
Unrealized net losses on cash flows hedges |
723 | 1,807 | 371 | 425 | ||||||||||||
Reclassification adjustment for (gains) losses included in net income |
66 | (442 | ) | 124 | (228 | ) | ||||||||||
Income tax (expense) benefit |
($39,514 | ) | ($48,433 | ) | ($27,592 | ) | $ | 3,542 | ||||||||
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Foreign currency translation adjustment |
($34,687 | ) | ($36,701 | ) | ($36,782 | ) | ||||||
Minimum pension liability adjustment |
| (3,893 | ) | (2,354 | ) | |||||||
Tax effect |
| 1,518 | 918 | |||||||||
Adoption of SFAS No. 158 |
| 3,893 | | |||||||||
Tax effect |
| (1,518 | ) | | ||||||||
Net of tax amount |
| | (1,436 | ) | ||||||||
Underfunding of pension and postretirement benefit plans |
(69,779 | ) | (69,260 | ) | | |||||||
Tax effect |
27,214 | 27,034 | | |||||||||
Net of tax amount |
(42,565 | ) | (42,226 | ) | | |||||||
Unrealized losses on securities available-for-sale |
(111,830 | ) | (212,243 | ) | (223,879 | ) | ||||||
Tax effect |
28,879 | 57,146 | 60,642 | |||||||||
Net of tax amount |
(82,951 | ) | (155,097 | ) | (163,237 | ) | ||||||
Unrealized (losses) gains on cash flows hedges |
(1,316 | ) | 90 | (749 | ) | |||||||
Tax effect |
458 | (37 | ) | 274 | ||||||||
Net of tax amount |
(858 | ) | 53 | (475 | ) | |||||||
Cumulative effect of accounting change, net of tax |
| 243 | 243 | |||||||||
Accumulated other comprehensive loss, net of tax |
($161,061 | ) | ($233,728 | ) | ($201,687 | ) | ||||||
7
Nine months ended September 30, | ||||||||
(In thousands) | 2007 | 2006 | ||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 229,600 | $ | 298,044 | ||||
Less: Impact of change in fiscal period of certain subsidiaries, net of tax |
| (6,129 | ) | |||||
Net income before change in fiscal period |
229,600 | 304,173 | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization of premises and equipment |
59,558 | 63,805 | ||||||
Provision for loan losses |
359,606 | 179,488 | ||||||
Amortization of intangibles |
8,030 | 9,160 | ||||||
Amortization and fair value adjustments of servicing assets |
34,941 | 43,309 | ||||||
Net gain on sale and valuation adjustments of investment securities |
(79,857 | ) | (5,039 | ) | ||||
Net gain on disposition of premises and equipment |
(5,293 | ) | (7,177 | ) | ||||
Net gain on sale of loans and valuation adjustments on loans held-for-sale |
(37,719 | ) | (96,428 | ) | ||||
Net amortization of premiums and accretion of discounts on investments |
15,801 | 19,060 | ||||||
Net amortization of premiums and deferred loan origination fees and costs |
70,645 | 99,065 | ||||||
Earnings from investments under the equity method |
(19,514 | ) | (9,081 | ) | ||||
Stock options expense |
1,339 | 2,308 | ||||||
Deferred income taxes |
(94,581 | ) | (19,630 | ) | ||||
Net disbursements on loans held-for-sale |
(4,007,301 | ) | (4,963,647 | ) | ||||
Acquisitions of loans held-for-sale |
(474,269 | ) | (1,188,844 | ) | ||||
Proceeds from sale of loans held-for-sale |
3,475,817 | 5,559,968 | ||||||
Net decrease in trading securities |
1,003,078 | 1,195,639 | ||||||
Net increase in accrued income receivable |
(42,675 | ) | (44,311 | ) | ||||
Net decrease in other assets |
30,507 | 67,881 | ||||||
Net increase in interest payable |
4,586 | 41,257 | ||||||
Net increase in postretirement benefit obligation |
2,407 | 3,028 | ||||||
Net increase (decrease) in other liabilities |
18,645 | (88,160 | ) | |||||
Total adjustments |
323,751 | 861,651 | ||||||
Net cash provided by operating activities |
553,351 | 1,165,824 | ||||||
Cash flows from investing activities: |
||||||||
Net (increase) decrease in money market investments |
(266,954 | ) | 204,322 | |||||
Purchases of investment securities: |
||||||||
Available-for-sale |
(67,920 | ) | (243,481 | ) | ||||
Held-to-maturity |
(17,026,831 | ) | (20,847,771 | ) | ||||
Other |
(47,786 | ) | (50,980 | ) | ||||
Proceeds from calls, paydowns, maturities and redemptions of investment securities: |
||||||||
Available-for-sale |
1,066,304 | 1,560,612 | ||||||
Held-to-maturity |
16,844,551 | 20,644,100 | ||||||
Other |
17,071 | 72,611 | ||||||
Proceeds from sale of investment securities available-for-sale |
37,352 | 198,191 | ||||||
Proceeds from sale of other investment securities |
246,352 | | ||||||
Net disbursements on loans |
(1,137,982 | ) | (877,628 | ) | ||||
Proceeds from sale of loans |
16,367 | 759,518 | ||||||
Acquisition of loan portfolios |
(22,312 | ) | (291,330 | ) | ||||
Assets acquired, net of cash |
(2,378 | ) | (2,752 | ) | ||||
Mortgage servicing rights purchased |
(25,596 | ) | (18,723 | ) | ||||
Acquisition of premises and equipment |
(69,607 | ) | (85,415 | ) | ||||
Proceeds from sale of premises and equipment |
29,501 | 39,031 | ||||||
Proceeds from sale of foreclosed assets |
113,776 | 99,928 | ||||||
Net cash (used in) provided by investing activities |
(296,092 | ) | 1,160,233 | |||||
Cash flows from financing activities: |
||||||||
Net increase in deposits |
2,150,668 | 494,091 | ||||||
Net increase (decrease) in federal funds purchased and
assets sold under agreements to repurchase |
524,858 | (1,770,146 | ) | |||||
Net decrease in other short-term borrowings |
(2,619,228 | ) | (97,642 | ) | ||||
Payments of notes payable |
(1,245,332 | ) | (1,822,303 | ) | ||||
Proceeds from issuance of notes payable |
821,087 | 777,171 | ||||||
Dividends paid |
(142,898 | ) | (140,765 | ) | ||||
Proceeds from issuance of common stock |
12,836 | 51,895 | ||||||
Treasury stock acquired |
(352 | ) | | |||||
Net cash used in financing activities |
(498,361 | ) | (2,507,699 | ) | ||||
Cash effect of change in fiscal period of certain subsidiaries |
| 11,914 | ||||||
Net decrease in cash and due from banks |
(241,102 | ) | (169,728 | ) | ||||
Cash and due from banks at beginning of period |
950,158 | 906,397 | ||||||
Cash and due from banks at end of period |
$ | 709,056 | $ | 736,669 | ||||
8
(In millions) | Fourth Quarter 2007 | |||
Severance |
$ | 4.4 | ||
Stay and retention bonuses |
0.2 | |||
Lease terminations |
4.2 | |||
Total restructuring charges |
8.8 | |||
Impairment of long-lived assets |
12.3 | |||
Impairment
charges on definite-life intangible assets |
3.1 | |||
Total estimated charges |
$ | 24.2 | ||
9
10
11
12
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Investment securities available-for-sale |
$ | 3,222,644 | $ | 2,645,272 | $ | 2,882,589 | ||||||
Investment securities held-to-maturity |
340 | 658 | 659 | |||||||||
Loans held-for-sale |
41,266 | 332,058 | 20,838 | |||||||||
Loans held-in-portfolio |
11,482,585 | 10,260,198 | 10,642,884 | |||||||||
$ | 14,746,835 | $ | 13,238,186 | $ | 13,546,970 | |||||||
AS OF SEPTEMBER 30, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 497,893 | $ | 41 | $ | 22,114 | $ | 475,820 | ||||||||
Obligations of U.S. Government sponsored entities |
5,871,339 | 2,628 | 55,613 | 5,818,354 | ||||||||||||
Obligations of Puerto Rico, States and political subdivisions |
109,289 | 420 | 2,871 | 106,838 | ||||||||||||
Collateralized mortgage obligations |
1,479,951 | 3,216 | 13,798 | 1,469,369 | ||||||||||||
Mortgage-backed securities |
969,023 | 3,190 | 22,738 | 949,475 | ||||||||||||
Equity securities |
46,100 | 1,780 | 6,598 | 41,282 | ||||||||||||
Others |
16,730 | 627 | | 17,357 | ||||||||||||
$ | 8,990,325 | $ | 11,902 | $ | 123,732 | $ | 8,878,495 | |||||||||
AS OF DECEMBER 31, 2006 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 504,653 | | $ | 29,818 | $ | 474,835 | |||||||||
Obligations of U.S. Government sponsored entities |
6,603,252 | $ | 57 | 147,524 | 6,455,785 | |||||||||||
Obligations of Puerto Rico, States and political subdivisions |
118,214 | 265 | 3,537 | 114,942 | ||||||||||||
Collateralized mortgage obligations |
1,657,613 | 4,904 | 17,191 | 1,645,326 | ||||||||||||
Mortgage-backed securities |
1,061,850 | 1,458 | 26,492 | 1,036,816 | ||||||||||||
Equity securities |
70,954 | 6,692 | 3,901 | 73,745 | ||||||||||||
Others |
46,326 | 3,087 | | 49,413 | ||||||||||||
$ | 10,062,862 | $ | 16,463 | $ | 228,463 | $ | 9,850,862 | |||||||||
13
AS OF SEPTEMBER 30, 2006 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 521,885 | | $ | 28,418 | $ | 493,467 | |||||||||
Obligations of U.S. Government sponsored entities |
6,776,956 | $ | 178 | 154,923 | 6,622,211 | |||||||||||
Obligations of Puerto Rico, States and political subdivisions |
119,999 | 308 | 3,927 | 116,380 | ||||||||||||
Collateralized mortgage obligations |
1,725,068 | 5,031 | 17,198 | 1,712,901 | ||||||||||||
Mortgage-backed securities |
1,099,321 | 1,412 | 29,535 | 1,071,198 | ||||||||||||
Equity securities |
70,987 | 4,938 | 3,109 | 72,816 | ||||||||||||
Others |
67,745 | 2,289 | 682 | 69,352 | ||||||||||||
$ | 10,381,961 | $ | 14,156 | $ | 237,792 | $ | 10,158,325 | |||||||||
AS OF SEPTEMBER 30, 2007 | ||||||||||||
Less than 12 Months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 106,914 | $ | 3,960 | $ | 102,954 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
22,680 | 411 | 22,269 | |||||||||
Collateralized mortgage obligations |
283,814 | 1,869 | 281,945 | |||||||||
Mortgage-backed securities |
22,328 | 399 | 21,929 | |||||||||
Equity securities |
22,638 | 6,572 | 16,066 | |||||||||
$ | 458,374 | $ | 13,211 | $ | 445,163 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 478,436 | $ | 22,114 | $ | 456,322 | ||||||
Obligations of U.S. Government sponsored entities |
5,212,523 | 51,653 | 5,160,870 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
50,235 | 2,460 | 47,775 | |||||||||
Collateralized mortgage obligations |
576,852 | 11,929 | 564,923 | |||||||||
Mortgage-backed securities |
818,782 | 22,339 | 796,443 | |||||||||
Equity securities |
300 | 26 | 274 | |||||||||
$ | 7,137,128 | $ | 110,521 | $ | 7,026,607 | |||||||
14
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 478,436 | $ | 22,114 | $ | 456,322 | ||||||
Obligations of U.S. Government sponsored entities |
5,319,437 | 55,613 | 5,263,824 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
72,915 | 2,871 | 70,044 | |||||||||
Collateralized mortgage obligations |
860,666 | 13,798 | 846,868 | |||||||||
Mortgage-backed securities |
841,110 | 22,738 | 818,372 | |||||||||
Equity securities |
22,938 | 6,598 | 16,340 | |||||||||
$ | 7,595,502 | $ | 123,732 | $ | 7,471,770 | |||||||
AS OF DECEMBER 31, 2006 | ||||||||||||
Less than 12 Months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 19,421 | $ | 134 | $ | 19,287 | ||||||
Obligations of U.S. Government sponsored entities |
425,076 | 4,345 | 420,731 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
21,426 | 259 | 21,167 | |||||||||
Collateralized mortgage obligations |
501,705 | 4,299 | 497,406 | |||||||||
Mortgage-backed securities |
28,958 | 484 | 28,474 | |||||||||
Equity securities |
11,180 | 3,699 | 7,481 | |||||||||
$ | 1,007,766 | $ | 13,220 | $ | 994,546 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 485,232 | $ | 29,684 | $ | 455,548 | ||||||
Obligations of U.S. Government sponsored entities |
6,097,274 | 143,179 | 5,954,095 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
55,238 | 3,278 | 51,960 | |||||||||
Collateralized mortgage obligations |
564,217 | 12,892 | 551,325 | |||||||||
Mortgage-backed securities |
954,293 | 26,008 | 928,285 | |||||||||
Equity securities |
300 | 202 | 98 | |||||||||
$ | 8,156,554 | $ | 215,243 | $ | 7,941,311 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 504,653 | $ | 29,818 | $ | 474,835 | ||||||
Obligations of U.S. Government sponsored entities |
6,522,350 | 147,524 | 6,374,826 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
76,664 | 3,537 | 73,127 | |||||||||
Collateralized mortgage obligations |
1,065,922 | 17,191 | 1,048,731 | |||||||||
Mortgage-backed securities |
983,251 | 26,492 | 956,759 | |||||||||
Equity securities |
11,480 | 3,901 | 7,579 | |||||||||
$ | 9,164,320 | $ | 228,463 | $ | 8,935,857 | |||||||
15
AS OF SEPTEMBER 30, 2006 | ||||||||||||
Less than 12 Months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 19,410 | $ | 91 | $ | 19,319 | ||||||
Obligations of U.S. Government sponsored entities |
443,593 | 4,348 | 439,245 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
26,398 | 375 | 26,023 | |||||||||
Collateralized mortgage obligations |
507,121 | 4,037 | 503,084 | |||||||||
Mortgage-backed securities |
165,200 | 2,363 | 162,837 | |||||||||
Equity securities |
46,811 | 2,811 | 44,000 | |||||||||
