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 | (IRS Employer Identification Number) | |
incorporation or organization) | ||
Popular Center Building | ||
209 Muñoz Rivera Avenue, Hato Rey | ||
San Juan, Puerto Rico | 00918 | |
(Address of principal executive offices) | (Zip code) |
Large accelerated filer þ | Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
Page | ||||||||
Part I Financial Information |
||||||||
4 | ||||||||
5 | ||||||||
6 | ||||||||
7 | ||||||||
8 | ||||||||
9 | ||||||||
70 | ||||||||
110 | ||||||||
115 | ||||||||
115 | ||||||||
115 | ||||||||
115 | ||||||||
116 | ||||||||
116 | ||||||||
117 | ||||||||
EX-12.1 COMPUTATION OF RATIOS OF EARNINGS TO FIXED CHARGES AND PREFERRED STOCK DIVIDENDS | ||||||||
EX-31.1 302 CERTIFICATION OF CEO | ||||||||
EX-31.2 302 CERTIFICATION OF CFO | ||||||||
EX-32.1 906 CERTIFICATION OF CEO | ||||||||
EX-32.2 906 CERTIFICATION OF CFO |
2
3
(In thousands, except share information) | June 30, 2008 | December 31, 2007 | June 30, 2007 | |||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 887,619 | $ | 818,825 | $ | 762,085 | ||||||
Money market investments: |
||||||||||||
Federal funds sold |
710,000 | 737,815 | 345,400 | |||||||||
Securities purchased under agreements to resell |
170,497 | 145,871 | 212,138 | |||||||||
Time deposits with other banks |
17,299 | 123,026 | 17,449 | |||||||||
897,796 | 1,006,712 | 574,987 | ||||||||||
Investment securities available-for-sale, at fair value: |
||||||||||||
Pledged securities with creditors right to repledge |
3,418,708 | 4,249,295 | 3,421,716 | |||||||||
Other investment securities available-for-sale |
4,283,619 | 4,265,840 | 5,552,752 | |||||||||
Investment securities held-to-maturity, at amortized cost (market value as
of June 30, 2008 - $231,210; December 31, 2007 - $486,139; June 30, 2007 -
$429,536) |
232,483 | 484,466 | 429,479 | |||||||||
Other investment securities, at lower of cost or realizable value
(realizable value as of June 30, 2008 - $299,827; December 31, 2007 -
$216,819; June 30, 2007 - $160,372) |
240,731 | 216,584 | 160,150 | |||||||||
Trading account securities, at fair value: |
||||||||||||
Pledged securities with creditors right to repledge |
417,437 | 673,958 | 355,484 | |||||||||
Other trading securities |
82,051 | 93,997 | 321,374 | |||||||||
Loans held-for-sale measured at lower of cost or market value |
337,552 | 1,889,546 | 605,990 | |||||||||
Loans measured at fair value pursuant to SFAS No. 159: |
||||||||||||
Loans measured at fair value pledged with creditors right to repledge |
45,758 | | | |||||||||
Other loans measured at fair value |
799,134 | | | |||||||||
Loans held-in-portfolio: |
||||||||||||
Loans held-in-portfolio pledged with creditors right to repledge |
| 149,610 | 195,661 | |||||||||
Other loans |
26,636,004 | 28,053,956 | 32,274,058 | |||||||||
Less Unearned income |
186,770 | 182,110 | 323,864 | |||||||||
Allowance for loan losses |
652,730 | 548,832 | 564,847 | |||||||||
25,796,504 | 27,472,624 | 31,581,008 | ||||||||||
Premises and equipment, net |
633,450 | 588,163 | 587,505 | |||||||||
Other real estate |
102,809 | 81,410 | 112,858 | |||||||||
Accrued income receivable |
163,274 | 216,114 | 249,746 | |||||||||
Servicing assets (at fair value on June 30, 2008 - $186,155; December 31,
2007 - $191,624; June 30, 2007 - $197,873) |
190,778 | 196,645 | 201,861 | |||||||||
Other assets (See Note 8) |
2,455,842 | 1,456,994 | 1,297,600 | |||||||||
Goodwill |
628,826 | 630,761 | 668,469 | |||||||||
Other intangible assets |
64,223 | 69,503 | 102,299 | |||||||||
$ | 41,678,594 | $ | 44,411,437 | $ | 46,985,363 | |||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||
Liabilities: |
||||||||||||
Deposits: |
||||||||||||
Non-interest bearing |
$ | 4,482,287 | $ | 4,510,789 | $ | 4,280,195 | ||||||
Interest bearing |
22,633,441 | 23,823,689 | 21,105,800 | |||||||||
27,115,728 | 28,334,478 | 25,385,995 | ||||||||||
Federal funds purchased and assets sold under agreements to repurchase |
4,738,677 | 5,437,265 | 5,655,936 | |||||||||
Other short-term borrowings |
1,337,210 | 1,501,979 | 3,384,105 | |||||||||
Notes payable at cost |
3,750,647 | 4,621,352 | 8,068,638 | |||||||||
Notes payable at fair value pursuant to SFAS No. 159 |
173,725 | | | |||||||||
Other liabilities |
856,504 | 934,372 | 793,500 | |||||||||
37,972,491 | 40,829,446 | 43,288,174 | ||||||||||
Commitments and contingencies (See Note 16) |
||||||||||||
Minority interest in consolidated subsidiaries |
109 | 109 | 109 | |||||||||
Stockholders equity: |
||||||||||||
Preferred stock, $25 liquidation value; 30,000,000 shares authorized;
7,475,000 Class A shares issued and outstanding in all periods presented;
16,000,000 Class B shares issued and outstanding at June 30, 2008 |
586,875 | 186,875 | 186,875 | |||||||||
Common stock, $6 par value; 470,000,000 shares authorized in all periods
presented; 294,620,193 shares issued (December 31, 2007 - 293,651,398;
June 30, 2007 - 292,722,761) and 280,983,132 outstanding
(December 31, 2007 - 280,029,215; June 30, 2007 - 279,326,816) |
1,767,721 | 1,761,908 | 1,756,337 | |||||||||
Surplus |
563,100 | 568,184 | 533,152 | |||||||||
Retained earnings |
1,086,373 | 1,319,467 | 1,701,100 | |||||||||
Accumulated other comprehensive loss, net of tax of ($22,392)
(December 31, 2007 - ($15,438); June 30, 2007 - ($96,065)) |
(90,448 | ) | (46,812 | ) | (274,817 | ) | ||||||
Treasury stock at cost, 13,637,061 shares (December 31, 2007 - 13,622,183;
June 30, 2007 - 13,395,945) |
(207,627 | ) | (207,740 | ) | (205,567 | ) | ||||||
3,705,994 | 3,581,882 | 3,697,080 | ||||||||||
$ | 41,678,594 | $ | 44,411,437 | $ | 46,985,363 | |||||||
4
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands, except per share information) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
INTEREST INCOME: |
||||||||||||||||
Loans |
$ | 497,418 | $ | 656,485 | $ | 1,058,535 | $ | 1,300,599 | ||||||||
Money market investments |
3,476 | 5,752 | 10,204 | 10,361 | ||||||||||||
Investment securities |
83,128 | 113,063 | 177,533 | 228,554 | ||||||||||||
Trading account securities |
16,133 | 9,611 | 34,826 | 18,992 | ||||||||||||
600,155 | 784,911 | 1,281,098 | 1,558,506 | |||||||||||||
INTEREST EXPENSE: |
||||||||||||||||
Deposits |
168,045 | 182,730 | 362,985 | 355,832 | ||||||||||||
Short-term borrowings |
42,502 | 119,466 | 107,647 | 244,275 | ||||||||||||
Long-term debt |
51,723 | 111,298 | 115,392 | 232,000 | ||||||||||||
262,270 | 413,494 | 586,024 | 832,107 | |||||||||||||
Net interest income |
337,885 | 371,417 | 695,074 | 726,399 | ||||||||||||
Provision for loan losses |
190,640 | 115,167 | 358,862 | 211,513 | ||||||||||||
Net interest income after provision for loan losses |
147,245 | 256,250 | 336,212 | 514,886 | ||||||||||||
Service charges on deposit accounts |
51,799 | 48,392 | 102,886 | 96,863 | ||||||||||||
Other service fees (See Note 17) |
110,079 | 89,590 | 215,546 | 177,439 | ||||||||||||
Net gain on sale and valuation adjustments of investment securities |
27,763 | 1,175 | 75,703 | 82,946 | ||||||||||||
Trading account profit (loss) |
16,711 | 10,377 | 21,175 | (3,787 | ) | |||||||||||
Losses from changes in fair value related to instruments measured
at fair value pursuant to SFAS No. 159 |
(35,922 | ) | | (38,942 | ) | | ||||||||||
(Loss) gain on sale of loans and valuation adjustments on loans
held-for- sale |
(1,453 | ) | 28,294 | 67,292 | 31,728 | |||||||||||
Other operating income |
24,595 | 25,547 | 57,887 | 70,362 | ||||||||||||
340,817 | 459,625 | 837,759 | 970,437 | |||||||||||||
OPERATING EXPENSES: |
||||||||||||||||
Personnel costs: |
||||||||||||||||
Salaries |
125,423 | 126,950 | 262,132 | 263,429 | ||||||||||||
Pension, profit sharing and other benefits |
36,462 | 37,338 | 74,932 | 79,234 | ||||||||||||
161,885 | 164,288 | 337,064 | 342,663 | |||||||||||||
Net occupancy expenses |
26,362 | 26,501 | 61,354 | 58,515 | ||||||||||||
Equipment expenses |
30,724 | 32,245 | 62,722 | 64,641 | ||||||||||||
Other taxes |
13,879 | 11,835 | 27,022 | 23,682 | ||||||||||||
Professional fees |
31,627 | 38,642 | 68,252 | 74,629 | ||||||||||||
Communications |
13,145 | 16,973 | 28,448 | 34,035 | ||||||||||||
Business promotion |
18,251 | 30,369 | 35,467 | 58,741 | ||||||||||||
Printing and supplies |
3,899 | 4,549 | 8,174 | 8,825 | ||||||||||||
Other operating expenses |
45,471 | 32,838 | 86,763 | 64,854 | ||||||||||||
Amortization of intangibles |
2,490 | 2,813 | 4,982 | 5,796 | ||||||||||||
347,733 | 361,053 | 720,248 | 736,381 | |||||||||||||
(Loss) income before income tax |
(6,916 | ) | 98,572 | 117,511 | 234,056 | |||||||||||
Income tax (benefit) expense |
(31,166 | ) | 23,622 | (10,029 | ) | 40,459 | ||||||||||
NET INCOME |
$ | 24,250 | $ | 74,950 | $ | 127,540 | $ | 193,597 | ||||||||
NET INCOME APPLICABLE TO COMMON STOCK |
$ | 18,247 | $ | 71,972 | $ | 118,559 | $ | 187,641 | ||||||||
BASIC EARNINGS PER COMMON SHARE (EPS) |
$ | 0.06 | $ | 0.26 | $ | 0.42 | $ | 0.67 | ||||||||
DILUTED EPS |
$ | 0.06 | $ | 0.26 | $ | 0.42 | $ | 0.67 | ||||||||
DIVIDENDS DECLARED PER COMMON SHARE |
$ | 0.16 | $ | 0.16 | $ | 0.32 | $ | 0.32 | ||||||||
5
Six months ended June 30, | ||||||||
(In thousands) | 2008 | 2007 | ||||||
Preferred stock: |
||||||||
Balance at beginning of year |
$ | 186,875 | $ | 186,875 | ||||
Issuance of preferred stock |
400,000 | | ||||||
Balance at end of period |
586,875 | 186,875 | ||||||
Common stock: |
||||||||
Balance at beginning of year |
1,761,908 | 1,753,146 | ||||||
Common stock issued under the Dividend Reinvestment Plan |
5,813 | 3,131 | ||||||
Stock options exercised |
| 60 | ||||||
Balance at end of period |
1,767,721 | 1,756,337 | ||||||
Surplus: |
||||||||
Balance at beginning of year |
568,184 | 526,856 | ||||||
Common stock issued under the Dividend Reinvestment Plan |
4,307 | 5,290 | ||||||
Issuance cost of preferred stock |
(9,950 | ) | | |||||
Stock options expense on unexercised options, net of forfeitures |
559 | 857 | ||||||
Stock options exercised |
| 149 | ||||||
Balance at end of period |
563,100 | 533,152 | ||||||
Retained earnings: |
||||||||
Balance at beginning of year |
1,319,467 | 1,594,144 | ||||||
Net income |
127,540 | 193,597 | ||||||
Cumulative effect of accounting change-adoption of SFAS No. 159
in 2008 (2007-SFAS No. 156 and EITF 06-5) |
(261,831 | ) | 8,667 | |||||
Cash dividends declared on common stock |
(89,822 | ) | (89,352 | ) | ||||
Cash dividends declared on preferred stock |
(8,981 | ) | (5,956 | ) | ||||
Balance at end of period |
1,086,373 | 1,701,100 | ||||||
Accumulated other comprehensive loss: |
||||||||
Balance at beginning of year |
(46,812 | ) | (233,728 | ) | ||||
Other comprehensive loss, net of tax |
(43,636 | ) | (41,089 | ) | ||||
Balance at end of period |
(90,448 | ) | (274,817 | ) | ||||
Treasury stock at cost: |
||||||||
Balance at beginning of year |
(207,740 | ) | (206,987 | ) | ||||
Purchase of common stock |
(358 | ) | (352 | ) | ||||
Reissuance of common stock |
471 | 1,772 | ||||||
Balance at end of period |
(207,627 | ) | (205,567 | ) | ||||
Total stockholders equity |
$ | 3,705,994 | $ | 3,697,080 | ||||
June 30, | December 31, | June 30, | ||||||||||
2008 | 2007 | 2007 | ||||||||||
Preferred Stock: |
||||||||||||
Balance at beginning of year |
7,475,000 | 7,475,000 | 7,475,000 | |||||||||
New shares issued |
16,000,000 | | | |||||||||
Balance at end of period |
23,475,000 | 7,475,000 | 7,475,000 | |||||||||
Common Stock Issued: |
||||||||||||
Balance at beginning of year |
293,651,398 | 292,190,924 | 292,190,924 | |||||||||
Issued under the Dividend Reinvestment Plan |
968,795 | 1,450,410 | 521,773 | |||||||||
Stock options exercised |
| 10,064 | 10,064 | |||||||||
Balance at end of period |
294,620,193 | 293,651,398 | 292,722,761 | |||||||||
Treasury stock |
(13,637,061 | ) | (13,622,183 | ) | (13,395,945 | ) | ||||||
Common Stock outstanding |
280,983,132 | 280,029,215 | 279,326,816 | |||||||||
6
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Net income |
$ | 24,250 | $ | 74,950 | $ | 127,540 | $ | 193,597 | ||||||||
Other comprehensive loss before tax: |
||||||||||||||||
Foreign currency translation adjustment |
(1,411 | ) | 1,200 | (1,192 | ) | 2,980 | ||||||||||
Adjustment of pension and postretirement benefit plans |
(37 | ) | | (74 | ) | (519 | ) | |||||||||
Unrealized losses on securities available-for-sale arising during the period |
(149,927 | ) | (95,452 | ) | (22,437 | ) | (55,969 | ) | ||||||||
Reclassification adjustment for gains included in net income |
(27,685 | ) | (1 | ) | (26,373 | ) | (83 | ) | ||||||||
Unrealized net gains (losses) on cash flow hedges |
2,963 | 1,840 | (2,107 | ) | 948 | |||||||||||
Reclassification adjustment for losses (gains) included in net income |
92 | (286 | ) | 1,593 | (125 | ) | ||||||||||
Cumulative effect of accounting change |
| (243 | ) | | (243 | ) | ||||||||||
(176,005 | ) | (92,942 | ) | (50,590 | ) | (53,011 | ) | |||||||||
Income tax benefit |
41,838 | 22,060 | 6,954 | 11,922 | ||||||||||||
Total other comprehensive loss, net of tax |
(134,167 | ) | (70,882 | ) | (43,636 | ) | (41,089 | ) | ||||||||
Comprehensive (loss) income |
($ | 109,917 | ) | $ | 4,068 | $ | 83,904 | $ | 152,508 | |||||||
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Underfunding of pension and postretirement benefit plans |
| | | $ | 180 | |||||||||||
Unrealized losses on securities available-for-sale arising during the period |
$ | 38,943 | $ | 22,615 | $ | 3,680 | 12,022 | |||||||||
Reclassification adjustment for gains included in net income |
4,025 | | 3,124 | 14 | ||||||||||||
Unrealized net gains (losses) on cash flows hedges |
(1,094 | ) | (669 | ) | 775 | (352 | ) | |||||||||
Reclassification adjustment for (gains) losses included in net income |
(36 | ) | 114 | (625 | ) | 58 | ||||||||||
