UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549
Form 8-K

CURRENT REPORT
Pursuant to Section 13 OR 15(d) of The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): July 24, 2014



POPULAR, INC.

(Exact name of registrant as specified in its charter)



 

COMMONWEALTH OF PUERTO
RICO

001-34084

66-0667416

(State or other jurisdiction of
incorporation or organization)

(Commission File
Number)

(IRS Employer Identification
Number)

209 MUNOZ RIVERA AVENUE
HATO REY, PUERTO RICO

 

00918

(Address of principal executive offices)

 

(Zip code)

(787) 765-9800

 

(Registrant's telephone number, including area code)

 
 

NOT APPLICABLE

 

(Former name, former address and former fiscal year, if changed since last report)





Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))


Item 2.02. Results of Operations and Financial Condition.

On July 24, 2014 Popular, Inc. issued a news release announcing its unaudited financial results for the quarter ended June 30, 2014, a copy of which is attached as Exhibit 99.1 to this Current Report on Form 8-K. The information furnished pursuant to this Item 2.02 of this Current Report on Form 8-K, including Exhibit 99.1, shall not be deemed "filed" for purposes of the Securities Exchange Act of 1934, as amended, nor shall it be incorporated by reference into any of the Corporation’s filings under the Securities Act of 1933, as amended, unless otherwise expressly stated in such filing.

Item 9.01. Financial Statements and Exhibits

99.1 Press release dated July 24, 2014


SIGNATURE


Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.


POPULAR, INC.

(Registrant)

 

Date:

July 24, 2014

By: /s/ Jorge J. García

Jorge J. García

Senior Vice President and Corporate Comptroller


Exhibit 99.1

Popular, Inc. Announces Second Quarter Financial Results

SAN JUAN, Puerto Rico--(BUSINESS WIRE)--July 24, 2014--Popular, Inc. (the “Corporation” or “Popular”) (NASDAQ:BPOP) reported a net loss of $511.3 million and adjusted net income of $86.2 million for the quarter ended June 30, 2014, compared to net income of $86.4 million for the quarter ended March 31, 2014.

Mr. Richard L. Carrión, Chairman of the Board and Chief Executive Officer, said: "Popular achieved two key milestones this quarter in our TARP repayment and the restructuring of the US mainland operations, further strengthening our franchise. The company continues to report strong capital and stable credit results, in spite of the economic headwinds facing Puerto Rico. We maintain our focus on strategic initiatives to create additional shareholder value."


             
Earnings Highlights
(Unaudited)
    Quarters ended Six months ended
(Dollars in thousands, except per share information)   30-Jun-14   31-Mar-14   30-Jun-13 30-Jun-14   30-Jun-13
Net interest (expense) income $ (59,381) $ 351,171 $ 334,411 $ 291,790 $ 659,055
Provision for loan losses – non-covered loans 50,074 54,122 228,975 104,196 438,068
Provision for loan losses – covered loans [1]   11,604   25,714   25,500 37,318   43,056
Net interest (expense) income after provision for loan losses (121,059) 271,335 79,936 150,276 177,931
FDIC loss share expense (55,261) (24,206) (3,755) (79,467) (30,021)
Other non-interest income 118,050 120,238 292,473 238,288 349,049
Operating expenses   275,439   277,599   293,864 553,038   609,089
(Loss) income from continuing operations before income tax (333,709) 89,768 74,790 (243,941) (112,130)
Income tax (benefit) expense   (4,124)   23,264   (237,380) 19,140   (294,257)
(Loss) income from continuing operations   $ (329,585)   $ 66,504   $ 312,170 $ (263,081)   $ 182,127
(Loss) income from discontinued operations, net of tax   $ (181,729)   $ 19,905   $ 15,298 $ (161,824)   $ 25,034
Net (loss) income   $ (511,314)   $ 86,409   $ 327,468 $ (424,905)   $ 207,161
Net (loss) income applicable to common stock   $ (512,245)   $ 85,478   $ 326,537 $ (426,767)   $ 205,300
Net (loss) income per common share from continuing operations - Basic   $ (3.21)   $ 0.64   $ 3.03 $ (2.58)   $ 1.76
Net (loss) income per common share from continuing operations - Diluted   $ (3.21)   $ 0.64   $ 3.02 $ (2.58)   $ 1.75
Net (loss) income per common share from discontinued operations - Basic   $ (1.77)   $ 0.19   $ 0.15 $ (1.57)   $ 0.24
Net (loss) income per common share from discontinued operations - Diluted   $ (1.77)   $ 0.19   $ 0.15 $ (1.57)   $ 0.24
 
[1] Covered loans represent loans acquired in the Westernbank FDIC-assisted transaction that are covered under FDIC loss sharing agreements.
 

Significant events

On July 23, 2014, the Corporation also completed the repurchase of the outstanding warrant initially issued to the U.S. Treasury under the TARP Capital Purchase Program in 2008. The warrant represented the right to purchase 2,093,284 shares of the Corporation’s common stock at an exercise price of $67 per share with an original term of 10 years. The Corporation and the U.S. Treasury agreed upon a repurchase price of $3.0 million for the warrant. With the completion of this transaction, the Corporation completed its exit from the TARP Capital Purchase Program.

In connection with the repayment of TARP on July 2, 2014, the Corporation accelerated the related amortization of the discount and deferred costs amounting to $414.1 million during the second quarter of 2014, which is reflected as part of interest expense in the consolidated statement of operations.


During the quarter ended June 30, 2014, the Corporation recorded a non-cash goodwill impairment charge of $186.5 million, related to the goodwill asset allocated to these regions. This non-cash charge had no impact on the Corporation’s tangible capital or regulatory capital ratios.

The Corporation expects to realize a net pre-tax gain estimated at approximately $19 million, upon the closing of these transactions.

In connection with the reorganization plan, the Corporation estimates that it will incur restructuring charges of approximately $54 million, comprised of $32 million in severance and retention payments and $22 million in operational set-up costs and lease cancelations, of which $4.6 million were incurred during the second quarter of 2014. The remaining costs consisting of severance payments and other employee benefits, lease and other contract termination expenses will be recognized during the third and fourth quarter of 2014 as well as early 2015, as incurred. Also, in early 2015, annual operating expenses are expected to be reduced by approximately $45 million, after the reorganization is complete. This decrease in expenses is expected to offset the reduction in revenues that will result from the sale of the regional operations.

As required by US GAAP, current and prior periods presented in the consolidated statement of operations as well as financial information covering income and expense amounts presented in this earnings release has been retrospectively adjusted for the impact of the discontinued operations for comparative purposes. The consolidated statement of financial condition and related financial information for prior periods included in this earnings release do not reflect the reclassification of PCB’s assets and liabilities to discontinued operations. Refer to Table P for a detail of the net loss, assets and liabilities from the discontinued operations. Also, refer to Table Q for details of the restructuring charges incurred during the quarter ended June 30, 2014.

The following table reflects the results of operations for the second quarter of 2014, with adjustments to exclude the impact of significant events.

    Quarter ended
(Unaudited)   30-Jun-14
(In thousands)  

Actual Results
(US GAAP)

 

TARP repayment
discount
amortization and
Income Tax
adjustments [2]

 

Goodwill
impairment and
Restructuring
charges [3]

 

Adjusted Results
(Non-GAAP)

Net interest (expense) income $ (59,381 )   $ (414,068 )   $ -   $ 354,687
Provision for loan losses – non-covered loans 50,074 - - 50,074
Provision for loan losses – covered loans [1]     11,604       -       -       11,604  
Net interest (expense) income after provision for loan losses (121,059 ) (414,068 ) - 293,009
FDIC loss share expense (55,261 ) - - (55,261 )
Other non-interest income 118,050 - - 118,050
Operating expenses     275,439       -       4,574       270,865  
(Loss) income from continuing operations before income tax (333,709 ) (414,068 ) (4,574 ) 84,933
Income tax (benefit) expense     (4,124 )     (14,524 )     -       10,400  
(Loss) income from continuing operations $ (329,585 ) $ (399,544 ) $ (4,574 ) $ 74,533
(Loss) income from discontinued operations, net of tax   $ (181,729 )   $ -     $ (193,363 )   $ 11,634  
Net (loss) income   $ (511,314 )   $ (399,544 )   $ (197,937 )   $ 86,167  
 
[1] Covered loans represent loans acquired in the Westernbank FDIC-assisted transaction that are covered under FDIC loss sharing agreements.
 
[2] Income tax adjustments include a benefit of approximately $23.4 million related to a Closing Agreement with the PR Department of Treasury, completed during the second quarter of 2014 and the negative impact of the deferred tax asset valuation allowance of approximately $8.9 million recorded at the Holding Company, due to the difference in the tax treatment of the interest expense related to the TARP funds and the newly issued $450 million senior notes. Refer to Income taxes section for further details.
 
[3] Adjustments included within Loss from discontinued operations include approximately $186.5 million of goodwill impairment charge and $6.9 million in transaction costs, which include severance payment expenses, legal and other professional services, incurred in connection with the agreements to sell the U.S. regional operations. Refer to Table P for a detail of the net loss from discontinued operations. Adjustments within operating expenses are related to restructuring charges incurred in connection with the reorganization of PCB. Refer to Table Q for a detail of restructuring charges.
 

 
    Quarters ended
(Unaudited)

Adjusted Results
Non-GAAP

 

GAAP
as reported

 
(In thousands)   30-Jun-14   31-Mar-14   Variance
Net interest income $ 354,687 $ 351,171 $ 3,516
Provision for loan losses – non-covered loans 50,074 54,122 (4,048 )
Provision for loan losses – covered loans [1]     11,604       25,714       (14,110 )
Net interest income after provision for loan losses 293,009 271,335 21,674
FDIC loss share expense (55,261 ) (24,206 ) (31,055 )
Other non-interest income 118,050 120,238 (2,188 )
Operating expenses     270,865       277,599       (6,734 )
Income (loss) from continuing operations before income tax 84,933 89,768 (4,835 )
Income tax expense (benefit)     10,400       23,264       (12,864 )
Income from continuing operations $ 74,533 $ 66,504 $ 8,029
Income (loss) from discontinued operations, net of tax     11,634       19,905     $ (8,271 )
Net income (loss)   $ 86,167     $ 86,409     $ (242 )
 
[1] Covered loans represent loans acquired in the Westernbank FDIC-assisted transaction that are covered under FDIC loss sharing agreements.
 

Net interest income

For the quarter ended June 30, 2014, the Corporation had a net interest expense of $59.4 million. Excluding the impact of the accelerated amortization of the discount and deferred costs of $414.1 million associated with the TARP trust preferred securities, net interest income was $354.7 million, an increase of $3.5 million from the previous quarter. Net interest margin was negative 0.77% for the second quarter of 2014. Excluding the above mentioned accelerated amortization, the net interest margin for the second quarter of 2014 was 4.68%, a decline of two basis points when compared with the first quarter of 2014. The main drivers of the adjusted increase in the net interest income were:

These positive variances were partially offset by:

BPPR’s net interest margin was 5.50%, an increase of one basis point from the previous quarter. Net interest income amounted to $334.0 million for the quarter ended June 30, 2014, compared with $327.9 million for the previous quarter. The increase in the net interest income was mainly due to the above mentioned increase in interest income from covered loans and the acquisition of consumer loans at the end of the first quarter of 2014.