Others |
10,360 | 682 | 9,678 | |||||||||
$ | 1,218,893 | $ | 14,707 | $ | 1,204,186 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 502,475 | $ | 28,327 | $ | 474,148 | ||||||
Obligations of U.S. Government sponsored entities |
6,254,447 | 150,575 | 6,103,872 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
53,305 | 3,552 | 49,753 | |||||||||
Collateralized mortgage obligations |
576,660 | 13,161 | 563,499 | |||||||||
Mortgage-backed securities |
858,717 | 27,172 | 831,545 | |||||||||
Equity securities |
300 | 298 | 2 | |||||||||
$ | 8,245,904 | $ | 223,085 | $ | 8,022,819 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 521,885 | $ | 28,418 | $ | 493,467 | ||||||
Obligations of U.S. Government sponsored entities |
6,698,040 | 154,923 | 6,543,117 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
79,703 | 3,927 | 75,776 | |||||||||
Collateralized mortgage obligations |
1,083,781 | 17,198 | 1,066,583 | |||||||||
Mortgage-backed securities |
1,023,917 | 29,535 | 994,382 | |||||||||
Equity securities |
47,111 | 3,109 | 44,002 | |||||||||
Others |
10,360 | 682 | 9,678 | |||||||||
$ | 9,464,797 | $ | 237,792 | $ | 9,227,005 | |||||||
16
September 30, 2007 | December 31, 2006 | September 30, 2006 | ||||||||||||||||||||||
(In thousands) | Amortized Cost | Market Value | Amortized Cost | Market Value | Amortized Cost | Market Value | ||||||||||||||||||
FNMA |
$ | 1,184,225 | $ | 1,169,857 | $ | 1,539,651 | $ | 1,517,525 | $ | 1,594,165 | $ | 1,570,842 | ||||||||||||
FHLB |
5,841,614 | 5,788,544 | 6,230,841 | 6,086,885 | 6,621,836 | 6,470,786 | ||||||||||||||||||
Freddie Mac |
954,598 | 944,533 | 1,149,185 | 1,134,853 | 1,195,093 | 1,178,715 | ||||||||||||||||||
AS OF SEPTEMBER 30, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 196,190 | | $ | 71 | $ | 196,119 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
71,465 | $ | 1,400 | 148 | 72,717 | |||||||||||
Collateralized mortgage obligations |
331 | | 18 | 313 | ||||||||||||
Others |
11,281 | | 358 | 10,923 | ||||||||||||
$ | 279,267 | $ | 1,400 | $ | 595 | $ | 280,072 | |||||||||
17
AS OF DECEMBER 31, 2006 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 3,017 | | | $ | 3,017 | ||||||||||
Obligations of Puerto Rico, States and political subdivisions |
72,152 | $ | 1,559 | $ | 161 | 73,550 | ||||||||||
Collateralized mortgage obligations |
381 | | 21 | 360 | ||||||||||||
Others |
15,790 | 60 | 13 | 15,837 | ||||||||||||
$ | 91,340 | $ | 1,619 | $ | 195 | $ | 92,764 | |||||||||
AS OF SEPTEMBER 30, 2006 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 269,683 | | $ | 34 | $ | 269,649 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
72,154 | $ | 1,605 | 158 | 73,601 | |||||||||||
Collateralized mortgage obligations |
409 | | 22 | 387 | ||||||||||||
Others |
15,184 | 43 | 15 | 15,212 | ||||||||||||
$ | 357,430 | $ | 1,648 | $ | 229 | $ | 358,849 | |||||||||
AS OF SEPTEMBER 30, 2007 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 196,190 | $ | 71 | $ | 196,119 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
1,545 | 24 | 1,521 | |||||||||
Others |
6,225 | 354 | 5,871 | |||||||||
$ | 203,960 | $ | 449 | $ | 203,511 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
$ | 23,460 | $ | 124 | $ | 23,336 | ||||||
Collateralized mortgage obligations |
331 | 18 | 313 | |||||||||
Others |
1,250 | 4 | 1,246 | |||||||||
$ | 25,041 | $ | 146 | $ | 24,895 | |||||||
18
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 196,190 | $ | 71 | $ | 196,119 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
25,005 | 148 | 24,857 | |||||||||
Collateralized mortgage obligations |
331 | 18 | 313 | |||||||||
Others |
7,475 | 358 | 7,117 | |||||||||
$ | 229,001 | $ | 595 | $ | 228,406 | |||||||
AS OF DECEMBER 31, 2006 | ||||||||||||
12 months or more and Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
$ | 26,623 | $ | 161 | $ | 26,462 | ||||||
Collateralized mortgage obligations |
381 | 21 | 360 | |||||||||
Others |
1,250 | 13 | 1,237 | |||||||||
$ | 28,254 | $ | 195 | $ | 28,059 | |||||||
AS OF SEPTEMBER 30, 2006 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 269,683 | $ | 34 | $ | 269,649 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
2,110 | 3 | 2,107 | |||||||||
$ | 271,793 | $ | 37 | $ | 271,756 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
$ | 2,534 | $ | 155 | $ | 2,379 | ||||||
Collateralized mortgage obligations |
409 | 22 | 387 | |||||||||
Others |
1,250 | 15 | 1,235 | |||||||||
$ | 4,193 | $ | 192 | $ | 4,001 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 269,683 | $ | 34 | $ | 269,649 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
4,644 | 158 | 4,486 | |||||||||
Collateralized mortgage obligations |
409 | 22 | 387 | |||||||||
Others |
1,250 | 15 | 1,235 | |||||||||
$ | 275,986 | $ | 229 | $ | 275,757 | |||||||
19
Banking subsidiaries | PFH | Total | ||||||||||
(In thousands) | Residential MSRs | Residential MSRs | ||||||||||
Balance at December 31, 2006
|
$ | 77,801 | $ | 82,338 | $ | 160,139 | ||||||
Remeasurement upon adoption of
SFAS No. 156 (a)
|
13,630 | 1,700 | 15,330 | |||||||||
Balance at January 1, 2007
|
$ | 91,431 | $ | 84,038 | $ | 175,469 | ||||||
(a) | The remeasurement effect, net of deferred taxes, amounted to $9.6 million on a consolidated basis. | |
20
Banking | ||||||||||||
subsidiaries | PFH | Total | ||||||||||
(In thousands) | Residential MSRs | Residential MSRs | ||||||||||
Fair value at January 1, 2007 |
$ | 91,431 | $ | 84,038 | $ | 175,469 | ||||||
Purchases |
3,345 | 22,251 | 25,596 | |||||||||
Servicing from securitizations or asset transfers |
17,682 | 8,040 | 25,722 | |||||||||
Changes due to payments on loans (1) |
(6,821 | ) | (29,285 | ) | (36,106 | ) | ||||||
Changes in fair value due to changes in valuation model
inputs or assumptions |
4,276 | (1,636 | ) | 2,640 | ||||||||
Other changes |
| (66 | ) | (66 | ) | |||||||
Fair value at September 30, 2007 |
$ | 109,913 | $ | 83,342 | $ | 193,255 | ||||||
(1) | Represents changes due to collection / realization of expected cash flows over time. |
(In thousands) | Residential MSRs | |||
Balance at January 1, 2006 |
$ | 137,701 | ||
Rights originated |
58,497 | |||
Rights purchased |
18,723 | |||
Amortization |
(46,842 | ) | ||
Balance at September 30, 2006 |
168,079 | |||
Less: Valuation allowance |
316 | |||
Balance at September 30, 2006, net of valuation allowance |
$ | 167,763 | ||
Fair value at September 30, 2006 |
$ | 185,923 | ||
21
MSRs | ||||||||||||
Fixed- | ||||||||||||
rate | ARM | |||||||||||
Residual Interests | loans | Loans | ||||||||||
28% (Fixed-rate loans) | ||||||||||||
Average prepayment speed
|
35% (ARM loans) | 28 | % | 35 | % | |||||||
Weighted average life of collateral (in years)
|
4.2 years | 4.8 years | 2.2 years | |||||||||
Cumulative credit losses
|
4.75% (Fixed-rate loans) | | | |||||||||
8.40% (ARM loans) | | | ||||||||||
Discount rate (annual rate)
|
25 | % | 17 | % | 17 | % | ||||||
September 30, 2007 | December 31, 2006 | ||||||||||||||||||||||||
MSRs | MSRs | ||||||||||||||||||||||||
Residual | Fixed-rate | ARM | Residual | Fixed-rate | |||||||||||||||||||||
(In thousands) | Interests | loans | loans | Interests | loans | ARM loans | |||||||||||||||||||
Carrying amount of retained
interests |
$ | 22,469 | $ | 32,069 | $ | 21,343 | $ | 85,965 | $ | 38,017 | $ | 29,838 | |||||||||||||
Fair value of retained interests |
$ | 22,469 | $ | 32,069 | $ | 21,343 | $ | 85,965 | $ | 37,815 | $ | 32,212 | |||||||||||||
Weighted average life of
collateral (in years) |
3.0 years | 3.8 years | 2.0 years | 3.2 years | 3.1 years | 2.1 years | |||||||||||||||||||
Weighted average prepayment
speed (annual rate) |
23% (Fixed-rate loans) | 28% (Fixed-rate loans) | |||||||||||||||||||||||
35% (ARM loans) | 23 | % | 35 | % | 35% (ARM loans) | 28 | % | 35 | % | ||||||||||||||||
Impact on fair value of 10%
increase in prepayment rate |
($ | 563 | ) | ($ | 316 | ) | ($ | 268 | ) | ($ | 5,543 | ) | $ | 210 | ($ | 149 | ) | ||||||||
Impact on fair value of 20%
increase in prepayment rate |
($ | 1,489 | ) | ($ | 372 | ) | ($ | 493 | ) | ($ | 9,284 | ) | $ | 234 | ($ | 200 | ) | ||||||||
Weighted average discount rate
(annual rate) |
30 | % | 17 | % | 17 | % | 17 | % | 16 | % | 16 | % | |||||||||||||
Impact on fair value of 10%
adverse change |
($ | 2,132 | ) | ($ | 913 | ) | ($ | 408 | ) | ($ | 4,172 | ) | ($ | 901 | ) | ($ | 542 | ) | |||||||
Impact on fair value of 20%
adverse change |
($ | 4,056 | ) | ($ | 1,777 | ) | ($ | 800 | ) | ($ | 8,081 | ) | ($ | 1,761 | ) | ($ | 1,060 | ) | |||||||
Cumulative credit losses |
3.17% to 8.50% | | | 1.28% to 3.19% | | | |||||||||||||||||||
Impact on fair value of 10%
adverse change |
($ | 10,268 | ) | | | ($ | 4,792 | ) | | | |||||||||||||||
Impact on fair value of 20%
adverse change |
($ | 18,327 | ) | | | ($ | 9,558 | ) | | | |||||||||||||||
22
MSRs | ||||
Prepayment speed |
8.8 | % | ||
Weighted average life (in years) |
11.3 | years | ||
Discount rate (annual rate) |
10.7 | % | ||
September 30, 2007 | December 31, 2006 | |||||||
(In thousands) | MSRs | MSRs | ||||||
Fair value of retained interests |
$ | 86,550 | $ | 73,332 | ||||
Weighted average life (in years) |
12.4 | years | 9.2 | years | ||||
Weighted average prepayment speed (annual rate) |
8.1 | % | 14.0 | % | ||||
Impact on fair value of 10% adverse change |
($ | 2,536 | ) | ($ | 1,868 | ) | ||
Impact on fair value of 20% adverse change |
($ | 4,544 | ) | ($ | 4,151 | ) | ||
Weighted average discount rate (annual rate) |
10.7 | % | 10.3 | % | ||||
Impact on fair value of 10% adverse change |
($ | 3,513 | ) | ($ | 2,142 | ) | ||
Impact on fair value of 20% adverse change |
($ | 6,394 | ) | ($ | 4,200 | ) | ||
23
As of September 30, 2007 | ||||||||||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | Equity OCI | Ineffectiveness | |||||||||||||||
Asset Hedges |
||||||||||||||||||||
Forward commitments |
$ | 155,000 | $ | 181 | $ | 105 | $ | 46 | | |||||||||||
Liability Hedges |
||||||||||||||||||||
Interest rate swaps |
$ | 390,000 | $ | 439 | $ | 1,665 | ($ | 797 | ) | | ||||||||||
As of December 31, 2006 | ||||||||||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | Equity OCI | Ineffectiveness | |||||||||||||||
Asset Hedges |
||||||||||||||||||||
Forward commitments |
$ | 190,000 | $ | 175 | $ | 2 | $ | 106 | | |||||||||||
Liability Hedges |
||||||||||||||||||||
Interest rate swaps |
$ | 390,000 | $ | 887 | $ | 523 | $ | 237 | | |||||||||||
24
September 30, 2007 | ||||||||||||
Fair Values | ||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | |||||||||
Forward contracts |
$ | 730,700 | $ | 424 | $ | 1,801 | ||||||
Call options and put options |
38,000 | 41 | 85 | |||||||||
Interest rate swaps associated with: |
||||||||||||
- short-term borrowings |
400,000 | 392 | | |||||||||
- bond certificates offered in an on-balance sheet
securitization |
406,347 | | 2,924 | |||||||||
- financing of auto loans held-in-portfolio |
344,066 | | 1,485 | |||||||||
- swaps with corporate clients |
583,744 | | 5,039 | |||||||||
- swaps offsetting position of corporate client
swaps |
583,744 | 5,039 | | |||||||||
Credit default swap |
33,463 | | | |||||||||
Interest rate caps |
836,883 | 1,260 | | |||||||||
Interest rate caps for benefit of corporate clients |
50,000 | | 45 | |||||||||
Indexed options on deposits |
211,267 | 50,200 | | |||||||||
Indexed options on S&P Notes |
31,152 | 7,439 | | |||||||||
Bifurcated embedded options |
222,732 | | 56,124 | |||||||||
Mortgage rate lock commitments |
177,791 | | 266 | |||||||||
Total |
$ | 4,649,889 | $ | 64,795 | $ | 67,769 | ||||||
As of December 31, 2006 | ||||||||||||
Fair Values | ||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | |||||||||
Forward contracts |
$ | 400,572 | $ | 1,277 | $ | 125 | ||||||
Call options and put options |
37,500 | 83 | 46 | |||||||||
Interest rate swaps associated with: |
||||||||||||
- short-term borrowings |
400,000 | 2,153 | | |||||||||
- bond certificates offered in an on-balance sheet
securitization |
516,495 | 90 | 1,168 | |||||||||
- financing of auto loans held-in-portfolio |
470,146 | 728 | | |||||||||
- auto loans approvals locked interest rates |
17,442 | 22 | | |||||||||
- swaps with corporate clients |
410,533 | | 2,146 | |||||||||
- swaps offsetting position of corporate client swaps |
410,533 | 2,146 | | |||||||||
- investment securities |
89,385 | | 1,645 | |||||||||