Income tax benefit |
$ | 41,838 | $ | 22,060 | $ | 6,954 | $ | 11,922 | ||||||||
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Foreign currency translation adjustment |
($ | 35,780 | ) | ($ | 34,588 | ) | ($ | 33,721 | ) | |||
Underfunding of pension and postretirement benefit plans |
(51,213 | ) | (51,139 | ) | (69,779 | ) | ||||||
Tax effect |
20,108 | 20,108 | 27,214 | |||||||||
Net of tax amount |
(31,105 | ) | (31,031 | ) | (42,565 | ) | ||||||
Unrealized (losses) gains on securities available-for-sale |
(21,718 | ) | 27,092 | (268,295 | ) | |||||||
Tax effect |
854 | (5,950 | ) | 69,182 | ||||||||
Net of tax amount |
(20,864 | ) | 21,142 | (199,113 | ) | |||||||
Unrealized (losses) gains on cash flows hedges |
(4,129 | ) | (3,615 | ) | 913 | |||||||
Tax effect |
1,430 | 1,280 | (331 | ) | ||||||||
Net of tax amount |
(2,699 | ) | (2,335 | ) | 582 | |||||||
Accumulated other comprehensive loss, net of tax |
($ | 90,448 | ) | ($ | 46,812 | ) | ($ | 274,817 | ) | |||
7
Six months ended June 30, | ||||||||
(In thousands) | 2008 | 2007 | ||||||
Cash flows from operating activities: |
||||||||
Net income |
$ | 127,540 | $ | 193,597 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization of premises and equipment |
37,318 | 39,973 | ||||||
Provision for loan losses |
358,862 | 211,513 | ||||||
Amortization of intangibles |
4,982 | 5,796 | ||||||
Amortization and fair value adjustments of servicing assets |
25,122 | 22,606 | ||||||
Net gain on sale and valuation adjustments of investment securities |
(75,703 | ) | (82,946 | ) | ||||
Losses from changes in fair value related to instruments measured at fair value
pursuant to SFAS No. 159 |
38,942 | | ||||||
Net gain on disposition of premises and equipment |
(3,111 | ) | (4,851 | ) | ||||
Net gain on sale of loans and valuation adjustments on loans held-for-sale |
(67,292 | ) | (31,728 | ) | ||||
Net amortization of premiums and accretion of discounts on investments |
12,656 | 11,235 | ||||||
Net amortization of premiums and deferred loan origination fees and costs |
28,951 | 47,938 | ||||||
Earnings from investments under the equity method |
(6,899 | ) | (16,590 | ) | ||||
Stock options expense |
559 | 907 | ||||||
Deferred income taxes |
(83,836 | ) | (48,112 | ) | ||||
Net disbursements on loans held-for-sale |
(1,509,819 | ) | (3,087,103 | ) | ||||
Acquisitions of loans held-for-sale |
(185,053 | ) | (403,712 | ) | ||||
Proceeds from sale of loans held-for-sale |
1,006,208 | 2,833,030 | ||||||
Net decrease in trading securities |
732,067 | 645,680 | ||||||
Net decrease (increase) in accrued income receivable |
42,301 | (1,506 | ) | |||||
Net increase in other assets |
(264,170 | ) | (16,261 | ) | ||||
Net decrease in interest payable |
(53,440 | ) | (14,013 | ) | ||||
Net increase in postretirement benefit obligation |
203 | 1,824 | ||||||
Net decrease in other liabilities |
(24,429 | ) | (52,071 | ) | ||||
Total adjustments |
14,419 | 61,609 | ||||||
Net cash provided by operating activities |
141,959 | 255,206 | ||||||
Cash flows from investing activities: |
||||||||
Net decrease (increase) in money market investments |
108,916 | (206,843 | ) | |||||
Purchases of investment securities: |
||||||||
Available-for-sale |
(3,427,660 | ) | (65,385 | ) | ||||
Held-to-maturity |
(3,631,141 | ) | (12,293,611 | ) | ||||
Other |
(136,775 | ) | (16,935 | ) | ||||
Proceeds from calls, paydowns, maturities and redemptions of investment securities: |
||||||||
Available-for-sale |
1,851,899 | 810,710 | ||||||
Held-to-maturity |
3,884,838 | 11,957,964 | ||||||
Other |
112,628 | 5,445 | ||||||
Proceeds from sale of investment securities available-for-sale |
2,406,504 | 28,981 | ||||||
Proceeds from sale of other investment securities |
49,330 | 246,352 | ||||||
Net disbursements on loans |
(596,548 | ) | (362,569 | ) | ||||
Proceeds from sale of loans |
1,715,330 | 3,549 | ||||||
Acquisition of loan portfolios |
(6,669 | ) | (784 | ) | ||||
Assets acquired, net of cash |
| (1,633 | ) | |||||
Mortgage servicing rights purchased |
(2,986 | ) | (23,988 | ) | ||||
Acquisition of premises and equipment |
(98,028 | ) | (49,652 | ) | ||||
Proceeds from sale of premises and equipment |
19,743 | 21,951 | ||||||
Proceeds from sale of foreclosed assets |
51,684 | 80,278 | ||||||
Net cash provided by investing activities |
2,301,065 | 133,830 | ||||||
Cash flows from financing activities: |
||||||||
Net (decrease) increase in deposits |
(1,198,512 | ) | 936,810 | |||||
Net decrease in federal funds purchased and
assets sold under agreements to repurchase |
(698,588 | ) | (106,509 | ) | ||||
Net decrease in other short-term borrowings |
(164,769 | ) | (650,020 | ) | ||||
Payments of notes payable |
(1,243,674 | ) | (773,731 | ) | ||||
Proceeds from issuance of notes payable |
630,186 | 103,249 | ||||||
Dividends paid |
(98,685 | ) | (95,223 | ) | ||||
Proceeds from issuance of common stock |
10,120 | 8,667 | ||||||
Proceeds from issuance of preferred stock |
390,050 | | ||||||
Treasury stock acquired |
(358 | ) | (352 | ) | ||||
Net cash used in financing activities |
(2,374,230 | ) | (577,109 | ) | ||||
Net increase (decrease) in cash and due from banks |
68,794 | (188,073 | ) | |||||
Cash and due from banks at beginning of period |
818,825 | 950,158 | ||||||
Cash and due from banks at end of period |
$ | 887,619 | $ | 762,085 | ||||
8
9
10
11
12
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Investment securities available-for-sale, at fair value |
$ | 2,716,718 | $ | 2,944,643 | $ | 3,264,299 | ||||||
Investment securities held-to-maturity, at amortized cost |
| 339 | 501 | |||||||||
Loans held-for-sale measured at lower of cost or market
value |
36,613 | 42,428 | | |||||||||
Loans measured at fair value pursuant to SFAS No. 159 |
167,646 | | | |||||||||
Loans held-in-portfolio |
7,727,951 | 8,489,814 | 9,062,900 | |||||||||
$ | 10,648,928 | $ | 11,477,224 | $ | 12,327,700 | |||||||
AS OF JUNE 30, 2008 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 461,404 | $ | 542 | $ | 1,195 | $ | 460,751 | ||||||||
Obligations of U.S. Government sponsored entities |
4,588,854 | 27,677 | 10,781 | 4,605,750 | ||||||||||||
Obligations of Puerto Rico, States and political subdivisions |
126,775 | 243 | 1,836 | 125,182 | ||||||||||||
Collateralized mortgage obligations |
1,626,202 | 3,487 | 21,079 | 1,608,610 | ||||||||||||
Mortgage-backed securities |
889,613 | 5,743 | 11,318 | 884,038 | ||||||||||||
Equity securities |
28,607 | 441 | 13,642 | 15,406 | ||||||||||||
Others |
2,590 | | | 2,590 | ||||||||||||
$ | 7,724,045 | $ | 38,133 | $ | 59,851 | $ | 7,702,327 | |||||||||
13
AS OF DECEMBER 31, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 476,104 | $ | 3 | $ | 5,011 | $ | 471,096 | ||||||||
Obligations of U.S. Government sponsored entities |
5,450,028 | 52,971 | 5,885 | 5,497,114 | ||||||||||||
Obligations of Puerto Rico, States and political subdivisions |
103,206 | 470 | 2,184 | 101,492 | ||||||||||||
Collateralized mortgage obligations |
1,403,292 | 3,754 | 10,506 | 1,396,540 | ||||||||||||
Mortgage-backed securities |
1,017,302 | 4,690 | 11,864 | 1,010,128 | ||||||||||||
Equity securities |
33,299 | 690 | 36 | 33,953 | ||||||||||||
Others |
4,812 | | | 4,812 | ||||||||||||
$ | 8,488,043 | $ | 62,578 | $ | 35,486 | $ | 8,515,135 | |||||||||
AS OF JUNE 30, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 500,193 | | $ | 37,616 | $ | 462,577 | |||||||||
Obligations of U.S. Government sponsored entities |
6,016,206 | | 174,448 | 5,841,758 | ||||||||||||
Obligations of Puerto Rico, States and political subdivisions |
117,372 | $ | 170 | 3,754 | 113,788 | |||||||||||
Collateralized mortgage obligations |
1,544,362 | 6,122 | 18,435 | 1,532,049 | ||||||||||||
Mortgage-backed securities |
991,440 | 1,529 | 32,771 | 960,198 | ||||||||||||
Equity securities |
55,250 | 1,173 | 11,074 | 45,349 | ||||||||||||
Others |
17,940 | 809 | | 18,749 | ||||||||||||
$ | 9,242,763 | $ | 9,803 | $ | 278,098 | $ | 8,974,468 | |||||||||
14
AS OF JUNE 30, 2008 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 277,645 | $ | 1,195 | $ | 276,450 | ||||||
Obligations of U.S. Government sponsored entities |
2,104,165 | 10,781 | 2,093,384 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
31,745 | 112 | 31,633 | |||||||||
Collateralized mortgage obligations |
923,625 | 10,626 | 912,999 | |||||||||
Mortgage-backed securities |
277,464 | 3,388 | 274,076 | |||||||||
Equity securities |
27,268 | 13,634 | 13,634 | |||||||||
$ | 3,641,912 | $ | 39,736 | $ | 3,602,176 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
$ | 49,012 | $ | 1,724 | $ | 47,288 | ||||||
Collateralized mortgage obligations |
218,656 | 10,453 | 208,203 | |||||||||
Mortgage-backed securities |
276,775 | 7,930 | 268,845 | |||||||||
Equity securities |
29 | 8 | 21 | |||||||||
$ | 544,472 | $ | 20,115 | $ | 524,357 | |||||||
Total | |||||||||||||||
Gross | |||||||||||||||
Amortized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Losses | Value | ||||||||||||
U.S. Treasury securities |
$ | 277,645 | $ | 1,195 | $ | 276,450 | |||||||||
Obligations of U.S. Government sponsored entities |
2,104,165 | 10,781 | 2,093,384 | ||||||||||||
Obligations of Puerto Rico, States and political subdivisions |
80,757 | 1,836 | 78,921 | ||||||||||||
Collateralized mortgage obligations |
1,142,281 | 21,079 | 1,121,202 | ||||||||||||
Mortgage-backed securities |
554,239 | 11,318 | 542,921 | ||||||||||||
Equity securities |
27,297 | 13,642 | 13,655 | ||||||||||||
$ | 4,186,384 | $ | 59,851 | $ | 4,126,533 | ||||||||||
15
AS OF DECEMBER 31, 2007 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 67,107 | $ | 185 | $ | 66,922 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
2,600 | 2 | 2,598 | |||||||||
Collateralized mortgage obligations |
349,084 | 2,453 | 346,631 | |||||||||
Mortgage-backed securities |
99,328 | 667 | 98,661 | |||||||||
Equity securities |
28 | 10 | 18 | |||||||||
$ | 518,147 | $ | 3,317 | $ | 514,830 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 466,111 | $ | 5,011 | $ | 461,100 | ||||||
Obligations of U.S. Government sponsored entities |
1,807,457 | 5,700 | 1,801,757 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
65,642 | 2,182 | 63,460 | |||||||||
Collateralized mortgage obligations |
430,034 | 8,053 | 421,981 | |||||||||
Mortgage-backed securities |
656,879 | 11,197 | 645,682 | |||||||||
Equity securities |
300 | 26 | 274 | |||||||||
$ | 3,426,423 | $ | 32,169 | $ | 3,394,254 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 466,111 | $ | 5,011 | $ | 461,100 | ||||||
Obligations of U.S. Government sponsored entities |
1,874,564 | 5,885 | 1,868,679 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
68,242 | 2,184 | 66,058 | |||||||||
Collateralized mortgage obligations |
779,118 | 10,506 | 768,612 | |||||||||
Mortgage-backed securities |
756,207 | 11,864 | 744,343 | |||||||||
Equity securities |
328 | 36 | 292 | |||||||||
$ | 3,944,570 | $ | 35,486 | $ | 3,909,084 | |||||||
16
AS OF JUNE 30, 2007 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 475,542 | $ | 13,283 | $ | 462,259 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
21,652 | 473 | 21,179 | |||||||||
Collateralized mortgage obligations |
189,570 | 2,077 | 187,493 | |||||||||
Mortgage-backed securities |
39,132 | 873 | 38,259 | |||||||||
Equity securities |
53,683 | 11,047 | 42,636 | |||||||||
$ | 779,579 | $ | 27,753 | $ | 751,826 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 500,193 | $ | 37,616 | $ | 462,577 | ||||||
Obligations of U.S. Government sponsored entities |
5,540,664 | 161,165 | 5,379,499 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
69,136 | 3,281 | 65,855 | |||||||||
Collateralized mortgage obligations |
647,337 | 16,358 | 630,979 | |||||||||
Mortgage-backed securities |
869,343 | 31,898 | 837,445 | |||||||||
Equity securities |
310 | 27 | 283 | |||||||||
$ | 7,626,983 | $ | 250,345 | $ | 7,376,638 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
U.S. Treasury securities |
$ | 500,193 | $ | 37,616 | $ | 462,577 | ||||||
Obligations of U.S. Government sponsored entities |
6,016,206 | 174,448 | 5,841,758 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
90,788 | 3,754 | 87,034 | |||||||||
Collateralized mortgage obligations |
836,907 | 18,435 | 818,472 | |||||||||
Mortgage-backed securities |
908,475 | 32,771 | 875,704 | |||||||||
Equity securities |
53,993 | 11,074 | 42,919 | |||||||||
$ | 8,406,562 | $ | 278,098 | $ | 8,128,464 | |||||||
17
June 30, 2008 | December 31, 2007 | June 30, 2007 | ||||||||||||||||||||||
(In thousands) | Amortized Cost | Market Value | Amortized Cost | Market Value | Amortized Cost | Market Value | ||||||||||||||||||
FNMA |
$ | 1,137,288 | $ | 1,131,842 | $ | 1,132,834 | $ | 1,128,544 | $ | 1,261,541 | $ | 1,238,499 | ||||||||||||
FHLB |
4,506,509 | 4,521,314 | 5,649,729 | 5,693,170 | 6,069,496 | 5,897,748 | ||||||||||||||||||
Freddie Mac |
816,570 | 810,182 | 918,976 | 913,609 | 1,011,125 | 996,046 | ||||||||||||||||||
AS OF JUNE 30, 2008 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 34,084 | | $ | 8 | $ | 34,076 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
185,852 | $ | 280 | 1,566 | 184,566 | |||||||||||
Collateralized mortgage obligations |
267 | | 15 | 252 | ||||||||||||
Others |
12,280 | 38 | 2 | 12,316 | ||||||||||||
$ | 232,483 | $ | 318 | $ | 1,591 | $ | 231,210 | |||||||||
18
AS OF DECEMBER 31, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 395,974 | $ | 15 | $1,497 | $ | 394,492 | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
76,464 | 3,108 | 26 | 79,546 | ||||||||||||
Collateralized mortgage obligations |
310 | | 17 | 293 | ||||||||||||
Others |
11,718 | 94 | 4 | 11,808 | ||||||||||||
$ | 484,466 | $ | 3,217 | $ | 1,544 | $ | 486,139 | |||||||||
