Popular, Inc. Announces First Quarter 2025 Financial Results
-
Net income of
$177.5 million in Q1 2025, compared to net income of$177.8 million in Q4 2024.-
EPS of
$2.56 in Q1 2025 vs.$2.51 in Q4 2024.
-
EPS of
-
Net interest income of
$605.6 million in Q1 2025, an increase of$14.8 million when compared to Q4 2024. - Net interest margin of 3.40% in Q1 2025, compared to 3.35% in Q4 2024; net interest margin on a taxable equivalent basis of 3.73% in Q1 2025, compared to 3.62% in Q4 2024.
-
Non-interest income of
$152.1 million in Q1 2025, compared to$164.7 million in Q4 2024. -
Operating expenses amounted to
$471.0 million , compared to$467.6 million in Q4 2024. -
Credit quality metrics improved:
-
Non-performing loans held-in-portfolio (“NPLs”) decreased by
$36.7 million from Q4 2024; NPLs to loans ratio decreased eleven basis points to 0.84%; -
Net charge-offs decreased by
$18.3 million from Q4 2024; annualized NCOs to average loans held-in-portfolio at 0.53% vs. 0.74% in Q4 2024. - Allowance for credit losses (“ACL”) to loans held-in-portfolio at 2.05% vs. 2.01% in Q4 2024; and
- ACL to NPLs at 242.7% vs. 212.7% in Q4 2024.
-
Non-performing loans held-in-portfolio (“NPLs”) decreased by
-
Money market and investment securities increased by
$944.3 million from Q4 2024; average quarterly balances increased by$1.2 billion . -
Loans held in portfolio, excluding loans held-for-sale, amounted to
$37.3 billion , up$146.4 million from Q4 2024; average quarterly loan balances higher by$445.6 million . -
Deposit balances amounted to
$65.8 billion , an increase of$934.9 million from Q4 2024; average quarterly deposits higher by$1.6 billion . -
Common Equity Tier 1 ratio of 16.11%, Common Equity per share of
$83.75 and Tangible Book Value per share of$72.02 atMarch 31, 2025 , an increase of$3.86 per share from Q4 2024. -
Capital actions during Q1 2025 included the repurchase of 1,270,569 shares of common stock for
$122.3 million , at an average price of$96.24 per share. As ofMarch 31, 2025 , a total of$339.6 million has been repurchased under a common stock repurchase authorization of up to$500 million announced in Q3 2024.
As I step away from the CEO role on
Earnings Highlights |
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
Quarters ended |
||||
(Dollars in thousands, except per share information) |
|
|
|
|
|
Net interest income |
|
|
|
|
|
Provision for credit losses |
64,081 |
|
66,102 |
|
72,598 |
Net interest income after provision for credit losses |
541,516 |
|
524,657 |
|
478,146 |
Other non-interest income |
152,061 |
|
164,703 |
|
163,818 |
Operating expenses |
471,012 |
|
467,627 |
|
483,113 |
Income before income tax |
222,565 |
|
221,733 |
|
158,851 |
Income tax expense |
45,063 |
|
43,916 |
|
55,568 |
Net income |
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
|
Net income per common share - basic |
|
|
|
|
|
Net income per common share - diluted |
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures
This press release contains financial information prepared under accounting principles generally accepted in
Net interest income on a taxable equivalent basis
Net interest income, on a taxable equivalent basis, is presented with its different components in Tables D and E for the quarter ended
Tangible Common Equity
Tangible common equity, the tangible common equity ratio, tangible assets and tangible book value per common share are non-GAAP financial measures. The tangible common equity ratio and tangible book value per common share are commonly used by banks and analysts in conjunction with more traditional bank capital ratios to compare the capital adequacy of banking organizations with significant amounts of goodwill or other intangible assets, typically stemming from the use of the purchase accounting method for mergers and acquisitions. Neither tangible common equity nor tangible assets or related measures should be used in isolation or as a substitute for stockholders’ equity, total assets or any other measure calculated in accordance with GAAP.
Refer to Table R for a reconciliation of total stockholders’ equity to tangible common equity and total assets to tangible assets.
Net interest income and net interest income on a taxable equivalent basis (non-GAAP)
The Corporation’s net interest income for the first quarter of 2025 was
During the period, the Corporation’s re-investment of maturities of
Net Interest Income and Net Interest Margin Taxable Equivalent (Non-GAAP)
Net interest income on a taxable equivalent basis for the first quarter of 2025 was
The main drivers of net interest income on a taxable equivalent basis were:
-
higher income from investment securities by
$22.3 million or 22 basis points, due to higher reinvestment activity as balances increased by$1.4 billion at higher yields, driven in part by an increase in average deposit balances; and -
lower interest expense on interest-bearing deposits by
$17.8 million or 19 basis points, driven primarily by a reduction in the cost of market-linked P.R. public deposits by approximately 38 basis points and in PB by a reduction in the cost of online time deposits by approximately 26 basis points and brokered deposits by six basis points. Total cost of deposits decreased by 13 basis points, as average non-interest bearing demand deposits decreased by$352.1 million in part due to a shift to now accounts related to the launch, in the previous quarter, of a mass affluent-focused interest-bearing deposit product;
partially offset by:
-
lower interest income from money market investments by
$9.1 million or 34 basis points, mainly due to a lower yield combined with a lower volume driven by higher reinvestment activity in investment securities and loan originations; and -
lower interest income from loans by
$5.5 million , or three basis points, mainly driven by lower yields in the commercial portfolio by 13 basis points, partially offset by higher average volume in certain portfolios such as the commercial and mortgage portfolios and higher yields in mortgage, auto and leasing portfolios.
Net Interest Income and Net Interest Margin (Banco Popular de Puerto Rico Segment)
For the Banco Popular de
Factors impacting net interest income for the BPPR segment include:
-
higher interest income from investments in securities by
$14.5 million or 13 basis points mainly due to higher reinvestment ofU.S Treasury securities at higher yields; and -
lower interest expense on deposit accounts by
$14.4 million , mainly driven by a$13.3 million decrease in the cost of market-linked P.R. public interest-bearing deposits, representing a 38 basis points reduction. Interest-bearing deposit costs decreased 20 basis points to 2.06%, when compared to Q4 2024, while total deposit costs decreased by 12 basis points to 1.55%;
partially offset by:
-
lower interest income from the loan portfolios by
$8.3 million or four basis points during the quarter resulting from lower yields in the commercial portfolio, offset in part by higher average volume in the mortgage and leasing portfolios; and -
lower interest income from money market investments by
$6.0 million or 32 basis points, mainly due to re-pricing of money market investments during the quarter.
Net Interest Income and Net Interest Margin (Popular Bank Segment)
In the
During the period, earning assets at PB increased by
Main variances in Popular
-
lower interest expense on deposit accounts by
$4.2 million , or 15 basis points, driven by a decrease in deposit costs across most deposit products due to repricing at lower cost, partially offset by higher volume of higher-cost interest bearing deposits including online savings and money market deposits. Average deposit balances during the quarter were higher by$134.3 million . During the first quarter, total cost of interest-bearing deposits decreased 15 basis points to 3.48%, while total deposit costs decreased 11 basis points to 3.09%; and -
higher income from loans by
$1.1 million , mainly due to higher volumes in the commercial and construction loan portfolios. Notwithstanding higher income on loans, PB loan portfolio’s yield decreased five basis points to 5.86% when compared to the fourth quarter of 2024 driven by variable rate loans in the construction and commercial portfolios;
partially offset by:
-
lower interest income from money markets and investment securities by
$4.1 million , or 22 basis points, mainly due to lower volume and the re-pricing of money market investments during the quarter.
Refer to tables D and E for more details on the components of net interest income and net interest margin on a taxable equivalent basis.
Non-interest income
Non-interest income amounted to
-
lower other operating income by
$8.0 million , mainly due to lower daily car rental revenue by$3.3 million due to the sale completed byPopular Auto LLC , a wholly-owned subsidiary of Banco Popular dePuerto Rico , of its daily car rental business during the fourth quarter of 2024, lower income from investments accounted under the equity investment method by$2.2 million , and a$1.9 million sundry loss reserve release during the prior quarter; -
lower other service fees by
$4.8 million mainly due to lower contingent insurance commission by$1.5 million , which are typically received during the fourth quarter, and to lower investment management and trust fees by$0.9 million ; and -
lower income from mortgage banking activities by
$2.6 million mainly due to an unfavorable variance in the fair value adjustment of mortgage servicing rights (“MSRs”) driven by portfolio runoff and slightly higher prepayment speed compared to the fourth quarter of 2024;
partially offset by:
-
lower losses from equity securities by
$2.0 million mainly due to the valuation of securities held for deferred benefit plans, which have an offsetting effect in personnel costs.
Refer to Table B for further details.
Operating expenses
Operating expenses for the first quarter of 2025 totaled
-
higher personnel costs by
$6.9 million mainly due to higher annual incentive awards of performance shares and restricted stock expenses by$8.8 million , higher payroll taxes by$3.9 million and higher other compensation expenses by$3.0 million , which traditionally are higher during the first quarter of the year; partially offset by lower salaries by$4.8 million in part due to two fewer days compared to the previous quarter and lower health insurance costs by$3.4 million ; -
higher processing and transactional services expenses by
$2.7 million mainly due to higher credit card processing and transaction fees and higher merchant processing expenses; -
higher technology and software expenses by
$2.3 million mainly due to higher software amortization expenses; and -
higher other operating expenses by
$1.7 million mainly due to higher reserves for insurance claims;
partially offset by:
-
lower business promotion expenses by
$6.2 million mainly due to lower seasonal donations, advertising and sponsorship expenses, which are typically higher in the fourth quarter of the year; and -
lower professional fees by
$5.6 million mainly due to lower consulting fees related to corporate initiatives and information and technology projects.
Full-time equivalent employees were 9,274 as of
For a breakdown of operating expenses by category refer to Table B.
Income taxes
For the first quarter of 2025, the Corporation recorded an income tax expense of
The effective tax rate (“ETR”) for the first quarter of 2025 was 20.2%, compared to 19.8% for the previous quarter. The ETR of the Corporation is impacted by the composition and source of its taxable income.
Credit Quality
The Corporation’s credit quality metrics showed favorable trends in the first quarter of 2025 compared to the previous quarter, with improvements in NPLs and Net Charge Offs (“NCOs”). The Corporation continues to closely monitor the macroeconomic landscape and borrower performance, given the ongoing economic uncertainty. Management believes that the improvements over recent years in risk management practices and the overall risk profile of the Corporation’s loan portfolio position the Corporation to continue to operate successfully in the current environment.
The following presents credit quality results for the first quarter of 2025:
Non-Performing Loans and Net Charge Offs
Total NPLs decreased by
-
In the BPPR segment, NPLs decreased by
$30.1 million , mainly driven by lower auto, mortgage and commercial loans NPLs by$10.0 million ,$9.9 million and$8.5 million , respectively. Commercial NPLs decreased, driven by a$9.0 million single loan pay-off during the first quarter of 2025. Excluding consumer loans, inflows to NPLs in the BPPR segment decreased by$10.6 million compared to the previous quarter, mostly related to lower mortgage inflows. -
In the PB segment, NPLs decreased by
$6.6 million driven by lower commercial loans NPLs by$6.1 million , mostly driven by a single loan sale of$3.9 million . Inflows to NPLs, excluding consumer loans, decreased by$5.7 million , driven by lower commercial inflows.
Total NCOs of
The drivers of these changes were related to the following:
-
In the BPPR segment, NCOs decreased by
$15.5 million quarter-over-quarter, mainly driven by lower consumer NCOs by$10.9 million , coupled with lower commercial NCOs by$3.7 million , mainly in the commercial and industrial portfolio, due to a$3.8 million recovery related to the abovementioned commercial NPL. -
In the PB segment, NCOs decreased by
$2.8 million quarter-over-quarter, mainly due to lower consumer NCOs.
Refer to Table N for further information on NCOs and related ratios.
Other
As of
Refer to Table L for additional information and related ratios.
Allowance for Credit Losses and Provision for Credit Losses
The ACL as of
In the BPPR segment, the ACL increased by
The Corporation’s ratio of the ACL to loans held-in-portfolio was 2.05% in the first quarter of 2025, compared to 2.01% in the previous quarter. The ratio of the ACL to NPLs held-in-portfolio was 242.7%, compared to 212.7% in the previous quarter.
The provision for loan losses for the loan and lease portfolios for the first quarter of 2025 was
The provision for loan losses for the loan and lease portfolios, along with the
Refer to Table L for break-out of non-performing assets and related ratios and to Table N for allowance for credit losses, net charge-offs and related ratios.