- mortgage loan portfolio prior to securitization |
75,000 | 302 | | |||||||||
Credit default swap |
33,463 | | | |||||||||
Foreign currency and exchange rate commitments w/ clients |
103 | | 2 | |||||||||
Foreign currency and exchange rate commitments w/
counterparty |
103 | 2 | | |||||||||
Interest rate caps |
889,417 | 4,099 | | |||||||||
Interest rate caps for benefit of corporate clients |
50,000 | | 90 | |||||||||
Indexed options on deposits |
204,946 | 38,323 | | |||||||||
Indexed options on S&P Notes |
31,152 | 5,648 | | |||||||||
Bifurcated embedded options |
229,455 | | 43,844 | |||||||||
Mortgage rate lock commitments |
215,676 | 13 | 635 | |||||||||
Total |
$ | 4,481,921 | $ | 54,886 | $ | 49,701 | ||||||
25
26
2007 | ||||||||||||||||
Balance at | Goodwill | Balance at | ||||||||||||||
(In thousands) | January 1, 2007 | acquired | Other | September 30, 2007 | ||||||||||||
Banco Popular de Puerto Rico: |
||||||||||||||||
Commercial Banking |
$ | 14,674 | | | $ | 14,674 | ||||||||||
Consumer and Retail Banking |
34,999 | | | 34,999 | ||||||||||||
Other Financial Services |
4,391 | | | 4,391 | ||||||||||||
Popular North America: |
||||||||||||||||
Banco Popular North America |
568,647 | | | 568,647 | ||||||||||||
Popular Financial Holdings |
| | | | ||||||||||||
EVERTEC |
45,142 | $ | 1,137 | ($183 | ) | 46,096 | ||||||||||
Total Popular, Inc. |
$ | 667,853 | $ | 1,137 | ($183 | ) | $ | 668,807 | ||||||||
2006 | ||||||||||||||||||||
Purchase | ||||||||||||||||||||
Balance at | Goodwill | accounting | Balance at | |||||||||||||||||
(In thousands) | January 1, 2006 | acquired | adjustments | Other | September 30, 2006 | |||||||||||||||
Banco Popular de Puerto Rico: |
||||||||||||||||||||
Commercial Banking |
$ | 14,674 | | | | $ | 14,674 | |||||||||||||
Consumer and Retail Banking |
34,999 | | | | 34,999 | |||||||||||||||
Other Financial Services |
4,110 | | | | 4,110 | |||||||||||||||
Popular North America: |
||||||||||||||||||||
Banco Popular North America |
542,834 | | $ | 23,378 | ($210 | ) | 566,002 | |||||||||||||
Popular Financial Holdings |
14,236 | | 3 | | 14,239 | |||||||||||||||
EVERTEC |
43,131 | $ | 1,511 | | | 44,642 | ||||||||||||||
Total Popular, Inc. |
$ | 653,984 | $ | 1,511 | $ | 23,381 | ($210 | ) | $ | 678,666 | ||||||||||
27
September 30, 2007 | December 31, 2006 | September 30, 2006 | ||||||||||||||||||||||
Gross | Accumulated | Gross | Accumulated | Gross | Accumulated | |||||||||||||||||||
(In thousands) | Amount | Amortization | Amount | Amortization | Amount | Amortization | ||||||||||||||||||
Core deposits |
$ | 46,302 | $ | 22,836 | $ | 76,708 | $ | 48,367 | $ | 76,956 | $ | 46,688 | ||||||||||||
Other customer
relationships |
11,925 | 3,609 | 11,156 | 2,171 | 10,028 | 1,703 | ||||||||||||||||||
Other intangibles |
9,170 | 5,092 | 9,099 | 3,426 | 10,808 | 4,003 | ||||||||||||||||||
Total |
$ | 67,397 | $ | 31,537 | $ | 96,963 | $ | 53,964 | $ | 97,792 | $ | 52,394 | ||||||||||||
(In thousands) | ||||
2007 |
$ | 10,259 | ||
2008 |
8,454 | |||
2009 |
6,632 | |||
2010 |
5,674 | |||
2011 |
4,016 |
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Federal funds purchased |
$ | 690,332 | $ | 1,276,818 | $ | 2,056,610 | ||||||
Assets sold under
agreements to
repurchase |
5,596,971 | 4,485,627 | 4,988,856 | |||||||||
$ | 6,287,303 | $ | 5,762,445 | $ | 7,045,466 | |||||||
28
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Advances with FHLB paying interest at: |
||||||||||||
-fixed rates ranging from 5.14% to 5.17% (September 30, 2006 5.40% to 5.42%) |
$ | 172,000 | $ | 230,000 | $ | 230,000 | ||||||
-floating rate with a spread over the fed funds rate
(Fed funds rate at September 30, 2006 was 5.38%) |
| | 55,000 | |||||||||
Advances under credit facilities with other institutions at: |
||||||||||||
-fixed rates ranging from 5.25% to 5.96% (September 30, 2006 5.38% to 5.52%) |
210,000 | 386,000 | 23,385 | |||||||||
-floating rates ranging from 0.45% to 0.75% over the 1-month LIBOR rate
(1-month LIBOR rate at September 30, 2006 was 5.32%) |
| 481,062 | 112,915 | |||||||||
-a floating rate of 0.20% over the 3-month LIBOR rate (3-month LIBOR rate at
September 30, 2006 5.37%) |
| 10,000 | 10,000 | |||||||||
Commercial paper at rates ranging from 5.05% to 5.92% (September 30, 2006
4.85% to 5.33%) |
249,041 | 193,383 | 97,172 | |||||||||
Term funds purchased at: |
||||||||||||
-fixed rates ranging from 5.13% to 5.82% (September 30, 2006 5.28% to 5.39%) |
749,000 | 2,140,900 | 1,487,162 | |||||||||
-a floating rate of 0.08% over the fed funds rate (Fed funds rate at
September 30, 2006 was 5.38%) |
| 500,000 | 600,000 | |||||||||
Others |
34,856 | 92,780 | 93,877 | |||||||||
$ | 1,414,897 | $ | 4,034,125 | $ | 2,709,511 | |||||||
29
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Advances with FHLB: |
||||||||||||
-with maturities ranging from 2007 through 2018 paying interest at fixed rates
ranging from 2.51% to 6.98% (September 30, 2006 2.44% to 6.98%) |
$ | 738,099 | $ | 289,881 | $ | 414,403 | ||||||
-maturing in 2008 paying interest monthly at a floating rate of 0.0075% over the
1-month LIBOR rate (1-month LIBOR rate at September 30, 2007 was 5.12%;
September 30, 2006 5.32%) |
250,000 | 250,000 | 250,000 | |||||||||
-maturing in 2007 paying interest monthly at the 1-month LIBOR rate plus 0.02%
(1-month LIBOR rate at September 30, 2006 5.32%) |
| 5,000 | 5,000 | |||||||||
-maturing in 2007 paying interest quarterly at the 3-month LIBOR rate less 0.04%
(3-month LIBOR rate at September 30, 2006 was 5.37%) |
| 6,000 | 6,000 | |||||||||
Advances under revolving lines of credit maturing in 2008 paying interest monthly
at a floating rate of 0.75% (September 30, 2006 0.90%) over the 1-month LIBOR
rate (1-month LIBOR rate at
September 30, 2007 was 5.12%; September 30, 2006 5.32%) |
317,926 | 426,687 | 388,432 | |||||||||
Advances under revolving lines of credit with maturities ranging from 2007 to
2009 paying interest quarterly at a floating rate of 0.20% to 0.35% over the
3-month
LIBOR rate (3-month LIBOR rate at September 30, 2007 was 5.23%) |
154,999 | 69,994 | | |||||||||
Term notes maturing in 2030 paying interest monthly at fixed rates ranging from
3.00% to 6.00% |
3,100 | 3,100 | 3,100 | |||||||||
Term notes with maturities ranging from 2008 to 2013 paying interest monthly at a
floating rate of 3.00% over the 10-year U.S. Treasury note rate (10-year U.S.
Treasury note rate at September 30, 2007 was 4.59%; September 30, 2006
4.63%) |
7,502 | 10,428 | 11,029 | |||||||||
Term notes with maturities ranging from 2007 to 2009 paying interest quarterly at
floating rates ranging from 0.35% to 0.40% (September 30, 2006 0.35% to
0.45%) over the 3-month LIBOR rate (3-month LIBOR rate at September 30, 2007 was 5.23%, September 30, 2006 5.37%) |
349,610 | 349,295 | 469,182 | |||||||||
Term notes with maturities ranging from 2007 through 2011 paying interest
semiannually at fixed rates ranging from 3.60% to 5.65% (September 30, 2006
3.25% to 6.39%) |
2,014,323 | 2,014,928 | 2,713,078 | |||||||||
Secured borrowings with maturities ranging from 2007 to 2012 paying interest
monthly at fixed rates ranging from 4.00% to 7.12% (September 30, 2006 3.05%
to 7.12%) |
2,381,081 | 2,695,916 | 2,914,523 | |||||||||
Secured borrowings with maturities ranging from 2007 to 2012 paying interest
monthly ranging from 0.06% to 3.51% (September 30, 2006 0.05% to 4.75%) over
the 1-month LIBOR rate (1-month LIBOR rate at September 30, 2007 was 5.12%;
September 30, 2006 5.32%) |
1,189,286 | 1,708,650 | 1,623,142 | |||||||||
Notes linked
to the S&P 500 Index maturing in 2008 |
37,876 | 36,112 | 34,136 | |||||||||
Junior subordinated deferrable interest debentures with maturities
ranging from 2027 to 2034 with fixed interest rates ranging from
6.13% to 8.33% (Refer to Note 17) |
849,672 | 849,672 | 849,672 | |||||||||
Other |
21,317 | 21,583 | 200 | |||||||||
$ | 8,314,791 | $ | 8,737,246 | $ | 9,681,897 | |||||||
30
Quarter ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Credit card fees and discounts |
$ | 25,975 | $ | 22,035 | $ | 74,498 | $ | 66,979 | ||||||||
Debit card fees |
16,228 | 15,345 | 49,184 | 45,349 | ||||||||||||
Insurance fees |
15,024 | 13,327 | 42,693 | 39,879 | ||||||||||||
Processing fees |
11,674 | 11,164 | 35,463 | 32,382 | ||||||||||||
Sale and administration of investment
products |
8,043 | 7,345 | 22,614 | 21,451 | ||||||||||||
Mortgage servicing fees, net of
amortization and fair value adjustments |
7,400 | (1,756 | ) | 18,269 | (2,423 | ) | ||||||||||
Other |
9,020 | 12,177 | 28,082 | 36,383 | ||||||||||||
Total |
$ | 93,364 | $ | 79,637 | $ | 270,803 | $ | 240,000 | ||||||||
31
(In millions) | ||||
Balance as of January 1, 2007 |
$ | 20.4 | ||
Additions for tax positions Jan March 2007 |
1.7 | |||
Balance as of March 31, 2007 |
$ | 22.1 | ||
Additions for tax positions April June 2007 |
2.3 | |||
Balance as of June 30, 2007 |
$ | 24.4 | ||
Additions for tax positions July Sept 2007 |
2.9 | |||
Balance as of September 30, 2007 |
$ | 27.3 | ||
32
(Not in thousands) | ||||||||||||||||||||
Weighted Average | ||||||||||||||||||||
Weighted Average | Remaining Life of | Options | Weighted Average | |||||||||||||||||
Exercise Price | Options | Exercise Price of | Options Outstanding | Exercisable | Exercise Price of | |||||||||||||||
Range per Share | Outstanding | Options Outstanding | (in years) | (fully vested) | Options Exercisable | |||||||||||||||
$14.39 - $18.50 |
1,513,582 | $ | 15.81 | 4.98 | 1,382,319 | $ | 15.72 | |||||||||||||
$19.25 - $27.20 |
1,586,035 | $ | 25.27 | 6.75 | 1,012,839 | $ | 25.02 | |||||||||||||
$14.39 - $27.20 |
3,099,617 | $ | 20.65 | 5.89 | 2,395,158 | $ | 19.65 | |||||||||||||
Options | Weighted-Average | |||||||
(Not in thousands) | Outstanding | Exercise Price | ||||||
Outstanding at January 1, 2006 |
3,223,703 | $ | 20.63 | |||||
Granted |
| | ||||||
Exercised |
(39,449 | ) | 15.78 | |||||
Forfeited |
(37,818 | ) | 23.75 | |||||
Expired |
(1,637 | ) | 24.05 | |||||
Outstanding at December 31, 2006 |
3,144,799 | $ | 20.65 | |||||
Granted |
| | ||||||
Exercised |
(10,064 | ) | 15.83 | |||||
Forfeited |
(19,063 | ) | 25.50 | |||||
Expired |
(16,055 | ) | 19.14 | |||||
Outstanding at September 30, 2007 |
3,099,617 | $ | 20.65 | |||||
33
Restricted | Weighted-Average | |||||||
(Not in thousands) | Stock | Grant Date Fair Value | ||||||
Non-vested at January 1, 2006 |
172,622 | $ | 27.65 | |||||
Granted |
444,036 | 20.54 | ||||||
Vested |
| | ||||||
Forfeited |
(5,188 | ) | 19.95 | |||||
Non-vested at December 31, 2006 |
611,470 | $ | 22.55 | |||||
Granted |
| | ||||||
Vested |
(69,471 | ) | 20.56 | |||||
Forfeited |
(3,781 | ) | 19.95 | |||||
Non-vested at September 30, 2007 |
538,218 | $ | 22.83 | |||||
34
Restricted | Weighted-Average | |||||||
(Not in thousands) | Stock | Grant Date Fair Value | ||||||
Non-vested at January 1, 2006 |
46,948 | $ | 23.61 | |||||
Granted |
32,267 | 19.82 | ||||||
Vested |
(2,601 | ) | 23.54 | |||||
Forfeited |
| | ||||||
Non-vested at December 31, 2006 |
76,614 | $ | 22.02 | |||||
Granted |
32,381 | 16.96 | ||||||
Vested |
(22,486 | ) | 22.03 | |||||
Forfeited |
| | ||||||
Non-vested at September 30, 2007 |
86,509 | $ | 20.12 | |||||
Pension Plans | Benefit Restoration Plans | |||||||||||||||||||||||||||||||
Quarters ended | Nine months ended | Quarters ended | Nine months ended | |||||||||||||||||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||||||||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | 2007 | 2006 | ||||||||||||||||||||||||
Service cost |
$ | 2,639 | $ | 3,135 | $ | 8,384 | $ | 9,405 | $ | 221 | $ | 262 | $ | 678 | $ | 786 | ||||||||||||||||
Interest cost |
7,958 | 7,641 | 23,890 | 22,923 | 419 | 400 | 1,258 | 1,200 | ||||||||||||||||||||||||
Expected return on plan assets |
(10,532 | ) | (10,009 | ) | (31,589 | ) | (29,918 | ) | (369 | ) | (264 | ) | (1,105 | ) | (792 | ) | ||||||||||||||||
Amortization of prior service cost |
52 | 44 | 156 | 132 | (13 | ) | (13 | ) | (39 | ) | (39 | ) | ||||||||||||||||||||
Amortization of net loss |
| 488 | | 1,464 | 248 | 276 | 743 | 828 | ||||||||||||||||||||||||
Net periodic cost |
$ | 117 | $ | 1,299 | $ | 841 | $ | 4,006 | $ | 506 | $ | 661 | $ | 1,535 | $ | 1,983 | ||||||||||||||||
Curtailment gain |
| | (246 | ) | | | | (258 | ) | | ||||||||||||||||||||||
Total cost |