AS OF JUNE 30, 2007 | ||||||||||||||||
Gross | Gross | |||||||||||||||
Amortized | Unrealized | Unrealized | Market | |||||||||||||
(In thousands) | Cost | Gains | Losses | Value | ||||||||||||
Obligations of U.S. Government sponsored entities |
$ | 340,323 | $ | 13 | $ | 36 | $ | 340,300 | ||||||||
Obligations of Puerto Rico, States and political subdivisions |
72,406 | 441 | 374 | 72,473 | ||||||||||||
Collateralized mortgage obligations |
354 | | 19 | 335 | ||||||||||||
Others |
16,396 | 39 | 7 | 16,428 | ||||||||||||
$ | 429,479 | $ | 493 | $ | 436 | $ | 429,536 | |||||||||
AS OF JUNE 30, 2008 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 34,085 | $ | 8 | $ | 34,077 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
41,694 | 1,566 | 40,128 | |||||||||
$ | 75,779 | $ | 1,574 | $ | 74,205 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Collateralized mortgage obligations |
$ | 267 | $ | 15 | $ | 252 | ||||||
Others |
1,000 | 2 | 998 | |||||||||
$ | 1,267 | $ | 17 | $ | 1,250 | |||||||
19
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 34,085 | $ | 8 | $ | 34,077 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
41,694 | 1,566 | 40,128 | |||||||||
Collateralized mortgage obligations |
267 | 15 | 252 | |||||||||
Others |
1,000 | 2 | 998 | |||||||||
$ | 77,046 | $ | 1,591 | $ | 75,455 | |||||||
AS OF DECEMBER 31, 2007 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 196,129 | $ | 1,497 | $ | 194,632 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
1,883 | 26 | 1,857 | |||||||||
Others |
1,250 | 1 | 1,249 | |||||||||
$ | 199,262 | $ | 1,524 | $ | 197,738 | |||||||
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Collateralized mortgage obligations |
$ | 310 | $ | 17 | $ | 293 | ||||||
Others |
1,250 | 3 | 1,247 | |||||||||
$ | 1,560 | $ | 20 | $ | 1,540 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 196,129 | $ | 1,497 | $ | 194,632 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
1,883 | 26 | 1,857 | |||||||||
Collateralized mortgage obligations |
310 | 17 | 293 | |||||||||
Others |
2,500 | 4 | 2,496 | |||||||||
$ | 200,822 | $ | 1,544 | $ | 199,278 | |||||||
AS OF JUNE 30, 2007 | ||||||||||||
Less than 12 months | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 240,336 | $ | 36 | $ | 240,300 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
20,995 | 223 | 20,772 | |||||||||
Others |
250 | 2 | 248 | |||||||||
$ | 261,581 | $ | 261 | $ | 261,320 | |||||||
20
12 months or more | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of Puerto Rico, States and political subdivisions |
$ | 24,545 | $ | 151 | $ | 24,394 | ||||||
Collateralized mortgage obligations |
354 | 19 | 335 | |||||||||
Others |
1,250 | 5 | 1,245 | |||||||||
$ | 26,149 | $ | 175 | $ | 25,974 | |||||||
Total | ||||||||||||
Gross | ||||||||||||
Amortized | Unrealized | Market | ||||||||||
(In thousands) | Cost | Losses | Value | |||||||||
Obligations of U.S. Government sponsored entities |
$ | 240,336 | $ | 36 | $ | 240,300 | ||||||
Obligations of Puerto Rico, States and political subdivisions |
45,540 | 374 | 45,166 | |||||||||
Collateralized mortgage obligations |
354 | 19 | 335 | |||||||||
Others |
1,500 | 7 | 1,493 | |||||||||
$ | 287,730 | $ | 436 | $ | 287,294 | |||||||
21
Residential MSRs | ||||||||||||
(In thousands) | Banking subsidiaries | PFH | Total | |||||||||
Fair value at January 1, 2008 |
$ | 110,612 | $ | 81,012 | $ | 191,624 | ||||||
Purchases |
2,986 | | 2,986 | |||||||||
Servicing from securitizations or asset transfers |
15,521 | | 15,521 | |||||||||
Changes due to payments on loans (1) |
(5,618 | ) | (13,180 | ) | (18,798 | ) | ||||||
Changes in fair value due to changes in valuation model
inputs or assumptions |
6,390 | (11,568 | ) | (5,178 | ) | |||||||
Fair value as of June 30, 2008 |
$ | 129,891 | $ | 56,264 | $ | 186,155 | ||||||
(1) | Represents changes due to collection / realization of expected cash flows over time. | |
Residential MSRs | ||||||||||||
(In thousands) | Banking subsidiaries | PFH | Total | |||||||||
Fair value at January 1, 2007 |
$ | 91,431 | $ | 84,038 | $ | 175,469 | ||||||
Purchases |
2,030 | 21,958 | 23,988 | |||||||||
Servicing from securitizations or asset transfers |
11,968 | 8,040 | 20,008 | |||||||||
Changes due to payments on loans (1) |
(4,561 | ) | (16,837 | ) | (21,398 | ) | ||||||
Changes in fair value due to changes in valuation model
inputs or assumptions |
3,887 | (4,015 | ) | (128 | ) | |||||||
Other changes |
| (66 | ) | (66 | ) | |||||||
Fair value as of June 30, 2007 |
$ | 104,755 | $ | 93,118 | $ | 197,873 | ||||||
(1) | Represents changes due to collection / realization of expected cash flows over time. | |
22
June 30, 2008 | December 31, 2007 | ||||||||||||||||||||||||
Originated MSRs | Originated MSRs | ||||||||||||||||||||||||
Residual | Fixed-rate | ARM | Residual | Fixed-rate | ARM | ||||||||||||||||||||
(In thousands) | Interests | loans | loans | Interests | loans | loans | |||||||||||||||||||
Carrying amount of retained
interests (fair
value) |
$ | 37,490 | $ | 41,109 | $ | 2,080 | $ | 45,009 | $ | 47,243 | $ | 11,335 | |||||||||||||
Weighted average life of
collateral |
7.8 years | 5.4 years | 3.4 years | 7.6 years | 4.3 years | 2.6 years | |||||||||||||||||||
Weighted average prepayment speed (annual rate) |
16.6% (Fixed-rate loans) 24.0% (ARM loans) |
16.6 | % | 24.0 | % | 20.7% (Fixed-rate loans) 30.0% (ARM loans) |
20.7 | % | 30.0 | % | |||||||||||||||
Impact on fair value of 10% adverse change |
$ | 3,428 | ($ | 723 | ) | $ | 240 | $ | 5,031 | ($ | 192 | ) | $ | 272 | |||||||||||
Impact on fair value of 20%
adverse change |
$ | 6,820 | ($ | 1,831 | ) | $ | 467 | $ | 6,766 | ($ | 886 | ) | $ | 688 | |||||||||||
Weighted average discount rate
(annual rate) |
40.0 | % | 17.0 | % | 17.0 | % | 40.0 | % | 17.0 | % | 17.0 | % | |||||||||||||
Impact on fair value of 10%
adverse change |
($ | 2,756 | ) | ($ | 1,452 | ) | ($ | 18 | ) | ($ | 2,884 | ) | ($ | 1,466 | ) | ($ | 225 | ) | |||||||
Impact on fair value of 20%
adverse change |
($ | 5,159 | ) | ($ | 2,808 | ) | ($ | 36 | ) | ($ | 5,427 | ) | ($ | 2,846 | ) | ($ | 441 | ) | |||||||
Cumulative credit losses |
5.62% to 16.29% | | | 3.35% to 11.03% | | | |||||||||||||||||||
Impact on fair value of 10%
adverse change |
($ | 7,527 | ) | | | ($ | 8,829 | ) | | | |||||||||||||||
Impact on fair value of 20%
adverse change |
($ | 14,359 | ) | | | ($ | 15,950 | ) | | | |||||||||||||||
Purchased MSRs | |||||||||||||||||
June 30, 2008 | December 31, 2007 | ||||||||||||||||
(In thousands) | Fixed-rate loans | ARM loans | Fixed-rate loans | ARM loans | |||||||||||||
Carrying amount of retained
interests (fair
value) |
$ | 9,416 | $ | 3,659 | $ | 7,808 | $ | 14,626 | |||||||||
Weighted average life of
collateral |
6.6 years | 3.5 years | 4.7 years | 3.4 years | |||||||||||||
Weighted average prepayment
speed (annual rate) |
14.1 | % | 20.6 | % | 18.3 | % | 25.2 | % | |||||||||
Impact on fair value of 10%
adverse change |
($ | 415 | ) | ($ | 208 | ) | ($ | 329 | ) | ($ | 719 | ) | |||||
Impact on fair value of 20%
adverse change |
($ | 817 | ) | ($ | 402 | ) | ($ | 631 | ) | ($ | 1,377 | ) | |||||
Weighted average discount rate
(annual rate) |
17.0 | % | 17.0 | % | 17.0 | % | 17.0 | % | |||||||||
Impact on fair value of 10%
adverse change |
($ | 522 | ) | ($ | 136 | ) | ($ | 330 | ) | ($ | 509 | ) | |||||
Impact on fair value of 20%
adverse change |
($ | 994 | ) | ($ | 262 | ) | ($ | 633 | ) | ($ | 981 | ) | |||||
Originated MSRs | Purchased MSRs | ||||||||||||||||
(In thousands) | Fixed-rate loans | ARM loans | Fixed-rate loans | ARM loans | |||||||||||||
Fair value |
$ | 41,109 | $ | 2,080 | $ | 9,416 | $ | 3,659 | |||||||||
Impact on fair value of 10% adverse change |
($ | 1,235 | ) | ($ | 1,408 | ) | ($ | 315 | ) | ($ | 1,978 | ) | |||||
Impact on fair value of 20%
adverse change |
($ | 2,471 | ) | ($ | 2,795 | ) | ($ | 630 | ) | ($ | 3,935 | ) | |||||
23
June 30, 2008 | December 31, 2007 | |||||||
Prepayment speed |
12.8 | % | 9.5 | % | ||||
Weighted average life |
7.8 years | 10.6 years | ||||||
Discount rate (annual rate) |
11.5 | % | 10.7 | % | ||||
Originated MSRs | ||||||||
(In thousands) | June 30, 2008 | December 31, 2007 | ||||||
Fair value of retained interests |
$ | 105,235 | $ | 86,453 | ||||
Weighted average life (in years) |
12.4 years | 12.5 years | ||||||
Weighted average prepayment speed (annual rate) |
8.1 | % | 8.0 | % | ||||
Impact on fair value of 10% adverse change |
($ | 4,126 | ) | ($ | 1,983 | ) | ||
Impact on fair value of 20% adverse change |
($ | 7,154 | ) | ($ | 3,902 | ) | ||
Weighted average discount rate (annual rate) |
11.49 | % | 10.83 | % | ||||
Impact on fair value of 10% adverse change |
($ | 5,524 | ) | ($ | 2,980 | ) | ||
Impact on fair value of 20% adverse change |
($ | 9,757 | ) | ($ | 5,795 | ) | ||
Purchased MSRs | |||||||||
(In thousands) | June 30, 2008 | December 31, 2007 | |||||||
Fair value of retained interests |
$ | 24,656 | $ | 24,159 | |||||
Weighted average life of collateral |
12.3 years | 12.4 years | |||||||
Weighted average prepayment
speed (annual rate) |
8.2 | % | 8.0 | % | |||||
Impact on fair value of 10%
adverse change |
($ | 1,204 | ) | ($ | 719 | ) | |||
Impact on fair value of 20%
adverse change |
($ | 1,943 | ) | ($ | 1,407 | ) | |||
Weighted average discount rate
(annual rate) |
13.1 | % | 10.8 | % | |||||
Impact on fair value of 10%
adverse change |
($ | 1,560 | ) | ($ | 956 | ) | |||
Impact on fair value of 20%
adverse change |
($ | 2,597 | ) | ($ | 1,846 | ) | |||
24
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Net deferred tax assets |
$ | 807,884 | $ | 525,369 | $ | 419,611 | ||||||
Trade receivables from brokers and
counterparties |
515,273 | 1,160 | 19,685 | |||||||||
Securitization advances and related assets |
299,519 | 168,599 | 106,123 | |||||||||
Bank-owned life insurance program |
219,867 | 215,171 | 210,333 | |||||||||
Prepaid expenses |
198,286 | 188,237 | 200,307 | |||||||||
Investments under the equity method |
108,008 | 89,870 | 82,620 | |||||||||
Derivative assets |
50,121 | 76,958 | 77,484 | |||||||||
Others |
256,884 | 191,630 | 181,437 | |||||||||
Total |
$ | 2,455,842 | $ | 1,456,994 | $ | 1,297,600 | ||||||
As of June 30, 2008 | ||||||||||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | Equity OCI | Ineffectiveness | |||||||||||||||
Asset Hedges |
||||||||||||||||||||
Forward commitments |
$ | 180,900 | $ | 742 | $ | 354 | $ | 237 | | |||||||||||
Liability Hedges |
||||||||||||||||||||
Interest rate swaps |
$ | 200,000 | | $ | 4,517 | ($ | 2,936 | ) | | |||||||||||
As of December 31, 2007 | ||||||||||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | Equity OCI | Ineffectiveness | |||||||||||||||
Asset Hedges |
||||||||||||||||||||
Forward commitments |
$ | 142,700 | $ | 169 | $ | 509 | ($ | 207 | ) | | ||||||||||
Liability Hedges |
||||||||||||||||||||
Interest rate swaps |
$ | 200,000 | | $ | 3,179 | ($ | 2,066 | ) | | |||||||||||
25
26
As of June 30, 2008 | ||||||||||||
Fair Values | ||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | |||||||||
Forward contracts |
$ | 379,115 | $ | 1,383 | $ | 987 | ||||||
Interest rate swaps associated with: |
||||||||||||
- bond certificates offered in an on-balance sheet
securitization |
67,985 | | 2,557 | |||||||||
- swaps with corporate clients |
963,773 | | 23,969 | |||||||||
- swaps offsetting position of corporate client swaps |
963,773 | 23,969 | | |||||||||
Foreign currency and exchange rate commitments w/ clients |
28 | | | |||||||||
Foreign currency and exchange rate commitments w/
counterparty |
28 | | | |||||||||
Interest rate caps |
214,500 | 803 | | |||||||||
Interest rate caps for benefit of corporate clients |
114,500 | | 802 | |||||||||
Indexed options on deposits |
198,307 | 21,156 | | |||||||||
Indexed options on S&P Notes |
31,152 | 2,286 | | |||||||||
Bifurcated embedded options |
214,766 | | 24,784 | |||||||||
Mortgage rate lock commitments |
98,139 | 122 | 812 | |||||||||
Total |
$ | 3,246,066 | $ | 49,719 | $ | 53,911 | ||||||
As of December 31, 2007 | ||||||||||||
Fair Values | ||||||||||||
(In thousands) | Notional amount | Derivative assets | Derivative liabilities | |||||||||
Forward contracts |
$ | 693,096 | $ | 74 | $ | 3,232 | ||||||
Interest rate swaps associated with: |
||||||||||||
- short-term borrowings |
200,000 | | 1,129 | |||||||||
- bond certificates offered in an on-balance sheet
securitization |
185,315 | | 2,918 | |||||||||
- swaps with corporate clients |
802,008 | | 24,593 | |||||||||
- swaps offsetting position of corporate client swaps |
802,008 | 24,593 | | |||||||||
Credit default swap |
33,463 | | | |||||||||
Foreign currency and exchange rate commitments w/ clients |
146 | | 1 | |||||||||
Foreign currency and exchange rate commitments w/
counterparty |
146 | 2 | | |||||||||
Interest rate caps |
150,000 | 27 | | |||||||||
Interest rate caps for benefit of corporate clients |
50,000 | | 18 | |||||||||
Indexed options on deposits |
211,267 | 45,954 | | |||||||||
Indexed options on S&P Notes |
31,152 | 5,962 | | |||||||||
Bifurcated embedded options |
218,327 | | 50,227 | |||||||||
Mortgage rate lock commitments |
148,501 | 258 | 386 | |||||||||
Total |
$ | 3,525,429 | $ | 76,870 | $ | 82,504 | ||||||
27
2008 | ||||||||||||||||||||
Balance at | Goodwill | Purchase accounting |
Balance at | |||||||||||||||||
(In thousands) | January 1, 2008 | acquired | adjustments | Other | June 30, 2008 | |||||||||||||||
Banco Popular de Puerto Rico: |
||||||||||||||||||||
Commercial Banking |
$ | 35,371 | | ($ | 115 | ) | | $ | 35,256 | |||||||||||
Consumer and Retail Banking |
136,407 | | (562 | ) | | 135,845 | ||||||||||||||
Other Financial Services |
8,621 | $ | 153 | | $ | 3 | 8,777 | |||||||||||||
Banco Popular North America: |