Non-Performing Assets |
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|||
(In thousands) |
|
|
|
|
|
|||
Non-performing loans held-in-portfolio |
|
|
|
|
|
|
|
|
Other real estate owned |
52,114 |
|
|
57,268 |
|
|
80,542 |
|
Total non-performing assets |
|
|
|
|
|
|
|
|
Net charge-offs for the quarter |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|||
Ratios: |
|
|
|
|
|
|||
Loans held-in-portfolio |
|
|
|
|
|
|
|
|
Non-performing loans held-in-portfolio to loans held-in-portfolio |
0.84 |
% |
|
0.95 |
% |
|
1.01 |
% |
Allowance for credit losses to loans held-in-portfolio |
2.05 |
|
|
2.01 |
|
|
2.11 |
|
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
242.67 |
|
|
212.68 |
|
|
208.84 |
|
Refer to Table L for additional information. |
|
|
|
|
|
Provision for Credit Losses - Loan Portfolios |
|
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Quarters ended |
||||
(In thousands) |
|
|
|
|
|
|
Provision for credit losses - loan portfolios: |
|
|
|
|
|
|
BPPR |
|
|
|
|
|
|
Popular |
|
12,528 |
|
2,041 |
|
11,378 |
Total provision for credit losses - loan portfolios |
|
|
|
|
|
|
Credit Quality by Segment |
|
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|
|||
(Dollars in thousands) |
Quarters ended |
||||||||
BPPR |
|
|
|
|
|
|
|||
Provision for credit losses - loan portfolios |
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
47,102 |
|
|
62,604 |
|
|
56,561 |
|
Total non-performing loans held-in-portfolio |
262,006 |
|
|
292,091 |
|
|
298,594 |
|
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.72 |
% |
|
0.97 |
% |
|
0.92 |
% |
Allowance / loans held-in-portfolio |
2.59 |
% |
|
2.56 |
% |
|
2.62 |
% |
|
Allowance / non-performing loans held-in-portfolio |
258.11 |
% |
|
229.61 |
% |
|
215.79 |
% |
|
|
|
|
|
|
|
|
|||
|
Quarters ended |
||||||||
Popular |
|
|
|
|
|
|
|||
Provision for credit losses (benefit) - loan portfolios |
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
2,001 |
|
|
4,829 |
|
|
5,639 |
|
Total non-performing loans held-in-portfolio |
|
52,063 |
|
|
58,689 |
|
|
55,533 |
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.07 |
% |
|
0.18 |
% |
|
0.21 |
% |
Allowance / loans held-in-portfolio |
0.77 |
% |
|
0.69 |
% |
|
0.91 |
% |
|
Allowance / non-performing loans held-in-portfolio |
164.96 |
% |
|
128.40 |
% |
|
171.47 |
% |
Financial Condition Highlights |
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
||||
(In thousands) |
|
|
|
|
|
Cash and money market investments |
|
|
|
|
|
Investment securities |
27,375,396 |
|
26,244,977 |
|
26,324,139 |
Loans |
37,254,032 |
|
37,107,652 |
|
35,118,738 |
Total assets |
74,038,606 |
|
73,045,383 |
|
70,936,939 |
Deposits |
65,819,255 |
|
64,884,345 |
|
63,808,784 |
Borrowings |
1,090,417 |
|
1,176,126 |
|
1,032,393 |
Total liabilities |
68,238,911 |
|
67,432,317 |
|
65,759,625 |
Stockholders’ equity |
5,799,695 |
|
5,613,066 |
|
5,177,314 |
Total assets amounted to
-
an increase in securities available-for-sale (“AFS”) of
$1.2 billion , mainly due to an increase in investments inU.S. Treasury securities and a decrease in the unrealized losses of AFS securities of$169.0 million , partially offset by maturities and principal paydowns; and -
an increase in loans held-in-portfolio by
$146.4 million , driven by an increase of$200.8 million in the PB segment across most portfolios, particularly commercial and construction loans, partially offset by a decrease of$54.4 million in the BPPR segment, mainly in the commercial portfolio, driven by certain large relationship prepayments during the first quarter of 2025;
partially offset by:
-
a decrease in money market investments of
$185.9 million , mainly driven by the deployment of funds to purchase investments inU.S. Treasury securities and support loan origination; and -
a decrease in securities held-to-maturity (“HTM”) of
$109.4 million driven by maturities, partially offset by the amortization of$45.3 million of the discount related toU.S. Treasury securities previously reclassified from AFS to HTM.
Total liabilities increased by
-
an increase of
$934.9 million in deposits, driven primarily by an increase of approximately$763.5 million in NOW and money market deposits, on both retail and commercial accounts in BPPR and PB, coupled with an increase in P.R. public deposits of approximately$159.2 million . At quarter end, P.R. public deposits totaled$19.6 billion ;
partially offset by:
-
a decrease in notes payable of
$63.1 million , mainly driven by the maturity of long-term FHLB advances at both BPPR and PB of$37.0 million and$26.5 million , respectively; and -
a decrease in other short-term borrowings of
$25.0 million , due to lower FHLB advances in PB.
Stockholders' equity increased by
During the first quarter of 2025, Popular repurchased 1.3 million shares of common stock at an average price of
Common Equity Tier 1 ratio (“CET1”), common equity per share and tangible book value per share were 16.11%,
Refer to Table A for capital ratios.
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements” within the meaning of the
More information on the risks and important factors that could affect the Corporation’s future results and financial condition is included in our Form 10-K for the year ended
About
Conference Call
Popular will hold a conference call to discuss its financial results today,
Listeners are recommended to go to the website at least 15 minutes prior to the call to download and install any necessary audio software. The call may also be accessed through a dial-in telephone number 1-833-470-1428 (Toll Free) or 1-404-975-4839 (Local). The dial-in access code is 225762.
A replay of the webcast will be archived in Popular’s website. A telephone replay will be available one hour after the end of the conference call through
An electronic version of this press release can be found at the Corporation’s website: www.popular.com.
|
Financial Supplement to First Quarter 2025 Earnings Release |
|
Table A - Selected Ratios and Other Information |
|
Table B - Consolidated Statement of Operations |
|
Table C - Consolidated Statement of Financial Condition |
|
Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - For the quarter ended |
|
Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - For the quarter ended |
|
Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE [Left Blank] |
|
Table G - Mortgage Banking Activities & Other Service Fees |
|
Table H - Loans and Deposits |
|
Table I - Loan Delinquency - |
|
Table J - Loan Delinquency - POPULAR |
|
Table K - Loan Delinquency - CONSOLIDATED |
|
Table L - Non-Performing Assets |
|
Table M - Activity in Non-Performing Loans |
|
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
Table O - Allowance for Credit Losses - Loan Portfolios - CONSOLIDATED |
|
Table P - Allowance for Credit Losses - Loan Portfolios - |
|
Table Q - Allowance for Credit Losses - Loan Portfolios - POPULAR |
|
Table R - Reconciliation to GAAP Financial Measures |
|
||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||
Table A - Selected Ratios and Other Information |
||||||
(Unaudited) |
||||||
|
|
|||||
|
Quarters ended |
|||||
|
|
|
|
|||
Basic EPS |
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
Average common shares outstanding |
69,280,137 |
|
70,722,548 |
|
71,869,735 |
|
Average common shares outstanding - assuming dilution |
69,307,681 |
|
70,740,958 |
|
71,966,803 |
|
Common shares outstanding at end of period |
68,984,148 |
|
70,141,291 |
|
72,284,875 |
|
Market value per common share |
|
|
|
|
|
|
Market capitalization - (In millions) |
|
|
|
|
|
|
Return on average assets |
0.96 |
% |
0.97 |
% |
0.57 |
% |
Return on average common equity |
10.07 |
% |
9.94 |
% |
6.07 |
% |
Net interest margin (non-taxable equivalent basis) |
3.40 |
% |
3.35 |
% |
3.16 |
% |
Net interest margin (taxable equivalent basis) -non-GAAP |
3.73 |
% |
3.62 |
% |
3.38 |
% |
Common equity per share |
|
|
|
|
|
|
Tangible common book value per common share (non-GAAP) [1] |
|
|
|
|
|
|
Tangible common equity to tangible assets (non-GAAP) [1] |
6.78 |
% |
6.62 |
% |
6.19 |
% |
Return on average tangible common equity [1] |
11.36 |
% |
11.22 |
% |
6.90 |
% |
Tier 1 capital |
16.16 |
% |
16.08 |
% |
16.42 |
% |
Total capital |
17.91 |
% |
17.83 |
% |
18.19 |
% |
Tier 1 leverage |
8.50 |
% |
8.66 |
% |
8.45 |
% |
Common Equity Tier 1 capital |
16.11 |
% |
16.03 |
% |
16.36 |
% |
[1] Refer to Table R for reconciliation to GAAP financial measures. |
|
|||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|||||||||||
Table B - Consolidated Statement of Operations |
|||||||||||
(Unaudited) |
|||||||||||
|
|
Quarters ended |
Variance |
Quarter ended |
Variance |
||||||
|
|
|
|
Q1 2025 |
|
Q1 2025 |
|||||
(In thousands, except per share information) |
|
|
vs. Q4 2024 |
|
vs. Q1 2024 |
||||||
Interest income: |
|
|
|
|
|
||||||
|
Loans |
|
|
|
|
$(7,185 |
) |
|
|
|
|
|
Money market investments |
70,166 |
|
79,302 |
|
(9,136 |
) |
88,516 |
|
(18,350 |
) |
|
Investment securities |
180,159 |
|
166,607 |
|
13,552 |
|
166,895 |
|
13,264 |
|
|
Total interest income |
916,998 |
|
919,767 |
|
(2,769 |
) |
894,141 |
|
22,857 |
|
Interest expense: |
|
|
|
|
|
||||||
|
Deposits |
297,863 |
|
315,701 |
|
(17,838 |
) |
329,496 |
|
(31,633 |
) |
|
Short-term borrowings |
1,426 |
|
928 |
|
498 |
|
1,192 |
|
234 |
|
|
Long-term debt |
12,112 |
|
12,379 |
|
(267 |
) |
12,709 |
|
(597 |
) |
|
Total interest expense |
311,401 |
|
329,008 |
|
(17,607 |
) |
343,397 |
|
(31,996 |
) |
Net interest income |
605,597 |
|
590,759 |
|
14,838 |
|
550,744 |
|
54,853 |
|
|
Provision for credit losses |
64,081 |
|
66,102 |
|
(2,021 |
) |
72,598 |
|
(8,517 |
) |
|
Net interest income after provision for credit losses |
541,516 |
|
524,657 |
|
16,859 |
|
478,146 |
|
63,370 |
|
|
Service charges on deposit accounts |
39,054 |
|
38,060 |
|
994 |
|
37,442 |
|
1,612 |
|
|
Other service fees |
94,508 |
|
99,350 |
|
(4,842 |
) |
94,272 |
|
236 |
|
|
Mortgage banking activities |
3,689 |
|
6,306 |
|
(2,617 |
) |
4,360 |
|
(671 |
) |
|
Net (loss) gain, including impairment, on equity securities |
(414 |
) |
(2,459 |
) |
2,045 |
|
1,103 |
|
(1,517 |
) |
|
Net gain (loss) on trading account debt securities |