$ | 117 | $ | 1,299 | $ | 595 | $ | 4,006 | $ | 506 | $ | 661 | $ | 1,277 | $ | 1,983 | ||||||||||||||||
35
Quarters ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Service cost |
$ | 578 | $ | 696 | $ | 1,734 | $ | 2,095 | ||||||||
Interest cost |
1,889 | 1,927 | 5,667 | 5,781 | ||||||||||||
Amortization of prior service cost |
(261 | ) | (262 | ) | (784 | ) | (786 | ) | ||||||||
Amortization of net loss |
| 240 | | 720 | ||||||||||||
Total net periodic cost |
$ | 2,206 | $ | 2,601 | $ | 6,617 | $ | 7,810 | ||||||||
Popular North | ||||||||||||||||
BanPonce | Popular Capital | America Capital | Popular Capital | |||||||||||||
Issuer | Trust I | Trust I | Trust I | Trust II | ||||||||||||
Issuance date |
February 1997 | October 2003 | September 2004 | November 2004 | ||||||||||||
Capital securities |
$ | 144,000 | $ | 300,000 | $ | 250,000 | $ | 130,000 | ||||||||
Distribution rate |
8.327 | % | 6.700 | % | 6.564 | % | 6.125 | % | ||||||||
Common securities |
$ | 4,640 | $ | 9,279 | $ | 7,732 | $ | 4,021 | ||||||||
Junior subordinated
debentures aggregate
liquidation amount |
$ | 148,640 | $ | 309,279 | $ | 257,732 | $ | 134,021 | ||||||||
Stated maturity date |
February 2027 | November 2033 | September 2034 | December 2034 | ||||||||||||
Reference notes |
(a),(c),(e),(f),(g) | (b),(d),(f) | (a),(c),(f) | (b),(d),(f) | ||||||||||||
(a) | Statutory business trust that is wholly-owned by Popular North America (PNA) and indirectly wholly-owned by the Corporation. | |
(b) | Statutory business trust that is wholly-owned by the Corporation. |
|
(c) | The obligations of PNA under the junior subordinated debentures and its guarantees of the capital securities under the trust are fully and unconditionally guaranteed on a subordinated basis by the Corporation to the extent set forth in the applicable guarantee agreement. |
36
(d) | These capital securities are fully and unconditionally guaranteed on a subordinated basis by the Corporation to the extent set forth in the applicable guarantee agreement. | |
(e) | The original issuance was for $150,000. In 2003, the Corporation reacquired $6,000 of the 8.327% capital securities. | |
(f) | The Corporation has the right, subject to any required prior approval from the Federal Reserve, to redeem after certain dates or upon the occurrence of certain events mentioned below, the junior subordinated debentures at a redemption price equal to 100% of the principal amount, plus accrued and unpaid interest to the date of redemption. The maturity of the junior subordinated debentures may be shortened at the option of the Corporation prior to their stated maturity dates (i) on or after the stated optional redemption dates stipulated in the agreements, in whole at any time or in part from time to time, or (ii) in whole, but not in part, at any time within 90 days following the occurrence and during the continuation of a tax event, an investment company event or a capital treatment event as set forth in the indentures relating to the capital securities, in each case subject to regulatory approval. A capital treatment event would include a change in the regulatory capital treatment of the capital securities as a result of the recent accounting changes affecting the criteria for consolidation of variable interest entities such as the trust under FIN 46(R). | |
(g) | Same as (f) above, except that the investment company event does not apply for early redemption. |
37
Quarter ended | Nine months ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
(In thousands, except share information) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Net income |
$ | 36,003 | $ | 82,160 | $ | 229,600 | $ | 298,044 | ||||||||
Less: Preferred stock dividends |
2,979 | 2,979 | 8,935 | 8,935 | ||||||||||||
Net income applicable to common stock |
$ | 33,024 | $ | 79,181 | $ | 220,665 | $ | 289,109 | ||||||||
Average common shares outstanding |
279,625,715 | 278,602,482 | 279,355,496 | 278,349,354 | ||||||||||||
Average potential common shares |
| 210,465 | 78,016 | 255,751 | ||||||||||||
Average common shares outstanding assuming dilution |
279,625,715 | 278,812,947 | 279,433,512 | 278,605,105 | ||||||||||||
Basic and diluted EPS |
$ | 0.12 | $ | 0.28 | $ | 0.79 | $ | 1.04 | ||||||||
Nine months ended | ||||
(In thousands) | September 30, 2006 | |||
Net cash used in operating activities |
($ | 80,906 | ) | |
Net cash used in investing activities |
(104,732 | ) | ||
Net cash provided by financing activities |
197,552 | |||
Net increase in cash and due from banks |
$ | 11,914 | ||
38
o | exiting the wholesale subprime mortgage origination business during the first quarter of 2007, which entailed shutting down the wholesale broker, retail and call center business divisions; | ||
o | consolidating support activities at PFH (Finance, Credit Risk, Compliance, Human Resources, Facilities) within BPNA to reduce expenses; | ||
o | integrating PFHs existing commercial lending businesses (mortgage warehouse, mixed use, and construction lending) into BPNAs business lending groups; and | ||
o | focusing on the core Equity One network of 132 consumer finance branches in 15 states. |
| Commercial banking represents the Corporations banking operations conducted at BPPR, which are targeted mainly to corporate, small and middle size businesses. It includes aspects of the lending and depository businesses, as well as other finance and advisory services. BPPR allocates funds across segments based on duration matched transfer pricing at market rates. This area also incorporates income related with the investment of excess funds as well as a proportionate share of the investment function of BPPR. | ||
| Consumer and retail banking represents the branch banking operations of BPPR which focus on retail clients. It includes the consumer lending business operations of BPPR, as well as the lending operations of |
39
Popular Auto, Popular Finance, and Popular Mortgage. These three subsidiaries focus respectively on auto and lease financing, small personal loans and mortgage loan originations. This area also incorporates income related with the investment of excess funds from the branch network, as well as a proportionate share of the investment function of BPPR. |
| Other financial services include the trust and asset management service units of BPPR, the brokerage and investment banking operations of Popular Securities, and the insurance agency and reinsurance businesses of Popular Insurance, Popular Insurance V.I. and Popular Life Re. Most of the services that are provided by these subsidiaries generate profits based on fee income. |
| BPNA, including its subsidiaries E-LOAN, Popular Leasing, U.S.A. (name being changed to Popular Equipment Finance, Inc.) and Popular Insurance Agency, U.S.A. BPNA operates through a branch network of over 135 branches in 6 states, while E-LOAN provides online consumer direct lending and supports BPNAs deposit gathering through its online platform. Popular Insurance Agency, U.S.A. offers investment and insurance services across the BPNA branch network. Popular Equipment Finance, Inc. provides mainly small to mid-ticket commercial and medical equipment financing. The U.S. operations also include the mortgage business unit of Banco Popular, National Association. | ||
| PFH, which activities are described above. |
40
Total | ||||||||||||||||||||
Banco Popular de | Popular North | Intersegment | Reportable | |||||||||||||||||
(In thousands) | Puerto Rico | America | EVERTEC | Eliminations | Segments | |||||||||||||||
Net interest income (expense) |
$ | 241,725 | $ | 122,467 | ($ | 74 | ) | | $ | 364,118 | ||||||||||
Provision for loan losses |
66,077 | 82,016 | | | 148,093 | |||||||||||||||
Non-interest income |
116,522 | 25,948 | 59,585 | ($ | 34,840 | ) | 167,215 | |||||||||||||
Amortization of intangibles |
190 | 1,810 | 234 | | 2,234 | |||||||||||||||
Depreciation expense |
10,290 | 4,678 | 4,035 | (19 | ) | 18,984 | ||||||||||||||
Other operating expenses |
172,267 | 134,310 | 43,157 | (34,696 | ) | 315,038 | ||||||||||||||
Income tax |
29,247 | (29,700 | ) | 3,987 | (48 | ) | 3,486 | |||||||||||||
Net income (loss) |
$ | 80,176 | ($ | 44,699 | ) | $ | 8,098 | ($ | 77 | ) | $ | 43,498 | ||||||||
Segment Assets |
$ | 26,137,863 | $ | 21,153,471 | $ | 224,834 | ($ | 508,032 | ) | $ | 47,008,136 | |||||||||
Total Reportable | Total | |||||||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Popular, Inc. | ||||||||||||||||
Net interest income (expense) |
$ | 364,118 | ($ | 4,300 | ) | $ | 298 | $ | 360,116 | |||||||||||
Provision for loan losses |
148,093 | | | 148,093 | ||||||||||||||||
Non-interest income |
167,215 | 945 | (1,155 | ) | 167,005 | |||||||||||||||
Amortization of intangibles |
2,234 | | | 2,234 | ||||||||||||||||
Depreciation expense |
18,984 | 601 | | 19,585 | ||||||||||||||||
Other operating expenses |
315,038 | 11,670 | (1,554 | ) | 325,154 | |||||||||||||||
Income tax |
3,486 | (7,709 | ) | 275 | (3,948 | ) | ||||||||||||||
Net income (loss) |
$ | 43,498 | ($ | 7,917 | ) | $ | 422 | $ | 36,003 | |||||||||||
Segment Assets |
$ | 47,008,136 | $ | 6,550,633 | ($ | 6,278,638 | ) | $ | 47,280,131 | |||||||||||
Total | ||||||||||||||||||||
Banco Popular de | Popular North | Intersegment | Reportable | |||||||||||||||||
(In thousands) | Puerto Rico | America | EVERTEC | Eliminations | Segments | |||||||||||||||
Net interest income (expense) |
$ | 711,103 | $ | 394,138 | ($ | 547 | ) | | $ | 1,104,694 | ||||||||||
Provision for loan losses |
176,557 | 183,042 | | | 359,599 | |||||||||||||||
Non-interest income |
358,364 | 64,783 | 179,060 | ($ | 103,974 | ) | 498,233 | |||||||||||||
Amortization of intangibles |
1,508 | 5,821 | 701 | | 8,030 | |||||||||||||||
Depreciation expense |
31,455 | 14,020 | 12,355 | (55 | ) | 57,775 | ||||||||||||||
Other operating expenses |
525,259 | 427,777 | 131,782 | (103,892 | ) | 980,926 | ||||||||||||||
Income tax |
87,629 | (64,016 | ) | 11,736 | (10 | ) | 35,339 | |||||||||||||
Net income (loss) |
$ | 247,059 | ($ | 107,723 | ) | $ | 21,939 | ($ | 17 | ) | $ | 161,258 | ||||||||
41
Total Reportable | Total Popular, | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Inc. | ||||||||||||
Net interest income (expense) |
$ | 1,104,694 | ($ | 19,076 | ) | $ | 897 | $ | 1,086,515 | |||||||
Provision for loan losses |
359,599 | 7 | | 359,606 | ||||||||||||
Non-interest income |
498,233 | 128,994 | (4,671 | ) | 622,556 | |||||||||||
Amortization of intangibles |
8,030 | | | 8,030 | ||||||||||||
Depreciation expense |
57,775 | 1,783 | | 59,558 | ||||||||||||
Other operating expenses |
980,926 | 39,831 | (4,991 | ) | 1,015,766 | |||||||||||
Income tax |
35,339 | 677 | 495 | 36,511 | ||||||||||||
Net income |
$ | 161,258 | $ | 67,620 | $ | 722 | $ | 229,600 | ||||||||
Total | ||||||||||||||||||||
Banco Popular de | Popular North | Intersegment | Reportable | |||||||||||||||||
(In thousands) | Puerto Rico | America | EVERTEC | Eliminations | Segments | |||||||||||||||
Net interest income (expense) |
$ | 227,245 | $ | 124,659 | ($ | 501 | ) | | $ | 351,403 | ||||||||||
Provision for loan losses |
31,930 | 31,515 | | | 63,445 | |||||||||||||||
Non-interest income |
101,827 | 69,166 | 57,481 | ($ | 33,264 | ) | 195,210 | |||||||||||||
Amortization of intangibles |
634 | 2,851 | 123 | | 3,608 | |||||||||||||||
Depreciation expense |
10,871 | 5,687 | 4,173 | (18 | ) | 20,713 | ||||||||||||||
Other operating expenses |
169,356 | 149,275 | 40,793 | (33,277 | ) | 326,147 | ||||||||||||||
Income tax |
28,342 | 2,663 | 4,168 | 12 | 35,185 | |||||||||||||||
Net income |
$ | 87,939 | $ | 1,834 | $ | 7,723 | $ | 19 | $ | 97,515 | ||||||||||
Segment Assets |
$ | 25,124,056 | $ | 21,029,460 | $ | 217,658 | ($ | 121,252 | ) | $ | 46,249,922 | |||||||||
Total Reportable | Total | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Popular, Inc. | ||||||||||||
Net interest income (expense) |
$ | 351,403 | ($ | 9,664 | ) | $ | 299 | $ | 342,038 | |||||||
Provision for loan losses |
63,445 | | | 63,445 | ||||||||||||
Non-interest income (loss) |
195,210 | (1,571 | ) | (2,290 | ) | 191,349 | ||||||||||
Amortization of intangibles |
3,608 | | | 3,608 | ||||||||||||
Depreciation expense |
20,713 | 586 | | 21,299 | ||||||||||||
Other operating expenses |
326,147 | 11,481 | (2,612 | ) | 335,016 | |||||||||||
Income tax |
35,185 | (7,575 | ) | 249 | 27,859 | |||||||||||
Net income (loss) |