BPNA earned $48.7 million in net interest income for the quarter ended June 30, 2014, compared with $51.4 million in the previous quarter. The decrease in net interest margin of sixteen basis points to 3.25% was mainly related to lower yields from construction loans associated to the previously mentioned interest collections from loans previously in non accruing status during the first quarter.


Non-interest income

Non-interest income was $62.8 million for the second quarter of 2014, a decrease of $33.2 million when compared with the first quarter. This decline was driven primarily by the following items:

These negative variances were partially offset by:

Refer to Table B for further details.


       
Financial Impact of FDIC-Assisted Transaction
 
(Unaudited)   Quarters ended Six months ended
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13 30-Jun-14   30-Jun-13
 

Income Statement

Interest income on covered loans $ 82,975 $ 81,098 $ 70,136 $ 164,073 $ 142,320
Total FDIC loss share expense (55,261 ) (24,206 ) (3,755 ) (79,467 ) (30,021 )
Other non-interest income - - 242 - 484
Provision for loan losses     11,604       25,714       25,500     37,318       43,056  
Total revenues less provision for loan losses   $ 16,110     $ 31,178     $ 41,123   $ 47,288     $ 69,727  
 

Balance Sheet

Loans covered under loss-sharing agreements with FDIC $ 2,736,102 $ 2,870,054 $ 3,199,998
FDIC loss share asset 751,553 833,721 1,379,342
FDIC true-up payment obligation     127,551       126,345       118,770  
 

See additional details on accounting for FDIC-Assisted transaction in Table O.

Operating expenses

Operating expenses decreased by $2.2 million when compared with the first quarter of 2014, driven primarily by:

These decreases were partially offset by:

Non-personnel credit-related costs, which include collections, appraisals, credit related fees, and OREO expenses, amounted to $10.1 million for the second quarter of 2014, compared with $12.8 million for the first quarter of 2014. The decrease was principally due to lower loan restructuring and collection expenses, mainly for covered loans, and higher gains on sales of OREO’s at BPNA.

Full-time equivalent employees (“FTEs”), including discontinued operations, were 8,032 as of June 30, 2014, compared with 8,053 as of March 31, 2014, and 8,117 as of June 30, 2013.

For a breakdown of operating expenses by category refer to table B.


Income taxes

Income tax benefit for the second quarter of 2014 amounted to $4.1 million, compared to an income tax expense of $23.3 million for the first quarter of 2014. The variance in income tax expense is mainly due to a tax benefit recorded during the second quarter of 2014 of approximately $23.4 million due to a reduction in the deferred tax liability associated with the Westernbank loan portfolio as a result of a Closing Agreement entered into with the Puerto Rico Department of the Treasury (“PR Treasury”) during the quarter, offset by the negative impact of the deferred tax asset valuation allowance of approximately $8.9 million recorded at the Holding Company, due to the difference in the tax treatment of interest expense related to the TARP funds and the newly issued $450 million senior notes. The Closing Agreement, among other matters, was related to the income tax treatment of certain charge-offs related to the loans acquired from Westernbank as part of the FDIC assisted transaction in the year 2010. In connection with this closing agreement, the Corporation disbursed an estimated income tax payment of $45 million which will be used as a credit to offset future income tax liabilities.

On July 1, 2014, the Government of Puerto Rico approved an amendment to the Internal Revenue Code, which, among other things, changed the income tax rate for capital gains from 15% to 20%. As a result, the Corporation expects to recognize an income tax expense of approximately $20.0 million during the third quarter of 2014, mainly related to the deferred tax liability associated with the portfolio acquired from Westernbank.

Credit Quality

The following table presents non-performing assets information:

     
Non-Performing Assets
(Unaudited)            
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13
Total non-performing loans held-in-portfolio, excluding covered loans $ 639,735 $ 635,334 $ 613,867
Non-performing loans held-for-sale 4,426 789 10,697
Other real estate owned (“OREO”), excluding covered OREO     139,420       136,965       158,920  
Total non-performing assets, excluding covered assets 783,581 773,088 783,484
Covered loans and OREO     171,955       182,659       210,903  
Total non-performing assets   $ 955,536     $ 955,747     $ 994,387  
Net charge-offs for the quarter (excluding covered loans)   $ 46,201     $ 43,246     $ 79,145  
 
 
Ratios (excluding covered loans):            
Non-covered loans held-in-portfolio (1) $ 19,635,224 $ 21,611,777 $ 21,521,659
Non-performing loans held-in-portfolio to loans held-in-portfolio (1) 3.26 % 2.94 % 2.85 %
Allowance for loan losses to loans held-in-portfolio 2.68 2.51 2.46
Allowance for loan losses to non-performing loans, excluding loans held-for-sale     82.26       85.40       86.14  
[1] During the quarter ended June 30, 2014, approximately $1.8 billion in loans held-in-portfolio were reclassified to the discontinued operations, of which $9.5 million were in non-performing status.
 
Refer to Table H for additional information.
 

         
Provision for Loan Losses
 
(Unaudited)   Quarters ended Six months ended
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13 30-Jun-14   30-Jun-13
Provision (reversal) for loan losses - non-covered loans:
BPPR $ 74,860 $ 53,915 $ 230,464 $ 128,775 $ 434,753
BPNA     (24,786 )     207     (1,489 )   (24,579 )     3,315
Total provision for loan losses - non-covered loans     50,074       54,122     228,975     104,196       438,068
Provision for loan losses - covered loans     11,604       25,714     25,500     37,318       43,056
Total provision for loan losses   $ 61,678     $ 79,836   $ 254,475   $ 141,514     $ 481,124
 

Credit Quality

The Corporation’s overall asset quality remained relatively stable when compared to the first quarter of 2014. The BPNA segment continued to reflect strong credit quality led by the improved risk profile of its loan portfolios. Nevertheless, challenging economic and fiscal conditions in Puerto Rico continued to influence credit quality results in the BPPR segment.

The following presents credit quality performance for the second quarter of 2014 for the Corporation’s non-covered portfolios. Unless otherwise noted, all credit metrics for the second quarter of 2014 are from continuing operations.


     
Credit Quality by Segment
(Unaudited)
(In thousands) Quarters ended
BPPR   30-Jun-14   31-Mar-14   30-Jun-13
Provision for loan losses $ 74,860 $ 53,915 $ 230,464
Net charge-offs 43,335 45,950 61,404[1]
Total non-performing loans held-in-portfolio, excluding covered loans 573,806 532,223 419,427
 
Allowance / non-covered loans held-in-portfolio     2.94 %     2.72 %     2.51 %
[1] For the quarter ended June 30, 2013, excludes net write-downs of $199.5 million related to the NPL's bulk sale.
 
  Quarters ended
BPNA   30-Jun-14   31-Mar-14   30-Jun-13
Provision for loan losses (reversal of provision) - Continuing operations $ (24,786 ) $ 207 $ (1,489 )
Provision for loan losses (reversal of provision) - Discontinued operations - (6,764 ) (5,067 )
Net charge-offs (recoveries) - Continuing operations 2,866 2,841 8,840
Net charge-offs (recoveries) - Discontinued operations - (5,545 ) 8,901

Total non-performing loans held-in-portfolio

65,929 103,111 194,440
Allowance / non-covered loans held-in-portfolio     1.59 %     1.91 %     2.32 %
 

BPPR Segment

BPNA Segment


 
Financial Condition Highlights
     
(Unaudited)    
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13
Money market, trading and investment securities $ 7,949,164 $ 8,056,145 $ 6,840,871
Loans not covered under loss sharing agreements with the FDIC 19,635,224 21,611,777 21,521,659
Loans covered under loss sharing agreements with the FDIC 2,736,102 2,870,054 3,199,998
Assets from discontinued operations 1,828,382 - -
Total assets 36,587,902 36,744,162 36,684,594
Deposits 24,901,152 27,265,651 26,759,428
Borrowings 4,465,965 3,715,821 4,694,671
Liabilities from discontinued operations 2,079,742 - -
Total liabilities 32,327,461 31,998,415 32,489,558
Stockholders’ equity     4,260,441     4,745,747     4,195,036
 

During the quarter ended June 30, 2014, the Corporation reclassified $1.8 billion in assets and $2.1 billion in liabilities to discontinued operations in the statement of financial condition as part of the reorganization of PCB. Refer to Table P for details of discontinued operations.

Total assets decreased by $156.3 million from the first quarter of 2014, driven by:

These decreases were partially offset by:


Total liabilities increased by $329.0 million from the first quarter of 2014, driven by:

This increase was partially offset by:

Stockholders’ equity decreased by $485.3 million from the first quarter of 2014, mainly as a result of the net loss for the quarter of $511.3 million, principally triggered by the acceleration of the amortization of the TARP Notes discount, partially offset by a decrease of $26.3 million in net unrealized loss on investment securities available-for-sale. Refer to Table A for capital ratios.

Refer to Table C for the Statements of Financial Condition.

Regulatory Capital

On April 22, 2014 the Corporation’s U.S. bank subsidiary declared a $250 million cash dividend to the Bank Holding Company (“BHC”), $100 million of which was contributed as additional common equity by the BHC to the Puerto Rico banking subsidiary.

On July 2, 2014, the Corporation completed the repayment TARP funds to the U.S. Treasury through the repurchase of $935 million of trust capital securities issued to the U.S. Treasury under the TARP Capital repurchase program.

Popular’s regulatory capital ratios and that of its banking subsidiaries remained in excess of “well capitalized” regulatory requirements at June 30, 2014. The estimated common equity Tier 1 (“CET1”) ratio was 13.5% at June 30, 2014 compared to 15.1% at March 31, 2014. After taking into account the repayment of TARP, pro-forma estimated Common Equity Tier 1, Tier 1 Capital and total Capital ratios as of June 30, 2014 would have been 13.8%, 15.8% and 17.1%, respectively.