520 |
|
(10 |
) |
530 |
|
361 |
|
159 |
|
|
Net gain on sale of loans, including valuation adjustments on loans held-for-sale |
- |
|
440 |
|
(440 |
) |
- |
|
- |
|
|
Adjustments to indemnity reserves on loans sold |
173 |
|
483 |
|
(310 |
) |
(237 |
) |
410 |
|
|
Other operating income |
14,531 |
|
22,533 |
|
(8,002 |
) |
26,517 |
|
(11,986 |
) |
|
|
Total non-interest income |
152,061 |
|
164,703 |
|
(12,642 |
) |
163,818 |
|
(11,757 |
) |
Operating expenses: |
|
|
|
|
|
||||||
Personnel costs |
|
|
|
|
|
||||||
|
Salaries |
130,950 |
|
135,793 |
|
(4,843 |
) |
129,384 |
|
1,566 |
|
|
Commissions, incentives and other bonuses |
37,986 |
|
30,494 |
|
7,492 |
|
38,611 |
|
(625 |
) |
|
Pension, postretirement and medical insurance |
14,566 |
|
17,794 |
|
(3,228 |
) |
17,385 |
|
(2,819 |
) |
|
Other personnel costs, including payroll taxes |
29,211 |
|
21,713 |
|
7,498 |
|
29,997 |
|
(786 |
) |
|
Total personnel costs |
212,713 |
|
205,794 |
|
6,919 |
|
215,377 |
|
(2,664 |
) |
Net occupancy expenses |
27,218 |
|
27,666 |
|
(448 |
) |
28,041 |
|
(823 |
) |
|
Equipment expenses |
5,302 |
|
4,846 |
|
456 |
|
9,567 |
|
(4,265 |
) |
|
Other taxes |
18,725 |
|
18,581 |
|
144 |
|
14,375 |
|
4,350 |
|
|
Professional fees |
26,825 |
|
32,452 |
|
(5,627 |
) |
28,918 |
|
(2,093 |
) |
|
Technology and software expenses |
83,668 |
|
81,395 |
|
2,273 |
|
79,462 |
|
4,206 |
|
|
Processing and transactional services |
|
|
|
|
|
||||||
|
Credit and debit cards |
12,926 |
|
11,657 |
|
1,269 |
|
12,144 |
|
782 |
|
|
Other processing and transactional services |
24,855 |
|
23,410 |
|
1,445 |
|
22,050 |
|
2,805 |
|
|
Total processing and transactional services |
37,781 |
|
35,067 |
|
2,714 |
|
34,194 |
|
3,587 |
|
Communications |
4,904 |
|
4,756 |
|
148 |
|
4,557 |
|
347 |
|
|
Business promotion |
|
|
|
|
|
||||||
|
Rewards and customer loyalty programs |
16,365 |
|
16,778 |
|
(413 |
) |
14,056 |
|
2,309 |
|
|
Other business promotion |
7,310 |
|
13,077 |
|
(5,767 |
) |
6,933 |
|
377 |
|
|
Total business promotion |
23,675 |
|
29,855 |
|
(6,180 |
) |
20,989 |
|
2,686 |
|
Deposit insurance |
10,035 |
|
9,725 |
|
310 |
|
23,887 |
|
(13,852 |
) |
|
Other real estate owned (OREO) expense (income) |
(3,330 |
) |
(4,379 |
) |
1,049 |
|
(5,321 |
) |
1,991 |
|
|
Other operating expenses |
|
|
|
|
|
||||||
|
Operational losses |
6,138 |
|
6,047 |
|
91 |
|
3,561 |
|
2,577 |
|
|
All other |
16,761 |
|
15,117 |
|
1,644 |
|
24,711 |
|
(7,950 |
) |
|
Total other operating expenses |
22,899 |
|
21,164 |
|
1,735 |
|
28,272 |
|
(5,373 |
) |
Amortization of intangibles |
597 |
|
705 |
|
(108 |
) |
795 |
|
(198 |
) |
|
|
Total operating expenses |
471,012 |
|
467,627 |
|
3,385 |
|
483,113 |
|
(12,101 |
) |
Income before income tax |
222,565 |
|
221,733 |
|
832 |
|
158,851 |
|
63,714 |
|
|
Income tax expense |
45,063 |
|
43,916 |
|
1,147 |
|
55,568 |
|
(10,505 |
) |
|
Net income |
|
|
|
|
$(315 |
) |
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
$(315 |
) |
|
|
|
|
|
Net income per common share - basic |
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted |
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared per Common Share |
|
|
|
|
$- |
|
|
|
|
|
|
||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||
Table C - Consolidated Statement of Financial Condition |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
Variance |
||||
|
|
|
|
|
|
Q1 2025 vs. |
||||
(In thousands) |
|
|
|
Q4 2024 |
||||||
Assets: |
|
|
|
|
||||||
Cash and due from banks |
|
|
|
|
|
|
$(39,473 |
) |
||
Money market investments |
6,195,028 |
|
6,380,948 |
|
5,928,578 |
|
(185,920 |
) |
||
Trading account debt securities, at fair value |
28,477 |
|
32,831 |
|
27,308 |
|
(4,354 |
) |
||
Debt securities available-for-sale, at fair value |
19,493,180 |
|
18,245,903 |
|
18,017,924 |
|
1,247,277 |
|
||
|
|
Less: Allowance for credit losses |
- |
|
- |
|
500 |
|
- |
|
|
|
Debt securities available-for-sale, net |
19,493,180 |
|
18,245,903 |
|
18,017,424 |
|
1,247,277 |
|
Debt securities held-to-maturity, at amortized cost |
7,648,718 |
|
7,758,077 |
|
8,083,160 |
|
(109,359 |
) |
||
|
|
Less: Allowance for credit losses |
5,481 |
|
5,317 |
|
5,731 |
|
164 |
|
|
|
Debt securities held-to-maturity, net |
7,643,237 |
|
7,752,760 |
|
8,077,429 |
|
(109,523 |
) |
Equity securities |
205,021 |
|
208,166 |
|
195,747 |
|
(3,145 |
) |
||
Loans held-for-sale, at lower of cost or fair value |
5,077 |
|
5,423 |
|
5,352 |
|
(346 |
) |
||
Loans held-in-portfolio |
37,675,070 |
|
37,522,995 |
|
35,486,161 |
|
152,075 |
|
||
|
|
Less: Unearned income |
421,038 |
|
415,343 |
|
367,423 |
|
5,695 |
|
|
|
Allowance for credit losses |
762,148 |
|
746,024 |
|
739,544 |
|
16,124 |
|
|
|
Total loans held-in-portfolio, net |
36,491,884 |
|
36,361,628 |
|
34,379,194 |
|
130,256 |
|
Premises and equipment, net |
625,237 |
|
601,787 |
|
588,708 |
|
23,450 |
|
||
Other real estate |
52,114 |
|
57,268 |
|
80,542 |
|
(5,154 |
) |
||
Accrued income receivable |
262,720 |
|
263,389 |
|
266,908 |
|
(669 |
) |
||
Mortgage servicing rights, at fair value |
104,743 |
|
108,103 |
|
114,964 |
|
(3,360 |
) |
||
Other assets |
1,742,540 |
|
1,797,759 |
|
2,120,902 |
|
(55,219 |
) |
||
|
802,954 |
|
802,954 |
|
804,428 |
|
- |
|
||
Other intangible assets |
6,229 |
|
6,826 |
|
8,969 |
|
(597 |
) |
||
Total assets |
|
|
|
|
|
|
|
|
||
Liabilities and Stockholders’ Equity: |
|
|
|
|
||||||
Liabilities: |
|
|
|
|
||||||
|
Deposits: |
|
|
|
|
|||||
|
|
Non-interest bearing |
|
|
|
|
|
|
|
|
|
|
Interest bearing |
50,658,454 |
|
49,744,790 |
|
48,316,734 |
|
913,664 |
|
|
|
Total deposits |
65,819,255 |
|
64,884,345 |
|
63,808,784 |
|
934,910 |
|
Assets sold under agreements to repurchase |
57,268 |
|
54,833 |
|
66,090 |
|
2,435 |
|
||
Other short-term borrowings |
200,000 |
|
225,000 |
|
- |
|
(25,000 |
) |
||
Notes payable |
833,149 |
|
896,293 |
|
966,303 |
|
(63,144 |
) |
||
Other liabilities |
1,329,239 |
|
1,371,846 |
|
918,448 |
|
(42,607 |
) |
||
Total liabilities |
68,238,911 |
|
67,432,317 |
|
65,759,625 |
|
806,594 |
|
||
Stockholders’ equity: |
|
|
|
|
||||||
Preferred stock |
22,143 |
|
22,143 |
|
22,143 |
|
- |
|
||
Common stock |
1,049 |
|
1,048 |
|
1,048 |
|
1 |
|
||
Surplus |
4,912,886 |
|
4,908,693 |
|
4,847,466 |
|
4,193 |
|
||
Retained earnings |
4,699,697 |
|
4,570,957 |
|
4,253,030 |
|
128,740 |
|
||
|
(2,346,093 |
) |
(2,228,535 |
) |
(2,013,187 |
) |
(117,558 |
) |
||
Accumulated other comprehensive loss, net of tax |
(1,489,987 |
) |
(1,661,240 |
) |
(1,933,186 |
) |
171,253 |
|
||
|
|
Total stockholders’ equity |
5,799,695 |
|
5,613,066 |
|
5,177,314 |
|
186,629 |
|
Total liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||||||||||||||||||||||
Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) |
||||||||||||||||||||||||||||||
For the quarters ended |
||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
||||||||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
|
Interest |
|
Attributable to |
|||||||||||||||||||||
|
|
|
|
Variance |
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
||||||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
||||||||||||||||||
$ |
6,379 |
$ |
6,571 |
$ |
(192 |
) |
|
4.46 |
% |
4.80 |
% |
(0.34 |
) |
% |
|
Money market investments |
$ |
70,166 |
$ |
79,301 |
$ |
(9,135 |
) |
$ |
(6,874 |
) |
$ |
(2,261 |
) |
|
|
28,415 |
|
27,015 |
|
1,400 |
|
|
3.14 |
|
2.92 |
|
0.22 |
|
|
|
Investment securities [1] |
|
220,435 |
|
198,116 |
|
22,319 |
|
|
10,529 |
|
|
11,790 |
|
|
|
31 |
|
32 |
|
(1 |
) |
|
5.82 |
|
5.82 |
|
- |
|
|
|
Trading securities |
|
440 |
|
470 |
|
(30 |
) |
|
(9 |
) |
|
(21 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|||||
|
34,825 |
|
33,618 |
|
1,207 |
|
|
3.38 |
|
3.29 |
|
0.09 |
|
|
|
|
securities |
|
291,041 |
|
277,887 |
|
13,154 |
|
|
3,646 |
|
|
9,508 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
||||||
|
18,489 |
|
18,297 |
|
192 |
|
|
6.71 |
|
6.84 |
|
(0.13 |
) |
|
|
|
Commercial |
|
305,968 |
|
314,615 |
|
(8,647 |
) |
|
(11,933 |
) |
|
3,286 |
|
|
1,309 |
|
1,204 |
|
105 |
|
|
8.11 |
|
8.38 |
|
(0.27 |
) |
|
|
|
Construction |
|
26,190 |
|
25,352 |
|
838 |
|
|
(1,319 |
) |
|
2,157 |
|
|
1,930 |
|
1,898 |
|
32 |
|
|
7.14 |
|
7.03 |
|
0.11 |
|
|
|
|
Leasing |
|
34,444 |
|
33,361 |
|
1,083 |
|
|
517 |
|
|
566 |
|
|
8,168 |
|
8,039 |
|
129 |
|
|
5.82 |
|
5.78 |
|
0.04 |
|
|
|
|
Mortgage |
|
118,917 |
|
116,254 |
|
2,663 |
|
|
786 |
|
|
1,877 |
|
|
3,203 |
|
3,218 |
|
(15 |
) |
|
14.04 |
|
13.79 |
|
0.25 |
|
|
|
|
Consumer |
|
110,859 |
|
111,538 |
|
(679 |
) |
|
(159 |
) |
|
(520 |
) |
|
3,907 |
|
3,908 |
|
(1 |
) |
|
9.12 |
|
9.02 |
|
0.10 |
|
|
|
|
Auto |
|
87,850 |
|
88,564 |
|
(714 |
) |
|
(695 |
) |
|
(19 |
) |
|
37,006 |
|
36,564 |
|
442 |
|
|
7.48 |
|
7.51 |
|
(0.03 |
) |
|
|
Total loans |
|
684,228 |
|
689,684 |
|
(5,456 |
) |
|
(12,803 |
) |
|
7,347 |
|
|
$ |
71,831 |
$ |
70,182 |
$ |
1,649 |
|
|
5.49 |
% |
5.49 |
% |
- |
|
% |
|
Total earning assets |
$ |
975,269 |
$ |
967,571 |
$ |
7,698 |
|
$ |
(9,157 |
) |
$ |
16,855 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
||||||
$ |
27,543 |
$ |
25,954 |
$ |
1,589 |
|
|
2.87 |
% |
3.21 |
% |
(0.34 |
) |
% |
|
|
NOW and money market [2] |
$ |
194,610 |
$ |
209,227 |
$ |
(14,617 |
) |
$ |
(20,633 |
) |
$ |
6,016 |
|
|
14,510 |
|
14,246 |
|
264 |
|
|
0.87 |
|
0.88 |
|
(0.01 |
) |
|
|
|
Savings |
|
31,304 |
|
31,341 |
|
(37 |
) |
|
(1,226 |
) |
|
1,189 |
|
|
9,123 |
|
8,978 |
|
145 |
|
|
3.20 |
|
3.33 |
|
(0.13 |
) |
|
|
|
Time deposits |
|
71,949 |
|
75,133 |
|
(3,184 |
) |
|
(4,409 |
) |
|
1,225 |
|
|
51,176 |
|
49,178 |
|
1,998 |
|
|
2.36 |
|
2.55 |
|
(0.19 |
) |
|
|
Total interest bearing deposits |
|
297,863 |
|
315,701 |
|
(17,838 |
) |
|
(26,268 |
) |
|
8,430 |
|
|
|
14,682 |
|
15,034 |
|
(352 |
) |
|
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
||||
|
65,858 |
|
64,212 |
|
1,646 |
|
|
1.83 |
|
1.96 |
|
(0.13 |
) |
|
|
Total deposits |
|
297,863 |
|
315,701 |
|
(17,838 |
) |
|
(26,268 |
) |
|
8,430 |
|
|
|
121 |
|
73 |
|
48 |
|
|
4.77 |
|
5.09 |
|
(0.32 |
) |
|
|
Short-term borrowings |
|
1,426 |
|
928 |
|
498 |
|
|
(89 |
) |
|
587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
||||||
|
862 |