$ | 97,515 | ($ | 15,727 | ) | $ | 372 | $ | 82,160 | |||||||
Segment Assets |
$ | 46,249,922 | $ | 6,579,170 | ($ | 5,894,342 | ) | $ | 46,934,750 | |||||||
42
Total | ||||||||||||||||||||
Banco Popular de | Popular North | Intersegment | Reportable | |||||||||||||||||
(In thousands) | Puerto Rico | America | EVERTEC | Eliminations | Segments | |||||||||||||||
Net interest income (expense) |
$ | 682,046 | $ | 416,321 | ($ | 1,568 | ) | | $ | 1,096,799 | ||||||||||
Provision for loan losses |
89,395 | 90,093 | | | 179,488 | |||||||||||||||
Non-interest income |
318,551 | 189,874 | 169,523 | ($ | 103,731 | ) | 574,217 | |||||||||||||
Amortization of intangibles |
1,900 | 6,915 | 345 | | 9,160 | |||||||||||||||
Depreciation expense |
32,915 | 16,812 | 12,411 | (57 | ) | 62,081 | ||||||||||||||
Other operating expenses |
508,032 | 451,496 | 126,515 | (103,772 | ) | 982,271 | ||||||||||||||
Impact of change in fiscal period |
(2,072 | ) | 6,181 | | | 4,109 | ||||||||||||||
Income tax |
92,066 | 14,397 | 10,441 | 38 | 116,942 | |||||||||||||||
Net income |
$ | 278,361 | $ | 20,301 | $ | 18,243 | $ | 60 | $ | 316,965 | ||||||||||
Total Reportable | Total Popular, | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Inc. | ||||||||||||
Net interest income (expense) |
$ | 1,096,799 | ($ | 30,047 | ) | $ | 829 | $ | 1,067,581 | |||||||
Provision for loan losses |
179,488 | | | 179,488 | ||||||||||||
Non-interest income |
574,217 | 33,260 | (3,309 | ) | 604,168 | |||||||||||
Amortization of intangibles |
9,160 | | | 9,160 | ||||||||||||
Depreciation expense |
62,081 | 1,724 | | 63,805 | ||||||||||||
Other operating expenses |
982,271 | 44,229 | (3,049 | ) | 1,023,451 | |||||||||||
Impact of change in fiscal period |
4,109 | 3,495 | 2,137 | 9,741 | ||||||||||||
Income tax |
116,942 | (28,176 | ) | (706 | ) | 88,060 | ||||||||||
Net income (loss) |
$ | 316,965 | ($ | 18,059 | ) | ($ | 862 | ) | $ | 298,044 | ||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 95,607 | $ | 143,108 | $ | 2,842 | $ | 168 | $ | 241,725 | ||||||||||
Provision for loan losses |
21,248 | 44,829 | | | 66,077 | |||||||||||||||
Non-interest income |
22,200 | 70,807 | 23,633 | (118 | ) | 116,522 | ||||||||||||||
Amortization of intangibles |
30 | 47 | 113 | | 190 | |||||||||||||||
Depreciation expense |
3,563 | 6,395 | 332 | | 10,290 | |||||||||||||||
Other operating expenses |
42,556 | 113,365 | 16,424 | (78 | ) | 172,267 | ||||||||||||||
Income tax |
14,728 | 11,061 | 3,403 | 55 | 29,247 | |||||||||||||||
Net income |
$ | 35,682 | $ | 38,218 | $ | 6,203 | $ | 73 | $ | 80,176 | ||||||||||
Segment Assets |
$ | 11,729,908 | $ | 18,651,108 | $ | 508,838 | ($ | 4,751,991 | ) | $ | 26,137,863 | |||||||||
43
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 279,789 | $ | 422,844 | $ | 8,022 | $ | 448 | $ | 711,103 | ||||||||||
Provision for loan losses |
57,070 | 119,487 | | | 176,557 | |||||||||||||||
Non-interest income |
67,307 | 225,382 | 66,440 | (765 | ) | 358,364 | ||||||||||||||
Amortization of intangibles |
470 | 705 | 333 | | 1,508 | |||||||||||||||
Depreciation expense |
10,941 | 19,609 | 905 | | 31,455 | |||||||||||||||
Other operating expenses |
130,909 | 345,292 | 49,315 | (257 | ) | 525,259 | ||||||||||||||
Income tax |
42,128 | 37,783 | 7,731 | (13 | ) | 87,629 | ||||||||||||||
Net income |
$ | 105,578 | $ | 125,350 | $ | 16,178 | ($ | 47 | ) | $ | 247,059 | |||||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 86,563 | $ | 137,998 | $ | 2,640 | $ | 44 | $ | 227,245 | ||||||||||
Provision for loan losses |
9,007 | 22,923 | | | 31,930 | |||||||||||||||
Non-interest income |
26,589 | 48,961 | 26,596 | (319 | ) | 101,827 | ||||||||||||||
Amortization of intangibles |
220 | 335 | 79 | | 634 | |||||||||||||||
Depreciation expense |
3,599 | 6,967 | 305 | | 10,871 | |||||||||||||||
Other operating expenses |
43,105 | 109,965 | 16,421 | (135 | ) | 169,356 | ||||||||||||||
Income tax |
17,944 | 5,733 | 4,685 | (20 | ) | 28,342 | ||||||||||||||
Net income |
$ | 39,277 | $ | 41,036 | $ | 7,746 | ($ | 120 | ) | $ | 87,939 | |||||||||
Segment Assets |
$ | 10,821,963 | $ | 17,798,620 | $ | 564,088 | ($ | 4,060,615 | ) | $ | 25,124,056 | |||||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 252,786 | $ | 421,234 | $ | 7,695 | $ | 331 | $ | 682,046 | ||||||||||
Provision for loan losses |
24,210 | 65,185 | | | 89,395 | |||||||||||||||
Non-interest income |
73,100 | 178,143 | 69,237 | (1,929 | ) | 318,551 | ||||||||||||||
Amortization of intangibles |
661 | 1,006 | 233 | | 1,900 | |||||||||||||||
Depreciation expense |
10,591 | 21,462 | 862 | | 32,915 | |||||||||||||||
Other operating expenses |
131,193 | 330,682 | 46,794 | (637 | ) | 508,032 | ||||||||||||||
Impact of change in fiscal period |
| | (2,072 | ) | | (2,072 | ) | |||||||||||||
Income tax |
46,054 | 35,265 | 11,149 | (402 | ) | 92,066 | ||||||||||||||
Net income |
$ | 113,177 | $ | 145,777 | $ | 19,966 | ($ | 559 | ) | $ | 278,361 | |||||||||
44
Popular | ||||||||||||||||
Banco Popular | Financial | Total Popular | ||||||||||||||
(In thousands) | North America | Holdings | Eliminations | North America | ||||||||||||
Net interest income |
$ | 93,995 | $ | 27,526 | $ | 946 | $ | 122,467 | ||||||||
Provision for loan losses |
20,263 | 61,753 | | 82,016 | ||||||||||||
Non-interest income (loss) |
35,976 | (9,202 | ) | (826 | ) | 25,948 | ||||||||||
Amortization of intangibles |
1,810 | | | 1,810 | ||||||||||||
Depreciation expense |
4,126 | 552 | | 4,678 | ||||||||||||
Other operating expenses |
107,568 | 27,568 | (826 | ) | 134,310 | |||||||||||
Income tax |
(2,696 | ) | (27,392 | ) | 388 | (29,700 | ) | |||||||||
Net loss |
($ | 1,100 | ) | ($ | 44,157 | ) | $ | 558 | ($ | 44,699 | ) | |||||
Segment Assets |
$ | 13,818,525 | $ | 7,569,419 | ($ | 234,473 | ) | $ | 21,153,471 | |||||||
Popular | ||||||||||||||||
Banco Popular | Financial | Total Popular | ||||||||||||||
(In thousands) | North America | Holdings | Eliminations | North America | ||||||||||||
Net interest income |
$ | 275,733 | $ | 115,935 | $ | 2,470 | $ | 394,138 | ||||||||
Provision for loan losses |
42,913 | 140,129 | | 183,042 | ||||||||||||
Non-interest income (loss) |
138,585 | (59,805 | ) | (13,997 | ) | 64,783 | ||||||||||
Amortization of intangibles |
5,821 | | | 5,821 | ||||||||||||
Depreciation expense |
12,208 | 1,812 | | 14,020 | ||||||||||||
Other operating expenses |
320,325 | 108,906 | (1,454 | ) | 427,777 | |||||||||||
Income tax |
10,206 | (70,100 | ) | (4,122 | ) | (64,016 | ) | |||||||||
Net income (loss) |
$ | 22,845 | ($ | 124,617 | ) | ($ | 5,951 | ) | ($ | 107,723 | ) | |||||
Popular | ||||||||||||||||
Banco Popular | Financial | Total Popular | ||||||||||||||
(In thousands) | North America | Holdings | Eliminations | North America | ||||||||||||
Net interest income |
$ | 89,774 | $ | 34,885 | | $ | 124,659 | |||||||||
Provision for loan losses |
11,997 | 19,518 | | 31,515 | ||||||||||||
Non-interest income |
52,559 | 17,759 | ($ | 1,152 | ) | 69,166 | ||||||||||
Amortization of intangibles |
2,763 | 88 | | 2,851 | ||||||||||||
Depreciation expense |
3,779 | 1,908 | | 5,687 | ||||||||||||
Other operating expenses |
106,023 | 43,890 | (638 | ) | 149,275 | |||||||||||
Income tax |
7,243 | (4,400 | ) | (180 | ) | 2,663 | ||||||||||
Net income (loss) |
$ | 10,528 | ($ | 8,360 | ) | ($ | 334 | ) | $ | 1,834 | ||||||
Segment Assets |
$ | 13,176,616 | $ | 8,293,978 | ($ | 441,134 | ) | $ | 21,029,460 | |||||||
45
Popular | ||||||||||||||||
Banco Popular | Financial | Total Popular | ||||||||||||||
(In thousands) | North America | Holdings | Eliminations | North America | ||||||||||||
Net interest income |
$ | 284,882 | $ | 131,439 | | $ | 416,321 | |||||||||
Provision for loan losses |
35,442 | 54,651 | | 90,093 | ||||||||||||
Non-interest income |
158,007 | 33,780 | ($ | 1,913 | ) | 189,874 | ||||||||||
Amortization of intangibles |
6,648 | 267 | | 6,915 | ||||||||||||
Depreciation expense |
11,896 | 4,916 | | 16,812 | ||||||||||||
Other operating expenses |
318,029 | 134,246 | (779 | ) | 451,496 | |||||||||||
Impact of change in fiscal period |
| 6,181 | | 6,181 | ||||||||||||
Income tax |
26,943 | (12,149 | ) | (397 | ) | 14,397 | ||||||||||
Net income (loss) |
$ | 43,931 | ($ | 22,893 | ) | ($ | 737 | ) | $ | 20,301 | ||||||
INTERSEGMENT REVENUES* | Quarter ended | Nine months ended | ||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Banco Popular de Puerto Rico: |
||||||||||||||||
Commercial Banking |
$ | 459 | ($ | 271 | ) | $ | 401 | ($ | 886 | ) | ||||||
Consumer and Retail Banking |
997 | (689 | ) | 819 | (2,040 | ) | ||||||||||
Other Financial Services |
(83 | ) | (86 | ) | (314 | ) | (241 | ) | ||||||||
Popular North America: |
||||||||||||||||
Banco Popular North America |
(1,481 | ) | 922 | (1,309 | ) | 2,814 | ||||||||||
EVERTEC |
(34,732 | ) | (33,140 | ) | (103,571 | ) | (103,378 | ) | ||||||||
Total |
($ | 34,840 | ) | ($ | 33,264 | ) | ($ | 103,974 | ) | ($ | 103,731 | ) | ||||
* | For purposes of the intersegment revenues disclosure, revenues include interest income (expense) related to internal funding and other income derived from intercompany transactions, mainly related to processing / information technology services. |
46
Geographic Information | Quarter ended | Nine months ended | ||||||||||||||
September 30, | September 30, | September 30, | September 30, | |||||||||||||
(In thousands) | 2007 | 2006 | 2007 | 2006 | ||||||||||||
Revenues** |
||||||||||||||||
Puerto Rico |
$ | 362,805 | $ | 336,086 | $ | 1,203,601 | $ | 1,044,293 | ||||||||
United States |
142,342 | 178,218 | 439,825 | 570,111 | ||||||||||||
Other |
21,974 | 19,083 | 65,645 | 57,345 | ||||||||||||
Total consolidated revenues |
$ | 527,121 | $ | 533,387 | $ | 1,709,071 | $ | 1,671,749 | ||||||||
** | Total revenues include net interest income, service charges on deposit accounts, other service fees, net gain (loss) on sale and valuation adjustments of investment securities, trading account profit (loss), gain on sale of loans and valuation adjustments on loans held-for-sale, and other operating income. |
September 30, | December 31, | September 30, | ||||||||||
(In thousands) | 2007 | 2006 | 2006 | |||||||||
Selected Balance Sheet Information: |
||||||||||||
Puerto Rico |
||||||||||||
Total assets |
$ | 25,154,194 | $ | 24,621,684 | $ | 24,559,859 | ||||||
Loans |
15,433,933 | 14,735,092 | 14,275,223 | |||||||||
Deposits |
14,790,442 | 13,504,860 | 13,091,696 | |||||||||
Mainland United States |
||||||||||||
Total assets |
$ | 20,892,802 | $ | 21,570,276 | $ | 21,200,909 | ||||||
Loans |
17,194,818 | 17,363,382 | 16,870,565 | |||||||||
Deposits |
10,535,551 | 9,735,264 | 8,880,915 | |||||||||
Other |
||||||||||||
Total assets |
$ | 1,233,135 | $ | 1,212,027 | $ | 1,173,982 | ||||||
Loans |
692,053 | 638,465 | 611,171 | |||||||||
Deposits * |
1,275,522 | 1,198,207 | 1,164,834 | |||||||||
* | Represents deposits from BPPR operations located in the U.S. and British Virgin Islands. |
Quarter ended | Nine months ended | |||||||
(In thousands) | September 30, 2007 | September 30, 2007 | ||||||
Personnel costs |
| $ | 8,124 | (a) | ||||
Net occupancy expenses |
| 4,413 | (b) | |||||
Equipment expenses |
($ | 20 | ) | 261 | ||||
Professional fees |
| 1,762 | (c) | |||||
Communications |
| 67 | ||||||
Other
operating expenses |
| 269 | ||||||
Total |
($ | 20 | ) | $ | 14,896 | |||
(a) | Severance, stay bonuses, related taxes, and other employee benefits | |
(b) | Lease terminations | |
(c) | Outplacement and professional service contract terminations |
47
Impairments | ||||||||||||
on goodwill | ||||||||||||
and long-lived | Restructuring | |||||||||||
(In thousands) | assets | costs | Total | |||||||||
Quarter ended: |
||||||||||||
December 31, 2006 |
$ | 21,471 | | $ | 21,471 | |||||||
March 31, 2007 |
| $ | 15,135 | 15,135 | ||||||||
June 30, 2007 |
| (219 | ) | (219 | ) | |||||||
September 30, 2007 |
| (20 | ) | (20 | ) | |||||||
Total |
$ | 21,471 | $ | 14,896 | $ | 36,367 | ||||||
| PFH, including its wholly-owned subsidiaries Equity One, Inc., Popular Financial Management, LLC, Popular Housing Services, Inc., and Popular Mortgage Servicing, Inc.; | ||
| Banco Popular North America (BPNA), including its wholly-owned subsidiaries Popular Equipment Finance, Inc. (formerly Popular Leasing, U.S.A.), Popular Insurance Agency, U.S.A., Popular FS, LLC and E-LOAN, Inc.; | ||