Forward-Looking Statements

The information included in this news release contains certain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These statements are based on management’s current expectations and involve certain risks and uncertainties that may cause actual results to differ materially from those expressed in forward-looking statements. Factors that might cause such a difference include, but are not limited to (i) the rate of growth in the economy and employment levels, as well as general business and economic conditions; (ii) changes in interest rates, as well as the magnitude of such changes; (iii) the fiscal and monetary policies of the federal government and its agencies; (iv) changes in federal bank regulatory and supervisory policies, including required levels of capital and the impact of proposed capital standards on our capital ratios; (v) the impact of the Dodd-Frank Wall Street Reform and Consumer Protection Act on our businesses, business practices and cost of operations; (vi) regulatory approvals that may be necessary to undertake certain actions or consummate strategic transactions such as acquisitions and dispositions; (vii) the relative strength or weakness of the consumer and commercial credit sectors and of the real estate markets in Puerto Rico and the other markets in which borrowers are located; (viii) the performance of the stock and bond markets; (ix) competition in the financial services industry; (x) additional Federal Deposit Insurance Corporation assessments; and (xi) possible legislative, tax or regulatory changes. For a discussion of such factors and certain risks and uncertainties to which the Corporation is subject, see the Corporation’s Annual Report on Form 10-K for the year ended December 31, 2013, as well as its filings with the U.S. Securities and Exchange Commission. Other than to the extent required by applicable law, including the requirements of applicable securities laws, the Corporation assumes no obligation to update any forward-looking statements to reflect occurrences or unanticipated events or circumstances after the date of such statements.

Founded in 1893, Popular, Inc. is the leading banking institution by both assets and deposits in Puerto Rico and ranks among the top 50 U.S. banks by assets. In the United States, Popular has established a community-banking franchise providing a broad range of financial services and products with branches in New York, New Jersey, Illinois, Florida and California.

An electronic version of this press release can be found at the Corporation’s website: www.popular.com.

Popular will hold a conference call to discuss the financial results today Thursday, July 24, 2014 at 11 a.m. Eastern Standard Time. The call will be broadcast live over the Internet and can be accessed through the investor relations section of the Corporation’s website: www.popular.com.

Listeners are recommended to go to the website at least 15 minutes prior to the call to download and install any necessary audio software. The call may also be accessed through a dial-in telephone number 1-888-317-6016 or 1-412-317-6016.

A replay of the webcast will be archived in Popular’s website. A telephone replay will be available one hour after the end of the conference call through Friday, August 1, 2014 at 9:00 a.m. Eastern Standard Time, at 1-877-344-7529 or 1-412-317-0088. The replay passcode is 10048288.


 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
 
Table A - Selected Ratios and Other Information
 
Table B - Consolidated Statement of Operations
 
Table C - Consolidated Statement of Financial Condition
 
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER
 
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE
 
Table F - Mortgage Banking Activities and Other Service Fees
 
Table G - Loans and Deposits
 
Table H - Non-Performing Assets
 
Table I - Activity in Non-Performing Loans
 
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios
 
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED
 
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - PUERTO RICO OPERATIONS
 
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - U.S. MAINLAND OPERATIONS
 
Table N - Reconciliation to GAAP Financial Measures
 
Table O - Financial Information - Westernbank Covered Loans
 
Table P - Financial Information from Discontinued Operations
 
Table Q - Restructuring Charges
 

 
POPULAR, INC.
Financial Supplement to Second Quarter 2014 Earnings Release
Table A - Selected Ratios and Other Information
(Unaudited)
         
             
Quarters ended Six months ended
    30-Jun-14   31-Mar-14   30-Jun-13   30-Jun-14   30-Jun-13
Basic EPS from continuing operations $ (3.21 ) $ 0.64 $ 3.03 $ (2.58 ) $ 1.76
Basic EPS from discontinued operations $ (1.77 ) $ 0.19 $ 0.15 $ (1.57 ) $ 0.24
Total Basic EPS $ (4.98 ) $ 0.83 $ 3.18 $ (4.15 ) $ 2.00
Diluted EPS from continuing operations $ (3.21 ) $ 0.64 $ 3.02 $ (2.58 ) $ 1.75
Diluted EPS from discontinued operations $ (1.77 ) $ 0.19 $ 0.15 $ (1.57 ) $ 0.24
Total Diluted EPS $ (4.98 ) $ 0.83 $ 3.17 $ (4.15 ) $ 1.99
Average common shares outstanding 102,781,438 102,799,752 102,620,295 102,790,545 102,642,329
Average common shares outstanding - assuming dilution 102,781,438 103,198,102 102,917,347 102,790,545 102,957,736
Common shares outstanding at end of period 103,472,979 103,455,535 103,276,131 103,472,979 103,276,131
 
Market value per common share $ 34.18 $ 30.99 $ 30.37 $ 34.18 $ 30.37
 
Market capitalization - (In millions) $ 3,537 $ 3,206 $ 3,136 $ 3,537 $ 3,136
 
Return on average assets (5.66 )% 0.97 % 3.60 % (2.37 )% 1.15 %
 
Return on average common equity (43.04 )% 7.39 % 32.77 % (18.19 )% 10.47 %
 
Net interest margin [2] 4.68 % 4.70 % 4.47 % 4.69 % 4.43 %
 
Common equity per share $ 40.69 $ 45.39 $ 40.13 $ 40.69 $ 40.13
 
Tangible common book value per common share (non-GAAP) [1] $ 35.84 $ 38.71 $ 33.38 $ 35.84 $ 33.38
 
Tangible common equity to tangible assets (non-GAAP) [1] 10.28 % 11.11 % 9.58 % 10.28 % 9.58 %
 
Tier 1 risk-based capital [3] 19.42 % 19.35 % 17.30 % 19.42 % 17.30 %
 
Total risk-based capital [3] 20.69 % 20.62 % 18.58 % 20.69 % 18.58 %
 
Tier 1 leverage [3] 13.20 % 13.07 % 11.46 % 13.20 % 11.46 %
 
Tier 1 common equity to risk-weighted assets (non-GAAP) [1] [3]     13.51 %     15.07 %     13.04 %     13.51 %     13.04 %
[1] Refer to Table N for Non-GAAP reconciliations.
 
[2] Not on a taxable equivalent basis. For June 30, 2014, excludes the impact of the $414.1 million TARP discount amortization. US GAAP Net interest margin was (0.77)%. Refer to Tables D & E for reconciliation.
 
[3] Capital ratios for the current quarter are estimated.
 

 
POPULAR, INC.
Financial Supplement to Second Quarter 2014 Earnings Release
Table B - Consolidated Statement of Operations
(Unaudited)
    Quarters ended   Variance   Quarter ended   Variance   Six months ended
(In thousands, except per share information)   30-Jun-14   31-Mar-14  

Q2 2014 vs.Q1 2014

  30-Jun-13   Q2 2014 vs.Q2 2013   30-Jun-14   30-Jun-13
Interest income:    
Loans $ 380,986 $ 377,602 $ 3,384 $ 370,298 $ 10,688 $ 758,588 $ 730,814
Money market investments 1,131 973 158 829 302 2,104 1,784
Investment securities 33,989 35,127 (1,138 ) 36,106 (2,117 ) 69,116 73,929
  Trading account securities     5,344       5,257       87       5,456       (112 )     10,601       10,970  
  Total interest income     421,450       418,959       2,491       412,689       8,761       840,409       817,497  
Interest expense:
Deposits 26,223 26,858 (635 ) 32,445 (6,222 ) 53,081 67,061
Short-term borrowings 8,892 9,040 (148 ) 9,767 (875 ) 17,932 19,548
  Long-term debt     445,716       31,890       413,826       36,066       409,650       477,606       71,833  
  Total interest expense     480,831       67,788       413,043       78,278       402,553       548,619       158,442  
Net interest (expense) income (59,381 ) 351,171 (410,552 ) 334,411 (393,792 ) 291,790 659,055
Provision for loan losses - non-covered loans 50,074 54,122 (4,048 ) 228,975 (178,901 ) 104,196 438,068
Provision for loan losses - covered loans     11,604       25,714       (14,110 )     25,500       (13,896 )     37,318       43,056  
Net interest (expense) income after provision for loan losses     (121,059 )     271,335       (392,394 )     79,936       (200,995 )     150,276       177,931  
Service charges on deposit accounts 39,237 39,359 (122 ) 41,378 (2,141 ) 78,596 82,539
Other service fees 56,468 52,818 3,650 57,279 (811 ) 109,286 112,223
Mortgage banking activities 3,788 3,678 110 18,081 (14,293 ) 7,466 38,378
Net gain and valuation adjustments on investment securities - - - 5,856 (5,856 ) - 5,856
Trading account profit (loss) 1,055 1,977 (922 ) (4,345 ) 5,400 3,032 (5,329 )
Net gain (loss) on sale of loans, including valuation adjustments on loans held-for-sale 9,659 4,393 5,266 4,291 5,368 14,052 (58,428 )
Adjustments (expense) to indemnity reserves on loans sold (7,454 ) (10,347 ) 2,893 (11,632 ) 4,178 (17,801 ) (27,775 )
FDIC loss share (expense) income (55,261 ) (24,206 ) (31,055 ) (3,755 ) (51,506 ) (79,467 ) (30,021 )
Other operating income     15,297       28,360       (13,063 )     181,565       (166,268 )     43,657       201,585  
  Total non-interest income     62,789       96,032       (33,243 )     288,718       (225,929 )     158,821       319,028  
Operating expenses:
Personnel costs
Salaries 69,149 69,038 111 68,585 564 138,187 136,207
Commissions, incentives and other bonuses 12,862 13,099 (237 ) 14,704 (1,842 ) 25,961 29,477
Pension, postretirement and medical insurance 7,532 8,701 (1,169 ) 13,911 (6,379 ) 16,233 28,224
  Other personnel costs, including payroll taxes     9,557       13,463       (3,906 )     9,159       398       23,020       20,032  
Total personnel costs 99,100 104,301 (5,201 ) 106,359 (7,259 ) 203,401 213,940
Net occupancy expenses 20,267 21,360 (1,093 ) 21,059 (792 ) 41,627 41,551
Equipment expenses 12,044 11,412 632 11,485 559 23,456 23,105
Other taxes 13,543 13,663 (120 ) 15,225 (1,682 ) 27,206 26,753
Professional fees 67,024 66,999 25 67,015 9 134,023 134,752
Communications 6,425 6,685 (260 ) 6,395 30 13,110 12,946
Business promotion 16,038 11,386 4,652 15,357 681 27,424 27,942
FDIC deposit insurance 10,480 10,978 (498 ) 18,557 (8,077 ) 21,458 26,913
Other real estate owned (OREO) expenses 3,410 6,440 (3,030 ) 7,657 (4,247 ) 9,850 53,524
Credit and debit card processing, volume, interchange and other expenses 5,640 5,196 444 5,096 544 10,836 9,801
Other operating expenses 14,869 17,153 (2,284 ) 17,670 (2,801 ) 32,022 33,883
Amortization of intangibles 2,025 2,026 (1 ) 1,989 36 4,051 3,979
Restructuring costs     4,574       -       4,574       -       4,574       4,574       -  
  Total operating expenses     275,439       277,599       (2,160 )     293,864       (18,425 )     553,038       609,089  
(Loss) income from continuing operations before income tax (333,709 ) 89,768 (423,477 ) 74,790 (408,499 ) (243,941 ) (112,130 )
Income tax (benefit) expense     (4,124 )     23,264       (27,388 )     (237,380 )     233,256       19,140       (294,257 )
(Loss) income from continuing operations (329,585 ) 66,504 (396,089 ) 312,170 (641,755 ) (263,081 ) 182,127
(Loss) income from discontinued operations, net of tax     (181,729 )     19,905       (201,634 )     15,298       (197,027 )     (161,824 )     25,034  
Net (loss) income   $ (511,314 )   $ 86,409     $ (597,723 )   $ 327,468     $ (838,782 )   $ (424,905 )   $ 207,161  
Net (loss) income applicable to common stock   $ (512,245 )   $ 85,478     $ (597,723 )   $ 326,537     $ (838,782 )   $ (426,767 )   $ 205,300  
Net (loss) income per common share - basic:
Net (loss) income from continuing operations $ (3.21 ) $ 0.64 $ (3.85 ) $ 3.03 $ (6.24 ) $ (2.58 ) $ 1.76
  Net (loss) income from discontinued operations   $ (1.77 )   $ 0.19     $ (1.96 )   $ 0.15     $ (1.92 )   $ (1.57 )   $ 0.24  
  Net (loss) income per common share - basic   $ (4.98 )   $ 0.83     $ (5.81 )   $ 3.18     $ (8.16 )   $ (4.15 )   $ 2.00  
Net (loss) income per common share - diluted:
Net (loss) income from continuing operations $ (3.21 ) $ 0.64 $ (3.85 ) $ 3.02 $ (6.23 ) $ (2.58 ) $ 1.75
  Net (loss) income from discontinued operations   $ (1.77 )   $ 0.19     $ (1.96 )   $ 0.15     $ (1.92 )   $ (1.57 )   $ 0.24  
  Net (loss) income per common share - diluted   $ (4.98 )   $ 0.83     $ (5.81 )   $ 3.17     $ (8.15 )   $ (4.15 )   $ 1.99  
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table C - Consolidated Statement of Financial Condition
(Unaudited)
            Variance
Q2 2014 vs.
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13   Q1 2014
Assets:
Cash and due from banks $ 362,572 $ 387,917 $ 388,041 $ (25,345 )
Money market investments 1,666,944 1,622,433 1,071,939 44,511
Trading account securities, at fair value 345,823 359,247 294,082 (13,424 )
Investment securities available-for-sale, at fair value 5,653,992 5,768,890 5,114,636 (114,898 )
Investment securities held-to-maturity, at amortized cost 114,280 139,019 141,632 (24,739 )
Other investment securities, at lower of cost or realizable value 168,125 166,556 218,582 1,569
Loans held-for-sale, at lower of cost or fair value 97,010 94,877 190,852 2,133
Loans held-in-portfolio:
Loans not covered under loss sharing agreements with the FDIC 19,726,234 21,703,050 21,615,754 (1,976,816 )
Loans covered under loss sharing agreements with the FDIC 2,736,102 2,870,054 3,199,998 (133,952 )
Less: Unearned income 91,010 91,273 94,095 (263 )
    Allowance for loan losses     624,911       640,348       635,219       (15,437 )
    Total loans held-in-portfolio, net     21,746,415       23,841,483       24,086,438       (2,095,068 )
FDIC loss share asset 751,553 833,721 1,379,342 (82,168 )
Premises and equipment, net 492,382 513,855 527,014 (21,473 )
Other real estate not covered under loss sharing agreements with the FDIC 139,420 136,965 158,920 2,455
Other real estate covered under loss sharing agreements with the FDIC 155,805 158,747 183,225 (2,942 )
Accrued income receivable 119,520 125,895 143,905 (6,375 )
Mortgage servicing assets, at fair value 151,951 156,529 153,444 (4,578 )
Other assets 2,292,360 1,747,646 1,935,426 544,714
Goodwill 461,246 647,757 647,757 (186,511 )
Other intangible assets 40,122 42,625 49,359 (2,503 )
Assets from discontinued operations     1,828,382       -       -       1,828,382  
Total assets   $ 36,587,902     $ 36,744,162     $ 36,684,594     $ (156,260 )
Liabilities and Stockholders’ Equity:
Liabilities:
Deposits:
Non-interest bearing $ 5,666,685 $ 6,326,596 $ 5,856,066 $ (659,911 )
    Interest bearing     19,234,467       20,939,055       20,903,362       (1,704,588 )
    Total deposits     24,901,152       27,265,651       26,759,428       (2,364,499 )
Federal funds purchased and assets sold under agreements to repurchase 2,074,676 2,208,213 1,672,705 (133,537 )
Other short-term borrowings 31,200 1,200 1,226,200 30,000
Notes payable 2,360,089 1,506,408 1,795,766 853,681
Other liabilities 880,602 1,016,943 1,035,459 (136,341 )
Liabilities from discontinued operations     2,079,742       -       -       2,079,742  
Total liabilities     32,327,461       31,998,415       32,489,558       329,046  
Stockholders’ equity:
Preferred stock 50,160 50,160 50,160 -
Common stock 1,035 1,035 1,033 -
Surplus 4,173,616 4,171,817 4,153,525 1,799
Retained earnings 167,663 679,908 217,126 (512,245 )
Treasury stock (1,742 ) (898 ) (769 ) (844 )
Accumulated other comprehensive loss     (130,291 )     (156,275 )     (226,039 )     25,984  
    Total stockholders’ equity     4,260,441       4,745,747       4,195,036       (485,306 )
Total liabilities and stockholders’ equity   $ 36,587,902     $ 36,744,162     $ 36,684,594     $ (156,260 )
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER
(Unaudited)
                                 
Quarter ended Quarter ended Quarter ended Variance Variance
($ amounts in millions; yields not on a taxable equivalent basis) 30-Jun-14 31-Mar-14 30-Jun-13 Q2 2014 vs. Q1 2014 Q2 2014 vs. Q2 2013
  Average balance  

Income /
Expense

 

Yield /
Rate

Average balance  

Income /
Expense

 

Yield /
Rate

Average balance  

Income /
Expense

 

Yield /
Rate

Average balance  

Income /
Expense

 

Yield /
Rate

Average balance  

Income /
Expense

 

Yield /
Rate

Assets:
Interest earning assets:
Money market, trading and investment securities $ 7,839   $ 40.4   2.07 % $ 7,566   $ 41.4   2.19 % $ 6,943   $ 42.4   2.44 % $ 273     ($1.0)   (0.12) % $ 896     ($2.0)   (0.37) %
Loans not covered under loss sharing agreements with the FDIC:
Commercial 8,446 102.2 4.86 8,487 100.7 4.81 8,206 99.9 4.88 (41) 1.5 0.05 240 2.3 (0.02)
Construction 175 2.4 5.55 186 4.8 10.54 312 3.5 4.52 (11) (2.4) (4.99) (137) (1.1) 1.03
Mortgage 6,691 85.3 5.10 6,691 86.9 5.20 7,019 91.2 5.20 - (1.6) (0.10) (328) (5.9) (0.10)
Consumer 3,894 97.9 10.08 3,761 93.8 10.12 3,720 94.7 10.20 133 4.1 (0.04) 174 3.2 (0.12)
Lease financing   546     10.2   7.43   544     10.3   7.57   542     10.9   8.02   2     (0.1)   (0.14)   4     (0.7)   (0.59)
Total loans not covered under loss sharing agreements with the FDIC 19,752 298.0 6.05 19,669 296.5 6.09 19,799 300.2 6.07 83 1.5 (0.04) (47) (2.2) (0.02)
Loans covered under loss sharing agreements with the FDIC   2,811     83.0   11.83   2,934     81.1   11.18   3,269     70.1   8.60   (123)     1.9   0.65   (458)     12.9   3.23
Total loans   22,563     381.0   6.77   22,603     377.6   6.75   23,068     370.3   6.43   (40)     3.4   0.02   (505)     10.7   0.34
Total interest earning assets   30,402   $ 421.4   5.56 %   30,169   $ 419.0   5.61 %   30,011   $ 412.7   5.51 %   233   $ 2.4   (0.05) %   391   $ 8.7   0.05 %
Allowance for loan losses (627) (617) (629) (10) 2
Other non-interest earning assets 4,598 4,689 5,113 (91) (515)
Assets from discontinued operations   1,863   1,955   2,007   (92)   (144)
Total average assets $ 36,236 $ 36,196 $ 36,502 $ 40 $ (266)
 
Liabilities and Stockholders' Equity:
Interest bearing deposits:
NOW and money market $ 4,897 $ 3.8 0.32 % $ 4,736 $ 3.8 0.32 % $ 4,736 $ 4.2 0.35 % $ 161 $ - - % $ 161 ($0.4) (0.03) %
Savings 6,713 3.6 0.22 6,691 3.6 0.22 6,538 4.0 0.25 22 - - 175 (0.4) (0.03)
Time deposits   7,709     18.8   0.98   7,538     19.5   1.05   8,073     24.3   1.21   171     (0.7)   (0.07)   (364)     (5.5)   (0.23)
Total interest bearing deposits 19,319 26.2 0.54 18,965 26.9 0.57 19,347 32.5 0.67 354 (0.7) (0.03) (28) (6.3) (0.13)
Borrowings[1]   3,614     40.5   4.49   3,868     40.9   4.25   4,486     45.8   4.09   (254)     (0.4)   0.24   (872)     (5.3)   0.40
Total interest bearing liabilities   22,933     66.7   1.17   22,833     67.8   1.20   23,833     78.3   1.32   100     (1.1)   (0.03)   (900)     (11.6)   (0.15)
Net interest spread 4.39 % 4.41 % 4.19 % (0.02) % 0.20 %
Non-interest bearing deposits 5,451 5,584 5,388 (133) 63
Other liabilities 915 894 1,006 21 (91)
Liabilities from discontinued operations 2,113 2,146 2,228 (33) (115)
Stockholders' equity   4,824   4,739   4,047   85   777
Total average liabilities and stockholders' equity $ 36,236 $ 36,196 $ 36,502 $ 40 $ (266)
 
Adjusted net interest income / margin non-taxable equivalent basis $ 354.7   4.68 % $ 351.2   4.70 % $ 334.4   4.47 % $ 3.5   (0.02) % $ 20.3   0.21 %
Accelerated amortization TARP discount and related deferred costs 414.1

Net interest income (expense) / margin non-taxable equivalent basis

  ($59.4)   (0.77) %
 
(1) Including the impact of the accelerated amortization, the total cost of borrowings for the second quarter 2014 would have been 50.31%.
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE
(Unaudited)
                     
Six months ended Six months ended
($ amounts in millions; yields not on a taxable equivalent basis) 30-Jun-14 30-Jun-13 Variance
 

Average

balance

 

Income /
Expense

 

Yield /
Rate

Average

balance

 

Income /
Expense

 

Yield /
Rate

Average

balance

 

Income /
Expense

 

Yield /
Rate

Assets:
Interest earning assets:
Money market, trading and investment securities $ 7,703   $ 81.8   2.13 % $ 6,957   $ 86.7   2.50 % $ 746   ($4.9) (0.37) %
Loans not covered under loss sharing agreements with the FDIC:
Commercial 8,467 202.8 4.83 8,224 195.9 4.80 243 6.9 0.03
Construction 180 7.3 8.11 338 7.0 4.18 (158) 0.3 3.93
Mortgage 6,691 172.2 5.15 6,716 174.5 5.20 (25) (2.3) (0.05)
Consumer 3,828 191.7 10.10 3,723 188.9 10.23 105 2.8 (0.13)
Lease financing   545     20.5   7.50   542     22.2   8.19   3     (1.7)   (0.69)
Total loans not covered under loss sharing agreements with the FDIC 19,711 594.5 6.07 19,543 588.5 6.06 168 6.0 0.01
Loans covered under loss sharing agreements with the FDIC   2,872     164.1   11.50   3,391     142.3   8.45   (519)     21.8   3.05
Total loans   22,583     758.6   6.76   22,934     730.8   6.41   (351)     27.8   0.35
Total interest earning assets   30,286   $ 840.4   5.58 %   29,891   $ 817.5   5.50 %   395   $ 22.9   0.08 %
Allowance for loan losses (622) (619) (3)
Other non-interest earning assets 4,643 5,142 (499)
Assets from discontinued operations   1,909   2,018   (109)
Total average assets $ 36,216 $ 36,432   ($216)
 
Liabilities and Stockholders' Equity:
Interest bearing deposits:
NOW and money market $ 4,817 $ 7.6 0.32 % $ 4,666 $ 8.6 0.37 % $ 151 ($1.0) (0.05) %
Savings 6,702 7.2 0.22 6,530 8.1 0.25 172 (0.9) (0.03)
Time deposits   7,624     38.3   1.01   8,172     50.3   1.24   (548)     (12.0)   (0.23)
Total interest bearing deposits 19,143 53.1 0.56 19,368 67.0 0.70 (225) (13.9) (0.14)
Borrowings [1]   3,740     81.4   4.37   4,489     91.4   4.08   (749)     (10.0)   0.29
Total interest bearing liabilities   22,883     134.5   1.18   23,857     158.4   1.33   (974)     (23.9)   (0.15)
Net interest spread 4.40 % 4.17 % 0.23 %
Non-interest bearing deposits 5,517 5,315 202
Other liabilities 905 1,036 (131)
Liabilities from discontinued operations 2,129 2,221 (92)
Stockholders' equity   4,782   4,003   779
Total average liabilities and stockholders' equity $ 36,216 $ 36,432   ($216)
 
Adjusted net interest income / margin non-taxable equivalent basis $ 705.9   4.69 % $ 659.1   4.43 % $ 46.8   0.26 %
Accelerated amortization of TARP discount
and related deferred costs 414.1
Net interest income/margin non-taxable equivalent basis $ 291.8   1.95 %
 
(1) Including the impact of the accelerated amortization, the total cost of borrowings for the six months ended June 30, 2014 would have been 26.51%.
 

               
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table F - Mortgage Banking Activities and Other Service Fees
(Unaudited)
 
Mortgage Banking Activities Variance
Quarters ended Q2 2014 vs. Q2 2014 vs. Six months ended Variance
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13   Q1 2014   Q2 2013   30-Jun-14   30-Jun-13   2014 vs. 2013
Mortgage servicing fees, net of fair value adjustments:
Mortgage servicing fees $ 10,558 $ 10,748 $ 11,313 $ (190 ) $ (755 ) $ 21,306 $ 22,556 $ (1,250 )
  Mortgage servicing rights fair value adjustments     (7,740 )     (8,096 )     (5,126 )     356       (2,614 )     (15,836 )     (10,741 )     (5,095 )
Total mortgage servicing fees, net of fair value adjustments     2,818       2,652       6,187       166       (3,369 )     5,470       11,815       (6,345 )
Net gain (loss) on sale of loans, including valuation on loans held-for-sale     8,189       7,176       (351 )     1,013       8,540       15,365       13,409       1,956  
Trading account (loss) profit:
Unrealized gains (losses) on outstanding derivative positions 22 (760 ) 622 782 (600 ) (738 ) 600 (1,338 )
  Realized (losses) gains on closed derivative positions     (7,241 )     (5,390 )     11,623       (1,851 )     (18,864 )     (12,631 )     12,554       (25,185 )
Total trading account (loss) profit     (7,219 )     (6,150 )     12,245       (1,069 )     (19,464 )     (13,369 )     13,154       (26,523 )
Total mortgage banking activities   $ 3,788     $ 3,678     $ 18,081     $ 110     $ (14,293 )   $ 7,466     $ 38,378     $ (30,912 )
 
                 
 
Other Service Fees Variance
Quarters ended Q2 2014 vs. Q2 2014 vs. Six months ended Variance
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13   Q1 2014   Q2 2013   30-Jun-14   30-Jun-13   2014 vs. 2013
Other service fees:
Debit card fees $ 11,000 $ 10,544 $ 10,395 $ 456 $ 605 $ 21,544 $ 20,460 $ 1,084
Insurance fees 12,406 11,719 11,550 687 856 24,125 23,157 968
Credit card fees 16,985 16,083 16,265 902 720 33,068 31,819 1,249
Sale and administration of investment products 7,456 6,457 10,243 999 (2,787 ) 13,913 18,960 (5,047 )
Trust fees 4,566 4,463 4,154 103 412 9,029 8,612 417
  Other fees     4,055     3,552     4,672     503     (617 )     7,607     9,215     (1,608 )
Total other service fees   $ 56,468   $ 52,818   $ 57,279   $ 3,650   $ (811 )   $ 109,286   $ 112,223   $ (2,937 )
 

         
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table G - Loans and Deposits
(Unaudited)
 
Loans - Ending Balances
Variance
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13   Q2 2014 vs. Q1 2014   Q2 2014 vs. Q2 2013
Loans not covered under FDIC loss sharing agreements:
Commercial $ 8,155,547 $ 10,014,721 $ 9,917,840 $ (1,859,174 ) $ (1,762,293 )
Construction 179,059 176,766 297,010 2,293 (117,951 )
Legacy [1] 162,941 197,164 262,228 (34,223 ) (99,287 )
Lease financing 546,868 546,880 538,348 (12 ) 8,520
Mortgage 6,664,448 6,669,376 6,603,587 (4,928 ) 60,861
Consumer     3,926,361     4,006,870     3,902,646     (80,509 )     23,715  
Total non-covered loans held-in-portfolio $ 19,635,224 $ 21,611,777 $ 21,521,659 $ (1,976,553 ) $ (1,886,435 )
Loans covered under FDIC loss sharing agreements     2,736,102     2,870,054     3,199,998     (133,952 )     (463,896 )
Total loans held-in-portfolio   $ 22,371,326   $ 24,481,831   $ 24,721,657   $ (2,110,505 )   $ (2,350,331 )
Loans held-for-sale:
Commercial $ 2,895 $ - $ 2,594 $ 2,895 $ 301
Construction 949 - - 949 949
Legacy [1] - - 1,680 - (1,680 )
Mortgage     93,166     94,877     186,578     (1,711 )     (93,412 )
Total loans held-for-sale   $ 97,010   $ 94,877   $ 190,852   $ 2,133     $ (93,842 )
Total loans   $ 22,468,336   $ 24,576,708   $ 24,912,509   $ (2,108,372 )   $ (2,444,173 )
 
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA segment.
 
Note: Loans from discontinued operations as of June 30, 2014 are presented as part of “Assets from discontinued operations” in the Consolidated Statement of Financial Condition.
 
Deposits - Ending Balances
Variance
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13   Q2 2014 vs. Q1 2014   Q2 2014 vs. Q2 2013
Demand deposits [1] $ 6,412,632 $ 7,020,844 $ 6,655,895 $ (608,212 ) $ (243,263 )
Savings, NOW and money market deposits (non-brokered) 10,276,715 11,420,642 11,253,707 (1,143,927 ) (976,992 )
Savings, NOW and money market deposits (brokered) 543,032 581,562 509,415 (38,530 ) 33,617
Time deposits (non-brokered) 5,790,324 6,474,430 6,299,760 (684,106 ) (509,436 )
Time deposits (brokered CDs)     1,878,449     1,768,173     2,040,651     110,276       (162,202 )
Total deposits   $ 24,901,152   $ 27,265,651   $ 26,759,428   $ (2,364,499 )   $ (1,858,276 )
 
[1] Includes interest and non-interest demand bearing deposits.
 
Note: Deposits from discontinued operations as of June 30, 2014 are presented as part of “Liabilities from discontinued operations” in the Consolidated Statement of Financial Condition.
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table H - Non-Performing Assets
(Unaudited)
              Variance
(Dollars in thousands)   30-Jun-14  

As a % of
loans HIP by
category

  31-Mar-14  

As a % of
loans HIP by
category

  30-Jun-13  

As a % of
loans HIP by
category

  Q2 2014 vs. Q1 2014   Q2 2014 vs. Q2 2013
Non-accrual loans:  
Commercial $ 278,133

3.4

%

 

$ 306,929

3.1

%

 

$ 323,155

3.3

%

 

$ (28,796 ) $ (45,022 )
Construction 21,456 12.0 22,464 12.7 44,878 15.1 (1,008 ) (23,422 )
Legacy [1] 8,323 5.1 11,608 5.9 28,434 10.8 (3,285 ) (20,111 )
Lease financing 2,873 0.5 3,050 0.6 4,511 0.8 (177 ) (1,638 )
Mortgage 286,320 4.3 252,021 3.8 171,822 2.6 34,299 114,498
Consumer     42,630     1.1       39,262     1.0       41,067     1.1       3,368       1,563  
Total non-performing loans held-in-
portfolio, excluding covered loans [2] 639,735

3.3

%

 

635,334

2.9

%

 

613,867

2.9

%

 

4,401 25,868
Non-performing loans held-for-sale [3] 4,426 789 10,697 3,637 (6,271 )
Other real estate owned (“OREO”),
excluding covered OREO     139,420           136,965           158,920           2,455       (19,500 )
Total non-performing assets,
excluding covered assets 783,581 773,088 783,484 10,493 97
Covered loans and OREO     171,955           182,659           210,903           (10,704 )     (38,948 )
Total non-performing assets   $ 955,536         $ 955,747         $ 994,387         $ (211 )   $ (38,851 )
Accruing loans past due 90 days or more [4]   $ 420,251         $ 409,460         $ 414,055         $ 10,791     $ 6,196  
Ratios excluding covered loans:
Non-performing loans held-in-portfolio
to loans held-in-portfolio

3.26

%

 

2.94

%

 

2.85

%

 

Allowance for loan losses to loans
held-in-portfolio 2.68 2.51 2.46
Allowance for loan losses to
non-performing loans, excluding loans
held-for-sale     82.26           85.40           86.14              
Ratios including covered loans:
Non-performing assets to total assets

2.61

%

 

2.60

%

 

2.71

%

 

Non-performing loans held-in-portfolio
to loans held-in-portfolio 2.93 2.69 2.60
Allowance for loan losses to loans
held-in-portfolio 2.79 2.62 2.57
Allowance for loan losses to non-performing
loans, excluding loans held-for-sale     95.28           97.13           99.01              
 
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA segment.
 

[2] Total non-performing loans held-in-portfolio, excluding covered loans, excludes $9.5 million in discontinued operations as of June 30, 2014.

 
[3] Non-performing loans held-for-sale as of June 30, 2014 consisted of $582 thousand in mortgage loans, $3 million in commercial loans and $1 million in construction loans (March 31, 2014 - $789 thousand in mortgage loans; June 30, 2013 - $3 million in commercial loans, $2 million in legacy loans and $6 million in mortgage loans).
 
[4] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the VA as accruing loans past due 90 days or more as opposed to nonperforming since the principal repayment is insured. These balances include $124 million of residential mortgage loans insured by FHA or guaranteed by the VA that are no longer accruing interest as of June 30, 2014 (March 31, 2014 - $117 million; June 30, 2013 - $101 million).
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table I - Activity in Non-Performing Loans
(Unaudited)
           
Commercial loans held-in-portfolio:
Quarter ended Quarter ended
30-Jun-14   31-Mar-14
(In thousands)   BPPR   BPNA   Popular, Inc.   BPPR   BPNA   Popular, Inc.
Beginning balance NPLs $ 245,931 $ 60,998 $ 306,929 $ 186,097 $ 92,956 $ 279,053
Plus:
New non-performing loans 30,068 7,726 37,794 86,045 17,156 103,201
Advances on existing non-performing loans - 951 951 - 6 6
Less:
Non-performing loans transferred to OREO (4,103 ) - (4,103 ) (3,700 ) - (3,700 )
Non-performing loans charged-off (14,377 ) (5,470 ) (19,847 ) (10,278 ) (4,092 ) (14,370 )
Loans returned to accrual status / loan collections (3,967 ) (15,475 ) (19,442 ) (12,233 ) (14,934 ) (27,167 )
Loans transferred to held-for-sale - (16,130 ) (16,130 ) - (30,094 ) (30,094 )
  Non-performing loans transferred to discontinued operations     -       (8,019 )     (8,019 )     -       -       -  
Ending balance NPLs   $ 253,552     $ 24,581     $ 278,133     $ 245,931     $ 60,998     $ 306,929  
 
Construction loans held-in-portfolio:
Quarter ended Quarter ended
30-Jun-14   31-Mar-14
(In thousands)   BPPR   BPNA   Popular, Inc.   BPPR   BPNA   Popular, Inc.
Beginning balance NPLs $ 22,464 $ - $ 22,464 $ 18,108 $ 5,663 $ 23,771
Plus:
New non-performing loans 952 - 952 7,960 - 7,960
Less:
Non-performing loans charged-off (42 ) - (42 ) (416 ) - (416 )
  Loans returned to accrual status / loan collections     (1,918 )     -       (1,918 )     (3,188 )     (5,663 )     (8,851 )
Ending balance NPLs   $ 21,456     $ -     $ 21,456     $ 22,464     $ -     $ 22,464  
 
Mortgage loans held-in-portfolio:
Quarter ended Quarter ended
30-Jun-14   31-Mar-14
(In thousands)   BPPR   BPNA   Popular, Inc.   BPPR   BPNA   Popular, Inc.
Beginning balance NPLs $ 229,801 $ 22,220 $ 252,021 $ 206,389 $ 26,292 $ 232,681
Plus:
New non-performing loans 105,113 4,677 109,790 89,142 3,920 93,062
Less:
Non-performing loans transferred to OREO (2,845 ) (661 ) (3,506 ) (1,751 ) (1,195 ) (2,946 )
Non-performing loans charged-off (8,266 ) (649 ) (8,915 ) (6,693 ) (867 ) (7,560 )
  Loans returned to accrual status / loan collections     (61,447 )     (1,623 )     (63,070 )     (57,286 )     (5,930 )     (63,216 )
Ending balance NPLs   $ 262,356     $ 23,964     $ 286,320     $ 229,801     $ 22,220     $ 252,021  
 
Legacy loans held-in-portfolio:
Quarter ended Quarter ended
30-Jun-14   31-Mar-14
(In thousands)   BPPR   BPNA   Popular, Inc.   BPPR   BPNA   Popular, Inc.
Beginning balance NPLs $ - $ 11,608 $ 11,608 $ - $ 15,050 $ 15,050
Plus:
New non-performing loans - 2,201 2,201 - 1,738 1,738
Advances on existing non-performing loans - 49 49 - 5 5
Less:
Non-performing loans charged-off - (816 ) (816 ) - (2,568 ) (2,568 )
Loans returned to accrual status / loan collections - (2,227 ) (2,227 ) - (2,617 ) (2,617 )
Loans transferred to held-for-sale - (1,272 ) (1,272 ) - - -
  Non-performing loans transferred to discontinued operations     -       (1,220 )     (1,220 )     -       -       -  
Ending balance NPLs   $ -     $ 8,323     $ 8,323     $ -     $ 11,608     $ 11,608  
 
Total non-performing loans held-in-portfolio (excluding consumer loans):
Quarter ended Quarter ended
30-Jun-14   31-Mar-14
(In thousands)   BPPR   BPNA   Popular, Inc.   BPPR   BPNA   Popular, Inc.
Beginning balance NPLs $ 498,196 $ 94,826 $ 593,022 $ 410,594 $ 139,961 $ 550,555
Plus:
New non-performing loans 136,133 14,604 150,737 183,147 22,814 205,961
Advances on existing non-performing loans - 1,000 1,000 - 11 11
Less:
Non-performing loans transferred to OREO (6,948 ) (661 ) (7,609 ) (5,451 ) (1,195 ) (6,646 )
Non-performing loans charged-off (22,685 ) (6,935 ) (29,620 ) (17,387 ) (7,527 ) (24,914 )
Loans returned to accrual status / loan collections (67,332 ) (19,325 ) (86,657 ) (72,707 ) (29,144 ) (101,851 )
Loans transferred to held-for-sale - (17,402 ) (17,402 ) - (30,094 ) (30,094 )
  Non-performing loans transferred to discontinued operations     -       (9,239 )     (9,239 )     -       -       -  
Ending balance NPLs   $ 537,364     $ 56,868     $ 594,232     $ 498,196     $ 94,826     $ 593,022  
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios
(Unaudited)
       
 
Quarter ended Quarter ended Quarter ended
    30-Jun-14   31-Mar-14   30-Jun-13  
(Dollars in thousands)  

Non-covered
loans

 

Covered
loans

  Total  

Non-covered
loans

 

Covered
loans

  Total  

Non-covered
loans

 

Covered
loans

  Total  
Balance at beginning of period $ 542,575 $ 97,773 $ 640,348 $ 538,463 $ 102,092 $ 640,555 $ 583,501 $ 99,867 $ 683,368
Provision for loan losses - Continuing operations 50,074 11,604 61,678 54,122 25,714 79,836 228,975 25,500 254,475
Provision for loan losses - Discontinued operations     -     -     -     (6,764)     -     (6,764)     (5,067)     -     (5,067)  
      592,649     109,377     702,026     585,821     127,806     713,627     807,409     125,367     932,776  
Net loans charged-off (recovered):
BPPR
Commercial 9,309 5,438 14,747 15,173 7,648 22,821 29,968 1,108 31,076
Construction (615) 3,700 3,085 (1,378) 21,092 19,714 (2,294) 15,702 13,408
Lease financing 1,144 1 1,145 656 - 656 1,213 - 1,213
Mortgage 9,926 2,251 12,177 8,516 1,656 10,172 12,589 2,255 14,844
Consumer     23,571     (678)     22,893     22,983     (363)     22,620     19,928     (155)     19,773  
Total BPPR     43,335     10,712     54,047     45,950     30,033     75,983     61,404     18,910     80,314  
 
BPNA
Commercial 910 - 910 1,987 - 1,987 2,144 - 2,144
Construction - - - (176) - (176) - - -
Legacy [1] (1,205) - (1,205) (4,209) - (4,209) (1,465) - (1,465)
Mortgage 393 - 393 870 - 870 3,018 - 3,018
Consumer 2,768 - 2,768 4,369 - 4,369 5,143 - 5,143
Discontinued operations     -     -     -     (5,545)     -     (5,545)     8,901     -     8,901  
Total BPNA     2,866     -     2,866     (2,704)     -     (2,704)     17,741     -     17,741  
Total loans charged-off (recovered) - Popular, Inc.     46,201     10,712     56,913     43,246     30,033     73,279     79,145     18,910     98,055  
Net write-downs [3]     -     -     -     -     -     -     (199,502)     -     (199,502)  
Net write-downs related to loans transferred to discontinued operations     (20,202)     -     (20,202)     -     -     -     -     -     -  
Balance at end of period   $ 526,246   $ 98,665   $ 624,911   $ 542,575   $ 97,773   $ 640,348   $ 528,762   $ 106,457   $ 635,219  
 
POPULAR, INC.
Annualized net charge-offs to average loans held-in-portfolio 0.94 % 1.01 % 0.80 % 1.20 % 1.47 % 1.58 %
Provision for loan losses to net charge-offs [2] 1.08 x 1.08 x 1.10 x 1.00 x 0.69 x 0.82 x
 
BPPR
Annualized net charge-offs to average loans held-in-portfolio 1.09 % 1.16 % 1.16 % 1.62 % 1.55 % 1.68 %
Provision for loan losses to net charge-offs [2] 1.73 x 1.60 x 1.17 x 1.05 x 1.00 x 1.08 x
 
BPNA
Annualized net charge-offs (recoveries) to average loans held-in-portfolio 0.30 % (0.19) % 1.24 %
Provision for loan losses to net charge-offs           N.M.           N.M.           N.M.  
 
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA segment.
 

[2] Excluding provision for loan losses and net write-down related to the asset sale during the quarter ended June 30, 2013.

 

[3] Net write-downs for the quarter ended June 30, 2013 are related to loans sold.

 

N.M. - Not meaningful.

 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED
(Unaudited)
             
                                             
30-Jun-14
(Dollars in thousands)     Commercial     Construction     Legacy [3]     Mortgage    

Lease
financing

    Consumer     Total [2]
Specific ALLL $ 36,597 $ 883 $ - $ 53,815 $ 688 $ 29,043 $ 121,026
Impaired loans [1] $ 317,746 $ 21,094 $ 2,536 $ 466,243 $ 2,653 $ 122,106 $ 932,378
Specific ALLL to impaired loans [1]     11.52 %     4.19 %     - %     11.54 %     25.93 %     23.79 %     12.98 %
General ALLL $ 165,912 $ 4,459 $ 9,343 $ 84,113 $ 5,271 $ 136,122 $ 405,220
Loans held-in-portfolio, excluding impaired loans [1] $ 7,837,801 $ 157,965 $ 160,405 $ 6,198,205 $ 544,215 $ 3,804,255 $ 18,702,846
General ALLL to loans held-in-portfolio, excluding impaired loans [1]     2.12 %     2.82 %     5.82 %     1.36 %     0.97 %     3.58 %     2.17 %
Total ALLL $ 202,509 $ 5,342 $ 9,343 $ 137,928 $ 5,959 $ 165,165 $ 526,246
Total non-covered loans held-in-portfolio [1] $ 8,155,547 $ 179,059 $ 162,941 $ 6,664,448 $ 546,868 $ 3,926,361 $ 19,635,224
ALLL to loans held-in-portfolio [1]     2.48 %     2.98 %     5.73 %     2.07 %     1.09 %     4.21 %     2.68 %
 
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction.
 
[2] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of June 30, 2014 the general allowance on the covered loans amounted to $98.7 million, while the specific reserve amounted to $8 thousand.
 
[3] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.
                                             
31-Mar-14
(Dollars in thousands)     Commercial     Construction     Legacy [3]     Mortgage    

Lease
financing

    Consumer     Total [2]
Specific ALLL $ 30,892 $ 243 $ - $ 53,916 $ 672 $ 29,413 $ 115,136
Impaired loans [1] $ 334,975 $ 22,011 $ 3,710 $ 458,513 $ 2,455 $ 124,836 $ 946,500
Specific ALLL to impaired loans [1]     9.22 %     1.10 %     - %     11.76 %     27.37 %     23.56 %     12.16 %
General ALLL $ 141,122 $ 5,059 $ 13,272 $ 109,047 $ 9,811 $ 149,128 $ 427,439
Loans held-in-portfolio, excluding impaired loans [1] $ 9,679,746 $ 154,755 $ 193,454 $ 6,210,863 $ 544,425 $ 3,882,034 $ 20,665,277
General ALLL to loans held-in-portfolio, excluding impaired loans [1]     1.46 %     3.27 %     6.86 %     1.76 %     1.80 %     3.84 %     2.07 %
Total ALLL $ 172,014 $ 5,302 $ 13,272 $ 162,963 $ 10,483 $ 178,541 $ 542,575
Total non-covered loans held-in-portfolio [1] $ 10,014,721 $ 176,766 $ 197,164 $ 6,669,376 $ 546,880 $ 4,006,870 $ 21,611,777
ALLL to loans held-in-portfolio [1]     1.72 %     3.00 %     6.73 %     2.44 %     1.92 %     4.46 %     2.51 %
 
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction.
 
[2] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of March 31, 2014 the general allowance on the covered loans amounted to $97.7 million.
 
[3] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.
 
                             
Variance
(Dollars in thousands)   Commercial   Construction   Legacy   Mortgage   Lease financing   Consumer   Total
Specific ALLL   $ 5,705   $ 640   $ -   $ (101)   $ 16   $ (370)   $ 5,890
Impaired loans   $ (17,229)   $ (917)   $ (1,174)   $ 7,730   $ 198   $ (2,730)   $ (14,122)
General ALLL $ 24,790 $ (600) $ (3,929) $ (24,934) $ (4,540) $ (13,006) $ (22,219)
Loans held-in-portfolio, excluding impaired loans   $ (1,841,945)   $ 3,210   $ (33,049)   $ (12,658)   $ (210)   $ (77,779)   $ (1,962,431)
Total ALLL $ 30,495 $ 40 $ (3,929) $ (25,035) $ (4,524) $ (13,376) $ (16,329)
Total non-covered loans held-in-portfolio   $ (1,859,174)   $ 2,293   $ (34,223)   $ (4,928)   $ (12)   $ (80,509)   $ (1,976,553)

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - PUERTO RICO OPERATIONS
(Unaudited)
             
30-Jun-14
Puerto Rico
(In thousands)   Commercial   Construction   Mortgage   Lease financing   Consumer   Total
Allowance for credit losses:
Specific ALLL non-covered loans $ 36,597 $ 883 $ 39,341 $ 688 $ 28,458 $ 105,967
  General ALLL non-covered loans     147,638       4,308       81,058       5,271       122,024       360,299  
ALLL - non-covered loans     184,235       5,191       120,399       5,959       150,482       466,266  
Specific ALLL covered loans 8 - - - - 8
  General ALLL covered loans     46,685       8,996       38,941       -       4,035       98,657  
ALLL - covered loans     46,693       8,996       38,941       -       4,035       98,665  
Total ALLL   $ 230,928     $ 14,187     $ 159,340     $ 5,959     $ 154,517     $ 564,931  
Loans held-in-portfolio:
Impaired non-covered loans $ 307,762 $ 21,094 $ 414,636 $ 2,653 $ 119,604 $ 865,749
  Non-covered loans held-in-portfolio, excluding impaired loans     5,991,218       114,589       5,043,936       544,215       3,296,245       14,990,203  
Non-covered loans held-in-portfolio     6,298,980       135,683       5,458,572       546,868       3,415,849       15,855,952  
Impaired covered loans 2,823 2,419 - - - 5,242
  Covered loans held-in-portfolio, excluding impaired loans     1,743,144       80,344       867,075       -       40,297       2,730,860  
Covered loans held-in-portfolio     1,745,967       82,763       867,075       -       40,297       2,736,102  
Total loans held-in-portfolio   $ 8,044,947     $ 218,446     $ 6,325,647     $ 546,868     $ 3,456,146     $ 18,592,054  
 
31-Mar-14
Puerto Rico
(In thousands)   Commercial   Construction   Mortgage   Lease financing   Consumer   Total
Allowance for credit losses:
Specific ALLL non-covered loans $ 30,892 $ 243 $ 36,322 $ 672 $ 29,170 $ 97,299
  General ALLL non-covered loans     93,242       4,836       101,474       9,811       128,078       337,441  
ALLL - non-covered loans     124,134       5,079       137,796       10,483       157,248       434,740  
Specific ALLL covered loans - - - - - -
  General ALLL covered loans     38,589       15,966       38,848       -       4,370       97,773  
ALLL - covered loans     38,589       15,966       38,848       -       4,370       97,773  
Total ALLL   $ 162,723     $ 21,045     $ 176,644     $ 10,483     $ 161,618     $ 532,513  
Loans held-in-portfolio:
Impaired non-covered loans $ 304,531 $ 22,011 $ 406,053 $ 2,455 $ 122,291 $ 857,341
  Non-covered loans held-in-portfolio, excluding impaired loans     6,138,467       119,592       5,018,808       544,425       3,284,286       15,105,578  
Non-covered loans held-in-portfolio     6,442,998       141,603       5,424,861       546,880       3,406,577       15,962,919  
Impaired covered loans 5,540 - - - - 5,540
  Covered loans held-in-portfolio, excluding impaired loans     1,786,145       127,444       907,069       -       43,856       2,864,514  
Covered loans held-in-portfolio     1,791,685       127,444       907,069       -       43,856       2,870,054  
Total loans held-in-portfolio   $ 8,234,683     $ 269,047     $ 6,331,930     $ 546,880     $ 3,450,433     $ 18,832,973  
 
                           
Variance
(In thousands)   Commercial   Construction   Mortgage   Lease financing   Consumer   Total
Allowance for credit losses:
Specific ALLL non-covered loans $ 5,705 $ 640 $ 3,019 $ 16 $ (712 ) $ 8,668
  General ALLL non-covered loans     54,396       (528 )     (20,416 )     (4,540 )     (6,054 )     22,858  
ALLL - non-covered loans     60,101       112       (17,397 )     (4,524 )     (6,766 )     31,526  
Specific ALLL covered loans 8 - - - - 8
  General ALLL covered loans     8,096       (6,970 )     93       -       (335 )     884  
ALLL - covered loans     8,104       (6,970 )     93       -       (335 )     892  
Total ALLL   $ 68,205     $ (6,858 )   $ (17,304 )   $ (4,524 )   $ (7,101 )   $ 32,418  
Loans held-in-portfolio:
Impaired non-covered loans $ 3,231 $ (917 ) $ 8,583 $ 198 $ (2,687 ) $ 8,408
  Non-covered loans held-in-portfolio, excluding impaired loans     (147,249 )     (5,003 )     25,128       (210 )     11,959       (115,375 )
Non-covered loans held-in-portfolio     (144,018 )     (5,920 )     33,711       (12 )     9,272       (106,967 )
Impaired covered loans (2,717 ) 2,419 - - - (298 )
  Covered loans held-in-portfolio, excluding impaired loans     (43,001 )     (47,100 )     (39,994 )     -       (3,559 )     (133,654 )
Covered loans held-in-portfolio     (45,718 )     (44,681 )     (39,994 )     -       (3,559 )     (133,952 )
Total loans held-in-portfolio   $ (189,736 )   $ (50,601 )   $ (6,283 )   $ (12 )   $ 5,713     $ (240,919 )
 

 
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - U.S. MAINLAND OPERATIONS
(Unaudited)
             
30-Jun-14
U.S. Mainland
(In thousands)   Commercial   Construction   Legacy   Mortgage   Consumer   Total
Allowance for credit losses:
Specific ALLL $ - $ - $ - $ 14,474 $ 585 $ 15,059
  General ALLL     18,274       151       9,343       3,055       14,098       44,921  
Total ALLL   $ 18,274     $ 151     $ 9,343     $ 17,529     $ 14,683     $ 59,980  
Loans held-in-portfolio:
Impaired loans $ 9,984 $ - $ 2,536 $ 51,607 $ 2,502 $ 66,629
  Loans held-in-portfolio, excluding impaired loans     1,846,583       43,376       160,405       1,154,269       508,010       3,712,643  
Total loans held-in-portfolio   $ 1,856,567     $ 43,376     $ 162,941     $ 1,205,876     $ 510,512     $ 3,779,272  
 
 
31-Mar-14
U.S. Mainland
(In thousands)   Commercial   Construction   Legacy   Mortgage   Consumer   Total
Allowance for credit losses:
Specific ALLL $ - $ - $ - $ 17,594 $ 243 $ 17,837
  General ALLL     47,880       223       13,272       7,573       21,050       89,998  
Total ALLL   $ 47,880     $ 223     $ 13,272     $ 25,167     $ 21,293     $ 107,835  
Loans held-in-portfolio:
Impaired loans $ 30,444 $ - $ 3,710 $ 52,460 $ 2,545 $ 89,159
  Loans held-in-portfolio, excluding impaired loans     3,541,279       35,163       193,454       1,192,055       597,748       5,559,699  
Total loans held-in-portfolio   $ 3,571,723     $ 35,163     $ 197,164     $ 1,244,515     $ 600,293     $ 5,648,858  
 
                           
Variance
(In thousands)   Commercial   Construction   Legacy   Mortgage   Consumer   Total
Allowance for credit losses:
Specific ALLL $ - $ - $ - $ (3,120 ) $ 342 $ (2,778 )
  General ALLL     (29,606 )     (72 )     (3,929 )     (4,518 )     (6,952 )     (45,077 )
Total ALLL   $ (29,606 )   $ (72 )   $ (3,929 )   $ (7,638 )   $ (6,610 )   $ (47,855 )
Loans held-in-portfolio:
Impaired loans $ (20,460 ) $ - $ (1,174 ) $ (853 ) $ (43 ) $ (22,530 )
  Loans held-in-portfolio, excluding impaired loans     (1,694,696 )     8,213       (33,049 )     (37,786 )     (89,738 )     (1,847,056 )
Total loans held-in-portfolio   $ (1,715,156 )   $ 8,213     $ (34,223 )   $ (38,639 )   $ (89,781 )   $ (1,869,586 )
 

     
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table N - Reconciliation to GAAP Financial Measures
(Unaudited)
 
 
(In thousands, except share or per share information)   30-Jun-14   31-Mar-14   30-Jun-13  
Total stockholders’ equity $ 4,260,441 $ 4,745,747 $ 4,195,036
Less: Preferred stock (50,160 ) (50,160 ) (50,160 )
Less: Goodwill (461,246 ) (647,757 ) (647,757 )
Less: Other intangibles     (40,122 )     (42,625 )     (49,359 )  
Total tangible common equity   $ 3,708,913     $ 4,005,205     $ 3,447,760    
Total assets $ 36,587,902 $ 36,744,162 $ 36,684,594
Less: Goodwill (461,246 ) (647,757 ) (647,757 )
Less: Other intangibles     (40,122 )     (42,625 )     (49,359 )  
Total tangible assets   $ 36,086,534     $ 36,053,780     $ 35,987,478    
Tangible common equity to tangible assets

10.28

%

 

11.11

%

 

9.58

%

 

Common shares outstanding at end of period 103,472,979 103,455,535 103,276,131
Tangible book value per common share   $ 35.84     $ 38.71     $ 33.38    
 

 

 
(In thousands)   30-Jun-14   31-Mar-14   30-Jun-13  
Common stockholders’ equity $ 4,210,281 $ 4,695,587 $ 4,144,876
Less: Unrealized losses (gains) on available-for-sale securities, net of tax[1] (4,071 ) 22,255 (23,990 )
Less: Disallowed deferred tax assets[2] (636,081 ) (624,364 ) (647,010 )
Less: Disallowed goodwill and other intangible assets, net of deferred tax liability (447,182 ) (639,158 ) (650,452 )
Less: Aggregate adjusted carrying value of all non-financial equity investments (1,381 ) (1,499 ) (1,357 )
Add: Adjustment of pension and postretirement benefit plans and unrealized gains
(losses) on cash flow hedges, net of tax[3]     103,263       103,524       216,823    
Total Tier 1 common equity   $ 3,224,829     $ 3,556,345     $ 3,038,890    
Tier 1 common equity to risk-weighted assets    

13.51

%

 

 

15.07

%

 

 

13.04

%

 

 
[1] In accordance with regulatory risk-based capital guidelines, Tier 1 capital excludes net unrealized gains (losses) on available-for-sale debt securities and net unrealized gains on available-for-sale equity securities with readily determinable fair values. In arriving at Tier 1 capital, institutions are required to deduct net unrealized losses on available-for-sale equity securities with readily determinable fair values, net of tax.
 
[2] Approximately $159 million of the Corporation’s $789 million of net deferred tax assets included as “Other assets” in the consolidated statement of financial condition at June 30, 2014 (March 31, 2014 - $154 million and $774 million, respectively; June 30, 2013 - $178 million and $864 million, respectively), were included without limitation in regulatory capital pursuant to the risk-based capital guidelines, while approximately $636 million of such assets at June 30, 2014 (March 31, 2014 - $624 million; June 30, 2013 - $647 million) exceeded the limitation imposed by these guidelines and, as “disallowed deferred tax assets”, were deducted in arriving at Tier 1 capital. The remaining $(6) million of the Corporation’s other net deferred tax assets at June 30, 2014 (March 31, 2014 - $(4) million; June 30, 2013 - $39 million) represented primarily the following items: (a) the deferred tax effects of unrealized gains and losses on available-for-sale debt securities, which are permitted to be excluded prior to deriving the amount of net deferred tax assets subject to limitation under the guidelines; (b) the deferred tax asset corresponding to the pension liability adjustment recorded as part of accumulated other comprehensive income; and (c) the deferred tax liabilities associated with goodwill and other intangibles.
 
[3] The Federal Reserve Bank has granted interim capital relief for the impact of pension liability adjustment.
 

     
Popular, Inc.
Financial Supplement to Second Quarter 2014 Earnings Release
Table O - Financial Information - Westernbank Covered Loans
(Unaudited)
 
 
Revenues
Quarters ended
(In thousands)   30-Jun-14   31-Mar-14   Variance
Interest income on covered loans   $ 82,975     $ 81,098     $ 1,877  
FDIC loss share expense:
Amortization of indemnification asset (72,095 ) (48,946 ) (23,149 )
80% mirror accounting on credit impairment losses [1] 10,372 15,090 (4,718 )
80% mirror accounting on reimbursable expenses 11,085 12,745 (1,660 )
80% mirror accounting on recoveries on covered assets,
including rental income on OREOs,
subject to reimbursement to the FDIC (3,557 ) (4,392 ) 835
Change in true-up payment obligation (1,206 ) 1,168 (2,374 )
Other     140       129       11  
  Total FDIC loss share expense     (55,261 )     (24,206 )     (31,055 )
Total revenues     27,714       56,892       (29,178 )
Provision for loan losses     11,604       25,714       (14,110 )
Total revenues less provision for loan losses   $ 16,110     $ 31,178     $ (15,068 )

[1] Reductions in expected cash flows for ASC 310-30 loans, which may impact the provision for loan losses, may consider reductions in both principal and interest cash flow expectations. The amount covered under the FDIC loss sharing agreements for interest not collected from borrowers is limited under the agreements (approximately 90 days); accordingly, these amounts are not subject fully to the 80% mirror accounting.

 
 
Non-personnel operating expenses
Quarters ended
(In thousands)   30-Jun-14   31-Mar-14   Variance
Professional fees $ 4,726 $ 4,798 $ (72 )
OREO expenses 5,249 4,029 1,220
Other operating expenses     2,868       4,796       (1,928 )
Total operating expenses   $ 12,843     $ 13,623     $ (780 )
Expense reimbursements from the FDIC may be recorded with a time lag, since these are claimed upon the event of loss or charge-off of the loans which may occur in a subsequent period.
 
 
Quarterly average assets
Quarters ended
(In millions)   30-Jun-14   31-Mar-14   Variance
Covered loans $ 2,811 $ 2,934 $ (123 )
FDIC loss share asset     792       899       (107 )
 

 
Activity in the carrying amount and accretable yield of covered loans accounted for under ASC 310-30
     
Quarters ended
      30-Jun-14   31-Mar-14
(In thousands)  

Accretable
yield

 

Carrying amount
of loans

 

Accretable
yield

 

Carrying amount
of loans

Beginning balance $ 1,218,212   $ 2,733,122 $ 1,309,205 $ 2,827,947
Accretion (79,863 ) 79,863 (79,118 ) 79,118
Changes in expected cash flows 142,409 - (11,875 ) -
Collections / charge-offs     -       (202,321 )     -       (173,943 )
Ending balance 1,280,758 2,610,664 1,218,212 2,733,122
  Allowance for loan losses - ASC 310-30 covered loans     -       (90,892 )     -       (90,371 )
Ending balance, net of allowance for loan losses   $ 1,280,758     $ 2,519,772     $ 1,218,212     $ 2,642,751  
 
 
Activity in the carrying amount of the FDIC indemnity asset
 
Quarters ended
(In thousands)       30-Jun-14       31-Mar-14
Balance at beginning of period $ 833,721 $ 948,608
Amortization (72,095 ) (48,946 )
Credit impairment losses to be covered under loss sharing agreements 10,372 15,090
Reimbursable expenses to be covered under loss sharing agreements 11,085 12,745
Net payments to (from) FDIC under loss sharing agreements (31,530 ) (81,327 )
Other adjustments attributable to FDIC loss sharing agreements         -           (12,449 )
Balance at end of period       $ 751,553         $ 833,721  
 
 
Activity in the remaining FDIC loss share asset amortization
 
Quarters ended
(In thousands)       30-Jun-14       31-Mar-14
Balance at beginning of period $ 71,634 $ 103,691
Amortization (72,095 ) (48,946 )
Impact of lower projected losses         106,400           16,889  
Balance at end of period       $ 105,939         $ 71,634  
 

 
POPULAR, INC.
Financial Supplement to Second Quarter 2014 Earnings Release
Table P - Financial Information from Discontinued Operations
(Unaudited)
       
Assets and Liabilities from Discontinued Operations
                               
(In thousands)     30-Jun-14
 
Cash $ 18,923
Loans held-for-sale 1,783,998
Premises and equipment, net 17,553
Other assets     7,908  
Total assets   $ 1,828,382 *
 
Deposits $ 2,058,309
Short-term borrowings 2,998
Other liabilities                             18,435  
Total liabilities                           $ 2,079,742 *
Net liabilities                           $ (251,360 )
* Assets and liabilities from discontinued operations are mostly held for sale
 
Components of Net (Loss) Income from Discontinued Operations
                               
      Quarters ended     Six months ended
(In thousands)     30-Jun-14     31-Mar-14     30-Jun-13     30-Jun-14     30-Jun-13
 
Net interest income $ 19,092 $ 21,797 $ 21,308 $ 40,889 $ 42,977
Provision (reversal) for loan losses - (6,764 ) (5,067 ) (6,764 ) (7,860 )
Non-interest income 9,388 10,533 4,645 19,921 8,392
Personnel costs 12,117 8,852 8,320 20,969 16,728
Net occupancy expenses 2,845 4,331 3,049 7,176 6,030
Professional fees 5,903 2,793 2,949 8,696 5,709
Goodwill impairment charge 186,511 - - 186,511 -
Other operating expenses     2,833       3,213       1,404       6,046       5,728  
Net (loss) income from discontinued operations   $ (181,729 )   $ 19,905     $ 15,298     $ (161,824 )   $ 25,034  
 

 
POPULAR, INC.
Financial Supplement to Second Quarter 2014 Earnings Release
Table Q - Restructuring Charges
(Unaudited)
       
Restructuring Charges
Quarter ended
(In thousands)               30-Jun-14
 
Personnel costs $ 3,630
Net occupancy expenses 271
Equipment expenses 190
Professional fees 448
Other operating expenses               35
Total restructuring costs $ 4,574
 

CONTACT:
Popular, Inc.
Investor Relations:
Brett Scheiner, 212-417-6721
Investor Relations Officer
or
Media Relations:
Teruca Rullán, 787-281-5170
Mobile: 917-679-3596
Senior Vice President, Corporate Communications