|
923 |
|
(61 |
) |
|
5.66 |
|
5.39 |
|
0.27 |
|
|
|
|
long-term debt |
|
12,112 |
|
12,379 |
|
(267 |
) |
|
96 |
|
|
(363 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
||||||
|
52,159 |
|
50,174 |
|
1,985 |
|
|
2.42 |
|
2.61 |
|
(0.19 |
) |
|
|
|
liabilities (excluding demand deposits) |
|
311,401 |
|
329,008 |
|
(17,607 |
) |
|
(26,261 |
) |
|
8,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
4,990 |
|
4,974 |
|
16 |
|
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
|||||
$ |
71,831 |
$ |
70,182 |
$ |
1,649 |
|
|
1.76 |
% |
1.87 |
% |
(0.11 |
) |
% |
|
Total source of funds |
|
311,401 |
|
329,008 |
|
(17,607 |
) |
|
(26,261 |
) |
|
8,654 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
3.73 |
% |
3.62 |
% |
0.11 |
|
% |
|
|
income on a taxable equivalent basis (Non-GAAP) |
|
663,868 |
|
638,563 |
|
25,305 |
|
$ |
17,104 |
|
$ |
8,201 |
|
||
|
|
|
|
|
|
|
3.07 |
% |
2.88 |
% |
0.19 |
|
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
58,271 |
|
47,804 |
|
10,467 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
3.40 |
% |
3.35 |
% |
0.05 |
|
% |
|
|
non-taxable equivalent basis (GAAP) |
$ |
605,597 |
$ |
590,759 |
$ |
14,838 |
|
|
|
|
|
|||
Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category. |
||||||||||||||||||||||||||||||
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity. |
||||||||||||||||||||||||||||||
[2] Includes interest bearing demand deposits corresponding to certain government entities in |
|
||||||||||||||||||||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||||||||||||||||||||||
Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) |
||||||||||||||||||||||||||||||
For the quarters ended |
||||||||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
||||||||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
|
Interest |
|
Attributable to |
|||||||||||||||||||||
|
|
|
|
Variance |
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
||||||||
|
(In millions) |
|
|
|
|
|
|
|
|
|
|
(In thousands) |
||||||||||||||||||
$ |
6,379 |
$ |
6,484 |
$ |
(105 |
) |
|
4.46 |
% |
5.49 |
% |
(1.03 |
) |
% |
|
Money market investments |
$ |
70,166 |
$ |
88,516 |
$ |
(18,350 |
) |
$ |
(16,944 |
) |
$ |
(1,406 |
) |
|
|
28,415 |
|
28,308 |
|
107 |
|
|
3.14 |
|
2.71 |
|
0.43 |
|
|
|
Investment securities [1] |
|
220,435 |
|
191,103 |
|
29,332 |
|
|
27,299 |
|
|
2,033 |
|
|
|
31 |
|
33 |
|
(2 |
) |
|
5.82 |
|
3.75 |
|
2.07 |
|
|
|
Trading securities |
|
440 |
|
311 |
|
129 |
|
|
156 |
|
|
(27 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|||||
|
34,825 |
|
34,825 |
|
- |
|
|
3.38 |
|
3.23 |
|
0.15 |
|
|
|
|
securities |
|
291,041 |
|
279,930 |
|
11,111 |
|
|
10,511 |
|
|
600 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
||||||
|
18,489 |
|
17,613 |
|
876 |
|
|
6.71 |
|
6.84 |
|
(0.13 |
) |
|
|
|
Commercial |
|
305,968 |
|
299,504 |
|
6,464 |
|
|
(8,172 |
) |
|
14,636 |
|
|
1,309 |
|
992 |
|
317 |
|
|
8.11 |
|
8.96 |
|
(0.85 |
) |
|
|
|
Construction |
|
26,190 |
|
22,100 |
|
4,090 |
|
|
(2,429 |
) |
|
6,519 |
|
|
1,930 |
|
1,742 |
|
188 |
|
|
7.14 |
|
6.74 |
|
0.40 |
|
|
|
|
Leasing |
|
34,444 |
|
29,353 |
|
5,091 |
|
|
1,813 |
|
|
3,278 |
|
|
8,168 |
|
7,723 |
|
445 |
|
|
5.82 |
|
5.62 |
|
0.20 |
|
|
|
|
Mortgage |
|
118,917 |
|
108,543 |
|
10,374 |
|
|
3,985 |
|
|
6,389 |
|
|
3,203 |
|
3,227 |
|
(24 |
) |
|
14.04 |
|
13.90 |
|
0.14 |
|
|
|
|
Consumer |
|
110,859 |
|
111,490 |
|
(631 |
) |
|
(196 |
) |
|
(435 |
) |
|
3,907 |
|
3,763 |
|
144 |
|
|
9.12 |
|
8.77 |
|
0.35 |
|
|
|
|
Auto |
|
87,850 |
|
82,054 |
|
5,796 |
|
|
2,598 |
|
|
3,198 |
|
|
37,006 |
|
35,060 |
|
1,946 |
|
|
7.48 |
|
7.48 |
|
- |
|
|
|
Total loans |
|
684,228 |
|
653,044 |
|
31,184 |
|
|
(2,401 |
) |
|
33,585 |
|
|
$ |
71,831 |
$ |
69,885 |
$ |
1,946 |
|
|
5.49 |
% |
5.36 |
% |
0.13 |
|
% |
|
Total earning assets |
$ |
975,269 |
$ |
932,974 |
$ |
42,295 |
|
$ |
8,110 |
|
$ |
34,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
||||||
$ |
27,543 |
$ |
25,703 |
$ |
1,840 |
|
|
2.87 |
% |
3.63 |
% |
(0.76 |
) |
% |
|
|
NOW and money market [2] |
$ |
194,610 |
$ |
232,129 |
$ |
(37,519 |
) |
$ |
(48,544 |
) |
$ |
11,025 |
|
|
14,510 |
|
14,700 |
|
(190 |
) |
|
0.87 |
|
0.93 |
|
(0.06 |
) |
|
|
|
Savings |
|
31,304 |
|
34,171 |
|
(2,867 |
) |
|
(2,429 |
) |
|
(438 |
) |
|
9,123 |
|
8,547 |
|
576 |
|
|
3.20 |
|
2.97 |
|
0.23 |
|
|
|
|
Time deposits |
|
71,949 |
|
63,196 |
|
8,753 |
|
|
3,384 |
|
|
5,369 |
|
|
51,176 |
|
48,950 |
|
2,226 |
|
|
2.36 |
|
2.71 |
|
(0.35 |
) |
|
|
Total interest bearing deposits |
|
297,863 |
|
329,496 |
|
(31,633 |
) |
|
(47,589 |
) |
|
15,956 |
|
|
|
14,682 |
|
15,083 |
|
(401 |
) |
|
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
||||
|
65,858 |
|
64,033 |
|
1,825 |
|
|
1.83 |
|
2.07 |
|
(0.24 |
) |
|
|
Total deposits |
|
297,863 |
|
329,496 |
|
(31,633 |
) |
|
(47,589 |
) |
|
15,956 |
|
|
|
121 |
|
84 |
|
37 |
|
|
4.77 |
|
5.70 |
|
(0.93 |
) |
|
|
Short-term borrowings |
|
1,426 |
|
1,192 |
|
234 |
|
|
(198 |
) |
|
432 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
||||||
|
862 |
|
998 |
|
(136 |
) |
|
5.66 |
|
5.13 |
|
0.53 |
|
|
|
|
long-term debt |
|
12,112 |
|
12,709 |
|
(597 |
) |
|
47 |
|
|
(644 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
||||||
|
52,159 |
|
50,032 |
|
2,127 |
|
|
2.42 |
|
2.76 |
|
(0.34 |
) |
|
|
|
liabilities (excluding demand deposits) |
|
311,401 |
|
343,397 |
|
(31,996 |
) |
|
(47,740 |
) |
|
15,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
4,990 |
|
4,770 |
|
220 |
|
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
|||||
$ |
71,831 |
$ |
69,885 |
$ |
1,946 |
|
|
1.76 |
% |
1.98 |
% |
(0.22 |
) |
% |
|
Total source of funds |
|
311,401 |
|
343,397 |
|
(31,996 |
) |
|
(47,740 |
) |
|
15,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
3.73 |
% |
3.38 |
% |
0.36 |
|
% |
|
|
income on a taxable equivalent basis (Non-GAAP) |
|
663,868 |
|
589,577 |
|
74,291 |
|
$ |
55,850 |
|
$ |
18,441 |
|
||
|
|
|
|
|
|
|
3.07 |
% |
2.60 |
% |
0.47 |
|
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
58,271 |
|
38,833 |
|
19,438 |
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
3.40 |
% |
3.16 |
% |
0.24 |
|
% |
|
|
non-taxable equivalent basis (GAAP) |
$ |
605,597 |
$ |
550,744 |
$ |
54,853 |
|
|
|
|
|
|||
Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category. |
||||||||||||||||||||||||||||||
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity. |
||||||||||||||||||||||||||||||
[2] Includes interest bearing demand deposits corresponding to certain government entities in |
|
Financial Supplement to First Quarter 2025 Earnings Release |
Table F – Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE |
[THIS PAGE INTENTIONALLY LEFT BLANK]
|
|
|
|
|
|
||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|
||||||||||
Table G - Mortgage Banking Activities and Other Service Fees |
|
||||||||||
(Unaudited) |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|||||
Mortgage Banking Activities |
|
|
|
|
|
||||||
|
Quarters ended |
Variance |
|||||||||
(In thousands) |
|
|
|
Q1 2025
|
Q1 2025
|
||||||
Mortgage servicing fees, net of fair value adjustments: |
|
|
|
|
|
||||||
|
Mortgage servicing fees |
|
|
|
|
|
|
$(147 |
) |
$(583 |
) |
|
Mortgage servicing rights fair value adjustments |
(3,570 |
) |
(1,090 |
) |
(3,439 |
) |
(2,480 |
) |
(131 |
) |
Total mortgage servicing fees, net of fair value adjustments |
3,598 |
|
6,225 |
|
4,312 |
|
(2,627 |
) |
(714 |
) |
|
Net gain (loss) on sale of loans, including valuation on loans held-for-sale |
193 |
|
(79 |
) |
74 |
|
272 |
|
119 |
|
|
Trading account (loss) profit: |
|
|
|
|
|
||||||
|
Unrealized (loss) gains on outstanding derivative positions |
(87 |
) |
72 |
|
101 |
|
(159 |
) |
(188 |
) |
|
Realized gains on closed derivative positions |
1 |
|
99 |
|
3 |
|
(98 |
) |
(2 |
) |
Total trading account (loss) profit |
(86 |
) |
171 |
|
104 |
|
(257 |
) |
(190 |
) |
|
Losses on repurchased loans, including interest advances |
(16 |
) |
(11 |
) |
(130 |
) |
(5 |
) |
114 |
|
|
Total mortgage banking activities |
|
|
|
|
|
|
$(2,617 |
) |
$(671 |
) |
|
|
|
|
|
|
|
|
||
Other Service Fees |
|
|
|
|
|
||||
|
|
Quarters ended |
Variance |
||||||
(In thousands) |
|
|
|
|
Q1 2025
|
Q1 2025
|
|||
Other service fees: |
|
|
|
|
|
|
|||
|
Debit card fees [1] |
|
|
|
|
$(471 |
) |
|
|
|
Insurance fees |
|
11,309 |
14,619 |
14,689 |
(3,310 |
) |
(3,380 |
) |
|
Credit card fees [1] |
|
30,130 |
30,803 |
29,567 |
(673 |
) |
563 |
|
|
Sale and administration of investment products |
|
8,973 |
9,549 |
7,427 |
(576 |
) |
1,546 |
|
|
Trust fees |
|
6,300 |
6,635 |
6,707 |
(335 |
) |
(407 |
) |
|
Other fees |
|
11,364 |
10,841 |
10,348 |
523 |
|
1,016 |
|
Total other service fees |
|
|
|
|
$(4,842 |
) |
|
|
|
[1] Effective in the third quarter of 2024, the Corporation is reclassifying certain interchange fees, which were previously included jointly with credit card fees from common network activity, as debit card fees. Interchange fees amounting to |
|
|
|
|
|
|
|
|
||||
Financial Supplement to First Quarter 2025 Earnings Release |
|
||||||||||
Table H - Consolidated Loans and Deposits |
|
|
|
|
|
||||||
(Unaudited) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Loans - Ending Balances |
|
|
|
|
|
|
|
||||
|
|
|
|
Variance |
|||||||
(Dollars in thousands) |
|
|
|
Q1 2025 vs.Q4 2024 |
% of Change |
Q1 2025 vs.Q1 2024 |
% of Change |
||||
Loans held-in-portfolio: |
|
|
|
|
|
|
|||||
Commercial |
|
|
|
|
|
|
|
||||
Commercial multi-family |
|
|
|
$(24,705 |
) |
(1.03 |
%) |
$(9,720 |
) |
(0.41 |
%) |
Commercial real estate non-owner occupied |
5,540,603 |
5,363,235 |
5,057,059 |
177,368 |
|
3.31 |
% |
483,544 |
|
9.56 |
% |
Commercial real estate owner occupied |
2,956,559 |
3,157,746 |
3,117,844 |
(201,187 |
) |
(6.37 |
%) |
(161,285 |
) |
(5.17 |
%) |
Commercial and industrial |
7,693,523 |
7,741,562 |
7,025,483 |
(48,039 |
) |
(0.62 |
%) |
668,040 |
|
9.51 |
% |
Total Commercial |
18,565,600 |
18,662,163 |
17,585,021 |
(96,563 |
) |
(0.52 |
%) |
980,579 |
|
5.58 |
% |
Construction |
1,358,979 |
1,263,792 |
1,009,303 |
95,187 |
|
7.53 |
% |
349,676 |
|
34.65 |
% |
Leasing |
1,949,705 |
1,925,405 |
1,765,413 |
24,300 |
|
1.26 |
% |
184,292 |
|