| Banco Popular, National Association (BP, N.A.), including its wholly-owned subsidiary Popular Insurance, Inc.; and | ||
| EVERTEC USA, Inc. |
48
49
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
$ | 890 | $ | 1,079 | $ | 15,567 | $ | 829,306 | ($ | 137,786 | ) | $ | 709,056 | |||||||||||
Money market investments |
71,000 | 300 | 195 | 1,261,971 | (698,369 | ) | 635,097 | |||||||||||||||||
Investment securities available-for-sale, at fair value |
38,578 | 8,839,932 | (15 | ) | 8,878,495 | |||||||||||||||||||
Investment securities held-to-maturity, at amortized cost |
626,189 | 1,250 | 81,828 | (430,000 | ) | 279,267 | ||||||||||||||||||
Other investment securities, at lower of cost or realizable value |
14,425 | 1 | 12,392 | 152,558 | 179,376 | |||||||||||||||||||
Trading account securities, at fair value |
663,283 | (1,125 | ) | 662,158 | ||||||||||||||||||||
Investment in subsidiaries |
3,218,956 | 1,009,325 | 1,959,999 | 684,853 | (6,873,133 | ) | ||||||||||||||||||
Loans held-for-sale, at lower of cost or market value |
423,303 | 423,303 | ||||||||||||||||||||||
Loans held-in-portfolio |
378,107 | 21,550 | 3,084,479 | 37,447,521 | (7,703,433 | ) | 33,228,224 | |||||||||||||||||
Less Unearned income |
330,723 | 330,723 | ||||||||||||||||||||||
Allowance for loan losses |
60 | 600,213 | 600,273 | |||||||||||||||||||||
378,047 | 21,550 | 3,084,479 | 36,516,585 | (7,703,433 | ) | 32,297,228 | ||||||||||||||||||
Premises and equipment, net |
24,359 | 132 | 556,390 | (113 | ) | 580,768 | ||||||||||||||||||
Other real estate |
133,508 | 133,508 | ||||||||||||||||||||||
Accrued income receivable |
742 | 54 | 14,274 | 306,563 | (30,717 | ) | 290,916 | |||||||||||||||||
Other assets |
42,374 | 60,592 | 59,188 | 1,361,010 | (81,483 | ) | 1,441,681 | |||||||||||||||||
Goodwill |
668,807 | 668,807 | ||||||||||||||||||||||
Other intangible assets |
554 | 99,917 | 100,471 | |||||||||||||||||||||
$ | 4,377,536 | $ | 1,132,729 | $ | 5,146,226 | $ | 52,579,814 | ($ | 15,956,174 | ) | $ | 47,280,131 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||
Non-interest bearing |
$ | 4,113,111 | ($ | 137,728 | ) | $ | 3,975,383 | |||||||||||||||||
Interest bearing |
23,123,566 | (497,434 | ) | 22,626,132 | ||||||||||||||||||||
27,236,677 | (635,162 | ) | 26,601,515 | |||||||||||||||||||||
Federal funds purchased and assets sold under agreements
to repurchase |
$ | 265,332 | 6,211,672 | (189,701 | ) | 6,287,303 | ||||||||||||||||||
Other short-term borrowings |
$ | 25,000 | 849,716 | 2,531,236 | (1,991,055 | ) | 1,414,897 | |||||||||||||||||
Notes payable |
486,494 | 2,920,305 | 10,584,543 | (5,676,551 | ) | 8,314,791 | ||||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | |||||||||||||||||||||
Other liabilities |
62,321 | $ | 80 | 119,174 | 800,501 | (124,281 | ) | 857,795 | ||||||||||||||||
573,815 | 80 | 4,154,527 | 47,794,629 | (9,046,750 | ) | 43,476,301 | ||||||||||||||||||
Minority interest in consolidated subsidiaries |
109 | 109 | ||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||||
Preferred stock |
186,875 | 186,875 | ||||||||||||||||||||||
Common stock |
1,757,961 | 3,961 | 2 | 70,421 | (74,384 | ) | 1,757,961 | |||||||||||||||||
Surplus |
531,128 | 851,193 | 734,964 | 3,156,701 | (4,737,857 | ) | 536,129 | |||||||||||||||||
Retained earnings |
1,694,385 | 330,750 | 269,284 | 1,687,153 | (2,292,188 | ) | 1,689,384 | |||||||||||||||||
Accumulated other comprehensive loss, net of tax |
(161,061 | ) | (53,255 | ) | (12,551 | ) | (128,535 | ) | 194,341 | (161,061 | ) | |||||||||||||
Treasury stock, at cost |
(205,567 | ) | (664 | ) | 664 | (205,567 | ) | |||||||||||||||||
3,803,721 | 1,132,649 | 991,699 | 4,785,076 | (6,909,424 | ) | 3,803,721 | ||||||||||||||||||
$ | 4,377,536 | $ | 1,132,729 | $ | 5,146,226 | $ | 52,579,814 | ($ | 15,956,174 | ) | $ | 47,280,131 | ||||||||||||
50
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | ||||||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | |||||||||||||||||||||
ASSETS |
|||||||||||||||||||||||||||
Cash and due from banks |
$ | 2 | $ | 157 | $ | 322 | $ | 1,015,470 | ($ | 65,793 | ) | $ | 950,158 | ||||||||||||||
Money market investments |
8,700 | 1,075 | 2,553 | 508,424 | (219,044 | ) | 301,708 | ||||||||||||||||||||
Investment securities available-for-sale, at
fair value |
71,262 | 9,782,815 | (3,215 | ) | 9,850,862 | ||||||||||||||||||||||
Investment securities held-to-maturity, at
amortized cost |
430,000 | 2,157 | 89,183 | (430,000 | ) | 91,340 | |||||||||||||||||||||
Other
investment securities, at lower of cost or realizable value |
143,469 | 5,001 | 26,152 | 122,772 | 297,394 | ||||||||||||||||||||||
Trading account securities, at fair value |
382,325 | 382,325 | |||||||||||||||||||||||||
Investment in subsidiaries |
3,177,371 | 1,135,808 | 2,062,710 | 816,684 | (7,192,573 | ) | |||||||||||||||||||||
Loans held-for-sale, at lower of cost or
market value |
719,922 | 719,922 | |||||||||||||||||||||||||
Loans held-in-portfolio |
467,649 | 2,958,559 | 35,467,096 | (6,567,940 | ) | 32,325,364 | |||||||||||||||||||||
Less Unearned income |
308,347 | 308,347 | |||||||||||||||||||||||||
Allowance for loan losses |
40 | 522,192 | 522,232 | ||||||||||||||||||||||||
467,609 | 2,958,559 | 34,636,557 | (6,567,940 | ) | 31,494,785 | ||||||||||||||||||||||
Premises and equipment, net |
25,628 | 134 | 569,545 | (167 | ) | 595,140 | |||||||||||||||||||||
Other real estate |
84,816 | 84,816 | |||||||||||||||||||||||||
Accrued income receivable |
1,058 | 12 | 11,581 | 264,089 | (28,500 | ) | 248,240 | ||||||||||||||||||||
Other assets |
60,430 | 42,883 | 28,125 | 1,528,398 | (47,946 | ) | 1,611,890 | ||||||||||||||||||||
Goodwill |
667,853 | 667,853 | |||||||||||||||||||||||||
Other intangible assets |
554 | 107,000 | 107,554 | ||||||||||||||||||||||||
$ | 4,314,821 | $ | 1,258,355 | $ | 5,090,136 | $ | 51,295,853 | ($ | 14,555,178 | ) | $ | 47,403,987 | |||||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
|||||||||||||||||||||||||||
Liabilities: |
|||||||||||||||||||||||||||
Deposits: |
|||||||||||||||||||||||||||
Non-interest bearing |
$ | 4,287,868 | ($ | 65,735 | ) | $ | 4,222,133 | ||||||||||||||||||||
Interest bearing |
20,283,441 | (67,243 | ) | 20,216,198 | |||||||||||||||||||||||
24,571,309 | (132,978 | ) | 24,438,331 | ||||||||||||||||||||||||
Federal funds purchased and assets sold under
agreements to repurchase |
$ | 159,829 | 5,739,416 | (136,800 | ) | 5,762,445 | |||||||||||||||||||||
Other short-term borrowings |
$ | 150,787 | 894,959 | 5,297,595 | (2,309,216 | ) | 4,034,125 | ||||||||||||||||||||
Notes payable |
484,406 | 2,835,595 | 9,651,217 | (4,233,972 | ) | 8,737,246 | |||||||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | ||||||||||||||||||||||||
Other liabilities |
59,322 | $ | 60 | 78,988 | 758,613 | (85,559 | ) | 811,424 | |||||||||||||||||||
694,515 | 60 | 3,969,371 | 46,448,150 | (7,328,525 | ) | 43,783,571 | |||||||||||||||||||||
Minority interest in consolidated subsidiaries |
110 | 110 | |||||||||||||||||||||||||
Stockholders equity: |
|||||||||||||||||||||||||||
Preferred stock |
186,875 | 186,875 | |||||||||||||||||||||||||
Common stock |
1,753,146 | 3,961 | 2 | 70,421 | (74,384 | ) | 1,753,146 | ||||||||||||||||||||
Surplus |
521,855 | 851,193 | 734,964 | 3,182,285 | (4,763,441 | ) | 526,856 | ||||||||||||||||||||
Retained earnings |
1,599,145 | 458,922 | 406,811 | 1,804,476 | (2,675,210 | ) | 1,594,144 | ||||||||||||||||||||
Accumulated other comprehensive loss, net of
tax |
(233,728 | ) | (55,781 | ) | (21,012 | ) | (207,443 | ) | 284,236 | (233,728 | ) | ||||||||||||||||
Treasury stock, at cost |
(206,987 | ) | (2,146 | ) | 2,146 | (206,987 | ) | ||||||||||||||||||||
3,620,306 | 1,258,295 | 1,120,765 | 4,847,593 | (7,226,653 | ) | 3,620,306 | |||||||||||||||||||||
$ | 4,314,821 | $ | 1,258,355 | $ | 5,090,136 | $ | 51,295,853 | ($ | 14,555,178 | ) | $ | 47,403,987 | |||||||||||||||
51
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
$ | 769 | $ | 204 | $ | 15,019 | $ | 777,966 | ($ | 57,289 | ) | $ | 736,669 | |||||||||||
Money market investments |
60,000 | 300 | 242 | 678,444 | (193,737 | ) | 545,249 | |||||||||||||||||
Investment securities available-for-sale, at fair value |
8,536 | 70,500 | 9,677 | 10,069,659 | (47 | ) | 10,158,325 | |||||||||||||||||
Investment securities held-to-maturity, at amortized cost |
699,683 | 2,160 | 85,587 | (430,000 | ) | 357,430 | ||||||||||||||||||
Other investment securities, at lower of cost or realizable value |
143,782 | 5,001 | 18,671 | 130,018 | 297,472 | |||||||||||||||||||
Trading account securities, at fair value |
451,684 | (22 | ) | 451,662 | ||||||||||||||||||||
Investment in subsidiaries |
3,198,490 | 1,158,368 | 2,077,657 | 803,046 | (7,237,561 | ) | ||||||||||||||||||
Loans held-for-sale, at lower of cost or market value |
447,314 | 447,314 | ||||||||||||||||||||||
Loans held-in-portfolio |
27,032 | 2,819,009 | 34,601,455 | (5,832,737 | ) | 31,614,759 | ||||||||||||||||||
Less Unearned income |
305,114 | 305,114 | ||||||||||||||||||||||
Allowance for loan losses |
40 | 487,299 | 487,339 | |||||||||||||||||||||
26,992 | 2,819,009 | 33,809,042 | (5,832,737 | ) | 30,822,306 | |||||||||||||||||||
Premises and equipment, net |
26,217 | 135 | 562,117 | (187 | ) | 588,282 | ||||||||||||||||||
Other real estate |
83,636 | 83,636 | ||||||||||||||||||||||
Accrued income receivable |
359 | 43 | 11,243 | 301,402 | (24,705 | ) | 288,342 | |||||||||||||||||
Other assets |
61,963 | 41,661 | 44,255 | 1,236,372 | (9,351 | ) | 1,374,900 | |||||||||||||||||
Goodwill |
678,666 | 678,666 | ||||||||||||||||||||||
Other intangible assets |
554 | 103,943 | 104,497 | |||||||||||||||||||||
$ | 4,227,345 | $ | 1,278,237 | $ | 4,995,908 | $ | 50,218,896 | ($ | 13,785,636 | ) | $ | 46,934,750 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||
Non-interest bearing |
$ | 3,879,816 | ($ | 57,232 | ) | $ | 3,822,584 | |||||||||||||||||
Interest bearing |
19,408,598 | (93,737 | ) | 19,314,861 | ||||||||||||||||||||
23,288,414 | (150,969 | ) | 23,137,445 | |||||||||||||||||||||
Federal funds purchased and assets sold under agreements
to repurchase |
$ | 73,000 | 7,058,466 | (86,000 | ) | 7,045,466 | ||||||||||||||||||
Other short-term borrowings |
$ | 300 | 130,556 | 3,711,662 | (1,133,007 | ) | 2,709,511 | |||||||||||||||||
Notes payable |
$ | 532,428 | 3,533,639 | 10,286,509 | (4,670,679 | ) | 9,681,897 | |||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | |||||||||||||||||||||
Other liabilities |
58,894 | 58 | 114,508 | 594,723 | (43,887 | ) | 724,296 | |||||||||||||||||
591,322 | 358 | 3,851,703 | 45,369,774 | (6,514,542 | ) | 43,298,615 | ||||||||||||||||||
Minority interest in consolidated subsidiaries |
111 | 111 | ||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||||
Preferred stock |
186,875 | 186,875 | ||||||||||||||||||||||
Common stock |
1,751,868 | 3,961 | 2 | 70,421 | (74,384 | ) | 1,751,868 | |||||||||||||||||
Surplus |
489,397 | 851,193 | 734,964 | 3,103,198 | (4,684,354 | ) | 494,398 | |||||||||||||||||
Retained earnings |
1,616,104 | 481,905 | 432,772 | 1,852,429 | (2,772,107 | ) | 1,611,103 | |||||||||||||||||
Accumulated other comprehensive loss, net of tax |
(201,688 | ) | (59,180 | ) | (23,533 | ) | (175,251 | ) | 257,965 | (201,687 | ) | |||||||||||||
Treasury stock, at cost |
(206,533 | ) | (1,786 | ) | 1,786 | (206,533 | ) | |||||||||||||||||
3,636,023 | 1,277,879 | 1,144,205 | 4,849,011 | (7,271,094 | ) | 3,636,024 | ||||||||||||||||||
$ | 4,227,345 | $ | 1,278,237 | $ | 4,995,908 | $ | 50,218,896 | ($13,785,636 | ) | $ | 46,934,750 | |||||||||||||
52
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
INTEREST INCOME: |
||||||||||||||||||||||||
Loans |
$ | 4,800 | $ | 31 | $ | 40,827 | $ | 713,782 | ($ | 96,467 | ) | $ | 662,973 | |||||||||||
Money market investments |
176 | 244 | 3 | 9,719 | (3,335 | ) | 6,807 | |||||||||||||||||
Investment securities |
10,092 | 307 | 223 | 106,508 | (7,337 | ) | 109,793 | |||||||||||||||||
Trading account securities |
10,653 | 10,653 | ||||||||||||||||||||||
15,068 | 582 | 41,053 | 840,662 | (107,139 | ) | 790,226 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
199,409 | (2,584 | ) | 196,825 | ||||||||||||||||||||
Short-term borrowings |
382 | 14,635 | 129,035 | (30,220 | ) | 113,832 | ||||||||||||||||||
Long-term debt |
8,368 | 38,071 | 150,661 | (77,647 | ) | 119,453 | ||||||||||||||||||