||||||||||||||||||||
Banco Popular North America |
404,237 | | | | 404,237 | |||||||||||||||
E-LOAN |
| | | | | |||||||||||||||
Popular Financial Holdings |
| | | | | |||||||||||||||
EVERTEC |
46,125 | 1,000 | | (2,414 | ) | 44,711 | ||||||||||||||
Total Popular, Inc. |
$ | 630,761 | $ | 1,153 | ($ | 677 | ) | ($ | 2,411 | ) | $ | 628,826 | ||||||||
28
2007 | ||||||||||||||||
Balance at | Goodwill | Balance at | ||||||||||||||
(In thousands) | January 1, 2007 | acquired | Other | June 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 | $ | 24 | | 4,415 | |||||||||||
Banco Popular North America: |
||||||||||||||||
Banco Popular North America |
404,237 | | | 404,237 | ||||||||||||
E-LOAN |
164,410 | 164,410 | ||||||||||||||
Popular Financial Holdings |
| | | | ||||||||||||
EVERTEC |
45,142 | 775 | ($183 | ) | 45,734 | |||||||||||
Total Popular, Inc. |
$ | 667,853 | $ | 799 | ($183 | ) | $ | 668,469 | ||||||||
June 30, 2008 | December 31, 2007 | June 30, 2007 | ||||||||||||||||||||||
Gross | Accumulated | Gross | Accumulated | Gross | Accumulated | |||||||||||||||||||
(In thousands) | Amount | Amortization | Amount | Amortization | Amount | Amortization | ||||||||||||||||||
Core deposits |
$ | 66,040 | $ | 26,141 | $ | 66,381 | $ | 23,171 | $ | 71,629 | $ | 46,982 | ||||||||||||
Other
customer relationships |
9,852 | 4,803 | 10,375 | 4,131 | 11,543 | 3,113 | ||||||||||||||||||
Other intangibles |
8,219 | 6,150 | 8,164 | 5,385 | 9,146 | 4,534 | ||||||||||||||||||
Total |
$ | 84,111 | $ | 37,094 | $ | 84,920 | $ | 32,687 | $ | 92,318 | $ | 54,629 | ||||||||||||
29
(In thousands) | ||||
2008 |
$ | 4,717 | ||
2009 |
8,332 | |||
2010 |
7,479 | |||
2011 |
6,125 | |||
2012 |
5,105 |
| Approximately $1.2 billion of whole loans held-in-portfolio by PFH that were outstanding as of December 31, 2007. These whole loans consist principally of first lien residential mortgage loans and closed-end second lien loans that were originated through the exited origination channels of PFH (e.g. asset acquisition, broker and retail channels), and home equity lines of credit that had been originated by E-LOAN, but sold to PFH as part of the Corporations 2007 U.S. reorganization whereby E-LOAN became a subsidiary of BPNA. Also, to a lesser extent, the loan portfolio included mixed-use / multi-family loans (small commercial category) and manufactured housing loans. | ||
Management believes that accounting for these loans at fair value provides a more relevant and transparent measurement of the realizable value of the assets and differentiates the PFH portfolio from the loan portfolios that the Corporation will continue to originate through channels other than PFH. | |||
| Approximately $287 million of owned-in-trust loans and $287 million of bond certificates associated with PFH securitization activities that were outstanding as of December 31, 2007. The owned-in-trust loans are pledged as collateral for the bond certificates as a financing vehicle through on-balance sheet securitization transactions. These loan securitizations conducted by the Corporation did not meet the sale criteria under SFAS No. 140; accordingly, the transactions are treated as on-balance sheet securitizations for accounting purposes. Due to the terms of the transactions, particularly the existence of an interest rate swap agreement and to a lesser extent clean up calls, the Corporation was unable to recharacterize these loan securitizations as sales for accounting purposes in 2007. The owned-in-trust loans include first lien residential mortgage loans, closed-end second lien loans, mixed-use / multi-family loans (small commercial category) and manufactured housing loans. The majority of the portfolio is comprised of first lien residential mortgage loans. | ||
These owned-in-trust loans do not pose the same magnitude of risk to the Corporation as those loans owned outright because certain of the potential losses related to owned-in-trust loans are born by the bondholders and not the Corporation. Upon the adoption of SFAS No. 159, the loans and related bonds are both measured at fair value, thus their net position better portrays the credit risk born by the Corporation. |
30
Cumulative effect | ||||||||||||
January 1, 2008 | adjustment to | January 1, 2008 | ||||||||||
(Carrying value | January 1, 2008 | fair value | ||||||||||
prior to | retained earnings- | (Carrying value | ||||||||||
(In thousands) | adoption) | Gain (Loss) | after adoption) | |||||||||
Loans |
$ | 1,481,297 | ($ | 494,180 | ) | $ | 987,117 | |||||
Notes payable (bond certificates) |
($ | 286,611 | ) | $ | 85,625 | ($ | 200,986 | ) | ||||
Pre-tax cumulative effect of adopting fair
value option accounting |
($ | 408,555 | ) | |||||||||
Net increase in deferred tax asset |
146,724 | |||||||||||
After-tax cumulative effect of adopting
fair value option accounting |
($ | 261,831 | ) | |||||||||
Aggregate | ||||||||||||
fair value | Aggregate | |||||||||||
as of | UPB as of | Unrealized | ||||||||||
(In thousands) | June 30, 2008 | June 30, 2008 | (loss) gain | |||||||||
Loans |
$ | 844,892 | $ | 1,345,573 | ($ | 500,681 | ) | |||||
Loans past due 90 days or more |
$ | 110,433 | $ | 194,767 | ($84,334 | ) | ||||||
Non-accrual loans (1) |
$ | 110,433 | $ | 194,767 | ($84,334 | ) | ||||||
Notes payable (bond certificates) |
($ | 173,725 | ) | ($ | 253,541 | ) | $ | 79,816 | ||||
(1) | It is the Corporations policy to recognize interest income separately from other changes in fair value. Interest income is included as part of net interest income in the consolidated statement of operations and is based on the notes contractual rate. Interest income is reversed, if necessary, in accordance with the Corporations non-accruing policy for each particular loan type. |
31
| Level 1- Unadjusted quoted prices in active markets for identical assets or liabilities that the Corporation has the ability to access at the measurement date. Valuation on these instruments does not necessitate a significant degree of judgment since valuations are based on quoted prices that are readily available in an active market. | ||
| Level 2- Quoted prices other than those included in Level 1 that are observable either directly or indirectly. Level 2 inputs include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, or other inputs that are observable or that can be corroborated by observable market data for substantially the full term of the financial instrument. | ||
| Level 3- Inputs are unobservable and significant to the fair value measurement. Unobservable inputs reflect the Corporations own assumptions about assumptions that market participants would use in pricing the asset or liability. |
32
At June 30, 2008 | |||||||||||||||||||
Quoted prices in | |||||||||||||||||||
active markets | |||||||||||||||||||
for identical | Significant other | Significant | |||||||||||||||||
assets or | observable | unobservable | Balance as of | ||||||||||||||||
liabilities | inputs | inputs | June 30, | ||||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | 2008 | |||||||||||||||
Assets |
|||||||||||||||||||
Investment securities available-for-sale |
$ | 10 | $ | 7,651 | $ | 41 | $ | 7,702 | |||||||||||
Trading account securities |
| 154 | 345 | 499 | |||||||||||||||
Loans measured at fair value (SFAS No. 159) |
| | 845 | 845 | |||||||||||||||
Derivatives |
| 51 | | 51 | |||||||||||||||
Mortgage servicing rights |
| | 186 | 186 | |||||||||||||||
Total |
$ | 10 | $ | 7,856 | $ | 1,417 | $ | 9,283 | |||||||||||
Liabilities |
|||||||||||||||||||
Notes payable measured at fair value (SFAS No. 159) |
| | ($ | 174 | ) | ($ | 174 | ) | |||||||||||
Derivatives |
| ($ | 59 | ) | | (59 | ) | ||||||||||||
Total |
| ($ | 59 | ) | ($ | 174 | ) | ($ | 233 | ) | |||||||||
Quarter ended June 30, 2008 | |||||||||||||||||||||||||||||||
Changes in | |||||||||||||||||||||||||||||||
unrealized | |||||||||||||||||||||||||||||||
gains | |||||||||||||||||||||||||||||||
(losses) | |||||||||||||||||||||||||||||||
Purchases, | included in | ||||||||||||||||||||||||||||||
sales, | earnings | ||||||||||||||||||||||||||||||
Increase | issuances, | related to | |||||||||||||||||||||||||||||
Gains (losses) | (decrease) | settlements, | assets and | ||||||||||||||||||||||||||||
Balance | Gains | included in | in accrued | paydowns | liabilities | ||||||||||||||||||||||||||
as of | (losses) | other | interest | and | Balance as | still held | |||||||||||||||||||||||||
March 31, | included in | comprehensive | receivable | maturities | of June 30, | as of June | |||||||||||||||||||||||||
(In millions) | 2008 | earnings | income | / payable | (net) | 2008 | 30, 2008 | ||||||||||||||||||||||||
Assets |
|||||||||||||||||||||||||||||||
Investment securities
available-for-sale (e) |
$ | 42 | | | | ($ | 1 | ) | $ | 41 | | (a) | |||||||||||||||||||
Trading account securities |
280 | $ | 2 | | | 63 | 345 | ($ | 1) | (b) | |||||||||||||||||||||
Loans measured at fair
value (SFAS No. 159) |
927 | (31 | ) | | ($ | 1 | ) | (50 | ) | 845 | (9) | (c) | |||||||||||||||||||
Mortgage servicing rights |
184 | (9 | ) | | | 11 | 186 | (1) | (d) | ||||||||||||||||||||||
Total |
$ | 1,433 | ($ | 38 | ) | | ($ | 1 | ) | $ | 23 | $ | 1,417 | ($ | 11 | ) | |||||||||||||||
Liabilities |
|||||||||||||||||||||||||||||||
Notes payable measured at
fair value (SFAS No. 159) |
($ | 186 | ) | ($ | 5 | ) | | | $ | 17 | ($ | 174 | ) | ($ | 5 | )(c) | |||||||||||||||
Total |
($ | 186 | ) | ($ | 5 | ) | | | $ | 17 | ($ | 174 | ) | ($ | 5 | ) | |||||||||||||||
(a) | Gains (losses) are included in Net (loss) gain on sale and valuation adjustments of investment securities in the statement of operations. | |
(b) | Gains (losses) are included in Trading account profit (loss) in the statement of operations. | |
(c) | Gains (losses) are included in Losses from changes in fair value related to instruments measured at fair value pursuant to SFAS No. 159 in the statement of operations. | |
(d) | Gains (losses) are included in Other service fees in the statement of operations. | |
(e) | Other-than-temporary impairment on residual interests classified as available-for-sale amounted to $0.6 million and is classified as realized losses. |
33
Six months ended June 30, 2008 | ||||||||||||||||||||||||||||
Changes in | ||||||||||||||||||||||||||||
unrealized | ||||||||||||||||||||||||||||
gains | ||||||||||||||||||||||||||||
(losses) | ||||||||||||||||||||||||||||
Purchases, | included in | |||||||||||||||||||||||||||
sales, | earnings | |||||||||||||||||||||||||||
Increase | issuances, | related to | ||||||||||||||||||||||||||
Gains (losses) | (decrease) | settlements, | assets and | |||||||||||||||||||||||||
Balance | Gains | included in | in accrued | paydowns | liabilities | |||||||||||||||||||||||
as of | (losses) | other | interest | and | Balance as | still held | ||||||||||||||||||||||
January 1, | included in | comprehensive | receivable | maturities | of June 30, | as of June | ||||||||||||||||||||||
(In millions) | 2008 | earnings | income | / payable | (net) | 2008 | 30, 2008 | |||||||||||||||||||||
Assets |
||||||||||||||||||||||||||||
Investment securities
available-for-sale (e) |
$ | 43 | $ | (2 | ) | $ | 1 | | $ | (1 | ) | $ | 41 | | (a) | |||||||||||||
Trading account securities |
273 | | | | 72 | 345 | $ | (7) | (b) | |||||||||||||||||||
Loans measured at fair
value (SFAS No. 159) |
987 | (33 | ) | | $ | (2 | ) | (107 | ) | 845 | 15 | (c) | ||||||||||||||||
Mortgage servicing rights |
192 | (24 | ) | | | 18 | 186 | (5) | (d) | |||||||||||||||||||
Total |
$ | 1,495 | $ | (59 | ) | $ | 1 | $ | (2 | ) | $ | (18 | ) | $ | 1,417 | $ | 3 | |||||||||||
Liabilities |
||||||||||||||||||||||||||||
Notes payable measured at
fair value (SFAS No. 159) |
$ | (201 | ) | $ | (6 | ) | | | $ | 33 | $ | (174 | ) | $ | (6) | (c) | ||||||||||||
Total |
$ | (201 | ) | $ | (6 | ) | | | $ | 33 | $ | (174 | ) | $ | (6 | ) | ||||||||||||
(a) | Gains (losses) are included in Net (loss) gain on sale and valuation adjustments of investment securities in the statement of operations. | |
(b) | Gains (losses) are included in Trading account profit (loss) in the statement of operations. | |
(c) | Gains (losses) are included in Losses from changes in fair value related to instruments measured at fair value pursuant to SFAS No. 159 in the statement of operations. | |
(d) | Gains (losses) are included in Other service fees in the statement of operations. | |
(e) | Other-than-temporary impairment on residual interests classified as available-for-sale amounted to $2.9 million and is classified as realized losses. |
Quarter ended June 30, 2008 | ||||||||
Change in unrealized gains | ||||||||
or losses relating to assets / | ||||||||
Total gains (losses) | liabilities still held at | |||||||
(In millions) | included in earnings | reporting date | ||||||
Interest income |
$ | 4 | | |||||
Other service fees |
(9 | ) | $ | (1 | ) | |||
Net loss on sale and
valuation adjustments of
investment securities |
(1 | ) | | |||||
Trading account loss |
(1 | ) | (1 | ) | ||||
Losses from changes in fair
value related to instruments
measured at fair
value pursuant to SFAS No.
159 |
(36 | ) | (14 | ) | ||||
Total |
$ | (43 | ) | $ | (16 | ) | ||
34
Six months ended June 30, 2008 | ||||||||
Change in unrealized gains | ||||||||
or losses relating to assets / | ||||||||
Total gains (losses) | liabilities still held at | |||||||
(In millions) | included in earnings | reporting date | ||||||
Interest income |
$ | 9 | | |||||
Other service fees |
(24 | ) | ($5 | ) | ||||
Net loss on sale and
valuation adjustments of
investment securities |
(3 | ) | | |||||
Trading account loss |
(8 | ) | (7 | ) | ||||
Losses from changes in fair
value related to instruments
measured at fair
value pursuant to SFAS No.