10.44 |
% |
Mortgage |
8,273,753 |
8,114,183 |
7,783,662 |
159,570 |
|
1.97 |
% |
490,091 |
|
6.30 |
% |
Consumer |
|
|
|
|
|
|
|
||||
Credit cards |
1,187,777 |
1,218,079 |
1,142,153 |
(30,302 |
) |
(2.49 |
%) |
45,624 |
|
3.99 |
% |
Home equity lines of credit |
77,109 |
73,571 |
66,717 |
3,538 |
|
4.81 |
% |
10,392 |
|
15.58 |
% |
Personal |
1,850,023 |
1,855,244 |
1,897,010 |
(5,221 |
) |
(0.28 |
%) |
(46,987 |
) |
(2.48 |
%) |
Auto |
3,820,242 |
3,823,437 |
3,706,854 |
(3,195 |
) |
(0.08 |
%) |
113,388 |
|
3.06 |
% |
Other |
170,844 |
171,778 |
162,605 |
(934 |
) |
(0.54 |
%) |
8,239 |
|
5.07 |
% |
Total Consumer |
7,105,995 |
7,142,109 |
6,975,339 |
(36,114 |
) |
(0.51 |
%) |
130,656 |
|
1.87 |
% |
Total loans held-in-portfolio |
|
|
|
|
|
0.39 |
% |
|
|
6.08 |
% |
Loans held-for-sale: |
|
|
|
|
|
|
|
||||
Mortgage |
|
|
|
$(346 |
) |
(6.38 |
%) |
$(275 |
) |
(5.14 |
%) |
Total loans held-for-sale |
|
|
|
$(346 |
) |
(6.38 |
%) |
$(275 |
) |
(5.14 |
%) |
Total loans |
|
|
|
|
|
0.39 |
% |
|
|
6.08 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Deposits - Ending Balances |
|
|
|
|
|
||||||
|
|
|
|
Variance |
|
||||||
(In thousands) |
|
|
|
Q1 2025 vs. Q4 2024 |
% of Change |
Q1 2025 vs.Q1 2024 |
% of Change |
||||
Deposits excluding P.R. public deposits: |
|
|
|
|
|
|
|
||||
Demand deposits |
|
|
|
|
|
0.14 |
% |
$(331,249 |
) |
(2.14 |
%) |
Savings, NOW and money market deposits (non-brokered) |
21,855,151 |
21,177,506 |
21,633,607 |
677,645 |
|
3.20 |
% |
221,544 |
|
1.02 |
% |
Savings, NOW and money market deposits (brokered) |
822,065 |
736,225 |
727,794 |
85,840 |
|
11.66 |
% |
94,271 |
|
12.95 |
% |
Time deposits (non-brokered) |
7,545,252 |
7,476,924 |
7,030,367 |
68,328 |
|
0.91 |
% |
514,885 |
|
7.32 |
% |
Time deposits (brokered CDs) |
813,326 |
890,704 |
904,613 |
(77,378 |
) |
(8.69 |
%) |
(91,287 |
) |
(10.09 |
%) |
Sub-total deposits excluding P.R. public deposits |
46,196,595 |
45,420,914 |
45,788,431 |
775,681 |
|
1.71 |
% |
408,164 |
|
0.89 |
% |
P.R. public deposits: |
|
|
|
|
|
|
|
||||
Demand deposits [1] |
11,157,254 |
11,730,273 |
10,981,317 |
(573,019 |
) |
(4.88 |
%) |
175,937 |
|
1.60 |
% |
Savings, NOW and money market deposits (non-brokered) |
7,655,847 |
7,087,904 |
6,218,944 |
567,943 |
|
8.01 |
% |
1,436,903 |
|
23.11 |
% |
Time deposits (non-brokered) |
809,559 |
645,254 |
820,092 |
164,305 |
|
25.46 |
% |
(10,533 |
) |
(1.28 |
%) |
Sub-total P.R. public deposits |
19,622,660 |
19,463,431 |
18,020,353 |
159,229 |
|
0.82 |
% |
1,602,307 |
|
8.89 |
% |
Total deposits |
|
|
|
|
|
1.44 |
% |
|
|
3.15 |
% |
[1] Includes interest bearing demand deposits. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||||||||||||||||||||||||||
Table I - Loan Delinquency -BPPR Operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
BPPR |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
3,387 |
|
|
$ |
112 |
|
|
$ |
73 |
|
|
$ |
3,572 |
|
|
$ |
304,739 |
|
|
$ |
308,311 |
|
|
|
$ |
73 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
3,045 |
|
|
|
74 |
|
|
|
6,306 |
|
|
|
9,425 |
|
|
|
3,304,377 |
|
|
|
3,313,802 |
|
|
|
|
6,306 |
|
|
|
- |
|
|
Owner occupied |
|
|
7,512 |
|
|
|
141 |
|
|
|
26,891 |
|
|
|
34,544 |
|
|
|
1,168,868 |
|
|
|
1,203,412 |
|
|
|
|
26,891 |
|
|
|
- |
|
Commercial and industrial |
|
|
4,637 |
|
|
|
2,871 |
|
|
|
13,089 |
|
|
|
20,597 |
|
|
|
5,227,961 |
|
|
|
5,248,558 |
|
|
|
|
9,327 |
|
|
|
3,762 |
|
|
Construction |
|
|
6,498 |
|
|
|
- |
|
|
|
- |
|
|
|
6,498 |
|
|
|
223,705 |
|
|
|
230,203 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
249,712 |
|
|
|
105,166 |
|
|
|
333,557 |
|
|
|
688,435 |
|
|
|
6,257,507 |
|
|
|
6,945,942 |
|
|
|
|
148,506 |
|
|
|
185,051 |
|
|
Leasing |
|
|
19,178 |
|
|
|
5,192 |
|
|
|
8,895 |
|
|
|
33,265 |
|
|
|
1,916,440 |
|
|
|
1,949,705 |
|
|
|
|
8,895 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
13,365 |
|
|
|
10,555 |
|
|
|
30,506 |
|
|
|
54,426 |
|
|
|
1,133,352 |
|
|
|
1,187,778 |
|
|
|
|
- |
|
|
|
30,506 |
|
|
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
18 |
|
|
|
18 |
|
|
|
2,039 |
|
|
|
2,057 |
|
|
|
|
- |
|
|
|
18 |
|
|
Personal |
|
|
19,246 |
|
|
|
11,174 |
|
|
|
18,251 |
|
|
|
48,671 |
|
|
|
1,707,204 |
|
|
|
1,755,875 |
|
|
|
|
18,251 |
|
|
|
- |
|
|
Auto |
|
|
78,743 |
|
|
|
15,893 |
|
|
|
41,784 |
|
|
|
136,420 |
|
|
|
3,683,822 |
|
|
|
3,820,242 |
|
|
|
|
41,784 |
|
|
|
- |
|
|
Other |
|
|
2,686 |
|
|
|
144 |
|
|
|
2,307 |
|
|
|
5,137 |
|
|
|
153,586 |
|
|
|
158,723 |
|
|
|
|
1,973 |
|
|
|
334 |
|
Total |
|
$ |
408,009 |
|
|
$ |
151,322 |
|
|
$ |
481,677 |
|
|
$ |
1,041,008 |
|
|
$ |
25,083,600 |
|
|
$ |
26,124,608 |
|
|
|
$ |
262,006 |
|
|
$ |
219,671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||||
BPPR |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
1,491 |
|
|
$ |
113 |
|
|
$ |
79 |
|
|
$ |
1,683 |
|
|
$ |
306,318 |
|
|
$ |
308,001 |
|
|
|
$ |
79 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
3,103 |
|
|
|
586 |
|
|
|
6,429 |
|
|
|
10,118 |
|
|
|
3,236,385 |
|
|
|
3,246,503 |
|
|
|
|
6,429 |
|
|
|
- |
|
|
Owner occupied |
|
|
11,054 |
|
|
|
808 |
|
|
|
25,258 |
|
|
|
37,120 |
|
|
|
1,338,791 |
|
|
|
1,375,911 |
|
|
|
|
25,258 |
|
|
|
- |
|
Commercial and industrial |
|
|
5,738 |
|
|
|
2,712 |
|
|
|
23,895 |
|
|
|
32,345 |
|
|
|
5,314,549 |
|
|
|
5,346,894 |
|
|
|
|
19,335 |
|
|
|
4,560 |
|
|
Construction |
|
|
1,039 |
|
|
|
- |
|
|
|
- |
|
|
|
1,039 |
|
|
|
211,251 |
|
|
|
212,290 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
262,222 |
|
|
|
116,694 |
|
|
|
365,759 |
|
|
|
744,675 |
|
|
|
6,065,206 |
|
|
|
6,809,881 |
|
|
|
|
158,442 |
|
|
|
207,317 |
|
|
Leasing |
|
|
23,991 |
|
|
|
6,062 |
|
|
|
9,588 |
|
|
|
39,641 |
|
|
|
1,885,764 |
|
|
|
1,925,405 |
|
|
|
|
9,588 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
17,399 |
|
|
|
11,719 |
|
|
|
29,960 |
|
|
|
59,078 |
|
|
|
1,158,975 |
|
|
|
1,218,053 |
|
|
|
|
- |
|
|
|
29,960 |
|
|
Home equity lines of credit |
|
|
16 |
|
|
|
129 |
|
|
|
- |
|
|
|
145 |
|
|
|
1,895 |
|
|
|
2,040 |
|
|
|
|
- |
|
|
|
- |
|
|
Personal |
|
|
19,503 |
|
|
|
13,005 |
|
|
|
20,269 |
|
|
|
52,777 |
|
|
|
1,697,600 |
|
|
|
1,750,377 |
|
|
|
|
20,269 |
|
|
|
- |
|
|
Auto |
|
|
111,358 |
|
|
|
27,858 |
|
|
|
51,792 |
|
|
|
191,008 |
|
|
|
3,632,429 |
|
|
|
3,823,437 |
|
|
|
|
51,792 |
|
|
|
- |
|
|
Other |
|
|
1,816 |
|
|
|
277 |
|
|
|
1,312 |
|
|
|
3,405 |
|
|
|
156,824 |
|
|
|
160,229 |
|
|
|
|
899 |
|
|
|
413 |
|
Total |
|
$ |
458,730 |
|
|
$ |
179,963 |
|
|
$ |
534,341 |
|
|
$ |
1,173,034 |
|
|
$ |
25,005,987 |
|
|
$ |
26,179,021 |
|
|
|
$ |
292,091 |
|
|
$ |
242,250 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
1,896 |
|
|
$ |
(1 |
) |
|
$ |
(6 |
) |
|
$ |
1,889 |
|
|
$ |
(1,579 |
) |
|
$ |
310 |
|
|
|
$ |
(6 |
) |
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
(58 |
) |
|
|
(512 |
) |
|
|
(123 |
) |
|
|
(693 |
) |
|
|
67,992 |
|
|
|
67,299 |
|
|
|
|
(123 |
) |
|
|
- |
|
|
Owner occupied |
|
|
(3,542 |
) |
|
|
(667 |
) |
|
|
1,633 |
|
|
|
(2,576 |
) |
|
|
(169,923 |
) |
|
|
(172,499 |
) |
|
|
|
1,633 |
|
|
|
- |
|
Commercial and industrial |
|
|
(1,101 |
) |
|
|
159 |
|
|
|
(10,806 |
) |
|
|
(11,748 |
) |
|
|
(86,588 |
) |
|
|
(98,336 |
) |
|
|
|
(10,008 |
) |
|
|
(798 |
) |
|
Construction |
|
|
5,459 |
|
|
|
- |
|
|
|
- |
|
|
|
5,459 |
|
|
|
12,454 |
|
|
|
17,913 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
(12,510 |
) |
|
|
(11,528 |
) |
|
|
(32,202 |
) |
|
|
(56,240 |
) |
|
|
192,301 |
|
|
|
136,061 |
|
|
|
|
(9,936 |
) |
|
|
(22,266 |
) |
|
Leasing |
|
|
(4,813 |
) |
|
|
(870 |
) |
|
|
(693 |
) |
|
|
(6,376 |
) |
|
|
30,676 |
|
|
|
24,300 |
|
|
|
|
(693 |
) |
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
(4,034 |
) |
|
|
(1,164 |
) |
|
|
546 |
|
|
|
(4,652 |
) |
|
|
(25,623 |
) |
|
|
(30,275 |
) |
|
|
|
- |
|
|
|
546 |
|
|
Home equity lines of credit |
|
|
(16 |
) |
|
|
(129 |
) |
|
|
18 |
|
|
|
(127 |
) |
|
|
144 |
|
|
|
17 |
|
|
|
|
- |
|
|
|
18 |
|
|
Personal |
|
|
(257 |
) |
|
|
(1,831 |
) |
|
|
(2,018 |
) |
|
|
(4,106 |
) |
|
|
9,604 |
|
|
|
5,498 |
|
|
|
|
(2,018 |
) |
|
|
- |
|
|
Auto |
|
|
(32,615 |
) |
|
|
(11,965 |
) |
|
|
(10,008 |
) |
|
|
(54,588 |
) |
|
|
51,393 |
|
|
|
(3,195 |
) |
|
|
|
(10,008 |
) |
|
|
- |
|
|
Other |
|
|
870 |
|
|
|
(133 |
) |
|
|
995 |
|
|
|
1,732 |
|
|
|
(3,238 |
) |
|
|
(1,506 |
) |
|
|
|
1,074 |
|
|
|
(79 |
) |
Total |
|
$ |
(50,721 |
) |
|
$ |
(28,641 |
) |
|
$ |
(52,664 |
) |
|
$ |
(132,026 |
) |
|
$ |
77,613 |
|
|
$ |
(54,413 |
) |
|
|
$ |
(30,085 |
) |
|
$ |
(22,579 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||||||||||||||||||||||||||
Table J - Loan Delinquency - Popular |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||||||||
Popular |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
1,858 |
|
|
$ |
- |
|
|
$ |
8,700 |
|
|
$ |
10,558 |
|
|
$ |
2,056,046 |
|
|
$ |
2,066,604 |
|
|
|
$ |
8,700 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
768 |
|
|
|
- |
|
|
|
7,886 |
|
|
|
8,654 |
|
|
|
2,218,147 |
|
|
|
2,226,801 |
|
|
|
|
7,886 |
|
|
|
- |
|
|
Owner occupied |
|
|
- |
|
|
|
- |
|
|
|
231 |
|
|
|
231 |
|
|
|
1,752,916 |
|
|
|
1,753,147 |
|
|
|
|
231 |
|
|
|
- |
|
Commercial and industrial |
|
|
7,724 |
|
|
|
733 |
|
|
|
879 |
|
|
|
9,336 |
|
|
|
2,435,629 |
|
|
|
2,444,965 |
|
|
|
|
690 |
|
|
|
189 |
|
|
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,128,776 |
|
|
|
1,128,776 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
29,944 |
|
|
|
1,604 |
|
|
|
29,087 |
|
|
|
60,635 |
|
|
|
1,267,176 |
|
|
|
1,327,811 |
|
|
|
|
29,087 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(1 |
) |
|
|
(1 |
) |
|
|
|
- |
|
|
|
- |
|
|
Home equity lines of credit |
|
|
1,851 |
|
|
|
973 |
|
|
|
3,430 |
|
|
|
6,254 |
|
|
|
68,798 |
|
|
|
75,052 |
|
|
|
|
3,430 |
|
|
|
- |
|
|
Personal |
|
|
1,381 |
|
|
|
781 |
|
|
|
2,034 |
|
|
|
4,196 |
|
|
|
89,952 |
|
|
|
94,148 |
|
|
|
|
2,034 |
|
|
|
- |
|
|
Other |
|
|
1 |
|
|
|
- |
|
|
|
5 |
|
|
|
6 |
|
|
|
12,115 |
|
|
|
12,121 |
|
|
|
|
5 |
|
|
|
- |
|
Total |
|
$ |
43,527 |
|
|
$ |
4,091 |
|
|
$ |
52,252 |
|
|
$ |
99,870 |
|
|
$ |
11,029,554 |
|
|
$ |
11,129,424 |
|
|
|
$ |
52,063 |
|
|
$ |
189 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
||||||||||||||||||||||||||||||||||