8,750 | 52,706 | 479,105 | (110,451 | ) | 430,110 | |||||||||||||||||||
Net interest income (expense) |
6,318 | 582 | (11,653 | ) | 361,557 | 3,312 | 360,116 | |||||||||||||||||
Provision for loan losses |
148,093 | 148,093 | ||||||||||||||||||||||
Net interest income (expense) after provision for loan losses |
6,318 | 582 | (11,653 | ) | 213,464 | 3,312 | 212,023 | |||||||||||||||||
Service charges on deposit accounts |
49,704 | 49,704 | ||||||||||||||||||||||
Other service fees |
121,030 | (27,666 | ) | 93,364 | ||||||||||||||||||||
Net (loss) gain on sale and valuation adjustments of
investment securities |
(1,025 | ) | 258 | (2,322 | ) | (3,089 | ) | |||||||||||||||||
Trading account loss |
(2,827 | ) | (40 | ) | (2,867 | ) | ||||||||||||||||||
Gain on sale
of loans and valuation adjustments on loans held-for-sale |
5,987 | 4 | 5,991 | |||||||||||||||||||||
Other operating income (loss) |
67 | 2,296 | (94 | ) | 31,374 | (9,741 | ) | 23,902 | ||||||||||||||||
5,360 | 3,136 | (11,747 | ) | 416,410 | (34,131 | ) | 379,028 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
3,882 | 99 | 117,687 | (858 | ) | 120,810 | ||||||||||||||||||
Pension, profit sharing and other benefits |
978 | 15 | 30,681 | (244 | ) | 31,430 | ||||||||||||||||||
4,860 | 114 | 148,368 | (1,102 | ) | 152,240 | |||||||||||||||||||
Net occupancy expenses |
541 | 7 | 1 | 28,887 | 29,436 | |||||||||||||||||||
Equipment expenses |
387 | 30,349 | (48 | ) | 30,688 | |||||||||||||||||||
Other taxes |
438 | 12,789 | 13,227 | |||||||||||||||||||||
Professional fees |
2,717 | (2 | ) | (14 | ) | 69,693 | (35,291 | ) | 37,103 | |||||||||||||||
Communications |
116 | 16,772 | (42 | ) | 16,846 | |||||||||||||||||||
Business promotion |
989 | 27,667 | (96 | ) | 28,560 | |||||||||||||||||||
Printing and supplies |
15 | 1 | 4,115 | 4,131 | ||||||||||||||||||||
Other operating expenses |
(11,547 | ) | (100 | ) | 95 | 44,708 | (648 | ) | 32,508 | |||||||||||||||
Amortization of intangibles |
2,234 | 2,234 | ||||||||||||||||||||||
(1,484 | ) | 19 | 83 | 385,582 | (37,227 | ) | 346,973 | |||||||||||||||||
Income (loss) before income tax and equity in earnings of
subsidiaries |
6,844 | 3,117 | (11,830 | ) | 30,828 | 3,096 | 32,055 | |||||||||||||||||
Income tax |
1,755 | (4,140 | ) | (2,672 | ) | 1,109 | (3,948 | ) | ||||||||||||||||
Income (loss) before equity in earnings of subsidiaries |
5,089 | 3,117 | (7,690 | ) | 33,500 | 1,987 | 36,003 | |||||||||||||||||
Equity in earnings of subsidiaries |
30,914 | (52,915 | ) | (46,191 | ) | (51,726 | ) | 119,918 | ||||||||||||||||
NET INCOME (LOSS) |
$ | 36,003 | ($ | 49,798 | ) | ($ | 53,881 | ) | ($ | 18,226 | ) | $ | 121,905 | $ | 36,003 | |||||||||
53
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
INTEREST INCOME: |
||||||||||||||||||||||||
Loans |
$ | 694 | $ | 37,876 | $ | 671,409 | ($ | 72,733 | ) | $ | 637,246 | |||||||||||||
Money market investments |
200 | $ | 12 | 2 | 9,234 | (2,410 | ) | 7,038 | ||||||||||||||||
Investment securities |
11,318 | 366 | 517 | 124,119 | (6,997 | ) | 129,323 | |||||||||||||||||
Trading account securities |
7,724 | 7,724 | ||||||||||||||||||||||
12,212 | 378 | 38,395 | 812,486 | (82,140 | ) | 781,331 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
152,164 | (1,156 | ) | 151,008 | ||||||||||||||||||||
Short-term borrowings |
71 | 396 | 3,776 | 152,553 | (15,069 | ) | 141,727 | |||||||||||||||||
Long-term debt |
9,134 | 47,722 | 157,288 | (67,586 | ) | 146,558 | ||||||||||||||||||
9,205 | 396 | 51,498 | 462,005 | (83,811 | ) | 439,293 | ||||||||||||||||||
Net interest income (expense) |
3,007 | (18 | ) | (13,103 | ) | 350,481 | 1,671 | 342,038 | ||||||||||||||||
Provision for loan losses |
63,445 | 63,445 | ||||||||||||||||||||||
Net interest income (expense) after provision for loan losses |
3,007 | (18 | ) | (13,103 | ) | 287,036 | 1,671 | 278,593 | ||||||||||||||||
Service charges on deposit accounts |
47,484 | 47,484 | ||||||||||||||||||||||
Other service fees |
106,498 | (26,861 | ) | 79,637 | ||||||||||||||||||||
Net (loss) gain on sale and valuation adjustments of investment
securities |
(143 | ) | 106 | 846 | 6,314 | 7,123 | ||||||||||||||||||
Trading account profit |
5,221 | 4,798 | 10,019 | |||||||||||||||||||||
Gain on sale of loans |
16,421 | 3,692 | 20,113 | |||||||||||||||||||||
Other operating income (loss) |
696 | 1,676 | (3,090 | ) | 38,318 | (10,627 | ) | 26,973 | ||||||||||||||||
3,560 | 1,764 | (16,193 | ) | 501,824 | (21,013 | ) | 469,942 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
4,165 | 95 | 127,252 | (899 | ) | 130,613 | ||||||||||||||||||
Pension, profit sharing and other benefits |
1,129 | 15 | 33,178 | (239 | ) | 34,083 | ||||||||||||||||||
5,294 | 110 | 160,430 | (1,138 | ) | 164,696 | |||||||||||||||||||
Net occupancy expenses |
594 | 4 | 1 | 30,974 | 31,573 | |||||||||||||||||||
Equipment expenses |
420 | 3 | 3 | 33,946 | (26 | ) | 34,346 | |||||||||||||||||
Other taxes |
353 | 11,417 | 11,770 | |||||||||||||||||||||
Professional fees |
2,028 | 11 | 56 | 62,044 | (34,521 | ) | 29,618 | |||||||||||||||||
Communications |
152 | 17,221 | (30 | ) | 17,343 | |||||||||||||||||||
Business promotion |
800 | 33,694 | (639 | ) | 33,855 | |||||||||||||||||||
Printing and supplies |
26 | 1 | 4,381 | 4,408 | ||||||||||||||||||||
Other operating expenses |
(9,309 | ) | (100 | ) | 109 | 38,391 | (385 | ) | 28,706 | |||||||||||||||
Amortization of intangibles |
3,608 | 3,608 | ||||||||||||||||||||||
358 | 28 | 170 | 396,106 | (36,739 | ) | 359,923 | ||||||||||||||||||
Income (loss) before income tax and equity in earnings of
subsidiaries |
3,202 | 1,736 | (16,363 | ) | 105,718 | 15,726 | 110,019 | |||||||||||||||||
Income tax |
(938 | ) | (1,855 | ) | 26,845 | 3,807 | 27,859 | |||||||||||||||||
Income (loss) before equity in earnings of subsidiaries |
4,140 | 1,736 | (14,508 | ) | 78,873 | 11,919 | 82,160 | |||||||||||||||||
Equity in earnings of subsidiaries |
78,020 | (13,525 | ) | 337 | 1,523 | (66,355 | ) | |||||||||||||||||
NET INCOME (LOSS) |
$ | 82,160 | ($ | 11,789 | ) | ($ | 14,171 | ) | $ | 80,396 | ($ | 54,436 | ) | $ | 82,160 | |||||||||
54
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
INTEREST INCOME: |
||||||||||||||||||||||||
Loans |
$ | 14,339 | $ | 31 | $ | 117,001 | $ | 2,097,088 | ($ | 264,887 | ) | $ | 1,963,572 | |||||||||||
Money market investments |
1,116 | 359 | 13 | 23,128 | (7,448 | ) | 17,168 | |||||||||||||||||
Investment securities |
27,456 | 1,503 | 670 | 330,457 | (21,739 | ) | 338,347 | |||||||||||||||||
Trading account securities |
29,645 | 29,645 | ||||||||||||||||||||||
42,911 | 1,893 | 117,684 | 2,480,318 | (294,074 | ) | 2,348,732 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
557,184 | (4,527 | ) | 552,657 | ||||||||||||||||||||
Short-term borrowings |
2,348 | 43,521 | 402,175 | (89,937 | ) | 358,107 | ||||||||||||||||||
Long-term debt |
25,100 | 111,956 | 423,348 | (208,951 | ) | 351,453 | ||||||||||||||||||
27,448 | 155,477 | 1,382,707 | (303,415 | ) | 1,262,217 | |||||||||||||||||||
Net interest income (expense) |
15,463 | 1,893 | (37,793 | ) | 1,097,611 | 9,341 | 1,086,515 | |||||||||||||||||
Provision for loan losses |
7 | 359,599 | 359,606 | |||||||||||||||||||||
Net interest income (expense) after provision for loan losses |
15,456 | 1,893 | (37,793 | ) | 738,012 | 9,341 | 726,909 | |||||||||||||||||
Service charges on deposit accounts |
146,567 | 146,567 | ||||||||||||||||||||||
Other service fees |
354,484 | (83,681 | ) | 270,803 | ||||||||||||||||||||
Net gain (loss) on sale and valuation adjustments of investment
securities |
115,567 | (8,249 | ) | (27,461 | ) | 79,857 | ||||||||||||||||||
Trading account loss |
(6,614 | ) | (40 | ) | (6,654 | ) | ||||||||||||||||||
Gain on sale
of loans and valuation adjustments on loans held-for-sale |
50,254 | (12,535 | ) | 37,719 | ||||||||||||||||||||
Other operating income (loss) |
9,830 | 13,506 | (723 | ) | 100,073 | (28,422 | ) | 94,264 | ||||||||||||||||
140,853 | 7,150 | (38,516 | ) | 1,355,315 | (115,337 | ) | 1,349,465 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
15,500 | 293 | 370,402 | (1,956 | ) | 384,239 | ||||||||||||||||||
Pension, profit sharing and other benefits |
4,295 | 52 | 106,881 | (564 | ) | 110,664 | ||||||||||||||||||
19,795 | 345 | 477,283 | (2,520 | ) | 494,903 | |||||||||||||||||||
Net occupancy expenses |
1,707 | 22 | 2 | 86,220 | 87,951 | |||||||||||||||||||
Equipment expenses |
1,061 | 3 | 94,413 | (148 | ) | 95,329 | ||||||||||||||||||
Other taxes |
1,148 | 35,761 | 36,909 | |||||||||||||||||||||
Professional fees |
8,495 | 17 | 107 | 209,030 | (105,917 | ) | 111,732 | |||||||||||||||||
Communications |
393 | 50,610 | (122 | ) | 50,881 | |||||||||||||||||||
Business promotion |
2,152 | 85,853 | (704 | ) | 87,301 | |||||||||||||||||||
Printing and supplies |
56 | 1 | 12,899 | 12,956 | ||||||||||||||||||||
Other operating expenses |
(36,499 | ) | (300 | ) | 328 | 135,249 | (1,416 | ) | 97,362 | |||||||||||||||
Amortization of intangibles |
8,030 | 8,030 | ||||||||||||||||||||||
(1,692 | ) | 84 | 441 | 1,195,348 | (110,827 | ) | 1,083,354 | |||||||||||||||||
Income (loss) before income tax and equity in earnings of
subsidiaries |
142,545 | 7,066 | (38,957 | ) | 159,967 | (4,510 | ) | 266,111 | ||||||||||||||||
Income tax |
31,001 | (13,635 | ) | 21,445 | (2,300 | ) | 36,511 | |||||||||||||||||
Income (loss) before equity in earnings of subsidiaries |
111,544 | 7,066 | (25,322 | ) | 138,522 | (2,210 | ) | 229,600 | ||||||||||||||||
Equity in earnings of subsidiaries |
118,056 | (135,832 | ) | (112,800 | ) | (140,641 | ) | 271,217 | ||||||||||||||||
NET INCOME (LOSS) |
$ | 229,600 | ($ | 128,766 | ) | ($ | 138,122 | ) | ($ | 2,119 | ) | $ | 269,007 | $ | 229,600 | |||||||||
55
Popular, Inc. | PIBI | PNA | All other | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Consolidated | ||||||||||||||||||
INTEREST INCOME: |
||||||||||||||||||||||||
Loans |
$ | 6,118 | $ | 111,043 | $ | 1,934,965 | ($ | 209,253 | ) | $ | 1,842,873 | |||||||||||||
Money market investments |
1,722 | $ | 131 | 439 | 29,389 | (8,755 | ) | 22,926 | ||||||||||||||||
Investment securities |
27,686 | 1,029 | 964 | 387,361 | (20,910 | ) | 396,130 | |||||||||||||||||
Trading account securities |
23,649 | 23,649 | ||||||||||||||||||||||
35,526 | 1,160 | 112,446 | 2,375,364 | (238,918 | ) | 2,285,578 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
414,636 | (3,256 | ) | 411,380 | ||||||||||||||||||||
Short-term borrowings |
174 | 1,237 | 13,878 | 422,032 | (43,717 | ) | 393,604 | |||||||||||||||||
Long-term debt |
27,184 | 138,060 | 445,564 | (197,795 | ) | 413,013 | ||||||||||||||||||
27,358 | 1,237 | 151,938 | 1,282,232 | (244,768 | ) | 1,217,997 | ||||||||||||||||||
Net interest income (expense) |
8,168 | (77 | ) | (39,492 | ) | 1,093,132 | 5,850 | 1,067,581 | ||||||||||||||||
Provision for loan losses |
179,488 | 179,488 | ||||||||||||||||||||||
Net interest income (expense) after provision for loan losses |
8,168 | (77 | ) | (39,492 | ) | 913,644 | 5,850 | 888,093 | ||||||||||||||||
Service charges on deposit accounts |
142,277 | 142,277 | ||||||||||||||||||||||
Other service fees |
321,510 | (81,510 | ) | 240,000 | ||||||||||||||||||||
Net gain (loss) on sale and valuation adjustments of investment
securities |
589 | 13,595 | (15,869 | ) | 6,724 | 5,039 | ||||||||||||||||||
Trading account profit |
6,404 | 16,920 | 23,324 | |||||||||||||||||||||
Gain on sale of loans |
100,653 | (4,225 | ) | 96,428 | ||||||||||||||||||||
Other operating income (loss) |
15,169 | 5,177 | (271 | ) | 106,845 | (29,820 | ) | 97,100 | ||||||||||||||||
23,926 | 18,695 | (39,763 | ) | 1,575,464 | (86,061 | ) | 1,492,261 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
14,823 | 283 | 380,183 | (2,444 | ) | 392,845 | ||||||||||||||||||
Pension, profit sharing and other benefits |
4,149 | 51 | 112,878 | (692 | ) | 116,386 | ||||||||||||||||||
18,972 | 334 | 493,061 | (3,136 | ) | 509,231 | |||||||||||||||||||
Net occupancy expenses |
1,723 | 11 | 1 | 87,105 | 88,840 | |||||||||||||||||||
Equipment expenses |
1,221 | 6 | 10 | 100,336 | (57 | ) | 101,516 | |||||||||||||||||
Other taxes |
853 | 32,087 | 32,940 | |||||||||||||||||||||
Professional fees |
12,187 | 34 | 132 | 196,099 | (103,268 | ) | 105,184 | |||||||||||||||||
Communications |
471 | 51,531 | (66 | ) | 51,936 | |||||||||||||||||||
Business promotion |
3,887 | 95,561 | (779 | ) | 98,669 | |||||||||||||||||||
Printing and supplies |
62 | 1 | 13,268 | 13,331 | ||||||||||||||||||||
Other operating expenses |
(39,508 | ) | (299 | ) | 327 | 126,182 | (1,093 | ) | 85,609 | |||||||||||||||
Impact of change in fiscal period at certain subsidiaries |
3,495 | 4,109 | 2,137 | 9,741 | ||||||||||||||||||||
Amortization of intangibles |
9,160 | 9,160 | ||||||||||||||||||||||
(132 | ) | 86 | 3,966 | 1,208,499 | (106,262 | ) | 1,106,157 | |||||||||||||||||
Income (loss) before income tax and equity in earnings of
subsidiaries |
24,058 | 18,609 | (43,729 | ) | 366,965 | 20,201 | 386,104 | |||||||||||||||||
Income tax |
1,778 | (11,015 | ) | 93,258 | 4,039 | 88,060 | ||||||||||||||||||
Income (loss) before equity in earnings of subsidiaries |
22,280 | 18,609 | (32,714 | ) | 273,707 | 16,162 | 298,044 | |||||||||||||||||
Equity in earnings of subsidiaries |
275,764 | (17,246 | ) | 14,214 | (9,110 | ) | (263,622 | ) | ||||||||||||||||
NET INCOME (LOSS) |
$ | 298,044 | $ | 1,363 | ($ | 18,500 | ) | $ | 264,597 | ($ | 247,460 | ) | $ | 298,044 | ||||||||||
56
Popular, Inc. | PIBI | PNA | All other | Elimination | Consolidated | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Popular, Inc. | ||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||
Net income (loss) |
$ | 229,600 | ($128,766 | ) | ($138,122 | ) | ($2,119 | ) | $ | 269,007 | $ | 229,600 | ||||||||||||
Adjustments to reconcile net income to net cash
provided by (used in) operating activities: |
||||||||||||||||||||||||
Equity in undistributed earnings of subsidiaries |
(118,056 | ) | 135,832 | 112,800 | 140,641 | (271,217 | ) | |||||||||||||||||
Depreciation and amortization of premises and equipment |
1,781 | 2 | 57,830 | (55 | ) | 59,558 | ||||||||||||||||||
Provision for loan losses |
7 | 359,599 | 359,606 | |||||||||||||||||||||
Amortization of intangibles |
8,030 | 8,030 | ||||||||||||||||||||||
Amortization and fair value adjustment of servicing assets |
34,941 | 34,941 | ||||||||||||||||||||||
Net (gain) loss on sale and valuation adjustment of investment
securities |
(115,567 | ) | 8,249 | 27,461 | (79,857 | ) | ||||||||||||||||||
Net loss (gain) on disposition of premises and equipment |
1 | (5,294 | ) | (5,293 | ) | |||||||||||||||||||
Net gain on sale of loans and valuation adjustments on loans held-for-sale |
(50,254 | ) | 12,535 | (37,719 | ) | |||||||||||||||||||
Net amortization of premiums and accretion of discounts
on investments |
(5,525 | ) | 7 | 21,337 | (18 | ) | 15,801 | |||||||||||||||||
Net amortization of premiums and deferred loan origination
fees and costs |
77,963 | (7,318 | ) | 70,645 | ||||||||||||||||||||
(Earnings) losses from investments under the equity method |
(4,580 | ) | (13,506 | ) | 723 | (927 | ) | (1,224 | ) | (19,514 | ) | |||||||||||||
Stock options expense |
464 | 875 | 1,339 | |||||||||||||||||||||
Deferred income taxes |
1,451 | (13,635 | ) | (111,812 | ) | 29,415 | (94,581 | ) | ||||||||||||||||
Net disbursements on loans held-for-sale |
(4,007,301 | ) | (4,007,301 | ) | ||||||||||||||||||||
Acquisitions of loans held-for-sale |
(474,269 | ) | (474,269 | ) | ||||||||||||||||||||
Proceeds from sale of loans held-for-sale |
3,475,817 | 3,475,817 | ||||||||||||||||||||||
Net decrease in trading securities |
1,001,953 | 1,125 | 1,003,078 | |||||||||||||||||||||
Net decrease (increase) in accrued income receivable |
316 | (43 | ) | (2,693 | ) | (42,473 | ) | 2,218 | (42,675 | ) | ||||||||||||||
Net decrease (increase) in other assets |
23,128 | 2,699 | (4,220 | ) | 3,556 | 5,344 | 30,507 | |||||||||||||||||
Net increase (decrease) in interest payable |
375 | 6,436 | (38 | ) | (2,187 | ) | 4,586 | |||||||||||||||||
Net increase in postretirement benefit obligation |
2,407 | 2,407 | ||||||||||||||||||||||
Net increase in other liabilities |
3,370 | 20 | 32,608 | 19,181 | (36,534 | ) | 18,645 | |||||||||||||||||
Total adjustments |
(212,835 | ) | 133,258 | 132,021 | 539,223 | (267,916 | ) | 323,751 | ||||||||||||||||
Net cash provided by (used in) operating activities |
16,765 | 4,492 | (6,101 | ) | 537,104 | 1,091 | 553,351 | |||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Net (increase) decrease in money market investments |
(62,300 | ) | 775 | 2,357 | (687,112 | ) | 479,326 | (266,954 | ) | |||||||||||||||
Purchases of investment securities: |
||||||||||||||||||||||||
Available-for-sale |
(6,808 | ) | (2 | ) | (793,475 | ) | 732,365 | (67,920 | ) | |||||||||||||||
Held-to-maturity |
(2,749,665 | ) | (14,277,166 | ) | (17,026,831 | ) | ||||||||||||||||||
Other |
(928 | ) | (46,858 | ) | (47,786 | ) | ||||||||||||||||||
Proceeds from calls, paydowns, maturities and
redemptions of investment securities: |
||||||||||||||||||||||||
Available-for-sale |
1,801,852 | (735,548 | ) | 1,066,304 | ||||||||||||||||||||
Held-to-maturity |
2,559,000 | 900 | 14,284,651 | 16,844,551 | ||||||||||||||||||||
Other |
17,071 | 17,071 | ||||||||||||||||||||||
Proceeds from sale of investment securities available-for-sale |
5,783 | 16,605 | 14,964 | 37,352 | ||||||||||||||||||||
Proceeds from sale of other investment securities |
245,484 | 2 | 865 | 1 | 246,352 | |||||||||||||||||||
Net repayments (disbursements) on loans |
89,556 | (21,550 | ) | (125,919 | ) | (1,883,576 | ) | 803,507 | (1,137,982 | ) | ||||||||||||||
Proceeds from sale of loans |
16,367 | 16,367 | ||||||||||||||||||||||
Acquisition of loan portfolios |
(22,312 | ) | (22,312 | ) | ||||||||||||||||||||
Capital contribution to subsidiary |
(300 | ) | (1,141 | ) | 1,441 | |||||||||||||||||||
Assets acquired, net of cash |
(2,378 | ) | (2,378 | ) | ||||||||||||||||||||
Mortgage servicing rights purchased |
(25,596 | ) | (25,596 | ) | ||||||||||||||||||||
Acquisition of premises and equipment |
(513 | ) | (69,094 | ) | (69,607 | ) | ||||||||||||||||||
Proceeds from sale of premises and equipment |
29,501 | 29,501 | ||||||||||||||||||||||
Proceeds from sale of foreclosed assets |
113,776 | 113,776 | ||||||||||||||||||||||
Dividends received from subsidiary |
159,200 | (159,200 | ) | |||||||||||||||||||||
Net cash provided by (used in) investing activities |
239,737 | (3,570 | ) | (123,625 | ) | (1,530,525 | ) | 1,121,891 | (296,092 | ) | ||||||||||||||
Cash flows from financing activities: |
||||||||||||||||||||||||
Net increase in deposits |
2,652,852 | (502,184 | ) | 2,150,668 | ||||||||||||||||||||
Net increase in federal funds purchased and
assets sold under agreements to repurchase |
105,503 | 472,255 | (52,900 | ) | 524,858 | |||||||||||||||||||
Net decrease in other short-term borrowings |
(125,787 | ) | (45,242 | ) | (2,766,359 | ) | 318,160 | (2,619,228 | ) | |||||||||||||||
Payments of notes payable |
(4,583 | ) | (2,369,207 | ) | 1,128,458 | (1,245,332 | ) | |||||||||||||||||
Proceeds from issuance of notes payable |
298 | 89,293 | 2,975,764 | (2,244,268 | ) | 821,087 | ||||||||||||||||||
Dividends paid to parent company |
(159,200 | ) | 159,200 | |||||||||||||||||||||
Dividends paid |
(142,898 | ) | (142,898 | ) | ||||||||||||||||||||
Proceeds from issuance of common stock |
12,836 | 12,836 | ||||||||||||||||||||||
Treasury stock acquired |
(63 | ) | (289 | ) | (352 | ) |
57
Popular, Inc. | PIBI | PNA | All other | Elimination | Consolidated | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Popular, Inc. | ||||||||||||||||||
Capital contribution from parent |
1,441 | (1,441 | ) | |||||||||||||||||||||
Net cash (used in) provided by financing activities |
(255,614 | ) | 144,971 | 807,257 | (1,194,975 | ) | (498,361 | ) | ||||||||||||||||
Net increase (decrease) in cash and due from banks |
888 | 922 | 15,245 | (186,164 | ) | (71,993 | ) | (241,102 | ) | |||||||||||||||
Cash and due from banks at beginning of period |
2 | 157 | 322 | 1,015,470 | (65,793 | ) | 950,158 | |||||||||||||||||
Cash and due from banks at end of period |
$ | 890 | $ | 1,079 | $ | 15,567 | $ | 829,306 | ($137,786 | ) | $ | 709,056 | ||||||||||||
58
Popular, Inc. | PIBI | PNA | All other | Elimination | Consolidated | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | Subsidiaries | Entries | Popular, Inc. | ||||||||||||||||||
Cash flows from operating activities: |
||||||||||||||||||||||||
Net income (loss) |
$ | 298,044 | $ | 1,363 | ($18,500 | ) | $ | 264,597 | ($247,460 | ) | $ | 298,044 | ||||||||||||
Less: Impact of change in fiscal period of certain
subsidiaries, net of tax |
(2,271 | ) | (2,638 | ) | (1,220 | ) | (6,129 | ) | ||||||||||||||||
Net income before impact of change in fiscal period |
298,044 | 1,363 | (16,229 | ) | 267,235 | (246,240 | ) | 304,173 | ||||||||||||||||
Adjustments to reconcile net income to net cash
provided by (used in) operating activities: |
||||||||||||||||||||||||
Equity in undistributed earnings of subsidiaries |
(275,764 | ) | 17,246 | (14,214 | ) | 9,110 | 263,622 | |||||||||||||||||
Depreciation and amortization of premises and
equipment |
1,723 | 1 | 62,135 | (54 | ) | 63,805 | ||||||||||||||||||
Provision for loan losses |
179,488 | 179,488 | ||||||||||||||||||||||
Amortization of intangibles |
9,160 | 9,160 | ||||||||||||||||||||||
Amortization of servicing assets |
43,333 | (24 | ) | 43,309 | ||||||||||||||||||||
Net (gain) loss on sale and valuation adjustment of
investment securities |
(589 | ) | (13,595 | ) | 15,870 | (6,725 | ) | (5,039 | ) | |||||||||||||||
Net gain on disposition of premises and equipment |
4 | (7,181 | ) | (7,177 | ) | |||||||||||||||||||
Net gain on sale of loans |
(100,653 | ) | 4,225 | (96,428 | ) | |||||||||||||||||||
Net amortization of premiums and accretion of
discounts
on investments |
(394 | ) | 10 | (118 | ) | 19,752 | (190 | ) | 19,060 | |||||||||||||||
Net amortization of premiums and deferred loan
origination fees and costs |
(54 | ) | 103,619 | (4,500 | ) | 99,065 | ||||||||||||||||||
Earnings from investments under the equity method |
(1,924 | ) | (5,165 | ) | (894 | ) | (1,098 | ) | (9,081 | ) | ||||||||||||||
Stock options expense |
566 | 1,742 | 2,308 | |||||||||||||||||||||
Deferred income taxes |
(480 | ) | (11,015 | ) | (12,174 | ) | 4,039 | (19,630 | ) | |||||||||||||||
Net disbursements on loans held-for-sale |
(4,963,647 | ) | (4,963,647 | ) | ||||||||||||||||||||
Acquisitions of loans held-for-sale |
(1,188,844 | ) | (1,188,844 | ) | ||||||||||||||||||||
Proceeds from sale of loans held-for-sale |
5,559,968 | 5,559,968 | ||||||||||||||||||||||
Net decrease in trading securities |
1,196,104 | (465 | ) | 1,195,639 | ||||||||||||||||||||
Net decrease (increase) in accrued income receivable |
172 | (9 | ) | 1,301 | (48,925 | ) | 3,150 | (44,311 | ) | |||||||||||||||
Net (increase) decrease in other assets |
(12,190 | ) | 4,644 | 4,338 | 68,882 | 2,207 | 67,881 | |||||||||||||||||
Net increase (decrease) in interest payable |
818 | (23 | ) | 27,452 | 16,173 | (3,163 | ) | 41,257 | ||||||||||||||||
Net increase in postretirement benefit obligation |
3,028 | 3,028 | ||||||||||||||||||||||
Net increase (decrease) in other liabilities |
9,014 | 3 | 40,905 | (138,083 | ) | 1 | (88,160 | ) | ||||||||||||||||
Total adjustments |
(279,098 | ) | 3,111 | 48,650 | 827,963 | 261,025 | 861,651 | |||||||||||||||||
Net cash provided by operating activities |
18,946 | 4,474 | 32,421 | 1,095,198 | 14,785 | 1,165,824 | ||||||||||||||||||
Cash flows from investing activities: |
||||||||||||||||||||||||
Net decrease (increase) in money market investments |
170,000 | (91 | ) | 381,685 | (347,272 | ) | 204,322 | |||||||||||||||||
Purchases of investment securities: |
||||||||||||||||||||||||
Available-for-sale |
(21,189 | ) | (437,372 | ) | 215,080 | (243,481 | ) | |||||||||||||||||
Held-to-maturity |
(269,683 | ) | (20,578,088 | ) | (20,847,771 | ) | ||||||||||||||||||
Other |
(5,529 | ) | (45,451 | ) | (50,980 | ) | ||||||||||||||||||
Proceeds from calls, paydowns, maturities and
redemptions of investment securities: |
||||||||||||||||||||||||
Available-for-sale |
1,777,303 | (216,691 | ) | 1,560,612 | ||||||||||||||||||||
Held-to-maturity |
20,644,100 | 20,644,100 | ||||||||||||||||||||||
Other |
1,753 | 70,858 | 72,611 | |||||||||||||||||||||
Proceeds from sale of investment securities
available for sale |
7,195 | 28,628 | 154,426 | 7,942 | 198,191 | |||||||||||||||||||
Net (disbursements) repayments on loans |
(1,325 | ) | 12,467 | (1,066,200 | ) | 177,430 | (877,628 | ) | ||||||||||||||||
Proceeds from sale of loans |