159 |
(39 | ) | 9 | |||||
Total |
$ | (65 | ) | ($3 | ) | |||
Quoted prices in | ||||||||||||||||
active markets | Significant other | Significant | ||||||||||||||
for identical | observable | unobservable | ||||||||||||||
assets | inputs | inputs | ||||||||||||||
(In millions) | Level 1 | Level 2 | Level 3 | Total | ||||||||||||
Assets |
||||||||||||||||
Loans (1) |
| | $ | 426 | $ | 426 | ||||||||||
Loans held-for-sale (2) |
| | 5 | 5 | ||||||||||||
(1) | Relates mostly to certain impaired collateral dependent loans. The impairment was measured based on the fair value of the collateral, which is derived from appraisals that take into consideration prices in observed transactions involving similar assets in similar locations, in accordance with the provisions of SFAS No. 114 (as amended by SFAS No. 118). | |
(2) | Relates to lower of cost or market adjustments on transfers from loans held-in-portfolio to loans held-for-sale. |
| U.S. Treasury securities: The fair value of U.S. Treasury securities is based on yields that are interpolated from the constant maturity treasury curve. These securities are classified as Level 2. | ||
| Obligations of U.S. Government sponsored entities: The Obligations of U.S. Government sponsored entities include U.S agency securities. The fair value of U.S. agency securities, except for structured notes, is based on an active exchange market and is based on quoted market prices for similar securities. The U.S. agency securities are classified as Level 2. U.S. agency structured notes are priced based on a bonds theoretical value from similar bonds defined by credit quality and market sector and for which the fair value incorporates an option adjusted spread in deriving their fair value. These securities are classified as Level 2. | ||
| Obligations of Puerto Rico, States and political subdivisions: Obligations of Puerto Rico, States and political subdivisions include municipal bonds. The bonds are segregated and the like characteristics divided into specific sectors. Market inputs used in the evaluation process include all or some of the following: trades, bid price or spread, two sided markets, quotes, benchmark curves including but not limited to Treasury benchmarks, LIBOR and swap curves, market data feeds such as MSRB, discount and capital rates, and trustee reports. The municipal bonds are classified as Level 2. |
35
| Mortgage-backed securities: Certain agency mortgage-backed securities (MBS) are priced based on a bonds theoretical value from similar bonds defined by credit quality and market sector. Their fair value incorporates an option adjusted spread. The agency MBS are classified as Level 2. Other agency MBS such as GNMA Puerto Rico Serials are priced using an internally-prepared pricing matrix with quoted prices from local brokers dealers. These particular MBS are classified as Level 3. | ||
| Collateralized mortgage obligations: Agency and private collateralized mortgage obligations (CMOs) are priced based on a bonds theoretical value from similar bonds defined by credit quality and market sector and for which fair value incorporates an option adjusted spread. The option adjusted spread model includes prepayment and volatility assumptions, ratings (whole loans collateral) and spread adjustments. These investment securities are classified as Level 2. | ||
| Equity securities: Equity securities with quoted market prices obtained from an active exchange market are classified as Level 1. | ||
| Corporate securities and mutual funds: Quoted prices for these security types are obtained from broker dealers. Given that the quoted prices are for similar instruments or do not trade in highly liquid markets, the corporate securities and mutual funds are classified as Level 2. The important variables in determining the prices of Puerto Rico tax-exempt mutual fund shares are net asset value, dividend yield and type of assets in the fund. All funds trade based on a relevant dividend yield taking into consideration the aforementioned variables. In addition, demand and supply also affect the price. Corporate securities that trade less frequently are classified as Level 3. | ||
| Residual interests: Residual interests do not trade in an active market with readily observable prices and, based on their valuation methodology, are classified as Level 3. The estimated fair value of the residual interests associated to PFHs securitizations is determined by using a cash flow valuation model to calculate the present value of projected future cash flows. All economic assumptions are internally-developed (internal-based valuation). The assumptions, which are highly uncertain and require a high degree of judgment, include primarily market discount rates, anticipated prepayment speeds, delinquency and loss rates. The assumptions used are drawn from a combination of internal and external data sources. |
36
37
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Federal funds purchased |
$ | 625,000 | $ | 303,492 | $ | 1,430,952 | ||||||
Assets sold under agreements
to repurchase |
4,113,677 | 5,133,773 | 4,224,984 | |||||||||
$ | 4,738,677 | $ | 5,437,265 | $ | 5,655,936 | |||||||
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Advances with the FHLB paying interest monthly at
fixed rates (June 30, 2007 - 5.24% to 5.44%) |
| $ | 72,000 | $ | 305,000 | |||||||
Advances with the FHLB paying interest at maturity at
fixed rates ranging from 2.23% to 2.40% |
$ | 675,000 | 570,000 | | ||||||||
Advances under credit facilities with other institutions at
fixed rates ranging from 2.50% to 2.94% (June 30, 2007 5.35% to 5.50%) |
214,000 | 487,000 | 262,675 | |||||||||
Commercial paper paying interest at
fixed rates (June 30, 2007 - 4.75% to 5.37%) |
| 7,329 | 264,239 | |||||||||
Term notes purchased paying interest at maturity at
fixed rates ranging from 2.20% to 3.40% |
6,453 | | | |||||||||
Term funds purchased at: |
||||||||||||
-fixed rates ranging from 2.26% to 2.45% (June 30, 2007 5.28% to 5.38%) |
439,000 | 280,000 | 2,065,000 | |||||||||
-a floating rate of 0.08% over the fed funds rate |
| | 400,000 | |||||||||
Other |
2,757 | 85,650 | 87,191 | |||||||||
$ | 1,337,210 | $ | 1,501,979 | $ | 3,384,105 | |||||||
38
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Advances with the FHLB: |
||||||||||||
-with maturities ranging from 2008 through 2018 paying interest at fixed rates
ranging from 2.67% to 6.98% (June 30, 2007 3.07% to 6.98%) |
$ | 1,026,817 | $ | 813,958 | $ | 204,195 | ||||||
-maturing in 2008 paying interest monthly at a floating rate of 0.0075% over the
1-month LIBOR rate |
| 250,000 | 250,000 | |||||||||
Advances under revolving lines of credit maturing in 2007 paying interest monthly
at a floating rate of 0.90% over the 1-month LIBOR rate |
| | 362,787 | |||||||||
Advances under revolving lines of credit with maturities ranging from 2008 to
2009 paying interest quarterly at floating rates ranging from 0.20% to 0.27% (June 30, 2007 0.20% to 0.35%) over the 3-month LIBOR rate |
85,000 | 110,000 | 124,997 | |||||||||
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
semiannually at fixed rates ranging from 3.88% to 6.85% (June 30, 2007
3.35% to 5.65%) |
1,519,021 | 2,038,259 | 2,014,659 | |||||||||
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 |
5,358 | 6,805 | 8,168 | |||||||||
Term notes maturing in 2009 paying interest quarterly at a floating rate of
0.40% (June 30, 2007 0.35% to 0.40%) over the 3-month LIBOR rate |
199,822 | 199,706 | 349,504 | |||||||||
Secured borrowings with maturities ranging from 2009 to 2032 paying interest
monthly at fixed rates ranging from 6.04% to 7.04% (June 30, 2007
3.86%
to 7.12%) |
35,224 | * | 59,241 | 2,489,329 | ||||||||
Secured borrowings with maturities ranging from 2008 to 2046 paying interest
monthly at floating rates ranging from 2.53% to 3.38% (June 30, 2007
0.05% to 3.50%) over the 1-month LIBOR rate |
138,501 | * | 227,743 | 1,352,710 | ||||||||
Notes linked
to the S&P 500 Index maturing in 2008 |
32,838 | 36,498 | 38,118 | |||||||||
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 14) |
849,672 | 849,672 | 849,672 | |||||||||
Other |
29,019 | 26,370 | 21,399 | |||||||||
$ | 3,924,372 | $ | 4,621,352 | $ | 8,068,638 | |||||||
* | These secured borrowings are measured at fair value as of June 30, 2008 pursuant to the fair value option election under SFAS No. 159. |
39
(In thousands, including reference notes) | ||||||||||||||||
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. | |
(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. | |
40
| 6.375% non-cumulative monthly income preferred stock, 2003 Series A. These shares of preferred stock are perpetual, nonconvertible and are redeemable solely at the option of the Corporation with the consent of the Board of Governors of the Federal Reserve System beginning on March 31, 2008. The redemption price per share is $25.50 from March 31, 2008 through March 30, 2009, $25.25 from March 31, 2009 through March 30, 2010 and $25.00 from March 31, 2010 and thereafter. | ||
| 8.25% non-cumulative monthly income preferred stock, 2008 Series B. These shares of preferred stock are perpetual, nonconvertible and are redeemable, in whole or in part, solely at the option of the Corporation with the consent of the Board of Governors of the Federal Reserve System beginning on May 28, 2013. The redemption price per share is $25.50 from May 28, 2013 through May 28, 2014, $25.25 from May 28, 2014 through May 28, 2015 and $25.00 from May 28, 2015 and thereafter. |
41
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Credit card fees and discounts |
$ | 27,282 | $ | 24,999 | $ | 54,526 | $ | 48,523 | ||||||||
Debit card fees |
26,340 | 16,855 | 51,710 | 32,956 | ||||||||||||
Insurance fees |
13,507 | 14,720 | 26,202 | 27,669 | ||||||||||||
Processing fees |
13,158 | 11,677 | 25,543 | 23,789 | ||||||||||||
Sale and administration of
investment products |
8,079 | 7,311 | 19,076 | 14,571 | ||||||||||||
Mortgage servicing fees, net
of
amortization and fair value
adjustments |
11,868 | 4,641 | 18,817 | 10,869 | ||||||||||||
Other fees |
9,845 | 9,387 | 19,672 | 19,062 | ||||||||||||
Total |
$ | 110,079 | $ | 89,590 | $ | 215,546 | $ | 177,439 | ||||||||
Pension Plans | Benefit Restoration Plans | |||||||||||||||||||||||||||||||
Quarters ended | Six months ended | Quarters ended | Six months ended | |||||||||||||||||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||||||||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | 2008 | 2007 | ||||||||||||||||||||||||
Service cost |
$ | 2,315 | $ | 2,639 | $ | 4,630 | $ | 5,745 | $ | 182 | $ | 220 | $ | 364 | $ | 457 | ||||||||||||||||
Interest cost |
8,611 | 7,959 | 17,222 | 15,932 | 461 | 419 | 922 | 839 | ||||||||||||||||||||||||
Expected return on plan assets |
(10,169 | ) | (10,533 | ) | (20,338 | ) | (21,057 | ) | (420 | ) | (368 | ) | (840 | ) | (736 | ) | ||||||||||||||||
Amortization of prior service cost |
67 | 52 | 134 | 104 | (13 | ) | (13 | ) | (26 | ) | (26 | ) | ||||||||||||||||||||
Amortization of net loss |
| | | | 172 | 247 | 343 | 495 | ||||||||||||||||||||||||
Net periodic cost |
824 | 117 | 1,648 | 724 | 382 | 505 | 763 | 1,029 | ||||||||||||||||||||||||
Curtailment gain |
| | | (246 | ) | | | | (258 | ) | ||||||||||||||||||||||
Total cost |
$ | 824 | $ | 117 | $ | 1,648 | $ | 478 | $ | 382 | $ | 505 | $ | 763 | $ | 771 | ||||||||||||||||
42
Quarters ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Service cost |
$ | 485 | $ | 578 | $ | 970 | $ | 1,156 | ||||||||
Interest cost |
1,967 | 1,889 | 3,934 | 3,778 | ||||||||||||
Amortization of prior service cost |
(262 | ) | (261 | ) | (524 | ) | (523 | ) | ||||||||
Total net periodic cost |
$ | 2,190 | $ | 2,206 | $ | 4,380 | $ | 4,411 | ||||||||
Quarter ended | Six months ended | |||||||||||
(In thousands) | June 30, 2008 | June 30, 2008 | ||||||||||
Personnel costs |
$ | 412 | $ | 8,405 | (a) | |||||||
Net occupancy expenses |
(845 | ) | 5,905 | (b) | ||||||||
Equipment expenses |
| 675 | ||||||||||
Communications |
| 590 | ||||||||||
Other operating expenses |
| 1,021 | (c) | |||||||||
Total restructuring charges |
($ | 433 | ) | $ | 16,596 | |||||||
(a) | Severance, retention bonuses and other benefits | |
(b) | Lease terminations | |
(c) | Contract cancellations and branch closing costs |
43
Impairments on | Restructuring | |||||||||||
(In thousands) | long-lived assets | costs | Total | |||||||||
Quarter ended: |
||||||||||||
December 31, 2007 |
$ | 1,892 | | $ | 1,892 | |||||||
March 31, 2008 |
| $ | 17,029 | 17,029 | ||||||||
June 30, 2008 |
| (433 | ) | (433 | ) | |||||||
Total |
$ | 1,892 | $ | 16,596 | $ | 18,488 | ||||||
Restructuring | ||||
(In thousands) | costs | |||
Balance at January 1, 2008 |
| |||
Charges in quarter ended March 31, 2008 |
$ | 17,029 | ||
Cash payments |
(4,728 | ) | ||
Balance at March 31, 2008 |
$ | 12,301 | ||
Charges in quarter ended June 30, 2008 |
412 | |||
Cash payments |
(7,913 | ) | ||
Reversals |
(845 | ) | ||
Balance as of June 30, 2008 |
$ | 3,955 | ||
Restructuring | ||||
(In thousands) | costs | |||
Balance at January 1, 2008 |
$ | 8,808 | ||
Payments |
(4,628 | ) | ||
Reversals |
(301 | ) | ||
Balance at March 31, 2008 |
3,879 | |||
Payments |
(936 | ) | ||
Balance as of June 30, 2008 |
$ | 2,943 | ||
44
(In millions) | ||||
Balance as of January 1, 2008 |
$ | 22.2 | ||
Additions
for tax positions January March 2008 |
1.4 | |||
Balance as of March 31, 2008 |
23.6 | |||
Additions for tax positions April June 2008 |
4.4 | |||
Balance as of June 30, 2008 |
$ | 28.0 | ||
45
(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 | 1,509,952 | $ | 15.81 | 4.23 | 1,508,752 | $ | 15.80 | |||||||||||||||
$19.25 $27.20 | 1,547,327 | $ | 25.24 | 5.99 | 1,229,760 | $ | 25.05 | |||||||||||||||
$14.39 $27.20 | 3,057,279 | $ | 20.58 | 5.12 | 2,738,512 | $ | 19.96 | |||||||||||||||
Options | Weighted-Average | |||||||
(Not in thousands) | Outstanding | Exercise Price | ||||||
Outstanding at January 1, 2007 |
3,144,799 | $ | 20.65 | |||||
Granted |
| | ||||||
Exercised |
(10,064 | ) | 15.83 | |||||
Forfeited |
(19,063 | ) | 25.50 | |||||
Expired |
(23,480 | ) | 20.08 | |||||
Outstanding as of December 31, 2007 |
3,092,192 | $ | 20.64 | |||||
Granted |
| | ||||||
Exercised |
| | ||||||
Forfeited |
(30,620 | ) | 26.13 | |||||
Expired |
(4,293 | ) | 27.20 | |||||
Outstanding as of June 30, 2008 |
3,057,279 | $ | 20.58 | |||||
46
Restricted | Weighted-Average | |||||||
(Not in thousands) | Stock | Grant Date Fair Value | ||||||
Non-vested at January 1, 2007 |
611,470 | $ | 22.55 | |||||
Granted |
| | ||||||
Vested |
(304,003 | ) | 22.76 | |||||
Forfeited |
(3,781 | ) | 19.95 | |||||
Non-vested as of December 31, 2007 |
303,686 | $ | 22.37 | |||||
Granted |
| | ||||||
Vested |
(50,233 | ) | 20.33 | |||||
Forfeited |
(4,134 | ) | 19.95 | |||||
Non-vested as of June 30, 2008 |
249,319 | $ | 22.82 | |||||
47
Restricted | Weighted-Average | |||||||
(Not in thousands) | Stock | Grant Date Fair Value | ||||||
Non-vested at January 1, 2007 |
76,614 | $ | 22.02 | |||||
Granted |
38,427 | 15.89 | ||||||
Vested |
(115,041 | ) | 19.97 | |||||
Forfeited |
| | ||||||
Non-vested as of December 31, 2007 |
| | ||||||
Granted |
45,348 | 11.58 | ||||||
Vested |
(45,348 | ) | 11.58 | |||||
Forfeited |
| | ||||||
Non-vested as of June 30, 2008 |
| | ||||||
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
(In thousands, except share information) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Net income |
$ | 24,250 | $ | 74,950 | $ | 127,540 | $ | 193,597 | ||||||||
Less: Preferred stock dividends |
6,003 | 2,978 | 8,981 | 5,956 | ||||||||||||
Net income applicable to common stock |
$ | 18,247 | $ | 71,972 | $ | 118,559 | $ | 187,641 | ||||||||
Average common shares outstanding |
280,773,513 | 279,355,701 | 280,514,164 | 279,218,147 | ||||||||||||
Average potential common shares |
| 88,158 | | 117,671 | ||||||||||||
Average common shares outstanding assuming dilution |
280,773,513 | 279,443,859 | 280,514,164 | 279,335,818 | ||||||||||||
Basic and diluted EPS |
$ | 0.06 | $ | 0.26 | $ | 0.42 | $ | 0.67 | ||||||||
48
(In thousands) | June 30, 2008 | June 30, 2007 | ||||||
Non-cash activities: |
||||||||
Loans transferred to other real estate |
$ | 52,926 | $ | 90,271 | ||||
Loans transferred to other property |
21,219 | 18,106 | ||||||
Total loans transferred to foreclosed assets |
74,145 | 108,377 | ||||||
Transfers from loans held-in-portfolio to loans
held-for-sale |
422,103 | | ||||||
Transfers from loans held-for-sale to loans
held-in-portfolio |
35,482 | 56,850 | ||||||
Loans securitized into investment securities (a) |
1,033,032 | 721,413 | ||||||
Recognition of mortgage servicing rights on
securitizations or asset transfers |
15,521 | 20,008 | ||||||
Business acquisitions: |
||||||||
Fair value of assets acquired |
| 703 | ||||||
Goodwill and other intangible assets acquired |
| 1,657 | ||||||
Other liabilities assumed |
| (726 | ) | |||||
(a) | Includes loans securitized into investment securities and subsequently sold before quarter end. |
| 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 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., Popular Risk Services, and Popular Life Re. Most of the services that are provided by these subsidiaries generate profits based on fee income. |
49
50
Popular | ||||||||||||||||||||
Banco Popular de | Banco Popular | Financial | Intersegment | |||||||||||||||||
(In thousands) | Puerto Rico | North America | Holdings | EVERTEC | Eliminations | |||||||||||||||
Net interest income (expense) |
$ | 243,211 | $ | 92,363 | $ | 7,595 | $ | (234 | ) | | ||||||||||
Provision for loan losses |
107,755 | 81,410 | 1,475 | | | |||||||||||||||
Non-interest income (loss) |
185,072 | 29,275 | (43,575 | ) | 65,862 | $ | (36,569 | ) | ||||||||||||
Amortization of intangibles |
765 | 1,506 | | 219 | | |||||||||||||||
Depreciation expense |
10,537 | 3,674 | 275 | 3,570 | (18 | ) | ||||||||||||||
Other operating expenses |
197,188 | 94,146 | 17,121 | 44,002 | (37,307 | ) | ||||||||||||||
Income tax expense (benefit) |
19,553 | (24,779 | ) | (19,057 | ) | 4,346 | 240 | |||||||||||||
Net income (loss) |
$ | 92,485 | $ | (34,319 | ) | $ | (35,794 | ) | $ | 13,491 | $ | 516 | ||||||||
Segment Assets |
$ | 26,524,462 | $ | 12,873,833 | $ | 2,012,956 | $ | 249,160 | $ | (183,029 | ) | |||||||||
Total Reportable | Total | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Popular, Inc. | ||||||||||||
Net interest income (expense) |
$ | 342,935 | $ | (5,349 | ) | $ | 299 | $ | 337,885 | |||||||
Provision for loan losses |
190,640 | | | 190,640 | ||||||||||||
Non-interest income |
200,065 | 976 | (7,469 | ) | 193,572 | |||||||||||
Amortization of intangibles |
2,490 | | | 2,490 | ||||||||||||
Depreciation expense |
18,038 | 569 | | 18,607 | ||||||||||||
Other operating expenses |
315,150 | 15,086 | (3,600 | ) | 326,636 | |||||||||||
Income tax benefit |
(19,697 | ) | (11,555 | ) | 86 | (31,166 | ) | |||||||||
Net income (loss) |
$ | 36,379 | $ | (8,473 | ) | ($3,656 | ) | $ | 24,250 | |||||||
Segment Assets |
$ | 41,477,382 | $ | 5,902,462 | $ | (5,701,250 | ) | $ | 41,678,594 | |||||||
Popular | ||||||||||||||||||||
Banco Popular de | Banco Popular | Financial | Intersegment | |||||||||||||||||
(In thousands) | Puerto Rico | North America | Holdings | EVERTEC | Eliminations | |||||||||||||||
Net interest income (expense) |
$ | 487,883 | $ | 187,803 | $ | 28,991 | $ | (469 | ) | $ | 53 | |||||||||
Provision for loan losses |
210,234 | 140,127 | 8,461 | | | |||||||||||||||
Non-interest income (loss) |
362,758 | 83,097 | (352 | ) | 135,572 | (74,232 | ) | |||||||||||||
Amortization of intangibles |
1,508 | 3,021 | | 453 | | |||||||||||||||
Depreciation expense |
21,004 | 7,268 | 649 | 7,280 | (36 | ) | ||||||||||||||
Other operating expenses |
384,517 | 184,820 | 65,965 | 92,265 | (74,812 | ) | ||||||||||||||
Income tax expense (benefit) |
42,065 | (28,044 | ) | (14,681 | ) | 9,852 | 208 | |||||||||||||
Net income (loss) |
$ | 191,313 | $ | (36,292 | ) | $ | (31,755 | ) | $ | 25,253 | $ | 461 | ||||||||
51
Total Reportable | Total | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Popular, Inc. | ||||||||||||
Net interest income (expense) |
$ | 704,261 | $ | (9,785 | ) | $ | 598 | $ | 695,074 | |||||||
Provision for loan losses |
358,822 | 40 | | 358,862 | ||||||||||||
Non-interest income |
506,843 | 3,719 | (9,015 | ) | 501,547 | |||||||||||
Amortization of intangibles |
4,982 | | | 4,982 | ||||||||||||
Depreciation expense |
36,165 | 1,153 | | 37,318 | ||||||||||||
Other operating expenses |
652,755 | 30,789 | (5,596 | ) | 677,948 | |||||||||||
Income tax expense (benefit) |
9,400 | (19,808 | ) | 379 | (10,029 | ) | ||||||||||
Net income (loss) |
$ | 148,980 | $ | (18,240 | ) | $ | (3,200 | ) | $ | 127,540 | ||||||
Banco | Popular | |||||||||||||||||||
Banco Popular de | Popular North | Financial | Intersegment | |||||||||||||||||
(In thousands) | Puerto Rico | America | Holdings | EVERTEC | Eliminations | |||||||||||||||
Net interest income (expense) |
$ | 237,154 | $ | 91,954 | $ | 46,755 | $ | (240 | ) | $ | 867 | |||||||||
Provision for loan losses |
63,482 | 12,217 | 39,468 | | | |||||||||||||||
Non-interest income |
125,090 | 45,667 | 11,751 | 59,853 | (35,078 | ) | ||||||||||||||
Amortization of intangibles |
656 | 1,938 | | 219 | | |||||||||||||||
Depreciation expense |
10,441 | 4,059 | 647 | 4,256 | (18 | ) | ||||||||||||||
Other operating expenses |
179,164 | 107,070 | 30,018 | 44,729 | (35,108 | ) | ||||||||||||||
Income tax expense (benefit) |
27,887 | 3,905 | (3,552 | ) | 3,814 | 374 | ||||||||||||||
Net income (loss) |
$ | 80,614 | $ | 8,432 | $ | (8,075 | ) | $ | 6,595 | $ | 541 | |||||||||
Segment Assets |
$ | 25,863,421 | $ | 12,914,122 | $ | 7,759,262 | $ | 233,167 | $ | (150,730 | ) | |||||||||
Total Reportable | Total | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Popular, Inc. | ||||||||||||
Net interest income (expense) |
$ | 376,490 | $ | (5,373 | ) | $ | 300 | $ | 371,417 | |||||||
Provision for loan losses |
115,167 | | | 115,167 | ||||||||||||
Non-interest income (loss) |
207,283 | (1,614 | ) | (2,294 | ) | 203,375 | ||||||||||
Amortization of intangibles |
2,813 | | | 2,813 | ||||||||||||
Depreciation expense |
19,385 | 594 | | 19,979 | ||||||||||||
Other operating expenses |
325,873 | 14,218 | (1,830 | ) | 338,261 | |||||||||||
Income tax expense (benefit) |
32,428 | (8,750 | ) | (56 | ) | 23,622 | ||||||||||
Net income (loss) |
$ | 88,107 | $ | (13,049 | ) | $ | (108 | ) | $ | 74,950 | ||||||
Segment Assets |
$ | 46,619,242 | $ | 6,471,299 | $ | (6,105,178 | ) | $ | 46,985,363 | |||||||
52
Banco | Popular | |||||||||||||||||||
Banco Popular de | Popular North | Financial | Intersegment | |||||||||||||||||
(In thousands) | Puerto Rico | America | Holdings | EVERTEC | Eliminations | |||||||||||||||
Net interest income (expense) |
$ | 469,378 | $ | 181,738 | $ | 88,409 | $ | (473 | ) | $ | 1,524 | |||||||||
Provision for loan losses |
110,480 | 22,650 | 78,376 | | | |||||||||||||||
Non-interest income (loss) |
241,842 | 102,609 | (50,603 | ) | 119,475 | (82,305 | ) | |||||||||||||
Amortization of intangibles |
1,318 | 4,011 | | 467 | | |||||||||||||||
Depreciation expense |
21,165 | 8,082 | 1,260 | 8,320 | (36 | ) | ||||||||||||||
Other operating expenses |
352,992 | 212,757 | 81,338 | 88,625 | (69,824 | ) | ||||||||||||||
Income tax expense (benefit) |
58,382 | 12,902 | (42,708 | ) | 7,749 | (4,472 | ) | |||||||||||||
Net income (loss) |
$ | 166,883 | $ | 23,945 | $ | (80,460 | ) | $ | 13,841 | $ | (6,449 | ) | ||||||||
Total Reportable | Total Popular, | |||||||||||||||
(In thousands) | Segments | Corporate | Eliminations | Inc. | ||||||||||||
Net interest income (expense) |
$ | 740,576 | $ | (14,776 | ) | $ | 599 | $ | 726,399 | |||||||
Provision for loan losses |
211,506 | 7 | | 211,513 | ||||||||||||
Non-interest income |
331,018 | 128,049 | (3,516 | ) | 455,551 | |||||||||||
Amortization of intangibles |
5,796 | | | 5,796 | ||||||||||||
Depreciation expense |
38,791 | 1,182 | | 39,973 | ||||||||||||
Other operating expenses |
665,888 | 28,161 | (3,437 | ) | 690,612 | |||||||||||
Income tax expense |
31,853 | 8,386 | 220 | 40,459 | ||||||||||||
Net income |
$ | 117,760 | $ | 75,537 | $ | 300 | $ | 193,597 | ||||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 88,401 | $ | 151,596 | $ | 3,070 | $ | 144 | $ | 243,211 | ||||||||||
Provision for loan losses |
61,150 | 46,605 | | | 107,755 | |||||||||||||||
Non-interest income |
35,755 | 118,265 | 31,145 | (93 | ) | 185,072 | ||||||||||||||
Amortization of intangibles |
31 | 572 | 162 | | 765 | |||||||||||||||
Depreciation expense |
3,825 | 6,416 | 296 | | 10,537 | |||||||||||||||
Other operating expenses |
55,244 | 123,846 | 18,194 | (96 | ) | 197,188 | ||||||||||||||
Income tax (benefit) expense |
(5,875 | ) | 20,025 | 5,334 | 69 | 19,553 | ||||||||||||||
Net income |
$ | 9,781 | $ | 72,397 | $ | 10,229 | $ | 78 | $ | 92,485 | ||||||||||
Segment Assets |
$ | 11,461,433 | $ | 19,066,945 | $ | 791,390 | $ | (4,795,306 | ) | $ | 26,524,462 | |||||||||
53
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 181,759 | $ | 299,986 | $ | 5,857 | $ | 281 | $ | 487,883 | ||||||||||
Provision for loan losses |
118,018 | 92,216 | | | 210,234 | |||||||||||||||
Non-interest income |
61,156 | 245,946 | 55,775 | (119 | ) | 362,758 | ||||||||||||||
Amortization of intangibles |
61 | 1,144 | 303 | | 1,508 | |||||||||||||||
Depreciation expense |
7,352 | 13,043 | 609 | | 21,004 | |||||||||||||||
Other operating expenses |
102,273 | 246,905 | 35,497 | (158 | ) | 384,517 | ||||||||||||||
Income tax (benefit) expense |
(6,405 | ) | 39,402 | 8,915 | 153 | 42,065 | ||||||||||||||
Net income |
$ | 21,616 | $ | 153,222 | $ | 16,308 | $ | 167 | $ | 191,313 | ||||||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 93,754 | $ | 140,326 | $ | 2,933 | $ | 141 | $ | 237,154 | ||||||||||
Provision for loan losses |
22,889 | 40,593 | | | 63,482 | |||||||||||||||
Non-interest income |
22,000 | 80,681 | 22,956 | (547 | ) | 125,090 | ||||||||||||||
Amortization of intangibles |
220 | 325 | 111 | | 656 | |||||||||||||||
Depreciation expense |
3,574 | 6,569 | 298 | | 10,441 | |||||||||||||||
Other operating expenses |
44,048 | 118,478 | 16,717 | (79 | ) | 179,164 | ||||||||||||||
Income tax expense |
12,507 | 12,703 | 2,803 | (126 | ) | 27,887 | ||||||||||||||
Net income |
$ | 32,516 | $ | 42,339 | $ | 5,960 | $ | (201 | ) | $ | 80,614 | |||||||||
Segment Assets |
$ | 11,422,905 | $ | 18,081,721 | $ | 724,346 | $ | (4,365,551 | ) | $ | 25,863,421 | |||||||||
Total Banco | ||||||||||||||||||||
Commercial | Consumer and | Other Financial | Popular de | |||||||||||||||||
(In thousands) | Banking | Retail Banking | Services | Eliminations | Puerto Rico | |||||||||||||||
Net interest income |
$ | 184,182 | $ | 279,736 | $ | 5,180 | $ | 280 | $ | 469,378 | ||||||||||
Provision for loan losses |
35,822 | 74,658 | | | 110,480 | |||||||||||||||
Non-interest income |
45,107 | 154,575 | 42,807 | (647 | ) | 241,842 | ||||||||||||||
Amortization of intangibles |
440 | 658 | 220 | | 1,318 | |||||||||||||||
Depreciation expense |
7,378 | 13,214 | 573 | | 21,165 | |||||||||||||||
Other operating expenses |
88,353 | 231,927 | 32,891 | (179 | ) | 352,992 | ||||||||||||||
Income tax expense |
27,400 | 26,722 | 4,328 | (68 | ) | 58,382 | ||||||||||||||
Net income |
$ | 69,896 | $ | 87,132 | $ | 9,975 | $ | (120 | ) | $ | 166,883 | |||||||||
54
Total | ||||||||||||||||
Banco Popular | Banco Popular | |||||||||||||||
(In thousands) | North America | E-LOAN | Eliminations | North America | ||||||||||||
Net interest income |
$ | 84,666 | $ | 7,350 | $ | 347 | $ | 92,363 | ||||||||
Provision for loan losses |
55,066 | 26,344 | | 81,410 | ||||||||||||
Non-interest income |
26,246 | 3,263 | (234 | ) | 29,275 | |||||||||||
Amortization of intangibles |
1,057 | 449 | | 1,506 | ||||||||||||
Depreciation expense |
3,205 | 469 | | 3,674 | ||||||||||||
Other operating expenses |
73,976 | 20,167 | 3 | 94,146 | ||||||||||||
Income tax benefit |
(9,723 | ) | (15,094 | ) | 38 | (24,779 | ) | |||||||||
Net loss |
$ | (12,669 | ) | $ | (21,722 | ) | $ | 72 | $ | (34,319 | ) | |||||
Segment Assets |
$ | 13,151,497 | $ | 1,053,195 | $ | (1,330,859 | ) | $ | 12,873,833 | |||||||
Total | ||||||||||||||||
Banco Popular | Banco Popular | |||||||||||||||
(In thousands) | North America | E-LOAN | Eliminations | North America | ||||||||||||
Net interest income |
$ | 173,133 | $ | 13,996 | $ | 674 | $ | 187,803 | ||||||||
Provision for loan losses |
87,347 | 52,780 | | 140,127 | ||||||||||||
Non-interest income |
72,169 | 11,267 | (339 | ) | 83,097 | |||||||||||
Amortization of intangibles |
2,122 | 899 | | 3,021 | ||||||||||||
Depreciation expense |
6,318 | 950 | | 7,268 | ||||||||||||
Other operating expenses |
146,970 | 37,844 | 6 | 184,820 | ||||||||||||
Income tax benefit |
(603 | ) | (27,556 | ) | 115 | (28,044 | ) | |||||||||
Net income (loss) |
$ | 3,148 | $ | (39,654 | ) | $ | 214 | $ | (36,292 | ) | ||||||
Total Banco | ||||||||||||||||
Banco Popular | Popular North | |||||||||||||||
(In thousands) | North America | E-LOAN | Eliminations | America | ||||||||||||
Net interest income |
$ | 87,949 | $ | 3,795 | $ | 210 | $ | 91,954 | ||||||||
Provision for loan losses |
10,756 | 1,461 | | 12,217 | ||||||||||||
Non-interest income |
24,261 | 21,762 | (356 | ) | 45,667 | |||||||||||
Amortization of intangibles |
1,240 | 698 | | 1,938 | ||||||||||||
Depreciation expense |
3,240 | 819 | | 4,059 | ||||||||||||
Other operating expenses |
69,086 | 37,973 | 11 | 107,070 | ||||||||||||
Income tax expense (benefit) |
10,271 | (6,312 | ) | (54 | ) | 3,905 | ||||||||||
Net income (loss) |
$ | 17,617 | $ | (9,082 | ) | $ | (103 | ) | $ | 8,432 | ||||||
Segment Assets |
$ | 12,897,767 | $ | 1,006,336 | $ | (989,981 | ) | $ | 12,914,122 | |||||||
55
Total Banco | ||||||||||||||||
Banco Popular | Popular North | |||||||||||||||
(In thousands) | North America | E-LOAN | Eliminations | America | ||||||||||||
Net interest income |
$ | 173,913 | $ | 7,441 | $ | 384 | $ | 181,738 | ||||||||
Provision for loan losses |
19,635 | 3,015 | | 22,650 | ||||||||||||
Non-interest income |
48,386 | 54,844 | (621 | ) | 102,609 | |||||||||||
Amortization of intangibles |
2,616 | 1,395 | | 4,011 | ||||||||||||
Depreciation expense |
6,491 | 1,591 | | 8,082 | ||||||||||||
Other operating expenses |
138,607 | 74,127 | 23 | 212,757 | ||||||||||||
Income tax expense (benefit) |
20,312 | (7,319 | ) | (91 | ) | 12,902 | ||||||||||
Net income (loss) |
$ | 34,638 | $ | (10,524 | ) | $ | (169 | ) | $ | 23,945 | ||||||
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Banco Popular de Puerto Rico: |
||||||||||||||||
Commercial Banking |
$ | 212 | $ | (64 | ) | $ | 612 | $ | (58 | ) | ||||||
Consumer and Retail Banking |
491 | (163 | ) | 1,414 | (178 | ) | ||||||||||
Other Financial Services |
(97 | ) | (102 | ) | (130 | ) | (231 | ) | ||||||||
Banco Popular North America: |
||||||||||||||||
Banco Popular North America |
(1,347 | ) | (1,081 | ) | (4,335 | ) | (1,108 | ) | ||||||||
E-LOAN |
| (73 | ) | (627 | ) | (12,613 | ) | |||||||||
Popular Financial Holdings |
1,999 | 1,943 | 3,721 | 2,246 | ||||||||||||
EVERTEC |
(37,827 | ) | (34,671 | ) | (74,834 | ) | (68,839 | ) | ||||||||
Total |
$ | (36,569 | ) | $ | (34,211 | ) | $ | (74,179 | ) | $ | (80,781 | ) | ||||
* | 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. |
56
Quarter ended | Six months ended | |||||||||||||||
June 30, | June 30, | June 30, | June 30, | |||||||||||||
(In thousands) | 2008 | 2007 | 2008 | 2007 | ||||||||||||
Revenues** |
||||||||||||||||
Puerto Rico |
$ | 426,504 | $ | 362,811 | $ | 849,106 | $ | 840,796 | ||||||||
United States |
78,272 | 190,244 | 288,844 | 297,483 | ||||||||||||
Other |
26,681 | 21,737 | 58,671 | 43,671 | ||||||||||||
Total consolidated revenues |
$ | 531,457 | $ | 574,792 | $ | 1,196,621 | $ | 1,181,950 | ||||||||
** | 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), losses from changes in fair value related to instruments measured at fair value pursuant to SFAS No. 159, gain on sale of loans and valuation adjustments on loans held- for-sale, and other operating income. |
June 30, | December 31, | June 30, | ||||||||||
(In thousands) | 2008 | 2007 | 2007 | |||||||||
Selected Balance Sheet Information: |
||||||||||||
Puerto Rico |
||||||||||||
Total assets |
$ | 25,352,860 | $ | 26,017,716 | $ | 24,996,466 | ||||||
Loans |
15,442,742 | 15,679,181 | 15,129,703 | |||||||||
Deposits |
16,462,795 | 17,341,601 | 14,237,308 | |||||||||
Mainland United States |
||||||||||||
Total assets |
$ | 15,033,702 | $ | 17,093,929 | $ | 20,733,903 | ||||||
Loans |
11,524,665 | 13,517,728 | 16,955,769 | |||||||||
Deposits |
9,342,281 | 9,737,996 | 9,900,375 | |||||||||
Other |
||||||||||||
Total assets |
$ | 1,292,032 | $ | 1,299,792 | $ | 1,254,994 | ||||||
Loans |
664,271 | 714,093 | 666,373 | |||||||||
Deposits * |
1,310,652 | 1,254,881 | 1,248,312 | |||||||||
* | Represents deposits from BPPR operations located in the U.S. and British Virgin Islands. |
| 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., 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. |
57
58
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
$ | 904 | $ | 285 | $ | 7,646 | $ | 879,893 | $ | (1,109 | ) | $ | 887,619 | |||||||||||
Money market investments |
435,200 | 38,700 | 207 | 897,796 | (474,107 | ) | 897,796 | |||||||||||||||||
Investment securities available-for-sale, at fair value |
10,077 | 7,692,250 | 7,702,327 | |||||||||||||||||||||
Investment securities held-to-maturity, at amortized cost |
456,490 | 1,250 | 204,743 | (430,000 | ) | 232,483 | ||||||||||||||||||
Other investment securities, at lower of cost or realizable value |
14,425 | 1 | 12,392 | 213,913 | 240,731 | |||||||||||||||||||
Trading account securities, at fair value |
499,989 | (501 | ) | 499,488 | ||||||||||||||||||||
Investment in subsidiaries |
2,546,533 | 306,970 | 1,485,245 | (4,338,748 | ) | |||||||||||||||||||
Loans held-for-sale measured at lower of cost or market value |
337,552 | 337,552 | ||||||||||||||||||||||
Loans measured at fair value pursuant to SFAS No. 159 |
844,892 | 844,892 | ||||||||||||||||||||||
Loans held-in-portfolio |
739,360 | 1,685,000 | 26,633,984 | (2,422,340 | ) | 26,636,004 | ||||||||||||||||||
Less Unearned income |
186,770 | 186,770 | ||||||||||||||||||||||
Allowance for loan losses |
60 | 652,670 | 652,730 | |||||||||||||||||||||
739,300 | 1,685,000 | 25,794,544 | (2,422,340 | ) | 25,796,504 | |||||||||||||||||||
Premises and equipment, net |
22,679 | 131 | 610,640 | 633,450 | ||||||||||||||||||||
Other real estate |
47 | 102,762 | 102,809 | |||||||||||||||||||||
Accrued income receivable |
725 | 119 | 8,044 | 162,829 | (8,443 | ) | 163,274 | |||||||||||||||||
Servicing assets |
190,778 | 190,778 | ||||||||||||||||||||||
Other assets |
34,320 | 63,450 | 66,159 | 2,335,114 | (43,201 | ) | 2,455,842 | |||||||||||||||||
Goodwill |
628,826 | 628,826 | ||||||||||||||||||||||
Other intangible assets |
554 | 63,669 | 64,223 | |||||||||||||||||||||
$ | 4,251,177 | $ | 420,852 | $ | 3,264,824 | $ | 41,460,190 | $ | (7,718,449 | ) | $ | 41,678,594 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||
Non-interest bearing |
$ | 4,483,338 | $ | (1,051 | ) | $ | 4,482,287 | |||||||||||||||||
Interest bearing |
22,672,348 | (38,907 | ) | 22,633,441 | ||||||||||||||||||||
27,155,686 | (39,958 | ) | 27,115,728 | |||||||||||||||||||||
Federal funds purchased and assets sold under agreements
to repurchase |
$ | 223,500 | 4,950,377 | (435,200 | ) | 4,738,677 | ||||||||||||||||||
Other short-term borrowings |
479,193 | 1,796,357 | (938,340 | ) | 1,337,210 | |||||||||||||||||||
Notes payable at cost |
$ | 476,639 | 2,212,215 | 2,546,294 | (1,484,501 | ) | 3,750,647 | |||||||||||||||||
Notes payable at fair value |
173,725 | 173,725 | ||||||||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | |||||||||||||||||||||
Other liabilities |
68,544 | $ | 93 | 69,684 | 769,459 | (51,276 | ) | 856,504 | ||||||||||||||||
545,183 | 93 | 2,984,592 | 37,821,898 | (3,379,275 | ) | 37,972,491 | ||||||||||||||||||
Minority interest in consolidated subsidiaries |
109 | 109 | ||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||||
Preferred stock |
586,875 | 586,875 | ||||||||||||||||||||||
Common stock |
1,767,721 | 3,961 | 2 | 51,819 | (55,782 | ) | 1,767,721 | |||||||||||||||||
Surplus |
554,306 | 851,193 | 734,964 | 2,810,895 | (4,388,258 | ) | 563,100 | |||||||||||||||||
Retained earnings |
1,095,167 | (378,975 | ) | (448,860 | ) | 815,083 | 3,958 | 1,086,373 | ||||||||||||||||
Accumulated other comprehensive loss, net of tax |
(90,448 | ) | (55,420 | ) | (5,874 | ) | (39,122 | ) | 100,416 | (90,448 | ) | |||||||||||||
Treasury stock, at cost |
(207,627 | ) | (492 | ) | 492 | (207,627 | ) | |||||||||||||||||
3,705,994 | 420,759 | 280,232 | 3,638,183 | (4,339,174 | ) | 3,705,994 | ||||||||||||||||||
$ | 4,251,177 | $ | 420,852 | $ | 3,264,824 | $ | 41,460,190 | $ | (7,718,449 | ) | $ | 41,678,594 | ||||||||||||
59
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
$ | 1,391 | $ | 376 | $ | 400 | $ | 818,455 | $ | (1,797 | ) | $ | 818,825 | |||||||||||
Money market investments |
46,400 | 300 | 151 | 1,083,212 | (123,351 | ) | 1,006,712 | |||||||||||||||||
Trading account securities, at fair value |
768,274 | (319 | ) | 767,955 | ||||||||||||||||||||
Investment securities available-for-sale, at fair value |
31,705 | 8,483,430 | 8,515,135 | |||||||||||||||||||||
Investment securities held-to-maturity, at amortized cost |
626,129 | 1,250 | 287,087 | (430,000 | ) | 484,466 | ||||||||||||||||||
Other investment securities, at lower of cost or
realizable value |
14,425 | 1 | 12,392 | 189,766 | 216,584 | |||||||||||||||||||
Investment in subsidiaries |
2,817,934 | 648,720 | 1,717,823 | (5,184,477 | ) | |||||||||||||||||||
Loans held-for-sale measured at lower of cost or market
value |
1,889,546 | 1,889,546 | ||||||||||||||||||||||
Loans held-in-portfolio |
725,426 | 25,150 | 2,978,528 | 28,282,440 | (3,807,978 | ) | 28,203,566 | |||||||||||||||||
Less Unearned income |
182,110 | 182,110 | ||||||||||||||||||||||
Allowance for loan losses |
60 | 548,772 | 548,832 | |||||||||||||||||||||
725,366 | 25,150 | 2,978,528 | 27,551,558 | (3,807,978 | ) | 27,472,624 | ||||||||||||||||||
Premises and equipment, net |
23,772 | 131 | 564,260 | 588,163 | ||||||||||||||||||||
Other real estate |
81,410 | 81,410 | ||||||||||||||||||||||
Accrued income receivable |
1,675 | 62 | 14,271 | 215,719 | (15,613 | ) | 216,114 | |||||||||||||||||
Servicing assets |
196,645 | 196,645 | ||||||||||||||||||||||
Other assets |
40,740 | 60,814 | 47,210 | 1,336,674 | (28,444 | ) | 1,456,994 | |||||||||||||||||
Goodwill |
630,761 | 630,761 | ||||||||||||||||||||||
Other intangible assets |
554 | 68,949 | 69,503 | |||||||||||||||||||||
$ | 4,298,386 | $ | 768,378 | $ | 4,770,906 | $ | 44,165,746 | $ | (9,591,979 | ) | $ | 44,411,437 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||
Non-interest bearing |
$ | 4,512,527 | $ | (1,738 | ) | $ | 4,510,789 | |||||||||||||||||
Interest bearing |
23,824,140 | (451 | ) | 23,823,689 | ||||||||||||||||||||
28,336,667 | (2,189 | ) | 28,334,478 | |||||||||||||||||||||
Federal funds purchased and assets sold under
agreements to repurchase |
$ | 168,892 | 5,391,273 | (122,900 | ) | 5,437,265 | ||||||||||||||||||
Other short-term borrowings |
$ | 165,000 | 1,155,773 | 1,707,184 | (1,525,978 | ) | 1,501,979 | |||||||||||||||||
Notes payable |
480,117 | 2,754,339 | 3,669,216 | (2,282,320 | ) | 4,621,352 | ||||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | |||||||||||||||||||||
Other liabilities |
71,387 | $ | 116 | 62,059 | 843,892 | (43,082 | ) | 934,372 | ||||||||||||||||
716,504 | 116 | 4,141,063 | 40,378,232 | (4,406,469 | ) | 40,829,446 | ||||||||||||||||||
Minority interest in consolidated subsidiaries |
109 | 109 | ||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||||
Preferred stock |
186,875 | 186,875 | ||||||||||||||||||||||
Common stock |
1,761,908 | 3,961 | 2 | 51,619 | (55,582 | ) | 1,761,908 | |||||||||||||||||
Surplus |
563,183 | 851,193 | 734,964 | 2,709,595 | (4,290,751 | ) | 568,184 | |||||||||||||||||
Retained earnings |
1,324,468 | (46,897 | ) | (99,806 | ) | 1,037,153 | (895,451 | ) | 1,319,467 | |||||||||||||||
Treasury stock, at cost |
(207,740 | ) | (664 | ) | 664 | (207,740 | ) | |||||||||||||||||
Accumulated other comprehensive loss, net of tax |
(46,812 | ) | (39,995 | ) | (5,317 | ) | (10,298 | ) | 55,610 | (46,812 | ) | |||||||||||||
3,581,882 | 768,262 | 629,843 | 3,787,405 | (5,185,510 | ) | 3,581,882 | ||||||||||||||||||
$ | 4,298,386 | $ | 768,378 | $ | 4,770,906 | $ | 44,165,746 | $ | (9,591,979 | ) | $ | 44,411,437 | ||||||||||||
60
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
ASSETS |
||||||||||||||||||||||||
Cash and due from banks |
$ | 1,775 | $ | 317 | $ | 377 | $ | 761,533 | $ | (1,917 | ) | $ | 762,085 | |||||||||||
Money market investments |
19,025 | 212 | 632,987 | (77,237 | ) | 574,987 | ||||||||||||||||||
Investment securities available-for-sale, at fair value |
6,354 | 36,261 | 8,940,703 | (8,850 | ) | 8,974,468 | ||||||||||||||||||
Investment securities held-to-maturity, at amortized cost |
670,336 | 1,501 | 187,642 | (430,000 | ) | 429,479 | ||||||||||||||||||
Other investment securities, at lower of cost or realizable value |
14,425 | 1 | 12,392 | 133,332 | 160,150 | |||||||||||||||||||
Trading account securities, at fair value |
676,923 | (65 | ) | 676,858 | ||||||||||||||||||||
Investment in subsidiaries |
3,144,484 | 1,052,636 | 1,995,552 | (6,192,672 | ) | |||||||||||||||||||
Loans held-for-sale measured at lower of cost or market value |
605,990 | 605,990 | ||||||||||||||||||||||
Loans held-in-portfolio |
340,197 | 2,958,637 | 32,454,522 | (3,283,637 | ) | 32,469,719 | ||||||||||||||||||
Less Unearned income |
323,864 | 323,864 | ||||||||||||||||||||||
Allowance for loan losses |
40 | 564,807 | 564,847 | |||||||||||||||||||||
340,157 | 2,958,637 | 31,565,851 | (3,283,637 | ) | 31,581,008 | |||||||||||||||||||
Premises and equipment, net |
24,891 | 133 | 562,481 | 587,505 | ||||||||||||||||||||
Other real estate |
112,858 | 112,858 | ||||||||||||||||||||||
Accrued income receivable |
446 | 110 | 12,473 | 249,104 | (12,387 | ) | 249,746 | |||||||||||||||||
Servicing assets |
201,861 | 201,861 | ||||||||||||||||||||||
Other assets |
42,239 | 59,686 | 53,233 | 1,199,718 | (57,276 | ) | 1,297,600 | |||||||||||||||||
Goodwill |
668,469 | 668,469 | ||||||||||||||||||||||
Other intangible assets |
554 | 101,745 | 102,299 | |||||||||||||||||||||
$ | 4,245,661 | $ | 1,169,537 | $ | 5,033,009 | $ | 46,601,197 | $ | (10,064,041 | ) | $ | 46,985,363 | ||||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY |
||||||||||||||||||||||||
Liabilities: |
||||||||||||||||||||||||
Deposits: |
||||||||||||||||||||||||
Non-interest bearing |
$ | 4,282,054 | $ | (1,859 | ) | $ | 4,280,195 | |||||||||||||||||
Interest bearing |
21,125,036 | (19,236 | ) | 21,105,800 | ||||||||||||||||||||
25,407,090 | (21,095 | ) | 25,385,995 | |||||||||||||||||||||
Federal funds purchased and assets sold under agreements
to repurchase |
$ | 153,952 | 5,559,984 | (58,000 | ) | 5,655,936 | ||||||||||||||||||
Other short-term borrowings |
857,763 | 4,018,829 | (1,492,487 | ) | 3,384,105 | |||||||||||||||||||
Notes payable |
$ | 486,479 | 2,890,535 | 6,491,688 | (1,800,064 | ) | 8,068,638 | |||||||||||||||||
Subordinated notes |
430,000 | (430,000 | ) | |||||||||||||||||||||
Other liabilities |
62,102 | $ | 66 | 94,464 | 705,236 | (68,368 | ) | 793,500 | ||||||||||||||||
548,581 | 66 | 3,996,714 | 42,612,827 | (3,870,014 | ) | 43,288,174 | ||||||||||||||||||
Minority interest in consolidated subsidiaries |
109 | 109 | ||||||||||||||||||||||
Stockholders equity: |
||||||||||||||||||||||||
Preferred stock |
186,875 | 186,875 | ||||||||||||||||||||||
Common stock |
1,756,337 | 3,961 | 2 | 51,619 | (55,582 | ) | 1,756,337 | |||||||||||||||||
Surplus |
528,151 | 851,193 | 734,964 | 2,571,295 | (4,152,451 | ) | 533,152 | |||||||||||||||||
Retained earnings |
1,706,101 | 380,548 | 323,165 | 1,601,501 | (2,310,215 | ) | 1,701,100 | |||||||||||||||||
Accumulated other comprehensive loss, net of tax |
(274,817 | ) | (66,231 | ) | (21,836 | ) | (235,490 | ) | 323,557 | (274,817 | ) | |||||||||||||
Treasury stock, at cost |
(205,567 | ) | (664 | ) | 664 | (205,567 | ) | |||||||||||||||||
3,697,080 | 1,169,471 | 1,036,295 | 3,988,261 | (6,194,027 | ) | 3,697,080 | ||||||||||||||||||
$ | 4,245,661 | $ | 1,169,537 | $ | 5,033,009 | $ | 46,601,197 | $ | (10,064,041 | ) | $ | 46,985,363 | ||||||||||||
61
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||
Dividend income from subsidiaries |
$ | 45,000 | $ | (45,000 | ) | |||||||||||||||||||
Loans |
5,876 | $ | 23,502 | $ | 497,163 | (29,123 | ) | $ | 497,418 | |||||||||||||||
Money market investments |
475 | $ | 299 | 15 | 3,511 | (824 | ) | 3,476 | ||||||||||||||||
Investment securities |
7,367 | 316 | 224 | 82,236 | (7,015 | ) | 83,128 | |||||||||||||||||
Trading account securities |
16,133 | 16,133 | ||||||||||||||||||||||
58,718 | 615 | 23,741 | 599,043 | (81,962 | ) | 600,155 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
168,343 | (298 | ) | 168,045 | ||||||||||||||||||||
Short-term borrowings |
589 | 4,520 | 44,967 | (7,574 | ) | 42,502 | ||||||||||||||||||
Long-term debt |
8,283 | 30,483 | 42,346 | (29,389 | ) | 51,723 | ||||||||||||||||||
8,872 | 35,003 | 255,656 | (37,261 | ) | 262,270 | |||||||||||||||||||
Net interest income (loss) |
49,846 | 615 | (11,262 | ) | 343,387 | (44,701 | ) | 337,885 | ||||||||||||||||
Provision for loan losses |
190,640 | 190,640 | ||||||||||||||||||||||
Net interest income (loss) after provision for loan losses |
49,846 | 615 | (11,262 | ) | 152,747 | (44,701 | ) | 147,245 | ||||||||||||||||
Service charges on deposit accounts |
51,799 | 51,799 | ||||||||||||||||||||||
Other service fees |
116,391 | (6,312 | ) | 110,079 | ||||||||||||||||||||
Net gain on sale and valuation adjustments of investment securities |
27,763 | 27,763 | ||||||||||||||||||||||
Trading account profit |
16,711 | 16,711 | ||||||||||||||||||||||
Losses from changes in fair value related to instruments measured
at fair value pursuant to SFAS No. 159 |
(35,922 | ) | (35,922 | ) | ||||||||||||||||||||
Loss on sale of loans and valuation adjustments on loans
held-for-sale |
(1,453 | ) | (1,453 | ) | ||||||||||||||||||||
Other operating (loss) income |
(76 | ) | 3,604 | (2,045 | ) | 24,270 | (1,158 | ) | 24,595 | |||||||||||||||
49,770 | 4,219 | (13,307 | ) | 352,306 | (52,171 | ) | 340,817 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
5,909 | 106 | 121,182 | (1,774 | ) | 125,423 | ||||||||||||||||||
Pension, profit sharing and other benefits |
1,414 | 19 | 35,039 | (10 | ) | 36,462 | ||||||||||||||||||
7,323 | 125 | 156,221 | (1,784 | ) | 161,885 | |||||||||||||||||||
Net occupancy expenses |
614 | 8 | 1 | 25,739 | 26,362 | |||||||||||||||||||
Equipment expenses |
892 | 29,832 | 30,724 | |||||||||||||||||||||
Other taxes |
461 | 13,418 | 13,879 | |||||||||||||||||||||
Professional fees |
3,289 | 2 | 90 | 29,679 | (1,433 | ) | 31,627 | |||||||||||||||||
Communications |
73 | 4 | 9 | 13,059 | 13,145 | |||||||||||||||||||
Business promotion |
482 | 17,769 | 18,251 | |||||||||||||||||||||
Printing and supplies |
19 | 3,880 | 3,899 | |||||||||||||||||||||
Other operating expenses |
(12,683 | ) | (101 | ) | 68 | 58,570 | (383 | ) | 45,471 | |||||||||||||||
Amortization of intangibles |
2,490 | 2,490 | ||||||||||||||||||||||
470 | 38 | 168 | 350,657 | (3,600 | ) | 347,733 | ||||||||||||||||||
Income (loss) before income tax and equity in losses of subsidiaries |
49,300 | 4,181 | (13,475 | ) | 1,649 | (48,571 | ) | (6,916 | ) | |||||||||||||||
Income tax benefit |
(1,003 | ) | (4,721 | ) | (25,529 | ) | 87 | (31,166 | ) | |||||||||||||||
Income (loss) before equity in losses of subsidiaries |
50,303 | 4,181 | (8,754 | ) | 27,178 | (48,658 | ) | 24,250 | ||||||||||||||||
Equity in undistributed losses of subsidiaries |
(26,053 | ) | (76,247 | ) | (70,488 | ) | 172,788 | |||||||||||||||||
NET INCOME (LOSS) |
$ | 24,250 | $ | (72,066 | ) | $ | (79,242 | ) | $ | 27,178 | $ | 124,130 | $ | 24,250 | ||||||||||
62
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||
Dividend income from subsidiaries |
$ | 44,700 | $ | (44,700 | ) | |||||||||||||||||||
Loans |
4,158 | $ | 38,419 | $ | 656,059 | (42,151 | ) | $ | 656,485 | |||||||||||||||
Money market investments |
793 | $ | 98 | 10 | 6,701 | (1,850 | ) | 5,752 | ||||||||||||||||
Investment securities |
9,548 | 821 | 224 | 109,671 | (7,201 | ) | 113,063 | |||||||||||||||||
Trading account securities |
9,611 | 9,611 | ||||||||||||||||||||||
59,199 | 919 | 38,653 | 782,042 | (95,902 | ) | 784,911 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
183,564 | (834 | ) | 182,730 | ||||||||||||||||||||
Short-term borrowings |
78 | 14,418 | 124,934 | (19,964 | ) | 119,466 | ||||||||||||||||||
Long-term debt |
8,366 | 37,033 | 96,602 | (30,703 | ) | 111,298 | ||||||||||||||||||
8,444 | 51,451 | 405,100 | (51,501 | ) | 413,494 | |||||||||||||||||||
Net interest income (loss) |
50,755 | 919 | (12,798 | ) | 376,942 | (44,401 | ) | 371,417 | ||||||||||||||||
Provision for loan losses |
115,167 | 115,167 | ||||||||||||||||||||||
Net interest income (loss) after provision for loan losses |
50,755 | 919 | (12,798 | ) | 261,775 | (44,401 | ) | 256,250 | ||||||||||||||||
Service charges on deposit accounts |
48,392 | 48,392 | ||||||||||||||||||||||
Other service fees |
91,163 | (1,573 | ) | 89,590 | ||||||||||||||||||||
Net (loss) gain on sale and valuation adjustments of investment
securities |
(2,132 | ) | (907 | ) | 4,214 | 1,175 | ||||||||||||||||||
Trading account gain |
10,377 | 10,377 | ||||||||||||||||||||||
Gain on sale of loans and valuation adjustment on loans
held-for-sale |
28,294 | 28,294 | ||||||||||||||||||||||
Other operating income (loss) |
529 | 1,201 | (102 | ) | 24,640 | (721 | ) | 25,547 | ||||||||||||||||
49,152 | 1,213 | (12,900 | ) | 468,855 | (46,695 | ) | 459,625 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
5,518 | 98 | 121,742 | (408 | ) | 126,950 | ||||||||||||||||||
Pension, profit sharing and other benefits |
1,277 | 17 | 36,162 | (118 | ) | 37,338 | ||||||||||||||||||
6,795 | 115 | 157,904 | (526 | ) | 164,288 | |||||||||||||||||||
Net occupancy expenses |
612 | 8 | 1 | 25,880 | 26,501 | |||||||||||||||||||
Equipment expenses |
385 | 31,860 | 32,245 | |||||||||||||||||||||
Other taxes |
335 | 11,500 | 11,835 | |||||||||||||||||||||
Professional fees |
3,295 | 8 | 57 | 36,204 | (922 | ) | 38,642 | |||||||||||||||||
Communications |
136 | 16,837 | 16,973 | |||||||||||||||||||||
Business promotion |
881 | 29,488 | 30,369 | |||||||||||||||||||||
Printing and supplies |
24 | 4,525 | 4,549 | |||||||||||||||||||||
Other operating expenses |
(12,112 | ) | (100 | ) | 117 | 45,317 | (384 | ) | 32,838 | |||||||||||||||
Amortization of intangibles |
2,813 | 2,813 | ||||||||||||||||||||||
351 | 31 | 175 | 362,328 | (1,832 | ) | 361,053 | ||||||||||||||||||
Income (loss) before income tax and equity in earnings (losses)
of subsidiaries |
48,801 | 1,182 | (13,075 | ) | 106,527 | (44,863 | ) | 98,572 | ||||||||||||||||
Income tax expense (benefit) |
1,385 | (4,576 | ) | 26,870 | (57 | ) | 23,622 | |||||||||||||||||
Income (loss) before equity in earnings (losses) of subsidiaries |
47,416 | 1,182 | (8,499 | ) | 79,657 | (44,806 | ) | 74,950 | ||||||||||||||||
Equity in undistributed earnings (losses) of subsidiaries |
27,534 | (7,926 | ) | (143 | ) | (19,465 | ) | |||||||||||||||||
NET INCOME (LOSS) |
$ | 74,950 | $ | (6,744 | ) | $ | (8,642 | ) | $ | 79,657 | $ | (64,271 | ) | $ | 74,950 | |||||||||
63
All other | ||||||||||||||||||||||||
Popular, Inc. | PIBI | PNA | subsidiaries | Elimination | Popular, Inc. | |||||||||||||||||||
(In thousands) | Holding Co. | Holding Co. | Holding Co. | and eliminations | entries | Consolidated | ||||||||||||||||||
INTEREST AND DIVIDEND INCOME: |
||||||||||||||||||||||||
Dividend income from subsidiaries |
$ | 89,900 | ($ | 89,900 | ) | |||||||||||||||||||
Loans |
12,773 | $ | 219 | $ | 58,592 | $ | 1,058,688 | (71,737 | ) | $ | 1,058,535 | |||||||||||||
Money market investments |
557 | 405 | 195 | 11,262 | (2,215 | ) | 10,204 | |||||||||||||||||
Investment securities |
16,076 | 632 | 447 | 174,409 | (14,031 | ) | 177,533 | |||||||||||||||||
Trading account securities |
34,826 | 34,826 | ||||||||||||||||||||||
119,306 | 1,256 | 59,234 | 1,279,185 | (177,883 | ) | 1,281,098 | ||||||||||||||||||
INTEREST EXPENSE: |
||||||||||||||||||||||||
Deposits |
363,384 | (399 | ) | 362,985 | ||||||||||||||||||||
Short-term borrowings |
2,609 | 14,373 | 113,318 | (22,653 | ) | 107,647 | ||||||||||||||||||
Long-term debt |
16,567 | 67,035 | 97,319 | (65,529 | ) | 115,392 | ||||||||||||||||||
19,176 | 81,408 | 574,021 | (88,581 | ) | 586,024 | |||||||||||||||||||
Net interest income (loss) |
100,130 | 1,256 | (22,174 | ) | 705,164 | (89,302 | ) | 695,074 | ||||||||||||||||
Provision for loan losses |
40 | 358,822 | 358,862 | |||||||||||||||||||||
Net interest income (loss) after provision for loan losses |
100,090 | 1,256 | (22,174 | ) | 346,342 | (89,302 | ) | 336,212 | ||||||||||||||||
Service charges on deposit accounts |
102,886 | 102,886 | ||||||||||||||||||||||
Other service fees |
222,668 | (7,122 | ) | 215,546 | ||||||||||||||||||||
Net gain on sale and valuation adjustments of investment securities |
75,703 | 75,703 | ||||||||||||||||||||||
Trading account profit |
21,175 | 21,175 | ||||||||||||||||||||||
Losses from changes in fair value related to instruments measured
at fair value pursuant to SFAS No. 159 |
(38,942 | ) | (38,942 | ) | ||||||||||||||||||||
Gain on sale of loans and valuation adjustments on loans
held-for-sale |
67,292 | 67,292 | ||||||||||||||||||||||
Other operating (loss) income |
(111 | ) | 7,154 | (2,041 | ) | 54,779 | (1,894 | ) | 57,887 | |||||||||||||||
99,979 | 8,410 | (24,215 | ) | 851,903 | (98,318 | ) | 837,759 | |||||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||||||
Personnel costs: |
||||||||||||||||||||||||
Salaries |
11,993 | 197 | 251,951 | (2,009 | ) | 262,132 | ||||||||||||||||||
Pension, profit sharing and other benefits |
2,923 | 42 | 72,039 | (72 | ) | 74,932 | ||||||||||||||||||
14,916 | 239 | 323,990 | (2,081 | ) | 337,064 | |||||||||||||||||||
Net occupancy expenses |
1,243 | 15 | 2 | 60,094 | 61,354 | |||||||||||||||||||
Equipment expenses |
1,741 | 60,981 | 62,722 | |||||||||||||||||||||
Other taxes |
900 | 26,122 | 27,022 | |||||||||||||||||||||
Professional fees |
7,445 | 5 | 180 | 63,304 | (2,682 | ) | 68,252 | |||||||||||||||||
Communications |
195 | 9 | 18 | 28,226 | 28,448 | |||||||||||||||||||
Business promotion |
771 | 34,696 | 35,467 | |||||||||||||||||||||
Printing and supplies |
42 | 8,132 | 8,174 | |||||||||||||||||||||
Other operating expenses |
(26,740 | ) | (201 | ) | 121 | 114,415 | (832 | ) | 86,763 | |||||||||||||||
Amortization of intangibles |
4,982 | 4,982 | ||||||||||||||||||||||
513 | 67 | 321 |