Popular |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
- |
|
|
$ |
5,443 |
|
|
$ |
8,700 |
|
|
$ |
14,143 |
|
|
$ |
2,077,476 |
|
|
$ |
2,091,619 |
|
|
|
$ |
8,700 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
6,792 |
|
|
|
- |
|
|
|
8,015 |
|
|
|
14,807 |
|
|
|
2,101,925 |
|
|
|
2,116,732 |
|
|
|
|
8,015 |
|
|
|
- |
|
|
Owner occupied |
|
|
- |
|
|
|
- |
|
|
|
5,191 |
|
|
|
5,191 |
|
|
|
1,776,644 |
|
|
|
1,781,835 |
|
|
|
|
5,191 |
|
|
|
- |
|
Commercial and industrial |
|
|
10,336 |
|
|
|
5,323 |
|
|
|
1,938 |
|
|
|
17,597 |
|
|
|
2,377,071 |
|
|
|
2,394,668 |
|
|
|
|
1,748 |
|
|
|
190 |
|
|
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,051,502 |
|
|
|
1,051,502 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
18,148 |
|
|
|
5,417 |
|
|
|
29,890 |
|
|
|
53,455 |
|
|
|
1,250,847 |
|
|
|
1,304,302 |
|
|
|
|
29,890 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
26 |
|
|
|
26 |
|
|
|
|
- |
|
|
|
- |
|
|
Home equity lines of credit |
|
|
530 |
|
|
|
986 |
|
|
|
3,393 |
|
|
|
4,909 |
|
|
|
66,622 |
|
|
|
71,531 |
|
|
|
|
3,393 |
|
|
|
- |
|
|
Personal |
|
|
1,808 |
|
|
|
1,509 |
|
|
|
1,741 |
|
|
|
5,058 |
|
|
|
99,809 |
|
|
|
104,867 |
|
|
|
|
1,741 |
|
|
|
- |
|
|
Other |
|
|
514 |
|
|
|
- |
|
|
|
11 |
|
|
|
525 |
|
|
|
11,024 |
|
|
|
11,549 |
|
|
|
|
11 |
|
|
|
- |
|
Total |
|
$ |
38,128 |
|
|
$ |
18,678 |
|
|
$ |
58,879 |
|
|
$ |
115,685 |
|
|
$ |
10,812,946 |
|
|
$ |
10,928,631 |
|
|
|
$ |
58,689 |
|
|
$ |
190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
||||||||||||||||||||||||||||||||||
|
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
|
Non-accrual |
|
|
Accruing |
|||||||||||||||
(In thousands) |
|
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
|
$ |
1,858 |
|
|
$ |
(5,443 |
) |
|
$ |
- |
|
|
$ |
(3,585 |
) |
|
$ |
(21,430 |
) |
|
$ |
(25,015 |
) |
|
|
$ |
- |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
|
(6,024 |
) |
|
|
- |
|
|
|
(129 |
) |
|
|
(6,153 |
) |
|
|
116,222 |
|
|
|
110,069 |
|
|
|
|
(129 |
) |
|
|
- |
|
|
Owner occupied |
|
|
- |
|
|
|
- |
|
|
|
(4,960 |
) |
|
|
(4,960 |
) |
|
|
(23,728 |
) |
|
|
(28,688 |
) |
|
|
|
(4,960 |
) |
|
|
- |
|
Commercial and industrial |
|
|
(2,612 |
) |
|
|
(4,590 |
) |
|
|
(1,059 |
) |
|
|
(8,261 |
) |
|
|
58,558 |
|
|
|
50,297 |
|
|
|
|
(1,058 |
) |
|
|
(1 |
) |
|
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
77,274 |
|
|
|
77,274 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
|
11,796 |
|
|
|
(3,813 |
) |
|
|
(803 |
) |
|
|
7,180 |
|
|
|
16,329 |
|
|
|
23,509 |
|
|
|
|
(803 |
) |
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(27 |
) |
|
|
(27 |
) |
|
|
|
- |
|
|
|
- |
|
|
Home equity lines of credit |
|
|
1,321 |
|
|
|
(13 |
) |
|
|
37 |
|
|
|
1,345 |
|
|
|
2,176 |
|
|
|
3,521 |
|
|
|
|
37 |
|
|
|
- |
|
|
Personal |
|
|
(427 |
) |
|
|
(728 |
) |
|
|
293 |
|
|
|
(862 |
) |
|
|
(9,857 |
) |
|
|
(10,719 |
) |
|
|
|
293 |
|
|
|
- |
|
|
Other |
|
|
(513 |
) |
|
|
- |
|
|
|
(6 |
) |
|
|
(519 |
) |
|
|
1,091 |
|
|
|
572 |
|
|
|
|
(6 |
) |
|
|
- |
|
Total |
|
$ |
5,399 |
|
|
$ |
(14,587 |
) |
|
$ |
(6,627 |
) |
|
$ |
(15,815 |
) |
|
$ |
216,608 |
|
|
$ |
200,793 |
|
|
|
$ |
(6,626 |
) |
|
$ |
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|||||||||||||||||||||||||||||||||
Table K - Loan Delinquency - Consolidated |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
$ |
5,245 |
|
|
$ |
112 |
|
|
$ |
8,773 |
|
|
$ |
14,130 |
|
|
$ |
2,360,785 |
|
|
$ |
2,374,915 |
|
|
|
$ |
8,773 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
3,813 |
|
|
|
74 |
|
|
|
14,192 |
|
|
|
18,079 |
|
|
|
5,522,524 |
|
|
|
5,540,603 |
|
|
|
|
14,192 |
|
|
|
- |
|
|
Owner occupied |
|
7,512 |
|
|
|
141 |
|
|
|
27,122 |
|
|
|
34,775 |
|
|
|
2,921,784 |
|
|
|
2,956,559 |
|
|
|
|
27,122 |
|
|
|
- |
|
Commercial and industrial |
|
12,361 |
|
|
|
3,604 |
|
|
|
13,968 |
|
|
|
29,933 |
|
|
|
7,663,590 |
|
|
|
7,693,523 |
|
|
|
|
10,017 |
|
|
|
3,951 |
|
|
Construction |
|
6,498 |
|
|
|
- |
|
|
|
- |
|
|
|
6,498 |
|
|
|
1,352,481 |
|
|
|
1,358,979 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
279,656 |
|
|
|
106,770 |
|
|
|
362,644 |
|
|
|
749,070 |
|
|
|
7,524,683 |
|
|
|
8,273,753 |
|
|
|
|
177,593 |
|
|
|
185,051 |
|
|
Leasing |
|
19,178 |
|
|
|
5,192 |
|
|
|
8,895 |
|
|
|
33,265 |
|
|
|
1,916,440 |
|
|
|
1,949,705 |
|
|
|
|
8,895 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
13,365 |
|
|
|
10,555 |
|
|
|
30,506 |
|
|
|
54,426 |
|
|
|
1,133,351 |
|
|
|
1,187,777 |
|
|
|
|
- |
|
|
|
30,506 |
|
|
Home equity lines of credit |
|
1,851 |
|
|
|
973 |
|
|
|
3,448 |
|
|
|
6,272 |
|
|
|
70,837 |
|
|
|
77,109 |
|
|
|
|
3,430 |
|
|
|
18 |
|
|
Personal |
|
20,627 |
|
|
|
11,955 |
|
|
|
20,285 |
|
|
|
52,867 |
|
|
|
1,797,156 |
|
|
|
1,850,023 |
|
|
|
|
20,285 |
|
|
|
- |
|
|
Auto |
|
78,743 |
|
|
|
15,893 |
|
|
|
41,784 |
|
|
|
136,420 |
|
|
|
3,683,822 |
|
|
|
3,820,242 |
|
|
|
|
41,784 |
|
|
|
- |
|
|
Other |
|
2,687 |
|
|
|
144 |
|
|
|
2,312 |
|
|
|
5,143 |
|
|
|
165,701 |
|
|
|
170,844 |
|
|
|
|
1,978 |
|
|
|
334 |
|
Total |
$ |
451,536 |
|
|
$ |
155,413 |
|
|
$ |
533,929 |
|
|
$ |
1,140,878 |
|
|
$ |
36,113,154 |
|
|
$ |
37,254,032 |
|
|
|
$ |
314,069 |
|
|
$ |
219,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||||||||||||||
|
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
$ |
1,491 |
|
|
$ |
5,556 |
|
|
$ |
8,779 |
|
|
$ |
15,826 |
|
|
$ |
2,383,794 |
|
|
$ |
2,399,620 |
|
|
|
$ |
8,779 |
|
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
9,895 |
|
|
|
586 |
|
|
|
14,444 |
|
|
|
24,925 |
|
|
|
5,338,310 |
|
|
|
5,363,235 |
|
|
|
|
14,444 |
|
|
|
- |
|
|
Owner occupied |
|
11,054 |
|
|
|
808 |
|
|
|
30,449 |
|
|
|
42,311 |
|
|
|
3,115,435 |
|
|
|
3,157,746 |
|
|
|
|
30,449 |
|
|
|
- |
|
Commercial and industrial |
|
16,074 |
|
|
|
8,035 |
|
|
|
25,833 |
|
|
|
49,942 |
|
|
|
7,691,620 |
|
|
|
7,741,562 |
|
|
|
|
21,083 |
|
|
|
4,750 |
|
|
Construction |
|
1,039 |
|
|
|
- |
|
|
|
- |
|
|
|
1,039 |
|
|
|
1,262,753 |
|
|
|
1,263,792 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
280,370 |
|
|
|
122,111 |
|
|
|
395,649 |
|
|
|
798,130 |
|
|
|
7,316,053 |
|
|
|
8,114,183 |
|
|
|
|
188,332 |
|
|
|
207,317 |
|
|
Leasing |
|
23,991 |
|
|
|
6,062 |
|
|
|
9,588 |
|
|
|
39,641 |
|
|
|
1,885,764 |
|
|
|
1,925,405 |
|
|
|
|
9,588 |
|
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
17,399 |
|
|
|
11,719 |
|
|
|
29,960 |
|
|
|
59,078 |
|
|
|
1,159,001 |
|
|
|
1,218,079 |
|
|
|
|
- |
|
|
|
29,960 |
|
|
Home equity lines of credit |
|
546 |
|
|
|
1,115 |
|
|
|
3,393 |
|
|
|
5,054 |
|
|
|
68,517 |
|
|
|
73,571 |
|
|
|
|
3,393 |
|
|
|
- |
|
|
Personal |
|
21,311 |
|
|
|
14,514 |
|
|
|
22,010 |
|
|
|
57,835 |
|
|
|
1,797,409 |
|
|
|
1,855,244 |
|
|
|
|
22,010 |
|
|
|
- |
|
|
Auto |
|
111,358 |
|
|
|
27,858 |
|
|
|
51,792 |
|
|
|
191,008 |
|
|
|
3,632,429 |
|
|
|
3,823,437 |
|
|
|
|
51,792 |
|
|
|
- |
|
|
Other |
|
2,330 |
|
|
|
277 |
|
|
|
1,323 |
|
|
|
3,930 |
|
|
|
167,848 |
|
|
|
171,778 |
|
|
|
|
910 |
|
|
|
413 |
|
Total |
$ |
496,858 |
|
|
$ |
198,641 |
|
|
$ |
593,220 |
|
|
$ |
1,288,719 |
|
|
$ |
35,818,933 |
|
|
$ |
37,107,652 |
|
|
|
$ |
350,780 |
|
|
$ |
242,440 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Variance |
|||||||||||||||||||||||||||||||||
|
|
|
Past due |
|
|
|
|
|
|
|
Past due 90 days or more |
||||||||||||||||||||||
|
|
30-59 |
|
60-89 |
|
90 days |
|
Total |
|
|
|
|
|
Non-accrual |
|
|
Accruing |
||||||||||||||||
(In thousands) |
days |
|
days |
|
or more |
|
past due |
|
Current |
|
Loans HIP |
|
|
loans |
|
loans |
|||||||||||||||||
Commercial multi-family |
$ |
3,754 |
|
|
$ |
(5,444 |
) |
|
$ |
(6 |
) |
|
$ |
(1,696 |
) |
|
$ |
(23,009 |
) |
|
$ |
(24,705 |
) |
|
|
$ |
(6 |
) |
|
$ |
- |
|
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Non-owner occupied |
|
(6,082 |
) |
|
|
(512 |
) |
|
|
(252 |
) |
|
|
(6,846 |
) |
|
|
184,214 |
|
|
|
177,368 |
|
|
|
|
(252 |
) |
|
|
- |
|
|
Owner occupied |
|
(3,542 |
) |
|
|
(667 |
) |
|
|
(3,327 |
) |
|
|
(7,536 |
) |
|
|
(193,651 |
) |
|
|
(201,187 |
) |
|
|
|
(3,327 |
) |
|
|
- |
|
Commercial and industrial |
|
(3,713 |
) |
|
|
(4,431 |
) |
|
|
(11,865 |
) |
|
|
(20,009 |
) |
|
|
(28,030 |
) |
|
|
(48,039 |
) |
|
|
|
(11,066 |
) |
|
|
(799 |
) |
|
Construction |
|
5,459 |
|
|
|
- |
|
|
|
- |
|
|
|
5,459 |
|
|
|
89,728 |
|
|
|
95,187 |
|
|
|
|
- |
|
|
|
- |
|
|
Mortgage |
|
(714 |
) |
|
|
(15,341 |
) |
|
|
(33,005 |
) |
|
|
(49,060 |
) |
|
|
208,630 |
|
|
|
159,570 |
|
|
|
|
(10,739 |
) |
|
|
(22,266 |
) |
|
Leasing |
|
(4,813 |
) |
|
|
(870 |
) |
|
|
(693 |
) |
|
|
(6,376 |
) |
|
|
30,676 |
|
|
|
24,300 |
|
|
|
|
(693 |
) |
|
|
- |
|
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Credit cards |
|
(4,034 |
) |
|
|
(1,164 |
) |
|
|
546 |
|
|
|
(4,652 |
) |
|
|
(25,650 |
) |
|
|
(30,302 |
) |
|
|
|
- |
|
|
|
546 |
|
|
Home equity lines of credit |
|
1,305 |
|
|
|
(142 |
) |
|
|
55 |
|
|
|
1,218 |
|
|
|
2,320 |
|
|
|
3,538 |
|
|
|
|
37 |
|
|
|
18 |
|
|
Personal |
|
(684 |
) |
|
|
(2,559 |
) |
|
|
(1,725 |
) |
|
|
(4,968 |
) |
|
|
(253 |
) |
|
|
(5,221 |
) |
|
|
|
(1,725 |
) |
|
|
- |
|
|
Auto |
|
(32,615 |
) |
|
|
(11,965 |
) |
|
|
(10,008 |
) |
|
|
(54,588 |
) |
|
|
51,393 |
|
|
|
(3,195 |
) |
|
|
|
(10,008 |
) |
|
|
- |
|
|
Other |
|
357 |
|
|
|
(133 |
) |
|
|
989 |
|
|
|
1,213 |
|
|
|
(2,147 |
) |
|
|
(934 |
) |
|
|
|
1,068 |
|
|
|
(79 |
) |
Total |
$ |
(45,322 |
) |
|
$ |
(43,228 |
) |
|
$ |
(59,291 |
) |
|
$ |
(147,841 |
) |
|
$ |
294,221 |
|
|
$ |
146,380 |
|
|
|
$ |
(36,711 |
) |
|
$ |
(22,580 |
) |
|
|||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|||||||||||||
Table L - Non-Performing Assets |
|||||||||||||
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Variance |
|||
(In thousands) |
|
As a % of loans HIP by category |
|
|
As a % of loans HIP by category |
|
|
As a % of loans HIP by category |
|
Q1 2025 vs. Q4 2024 |
Q1 2025 vs. Q1 2024 |
||
Non-accrual loans: |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial multi-family |
|
0.4 |
% |
|
0.4 |
% |
|
0.4 |
% |
$(6 |
) |
$(33 |
) |
Commercial real estate non-owner occupied |
14,192 |
0.3 |
|
14,444 |
0.3 |
|
10,329 |
0.2 |
|
(252 |
) |
3,863 |
|
Commercial real estate owner occupied |
27,122 |
0.9 |
|
30,449 |
1.0 |
|
30,001 |
1.0 |
|
(3,327 |
) |
(2,879 |
) |
Commercial and industrial |
10,017 |
0.1 |
|
21,083 |
0.3 |
|
35,594 |
0.5 |
|
(11,066 |
) |
(25,577 |
) |
Total Commercial |
60,104 |
0.3 |
|
74,755 |
0.4 |
|
84,730 |
0.5 |
|
(14,651 |
) |
(24,626 |
) |
Leasing |
8,895 |
0.5 |
|
9,588 |
0.5 |
|
7,267 |
0.4 |
|
(693 |
) |
1,628 |
|
Mortgage |
177,593 |
2.1 |
|
188,332 |
2.3 |
|
194,544 |
2.5 |
|
(10,739 |
) |
(16,951 |
) |
Consumer |
|
|
|
|
|
|
|
|
|
|
|
||
Home equity lines of credit |
3,430 |
4.4 |
|
3,393 |
4.6 |
|
3,986 |
6.0 |
|
37 |
|
(556 |
) |
Personal |
20,285 |
1.1 |
|
22,010 |
1.2 |
|
21,160 |
1.1 |
|
(1,725 |
) |
(875 |
) |
Auto |
41,784 |
1.1 |
|
51,792 |
1.4 |
|
41,807 |
1.1 |
|
(10,008 |
) |
(23 |
) |
Other |
1,978 |
1.2 |
|
910 |
0.5 |
|
633 |
0.4 |
|
1,068 |
|
1,345 |
|
Total Consumer |
67,477 |
0.9 |
|
78,105 |
1.1 |
|
67,586 |
1.0 |
|
(10,628 |
) |
(109 |
) |
Total non-performing loans held-in-portfolio |
314,069 |
0.8 |
% |
350,780 |
0.9 |
% |
354,127 |
1.0 |
% |
(36,711 |
) |
(40,058 |
) |
Other real estate owned (“OREO”) |
52,114 |
|
|
57,268 |
|
|
80,542 |
|
|
(5,154 |
) |
(28,428 |
) |
Total non-performing assets [1] |
|
|
|
|
|
|
|
|
|
$(41,865 |
) |
$(68,486 |
) |
Accruing loans past due 90 days or more [2] |
|
|
|
|
|
|
|
|
|
$(22,580 |
) |
$(27,682 |
) |
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
||
Non-performing assets to total assets |
0.49 |
% |
|
0.56 |
% |
|
0.61 |
% |
|
|
|
||
Non-performing loans held-in-portfolio to loans held-in-portfolio |
0.84 |
|
|
0.95 |
|
|
1.01 |
|
|
|
|
||
Allowance for credit losses to loans held-in-portfolio |
2.05 |
|
|
2.01 |
|
|
2.11 |
|
|
|
|
||
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
242.67 |
|
|
212.68 |
|
|
208.84 |
|
|
|
|
||
[1] There were no non-performing loans held-for-sale as of |
|||||||||||||
[2] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the |
|
|||||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|||||||||||||
Table M - Activity in Non-Performing Loans |
|||||||||||||
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
||||||
Commercial loans held-in-portfolio: |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
|
|
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
|||||||
Beginning balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
5,781 |
|
5,413 |
|
11,194 |
|
2,915 |
|
9,203 |
|
12,118 |
|
|
Advances on existing non-performing loans |
- |
|
17 |
|
17 |
|
- |
|
9 |
|
9 |
|
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(120 |
) |
- |
|
(120 |
) |
(78 |
) |
- |
|
(78 |
) |
|
Non-performing loans charged-off |
(739 |
) |
(1,130 |
) |
(1,869 |
) |
(701 |
) |
(835 |
) |
(1,536 |
) |
|
Loans returned to accrual status / loan collections |
(13,426 |
) |
(10,447 |
) |
(23,873 |
) |
(4,854 |
) |
(23,199 |
) |
(28,053 |
) |
Ending balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Mortgage loans held-in-portfolio: |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
|
|
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
|||||||
Beginning balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
31,242 |
|
2,745 |
|
33,987 |
|
44,670 |
|
4,637 |
|
49,307 |
|
|
Advances on existing non-performing loans |
- |
|
1 |
|
1 |
|
- |
|
21 |
|
21 |
|
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(2,435 |
) |
- |
|
(2,435 |
) |
(3,829 |
) |
- |
|
(3,829 |
) |
|
Non-performing loans charged-off |
(188 |
) |
- |
|
(188 |
) |
(12 |
) |
- |
|
(12 |
) |
|
Loans returned to accrual status / loan collections |
(38,555 |
) |
(3,549 |
) |
(42,104 |
) |
(40,307 |
) |
(3,202 |
) |
(43,509 |
) |
Ending balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
||||||
Total non-performing loans held-in-portfolio (excluding consumer): |
|||||||||||||
|
|
Quarter ended |
Quarter ended |
||||||||||
|
|
|
|
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
|||||||
Beginning balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
Plus: |
|
|
|
|
|
|
|||||||
|
New non-performing loans |
37,023 |
|
8,158 |
|
45,181 |
|
47,585 |
|
13,840 |
|
61,425 |
|
|
Advances on existing non-performing loans |
- |
|
18 |
|
18 |
|
- |
|
30 |
|
30 |
|
Less: |
|
|
|
|
|
|
|||||||
|
Non-performing loans transferred to OREO |
(2,555 |
) |
- |
|
(2,555 |
) |
(3,907 |
) |
- |
|
(3,907 |
) |
|
Non-performing loans charged-off |
(927 |
) |
(1,130 |
) |
(2,057 |
) |
(713 |
) |
(835 |
) |
(1,548 |
) |
|
Loans returned to accrual status / loan collections |
(51,981 |
) |
(13,996 |
) |
(65,977 |
) |
(45,161 |
) |
(26,401 |
) |
(71,562 |
) |
Ending balance NPLs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Financial Supplement to First Quarter 2025 Earnings Release |
|
|
|
|
|
|
|||
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
Quarters ended |
|
|||||||
(In thousands) |
|
|
|
|
|
|
|||
Balance at beginning of period - loans held-in-portfolio |
|
|
|
|
|
|
|
|
|
Provision for credit losses |
65,218 |
|
|
69,129 |
|
|
72,386 |
|
|
Initial allowance for credit losses - PCD Loans |
9 |
|
|
8 |
|
|
17 |
|
|
|
811,251 |
|
|
813,457 |
|
|
801,744 |
|
|
Net loans charge-off (recovered)- BPPR |
|
|
|
|
|
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
(2 |
) |
|
(2 |
) |
|
(1 |
) |
|
Commercial real estate non-owner occupied |
(595 |
) |
|
(369 |
) |
|
(325 |
) |
|
Commercial real estate owner occupied |
(406 |
) |
|
(473 |
) |
|
2,247 |
|
|
Commercial and industrial |
(1,528 |
) |
|
2,000 |
|
|
5,109 |
|
|
Total Commercial |
(2,531 |
) |
|
1,156 |
|
|
7,030 |
|
|
Leasing |
3,272 |
|
|
3,615 |
|
|
3,685 |
|
|
Mortgage |
(2,497 |
) |
|
(1,938 |
) |
|
(4,426 |
) |
|
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
16,429 |
|
|
16,854 |
|
|
13,958 |
|
|
Home equity lines of credit |
(114 |
) |
|
(65 |
) |
|
104 |
|
|
Personal |
18,338 |
|
|
23,358 |
|
|
21,940 |
|
|
Auto |
13,487 |
|
|
19,028 |
|
|
13,846 |
|
|
Other Consumer |
718 |
|
|
596 |
|
|
424 |
|
|
Total Consumer |
48,858 |
|
|
59,771 |
|
|
50,272 |
|
|
Total net charged-off BPPR |
$47,102 |
|
|
$62,604 |
|
|
$56,561 |
|
|
|
|
|
|
|
|
|
|||
Net loans charge-off (recovered) - Popular |
|
|
|
|
|
|
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
(1 |
) |
|
(1 |
) |
|
440 |
|
|
Commercial real estate non-owner occupied |
- |
|
|
(362 |
) |
|
(64 |
) |
|
Commercial real estate owner occupied |
(511 |
) |
|
135 |
|
|
(24 |
) |
|
Commercial and industrial |
925 |
|
|
1,445 |
|
|
408 |
|
|
Total Commercial |
413 |
|
|
1,217 |
|
|
760 |
|
|
Mortgage |
(185 |
) |
|
(27 |
) |
|
(25 |
) |
|
Consumer: |
|
|
|
|
|
|
|||
Home equity lines of credit |
(237 |
) |
|
(104 |
) |
|
(148 |
) |
|
Personal |
1,989 |
|
|
3,728 |
|
|
5,027 |
|
|
Other Consumer |
21 |
|
|
15 |
|
|
25 |
|
|
Total Consumer |
1,773 |
|
|
3,639 |
|
|
4,904 |
|
|
Total net charged-off Popular |
$2,001 |
|
|
$4,829 |
|
|
$5,639 |
|
|
Total loans net charged-off - |
$49,103 |
|
|
$67,433 |
|
|
$62,200 |
|
|
Balance at end of period - loans held-in-portfolio |
$762,148 |
|
|
$746,024 |
|
|
$739,544 |
|
|
|
|
|
|
|
|
|
|||
Balance at beginning of period - unfunded commitments |
$15,470 |
|
|
$18,384 |
|
|
$17,006 |
|
|
Provision for credit losses (benefit) |
(1,301 |
) |
|
(2,914 |
) |
|
(239 |
) |
|
Balance at end of period - unfunded commitments [1] |
$14,169 |
|
|
$15,470 |
|
|
$16,767 |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.53 |
|
% |
0.74 |
|
% |
0.71 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
132.82 |
|
% |
102.52 |
|
% |
116.38 |
|
% |
BPPR |
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.72 |
|
% |
0.97 |
|
% |
0.92 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
111.86 |
|
% |
107.16 |
|
% |
107.86 |
|
% |
Popular |
|
|
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.07 |
|
% |
0.18 |
|
% |
0.21 |
|
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
626.09 |
|
% |
42.27 |
|
% |
201.77 |
|
% |
[1] Allowance for credit losses of unfunded commitments is presented as part of Other Liabilities in the Consolidated Statements of Financial Condition. |
|||||||||
|
|
|
|
|
|
|
|
|
||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|
||||||||||
Table O - Allowance for Credit Losses "ACL"- Loan Portfolios - BPPR Operations |
|
||||||||||
(Unaudited) |
|
||||||||||
|
|
|
|
|
|
|
|
|
|||
31-Mar-25 |
|
||||||||||
BPPR |
|
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
|
||||
|
Commercial multi-family |
|
$3,420 |
|
|
$308,311 |
|
|
1.11 |
|
% |
|
Commercial real estate - non-owner occupied |
|
42,848 |
|
|
3,313,802 |
|
|
1.29 |
|
% |
|
Commercial real estate - owner occupied |
|
36,019 |
|
|
1,203,412 |
|
|
2.99 |
|
% |
|
Commercial and industrial |
|
131,407 |
|
|
5,248,558 |
|
|
2.50 |
|
% |
Total commercial |
|
$213,694 |
|
|
$10,074,083 |
|
|
2.12 |
|
% |
|
Construction |
|
2,719 |
|
|
230,203 |
|
|
1.18 |
|
% |
|
Mortgage |
|
74,289 |
|
|
6,945,942 |
|
|
1.07 |
|
% |
|
Leasing |
|
20,206 |
|
|
1,949,705 |
|
|
1.04 |
|
% |
|
Consumer: |
|
|
|
|
|
|
|
||||
|
Credit cards |
|
96,523 |
|
|
1,187,778 |
|
|
8.13 |
|
% |
|
Home equity lines of credit |
|
60 |
|
|
2,057 |
|
|
2.92 |
|
% |
|
Personal |
|
89,786 |
|
|
1,755,875 |
|
|
5.11 |
|
% |
|
Auto |
|
171,979 |
|
|
3,820,242 |
|
|
4.50 |
|
% |
|
Other |
|
7,007 |
|
|
158,723 |
|
|
4.41 |
|
% |
Total consumer |
|
$365,355 |
|
|
$6,924,675 |
|
|
5.28 |
|
% |
|
Total |
|
$676,263 |
|
|
$26,124,608 |
|
|
2.59 |
|
% |
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|||
31-Dec-24 |
|
||||||||||
BPPR |
|
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
|
||||
|
Commercial multi-family |
|
$2,783 |
|
|
$308,001 |
|
|
0.90 |
|
% |
|
Commercial real estate - non-owner occupied |
|
44,852 |
|
|
3,246,503 |
|
|
1.38 |
|
% |
|
Commercial real estate - owner occupied |
|
37,355 |
|
|
1,375,911 |
|
|
2.71 |
|
% |
|
Commercial and industrial |
|
130,136 |
|
|
5,346,894 |
|
|
2.43 |
|
% |
Total commercial |
|
$215,126 |
|
|
$10,277,309 |
|
|
2.09 |
|
% |
|
Construction |
|
2,743 |
|
|
212,290 |
|
|
1.29 |
|
% |
|
Mortgage |
|
72,901 |
|
|
6,809,881 |
|
|
1.07 |
|
% |
|
Leasing |
|
16,419 |
|
|
1,925,405 |
|
|
0.85 |
|
% |
|
Consumer: |
|
|
|
|
|
|
|
||||
|
Credit cards |
|
99,130 |
|
|
1,218,053 |
|
|
8.14 |
|
% |
|
Home equity lines of credit |
|
54 |
|
|
2,040 |
|
|
2.65 |
|
% |
|
Personal |
|
91,296 |
|
|
1,750,377 |
|
|
5.22 |
|
% |
|
Auto |
|
165,995 |
|
|
3,823,437 |
|
|
4.34 |
|
% |
|
Other |
|
7,002 |
|
|
160,229 |
|
|
4.37 |
|
% |
Total consumer |
|
$363,477 |
|
|
$6,954,136 |
|
|
5.23 |
|
% |
|
Total |
|
$670,666 |
|
|
$26,179,021 |
|
|
2.56 |
|
% |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
Variance |
|
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
|
||||
|
Commercial multi-family |
|
$637 |
|
|
$310 |
|
|
0.21 |
|
% |
|
Commercial real estate - non-owner occupied |
|
(2,004 |
) |
|
67,299 |
|
|
(0.09 |
) |
% |
|
Commercial real estate - owner occupied |
|
(1,336 |
) |
|
(172,499 |
) |
|
0.28 |
|
% |
|
Commercial and industrial |
|
1,271 |
|
|
(98,336 |
) |
|
0.07 |
|
% |
Total commercial |
|
$(1,432 |
) |
|
$(203,226 |
) |
|
0.03 |
|
% |
|
Construction |
|
(24 |
) |
|
17,913 |
|
|
(0.11 |
) |
% |
|
Mortgage |
|
1,388 |
|
|
136,061 |
|
|
- |
|
% |
|
Leasing |
|
3,787 |
|
|
24,300 |
|
|
0.19 |
|
% |
|
Consumer: |
|
|
|
|
|
|
|
||||
|
Credit cards |
|
(2,607 |
) |
|
(30,275 |
) |
|
(0.01 |
) |
% |
|
Home equity lines of credit |
|
6 |
|
|
17 |
|
|
0.27 |
|
% |
|
Personal |
|
(1,510 |
) |
|
5,498 |
|
|
(0.11 |
) |
% |
|
Auto |
|
5,984 |
|
|
(3,195 |
) |
|
0.16 |
|
% |
|
Other |
|
5 |
|
|
(1,506 |
) |
|
0.04 |
|
% |
Total consumer |
|
$1,878 |
|
|
$(29,461 |
) |
|
0.05 |
|
% |
|
Total |
|
$5,597 |
|
|
$(54,413 |
) |
|
0.03 |
|
% |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
|
|||||||||
Table P - Allowance for Credit Losses "ACL"- Loan Portfolios - POPULAR |
|
|||||||||
(Unaudited) |
|
|||||||||
|
|
|
|
|
|
|
|
|||
31-Mar-25 |
|
|||||||||
Popular |
|
|||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
||||
|
Commercial multi-family |
$10,081 |
|
|
$2,066,604 |
|
|
0.49 |
|
% |
|
Commercial real estate - non-owner occupied |
15,453 |
|
|
2,226,801 |
|
|
0.69 |
|
% |
|
Commercial real estate - owner occupied |
14,193 |
|
|
1,753,147 |
|
|
0.81 |
|
% |
|
Commercial and industrial |
16,422 |
|
|
2,444,965 |
|
|
0.67 |
|
% |
Total commercial |
$56,149 |
|
|
$8,491,517 |
|
|
0.66 |
|
% |
|
Construction |
6,793 |
|
|
1,128,776 |
|
|
0.60 |
|
% |
|
Mortgage |
9,740 |
|
|
1,327,811 |
|
|
0.73 |
|
% |
|
Consumer: |
|
|
|
|
|
|
||||
|
Credit cards |
- |
|
|
(1 |
) |
|
- |
|
% |
|
Home equity lines of credit |
1,550 |
|
|
75,052 |
|
|
2.07 |
|
% |
|
Personal |
11,651 |
|
|
94,148 |
|
|
12.38 |
|
% |
|
Other |
2 |
|
|
12,121 |
|
|
0.02 |
|
% |
Total consumer |
$13,203 |
|
|
$181,320 |
|
|
7.28 |
|
% |
|
Total |
$85,885 |
|
|
$11,129,424 |
|
|
0.77 |
|
% |
|
|
|
|
|
|
|
|
|
|||
31-Dec-24 |
|
|||||||||
Popular |
|
|||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
||||
|
Commercial multi-family |
$6,453 |
|
|
$2,091,619 |
|
|
0.31 |
|
% |
|
Commercial real estate - non-owner occupied |
9,642 |
|
|
2,116,732 |
|
|
0.46 |
|
% |
|
Commercial real estate - owner occupied |
12,473 |
|
|
1,781,835 |
|
|
0.70 |
|
% |
|
Commercial and industrial |
15,870 |
|
|
2,394,668 |
|
|
0.66 |
|
% |
Total commercial |
$44,438 |
|
|
$8,384,854 |
|
|
0.53 |
|
% |
|
Construction |
8,521 |
|
|
1,051,502 |
|
|
0.81 |
|
% |
|
Mortgage |
9,508 |
|
|
1,304,302 |
|
|
0.73 |
|
% |
|
Consumer: |
|
|
|
|
|
|
||||
|
Credit cards |
- |
|
|
26 |
|
|
- |
|
% |
|
Home equity lines of credit |
1,449 |
|
|
71,531 |
|
|
2.03 |
|
% |
|
Personal |
11,440 |
|
|
104,867 |
|
|
10.91 |
|
% |
|
Other |
2 |
|
|
11,549 |
|
|
0.02 |
|
% |
Total consumer |
$12,891 |
|
|
$187,973 |
|
|
6.86 |
|
% |
|
Total |
$75,358 |
|
|
$10,928,631 |
|
|
0.69 |
|
% |
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Variance |
|
|||||||||
(In thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
||||
Commercial: |
|
|
|
|
|
|
||||
|
Commercial multi-family |
$3,628 |
|
|
$(25,015 |
) |
|
0.18 |
|
% |
|
Commercial real estate - non-owner occupied |
5,811 |
|
|
110,069 |
|
|
0.23 |
|
% |
|
Commercial real estate - owner occupied |
1,720 |
|
|
(28,688 |
) |
|
0.11 |
|
% |
|
Commercial and industrial |
552 |
|
|
50,297 |
|
|
0.01 |
|
% |
Total commercial |
$11,711 |
|
|
$106,663 |
|
|
0.13 |
|
% |
|
Construction |
(1,728 |
) |
|
77,274 |
|
|
(0.21 |
) |
% |
|
Mortgage |
232 |
|
|
23,509 |
|
|
- |
|
% |
|
Consumer: |
|
|
|
|
|
|
||||
|
Credit cards |
- |
|
|
(27 |
) |
|
- |
|
% |
|
Home equity lines of credit |
101 |
|
|
3,521 |
|
|
0.04 |
|
% |
|
Personal |
211 |
|
|
(10,719 |
) |
|
1.47 |
|
% |
|
Other |
- |
|
|
572 |
|
|
- |
|
% |
Total consumer |
$312 |
|
|
$(6,653 |
) |
|
0.42 |
|
% |
|
Total |
$10,527 |
|
|
$200,793 |
|
|
0.08 |
|
% |
|
||||||||||
Financial Supplement to First Quarter 2025 Earnings Release |
||||||||||
Table Q - Allowance for Credit Losses "ACL"- Loan Portfolios - Consolidated |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
31-Mar-25 |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$13,501 |
|
|
$2,374,915 |
|
|
0.57 |
|
% |
Commercial real estate - non-owner occupied |
|
58,301 |
|
|
5,540,603 |
|
|
1.05 |
|
% |
Commercial real estate - owner occupied |
|
50,212 |
|
|
2,956,559 |
|
|
1.70 |
|
% |
Commercial and industrial |
|
147,829 |
|
|
7,693,523 |
|
|
1.92 |
|
% |
Total commercial |
|
$269,843 |
|
|
$18,565,600 |
|
|
1.45 |
|
% |
Construction |
|
9,512 |
|
|
1,358,979 |
|
|
0.70 |
|
% |
Mortgage |
|
84,029 |
|
|
8,273,753 |
|
|
1.02 |
|
% |
Leasing |
|
20,206 |
|
|
1,949,705 |
|
|
1.04 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
96,523 |
|
|
1,187,777 |
|
|
8.13 |
|
% |
Home equity lines of credit |
|
1,610 |
|
|
77,109 |
|
|
2.09 |
|
% |
Personal |
|
101,437 |
|
|
1,850,023 |
|
|
5.48 |
|
% |
Auto |
|
171,979 |
|
|
3,820,242 |
|
|
4.50 |
|
% |
Other |
|
7,009 |
|
|
170,844 |
|
|
4.10 |
|
% |
Total consumer |
|
$378,558 |
|
|
$7,105,995 |
|
|
5.33 |
|
% |
Total |
|
$762,148 |
|
|
$37,254,032 |
|
|
2.05 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
31-Dec-24 |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$9,236 |
|
|
$2,399,620 |
|
|
0.38 |
|
% |
Commercial real estate - non-owner occupied |
|
54,494 |
|
|
5,363,235 |
|
|
1.02 |
|
% |
Commercial real estate - owner occupied |
|
49,828 |
|
|
3,157,746 |
|
|
1.58 |
|
% |
Commercial and industrial |
|
146,006 |
|
|
7,741,562 |
|
|
1.89 |
|
% |
Total commercial |
|
$259,564 |
|
|
$18,662,163 |
|
|
1.39 |
|
% |
Construction |
|
11,264 |
|
|
1,263,792 |
|
|
0.89 |
|
% |
Mortgage |
|
82,409 |
|
|
8,114,183 |
|
|
1.02 |
|
% |
Leasing |
|
16,419 |
|
|
1,925,405 |
|
|
0.85 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
99,130 |
|
|
1,218,079 |
|
|
8.14 |
|
% |
Home equity lines of credit |
|
1,503 |
|
|
73,571 |
|
|
2.04 |
|
% |
Personal |
|
102,736 |
|
|
1,855,244 |
|
|
5.54 |
|
% |
Auto |
|
165,995 |
|
|
3,823,437 |
|
|
4.34 |
|
% |
Other |
|
7,004 |
|
|
171,778 |
|
|
4.08 |
|
% |
Total consumer |
|
$376,368 |
|
|
$7,142,109 |
|
|
5.27 |
|
% |
Total |
|
$746,024 |
|
|
$37,107,652 |
|
|
2.01 |
|
% |
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
Variance |
||||||||||
(In thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|
|||
Commercial: |
|
|
|
|
|
|
|
|||
Commercial multi-family |
|
$4,265 |
|
|
$(24,705 |
) |
|
0.19 |
|
% |
Commercial real estate - non-owner occupied |
|
3,807 |
|
|
177,368 |
|
|
0.03 |
|
% |
Commercial real estate - owner occupied |
|
384 |
|
|
(201,187 |
) |
|
0.12 |
|
% |
Commercial and industrial |
|
1,823 |
|
|
(48,039 |
) |
|
0.03 |
|
% |
Total commercial |
|
$10,279 |
|
|
$(96,563 |
) |
|
0.06 |
|
% |
Construction |
|
(1,752 |
) |
|
95,187 |
|
|
(0.19 |
) |
% |
Mortgage |
|
1,620 |
|
|
159,570 |
|
|
- |
|
% |
Leasing |
|
3,787 |
|
|
24,300 |
|
|
0.19 |
|
% |
Consumer: |
|
|
|
|
|
|
|
|||
Credit cards |
|
(2,607 |
) |
|
(30,302 |
) |
|
(0.01 |
) |
% |
Home equity lines of credit |
|
107 |
|
|
3,538 |
|
|
0.05 |
|
% |
Personal |
|
(1,299 |
) |
|
(5,221 |
) |
|
(0.06 |
) |
% |
Auto |
|
5,984 |
|
|
(3,195 |
) |
|
0.16 |
|
% |
Other |
|
5 |
|
|
(934 |
) |
|
0.02 |
|
% |
Total consumer |
|
$2,190 |
|
|
$(36,114 |
) |
|
0.06 |
|
% |
Total |
|
$16,124 |
|
|
$146,380 |
|
|
0.04 |
|
% |
|
|
|
|
|
|
|
|||
Financial Supplement to First Quarter 2025 Earnings Release |
|||||||||
Table R - Reconciliation to GAAP Financial Measures |
|||||||||
(Unaudited) |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
(In thousands, except share or per share information) |
31-Mar-25 |
|
31-Dec-24 |
|
31-Mar-24 |
||||
Total stockholders’ equity |
$5,799,695 |
|
|
$5,613,066 |
|
|
$5,177,314 |
|
|
Less: Preferred stock |
(22,143 |
) |
|
(22,143 |
) |
|
(22,143 |
) |
|
Less: |
(802,954 |
) |
|
(802,954 |
) |
|
(804,428 |
) |
|
Less: Other intangibles |
(6,229 |
) |
|
(6,826 |
) |
|
(8,969 |
) |
|
Total tangible common equity |
$4,968,369 |
|
|
$4,781,143 |
|
|
$4,341,774 |
|
|
Total assets |
$74,038,606 |
|
|
$73,045,383 |
|
|
$70,936,939 |
|
|
Less: |
(802,954 |
) |
|
(802,954 |
) |
|
(804,428 |
) |
|
Less: Other intangibles |
(6,229 |
) |
|
(6,826 |
) |
|
(8,969 |
) |
|
Total tangible assets |
$73,229,423 |
|
|
$72,235,603 |
|
|
$70,123,542 |
|
|
Tangible common equity to tangible assets |
6.78 |
|
% |
6.62 |
|
% |
6.19 |
|
% |
Common shares outstanding at end of period |
68,984,148 |
|
|
70,141,291 |
|
|
72,284,875 |
|
|
Tangible book value per common share |
$72.02 |
|
|
$68.16 |
|
|
$60.06 |
|
|
|
|
|
|
|
|
|
|||
|
Quarterly average |
|
|||||||
Total stockholders’ equity [1] |
$6,785,208 |
|
|
$6,620,766 |
|
|
$6,198,740 |
|
|
Average unrealized (gains) losses on AFS securities transferred to HTM |
370,695 |
|
|
505,791 |
|
|
639,226 |
|
|
Adjusted total stockholder's equity |
7,155,903 |
|
|
7,126,557 |
|
|
6,837,966 |
|
|
Less: Preferred Stock |
(22,143 |
) |
|
(22,143 |
) |
|
(22,143 |
) |
|
Less: |
(802,953 |
) |
|
(804,411 |
) |
|
(804,427 |
) |
|
Less: Other intangibles |
(6,585 |
) |
|
(7,288 |
) |
|
(9,490 |
) |
|
Total tangible equity |
$6,324,222 |
|
|
$6,292,715 |
|
|
$6,001,906 |
|
|
Return on average tangible common equity |
11.36 |
|
% |
11.22 |
|
% |
6.90 |
|
% |
[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250423021308/en/
Investor Relations:
Senior Vice President and Investor Relations Officer
pcardillo@popular.com
or
Media Relations:
MC González Noguera, 917-804-5253
Executive Vice President and Chief Communications & Public Affairs Officer
mc.gonzalez@popular.com
Source: