Popular, Inc. Announces Second Quarter 2025 Financial Results
-
Net income of
$210.4 million in Q2 2025, compared to net income of$177.5 million in Q1 2025.-
Earnings per share (“EPS”) of
$3.09 in Q2 2025 vs.$2.56 in Q1 2025.
-
Earnings per share (“EPS”) of
-
Net interest income of
$631.5 million in Q2 2025, an increase of$25.9 million when compared to Q1 2025.- Net interest margin of 3.49% in Q2 2025, compared to 3.40% in Q1 2025; net interest margin on a taxable equivalent basis of 3.85% in Q2 2025, compared to 3.73% in Q1 2025.
-
Non-interest income of
$168.5 million in Q2 2025, compared to$152.1 million in Q1 2025. -
Operating expenses amounted to
$492.8 million , compared to$471.0 million in Q1 2025. -
Credit quality metrics improved:
-
Non-performing loans held-in-portfolio (“NPLs”) decreased by
$2.4 million from Q1 2025; NPLs to loans ratio decreased two basis points to 0.82%; -
Net charge-offs (“NCOs”) decreased by
$6.9 million from Q1 2025; annualized NCOs to average loans held-in-portfolio at 0.45% vs. 0.53% in Q1 2025. - Allowance for credit losses (“ACL”) to loans held-in-portfolio at 2.02% vs. 2.05% in Q1 2025; and
- ACL to NPLs at 246.9% vs. 242.7% in Q1 2025.
-
Non-performing loans held-in-portfolio (“NPLs”) decreased by
-
Money market and investment securities increased by
$1.1 billion from Q1 2025; average quarterly balances increased by$261.9 million . -
Loans held in portfolio, excluding loans held-for-sale, amounted to
$38.2 billion , up$931.1 million from Q1 2025; average quarterly loan balances higher by$579.0 million . -
Deposit balances amounted to
$67.2 billion , an increase of$1.4 billion from Q1 2025; average quarterly deposits higher by$498.6 million . -
Common Equity Tier 1 ratio of 15.91%, Common Equity per share of
$87.31 and Tangible Book Value per share increase of$3.39 to$75.41 atJune 30, 2025 . -
Capital actions during the quarter ended
June 30, 2025 included the repurchase of 1,136,390 shares of common stock for$112.0 million at an average price of$98.54 per share. As ofJune 30, 2025 , a total of$451.5 million had been repurchased under a common stock repurchase authorization of up to$500 million announced in Q3 2024.
“We delivered strong performance in the second quarter, highlighted by higher net interest income, an expanding net interest margin, healthy loan and deposit growth, and improved credit quality,” said
We recently announced an increase in our quarterly common stock dividend, from
Our focus continues to be on executing our Transformation, ensuring we are the #1 bank for our customers while simplifying our operations to improve efficiency. With the progress we are making, we are optimistic about our future and confident in our ability to drive sustained performance.”
Significant Events
Capital actions
On
-
an increase in the Corporation’s quarterly common stock dividend from
$0.70 to$0.75 per share, commencing with the dividend payable in the fourth quarter of 2025, subject to the approval by the Corporation’s Board of Directors; and -
a new common stock repurchase program of up to
$500 million .
This new common stock repurchase program is in addition to the
The Corporation’s planned common stock repurchases may be executed in open market transactions, privately negotiated transactions, block trades or any other manner determined by the Corporation. The timing, quantity and price of such repurchases will be subject to various factors, including market conditions, the Corporation’s capital position and financial performance, the capital impact of strategic initiatives and regulatory and tax considerations. The common stock repurchase program does not require the Corporation to acquire a specific dollar amount or number of shares and may be modified, suspended or terminated at any time without prior notice.
Earnings Highlights |
|
|
|
|
|
|
|
|
(Unaudited) |
Quarters ended |
|
Six months ended |
|||||
(Dollars in thousands, except per share information) |
|
|
|
|
|
|
||
Net interest income |
|
|
|
|
|
|
||
Provision for credit losses |
48,941 |
64,081 |
46,794 |
|
113,022 |
119,392 |
||
Net interest income after provision for credit losses |
582,608 |
541,516 |
521,518 |
|
1,124,124 |
999,664 |
||
Other non-interest income |
168,477 |
152,061 |
166,306 |
|
320,538 |
330,124 |
||
Operating expenses |
492,761 |
471,012 |
469,576 |
|
963,773 |
952,689 |
||
Income before income tax |
258,324 |
222,565 |
218,248 |
|
480,889 |
377,099 |
||
Income tax expense |
47,884 |
45,063 |
40,459 |
|
92,947 |
96,027 |
||
Net income |
|
|
|
|
|
|
||
Net income applicable to common stock |
|
|
|
|
|
|
||
Net income per common share-basic |
|
|
|
|
|
|
||
Net income per common share-diluted |
|
|
|
|
|
|
Non-GAAP Financial Measures
This press release contains financial information prepared under accounting principles generally accepted in
Net interest income on a taxable equivalent basis
Net interest income, on a taxable equivalent basis, is presented with its different components in Tables D, E and F 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 Margin
The Corporation’s net interest income for the second quarter of 2025 was
During the period, average deposits increased by
Net Interest Income and Net Interest Margin Taxable Equivalent (Non-GAAP)
Net interest income on a taxable equivalent basis for the second quarter of 2025 was
The main drivers of net interest income on a taxable equivalent basis were:
-
higher income from investment securities by
$15.9 million or 15 basis points due to investment activity ofU.S. Treasuries at higher yields, largely attributed to higher average deposits as described above;
-
higher interest income from loans by
$19.0 million , or two basis points, attributable to higher average loan balances and robust growth across most portfolios. Higher yields were noted across the majority of the loan portfolios which contributed to the increase during the period when compared to the first quarter of 2025, most notably in commercial by two basis points, in mortgage by seven basis points and in auto by two basis points; and
-
lower interest expense on interest-bearing deposits by
$2.8 million , or seven basis points, driven primarily by a reduction in the cost of market-linked P.R. public deposits by 10 basis points and the cost of deposits in PB by 14 basis points, partially offset by an increase in the cost of interest-bearing deposits, excluding P.R. public deposits in BPPR. Total deposit costs decreased by five basis points to 1.78% quarter-over-quarter; excluding P.R. public deposits, total deposit costs were lower by two basis points to 1.15%;
partially offset by:
-
higher interest expense in other short-term borrowings by
$3.8 million driven by FHLB advances inPopular Bank .
Net Interest Income and Net Interest Margin (Banco Popular de Puerto Rico Segment)
For the BPPR segment, net interest income for the second quarter of 2025 was
-
$9.5 million , or eight basis points increase in investment securities, mainlyU.S. Treasuries, driven by higher average deposits, which increased by$485.3 million , including$93.4 million in average non-interest bearing deposits; and
-
$8.5 million increase in income from loans due to higher average balances, mainly in the mortgage portfolio with an increase in average portfolio balance of$154.6 million , higher yields in the auto portfolio, and one additional day in the period compared to the previous quarter.
While the cost of P.R public deposits went down by 10 basis points, total deposit costs in BPPR decreased by three basis points to 1.52% quarter-over-quarter. The cost of new or renewed retail time deposits and commercial interest-bearing deposits at BPPR partially offset the positive impact from the repricing of P.R. public deposits.
Net Interest Income and Net Interest Margin (Popular Bank Segment)
In the PB segment, net interest income was
-
During the period, interest income from loan portfolios increased by
$9.4 million , or 14 basis points, compared to the previous quarter, primarily due to higher average balances and higher yields in the commercial and construction loan portfolios.
-
The total cost of deposits decreased by
$3.7 million , or 13 basis points, largely as a result of repricing across all deposit products and lower average balances, except for the higher average balances of time deposits captured through PB’s online channel. The average balance of short-term borrowings atPopular Bank increased by$339.2 million during the period, resulting in an increase in interest expense of$3.8 million and partially offsetting the benefit of reduced deposit costs on total interest expense. Nevertheless, PB’s NIM benefited from a seven-basis point reduction in the total cost of funds, driven by the decrease in deposit costs.
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
Refer below to a detailed breakdown of the main variances affecting non-interest income.
-
higher other operating income by
$7.2 million , mainly due to higher income from investments accounted under the equity investment method by$2.6 million , a positive variance of$2.3 million for the reimbursement of interest paid in excess to theU.S. Internal Revenue Service for late payment penalties related to tax withholdings on intercompany distributions for the years 2014-2024 previously disclosed in 2024, and a$1.2 million cash distribution from the exit of a legacy equity investment;
-
higher other service fees by
$6.0 million mainly due to higher credit card and debit card fees by$2.4 million and$1.5 million , respectively, due to an increase in purchase volume, and higher insurance fees by$1.4 million ; and
-
favorable fair value adjustments for an aggregate of
$3.9 million , including$2.3 million for the valuation of equity securities held for deferred benefit plans, which have an offsetting effect in personnel costs, and a variance of$1.6 million in the fair value adjustment of mortgage servicing rights (“MSRs”).
Refer to Table B for further details.
Operating expenses
Operating expenses for the second quarter of 2025 totaled
The variance in operating expenses was driven primarily by:
-
higher personnel costs by
$16.6 million mainly due to higher incentives, including$13.0 million related to the profit-sharing plan which is tied to the Corporation’s financial performance and$4.7 million in other performance-based incentives, an increase in health insurance costs by$4.1 million , and a$2.3 million increase in the expense related to the valuation of equity securities held for deferred compensation plans, which have an offsetting effect in equity securities income; partially offset by lower other compensation by$3.7 million , and lower savings plan and payroll tax expense by$2.3 million and$1.9 million , respectively, both which are generally higher during the first quarter of the year;
-
higher business promotion expenses by
$2.7 million , mainly due to higher volume of transactions tied to a customer reward program in our credit card business; and
-
higher net occupancy expenses by
$1.9 million mainly due to lower rental income driven by reduced lease space, higher cleaning expenses and higher depreciation from new office remodeling.
Full-time equivalent employees were 9,303 as of
For a breakdown of operating expenses by category refer to Table B.
Income taxes
For the second quarter of 2025, the Corporation recorded an income tax expense of
The effective tax rate (“ETR”) for the second quarter of 2025 was 18.5%, compared to 20.2% 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 demonstrated favorable trends in the second quarter of 2025 compared to the previous quarter, with improvements in NPLs and NCOs. The Corporation continues to closely monitor the economic landscape and borrower performance, as economic uncertainty remains a key consideration. Management believes that the improvements in risk management practices over recent years and the overall credit risk profile of the loan portfolio position the Corporation to continue to operate successfully in the current environment.
The following presents credit quality results for the second quarter of 2025:
Non-Performing Loans and Net Charge Offs
Total NPLs decreased by
-
In the BPPR segment, NPLs decreased by
$4.4 million , reflected across all loan segments. Excluding consumer loans, inflows to NPLs in the BPPR segment decreased by$4.8 million compared to the previous quarter, mostly related to lower commercial NPLs inflows.
-
In the PB segment, NPLs increased by
$1.9 million driven by higher commercial NPLs by$4.2 million . Inflows to NPLs, excluding consumer loans, remained flat quarter-over-quarter.
Total NCOs of
NCOs variances per reporting segment include:
-
In the BPPR segment, NCOs decreased by
$6.9 million , mainly driven by lower auto and personal loans NCOs by$6.9 million and$2.6 million , respectively, partially offset by higher commercial NCOs by$2.5 million , mainly driven by a$3.8 million recovery recognized in the previous quarter.
-
In the PB segment, NCOs remained flat quarter-over-quarter at
$2 million .
Including OREO assets of
Refer to Table N for further information on NCOs and related ratios.
Refer to Table L for additional information on NPAs and related ratios.
Allowance for Credit Losses and Provision for Credit Losses
The ACL as of
The Corporation uses multiple economic scenarios to estimate its ACL. In the first quarter of 2025, management assigned equal probability weights to the baseline and pessimistic scenarios in response to economic uncertainty. In the second quarter of 2025, the probability weight for the pessimistic scenario was moderately decreased based on changes in the economic outlook and a reassessment of uncertainty compared to the previous quarter. This change resulted in a
In the BPPR segment, the ACL increased by
In the PB segment, the ACL increased by
The Corporation’s ratio of the ACL to loans held-in-portfolio was 2.02% in the second quarter of 2025, compared to 2.05% in the previous quarter. The ratio of the ACL to NPLs held-in-portfolio was 246.9%, compared to 242.7% in the previous quarter.
The provision for loan losses for the loan and lease portfolios for the second quarter of 2025 was
The provision for credit losses for the second quarter of
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 |
46,126 |
|
|
52,114 |
|
|
70,225 |
|
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 |
0.82 |
% |
|
0.84 |
% |
|
0.96 |
% |
Allowance for credit losses to loans held-in-portfolio |
2.02 |
|
|
2.05 |
|
|
2.05 |
|
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
246.93 |
|
|
242.67 |
|
|
213.58 |
|
Refer to Table L for additional information. |
|
|
|
|
|
Provision for Credit Losses (Benefit)- Loan Portfolios |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
Quarters ended |
|
Six months ended |
|||||||
(In thousands) |
|
|
|
|
|
|
|
|
|
|
|
Provision for credit losses (benefit) - loan portfolios: |
|
|
|
|
|
|
|
|
|
|
|
BPPR |
|
|
|
|
|
|
|
|
|
|
|
Popular |
|
6,389 |
|
12,528 |
|
(4,428 |
) |
|
18,917 |
|
6,950 |
Total provision for credit losses (benefit) - loan portfolios |
|
|
|
|
|
|
|
|
|
|
|
Credit Quality by Segment |
|
|
|
|
|
|
|||
(Unaudited) |
|
|
|
|
|
|
|||
(Dollars in thousands) |
Quarters ended |
||||||||
BPPR |
|
|
|
|
|
|
|||
Provision for credit losses - loan portfolios |
|
|
|
|
|
|
|
|
|
Net charge-offs |
|
40,164 |
|
|
47,102 |
|
|
49,308 |
|
Total non-performing loans held-in-portfolio |
257,648 |
|
|
262,006 |
|
|
286,887 |
|
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.61 |
% |
|
0.72 |
% |
|
0.79 |
% |
Allowance / loans held-in-portfolio |
2.53 |
% |
|
2.59 |
% |
|
2.56 |
% |
|
Allowance / non-performing loans held-in-portfolio |
263.63 |
% |
|
258.11 |
% |
|
224.34 |
% |
|
|
|
|
|
|
|
|
|||
|
Quarters ended |
||||||||
Popular |
|
|
|
|
|
|
|||
Provision for credit losses (benefit) - loan portfolios |
|
|
|
|
|
|
|
$(4,428 |
) |
Net charge-offs |
|
2,038 |
|
|
2,001 |
|
|
4,322 |
|
Total non-performing loans held-in-portfolio |
|
53,977 |
|
|
52,063 |
|
|
54,948 |
|
Annualized net charge-offs to average loans held-in-portfolio |
|
0.07 |
% |
|
0.07 |
% |
|
0.16 |
% |
Allowance / loans held-in-portfolio |
0.79 |
% |
|
0.77 |
% |
|
0.83 |
% |
|
Allowance / non-performing loans held-in-portfolio |
167.17 |
% |
|
164.96 |
% |
|
157.37 |
% |
Financial Condition Highlights |
|||||
|
|
|
|
|
|
(Unaudited) |
|
||||
(In thousands) |
|
|
|
|
|
Cash and money market investments |
|
|
|
|
|
Investment securities |
28,283,970 |
|
27,375,396 |
|
26,742,639 |
Loans |
38,185,178 |
|
37,254,032 |
|
35,591,620 |
Total assets |
76,065,090 |
|
74,038,606 |
|
72,845,072 |
Deposits |
67,217,491 |
|
65,819,255 |
|
65,530,862 |
Borrowings |
1,414,494 |
|
1,090,417 |
|
1,047,264 |
Total liabilities |
70,111,072 |
|
68,238,911 |
|
67,472,394 |
Stockholders’ equity |
5,954,018 |
|
5,799,695 |
|
5,372,678 |
Total assets amounted to
-
an increase in securities available-for-sale (“AFS”) of
$997.0 million , mainly due to an increase in investments inU.S. Treasury securities and a decrease in the unrealized losses of AFS securities of$63.7 million , partially offset by maturities and principal paydowns;
-
an increase in loans held-in-portfolio by
$931.1 million , driven by an increase of$680.4 million in the BPPR segment across most portfolios, particularly commercial, including the origination of a$265.0 million commercial loan which represents the Corporation’s portion of a$425.0 million issuance in which BPPR acted as the lead bank and administrative agent, and mortgage loans, coupled with an increase of$250.7 million in the PB segment, particularly commercial and construction loans; and
-
an increase in money market investments of
$145.8 million , mainly driven by higher deposits, partially offset by the purchase of investments inU.S. Treasury securities and loan originations;
partially offset by:
-
a decrease in securities held-to-maturity (“HTM”) of
$107.0 million driven by maturities and principal paydowns, partially offset by the amortization of$46.2 million of the discount related toU.S. Treasury securities previously reclassified from AFS to HTM.
Total liabilities increased by
-
an increase of
$1.4 billion in deposits, primarily driven by an increase in P.R. public deposits of approximately$1.3 billion , mainly due to tax collections, net of reimbursements. At quarter-end, P.R. public deposits totaled$20.9 billion and represented 31% of the Corporation’s total deposit portfolio; and
-
an increase in other short-term borrowings of
$350 million due to FHLB advances in PB.
Stockholders' equity increased by
During the quarter and six months ended
Common Equity Tier 1 ratio (“CET1”), common equity per share and tangible book value per share were 15.91%,
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 297124.
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 Second 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) - QUARTER |
|
Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - QUARTER |
|
Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE |
|
Table G - Mortgage Banking Activities and Other Service Fees |
|
Table H - Consolidated Loans and Deposits |
|
Table I - Loan Delinquency - BPPR Operations |
|
Table J - Loan Delinquency - Popular |
|
Table K - Loan Delinquency - Consolidated |
|
Table L - Non-Performing Assets |
|
Table M - Activity in Non-Performing Loans |
|
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
Table O - Allowance for Credit Losses ''ACL'' - Loan Portfolios - BPPR Operations |
|
Table P - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Popular |
|
Table Q - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Consolidated |
|
Table R - Reconciliation to GAAP Financial Measures |
|
||||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||||
Table A - Selected Ratios and Other Information |
||||||||||
(Unaudited) |
||||||||||
|
|
|
|
|||||||
|
Quarters ended |
Six months ended |
||||||||
|
|
|
|
|
|
|||||
Basic EPS |
|
|
|
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding |
68,050,361 |
|
69,280,137 |
|
71,970,773 |
|
68,661,851 |
|
71,920,254 |
|
Average common shares outstanding - assuming dilution |
68,079,649 |
|
69,307,681 |
|
71,991,911 |
|
68,687,659 |
|
71,937,434 |
|
Common shares outstanding at end of period |
67,937,468 |
|
68,984,148 |
|
72,365,926 |
|
67,937,468 |
|
72,365,926 |
|
Market value per common share |
|
|
|
|
|
|
|
|
|
|
Market capitalization - (In millions) |
|
|
|
|
|
|
|
|
|
|
Return on average assets |
1.11 |
% |
0.96 |
% |
0.97 |
% |
1.04 |
% |
0.77 |
% |
Return on average common equity |
11.77 |
% |
10.07 |
% |
10.38 |
% |
10.93 |
% |
8.24 |
% |
Net interest margin (non-taxable equivalent basis) |
3.49 |
% |
3.40 |
% |
3.22 |
% |
3.45 |
% |
3.20 |
% |
Net interest margin (taxable equivalent basis) -non-GAAP |
3.85 |
% |
3.73 |
% |
3.48 |
% |
3.80 |
% |
3.44 |
% |
Common equity per share |
|
|
|
|
|
|
|
|
|
|
Tangible common book value per common share (non-GAAP) [1] |
|
|
|
|
|
|
|
|
|
|
Tangible common equity to tangible assets (non-GAAP) [1] |
6.81 |
% |
6.78 |
% |
6.30 |
% |
6.81 |
% |
6.30 |
% |
Return on average tangible common equity [1] |
13.26 |
% |
11.36 |
% |
11.77 |
% |
12.32 |
% |
9.35 |
% |
Tier 1 capital |
15.96 |
% |
16.17 |
% |
16.54 |
% |
15.96 |
% |
16.54 |
% |
Total capital |
17.70 |
% |
17.92 |
% |
18.30 |
% |
17.70 |
% |
18.30 |
% |
Tier 1 leverage |
8.51 |
% |
8.50 |
% |
8.53 |
% |
8.51 |
% |
8.53 |
% |
Common Equity Tier 1 capital |
15.91 |
% |
16.11 |
% |
16.48 |
% |
15.91 |
% |
16.48 |
% |
[1] Refer to Table R for reconciliation to GAAP financial measures. |
|
||||||||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||||||||
Table B - Consolidated Statement of Operations |
||||||||||||||
(Unaudited) |
||||||||||||||
|
Quarters ended |
Variance |
Quarter ended |
Variance |
Six months ended |
|||||||||
|
|
|
Q2 2025 |
|
Q2 2025 |
|
|
|||||||
(In thousands, except per share information) |
|
|
vs. Q1 2025 |
|
vs. Q2 2024 |
|
|
|||||||
Interest income: |
|
|
|
|
|
|
|
|||||||
Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Money market investments |
69,532 |
|
70,166 |
|
(634 |
) |
88,316 |
|
(18,784 |
) |
139,698 |
|
176,832 |
|
Investment securities |
189,753 |
|
180,159 |
|
9,594 |
|
184,852 |
|
4,901 |
|
369,912 |
|
351,747 |
|
Total interest income |
943,872 |
|
916,998 |
|
26,874 |
|
921,907 |
|
21,965 |
|
1,860,870 |
|
1,816,048 |
|
Interest expense: |
|
|
|
|
|
|
|
|||||||
Deposits |
295,058 |
|
297,863 |
|
(2,805 |
) |
339,939 |
|
(44,881 |
) |
592,921 |
|
669,435 |
|
Short-term borrowings |
5,300 |
|
1,426 |
|
3,874 |
|
1,126 |
|
4,174 |
|
6,726 |
|
2,318 |
|
Long-term debt |
11,965 |
|
12,112 |
|
(147 |
) |
12,530 |
|
(565 |
) |
24,077 |
|
25,239 |
|
Total interest expense |
312,323 |
|
311,401 |
|
922 |
|
353,595 |
|
(41,272 |
) |
623,724 |
|
696,992 |
|
Net interest income |
631,549 |
|
605,597 |
|
25,952 |
|
568,312 |
|
63,237 |
|
1,237,146 |
|
1,119,056 |
|
Provision for credit losses |
48,941 |
|
64,081 |
|
(15,140 |
) |
46,794 |
|
2,147 |
|
113,022 |
|
119,392 |
|
Net interest income after provision for credit losses |
582,608 |
|
541,516 |
|
41,092 |
|
521,518 |
|
61,090 |
|
1,124,124 |
|
999,664 |
|
Service charges on deposit accounts |
38,826 |
|
39,054 |
|
(228 |
) |
37,526 |
|
1,300 |
|
77,880 |
|
74,968 |
|
Other service fees |
100,522 |
|
94,508 |
|
6,014 |
|
96,863 |
|
3,659 |
|
195,030 |
|
191,135 |
|
Mortgage banking activities |
4,872 |
|
3,689 |
|
1,183 |
|
5,723 |
|
(851 |
) |
8,561 |
|
10,083 |
|
Net gain (loss), including impairment, on equity securities |
1,862 |
|
(414 |
) |
2,276 |
|
319 |
|
1,543 |
|
1,448 |
|
1,422 |
|
Net gain on trading account debt securities |
538 |
|
520 |
|
18 |
|
277 |
|
261 |
|
1,058 |
|
638 |
|
Adjustments to indemnity reserves on loans sold |
120 |
|
173 |
|
(53 |
) |
212 |
|
(92 |
) |
293 |
|
(25 |
) |
Other operating income |
21,737 |
|
14,531 |
|
7,206 |
|
25,386 |
|
(3,649 |
) |
36,268 |
|
51,903 |
|
Total non-interest income |
168,477 |
|
152,061 |
|
16,416 |
|
166,306 |
|
2,171 |
|
320,538 |
|
330,124 |
|
Operating expenses: |
|
|
|
|
|
|
|
|||||||
Personnel costs |
|
|
|
|
|
|
|
|||||||
Salaries |
132,752 |
|
130,950 |
|
1,802 |
|
128,634 |
|
4,118 |
|
263,702 |
|
258,018 |
|
Commissions, incentives and other bonuses |
40,551 |
|
37,986 |
|
2,565 |
|
30,626 |
|
9,925 |
|
78,537 |
|
69,237 |
|
Profit sharing |
13,000 |
|
- |
|
13,000 |
|
- |
|
13,000 |
|
13,000 |
|
- |
|
Pension, postretirement and medical insurance |
18,458 |
|
14,566 |
|
3,892 |
|
16,619 |
|
1,839 |
|
33,024 |
|
34,004 |
|
Other personnel costs, including payroll taxes |
24,594 |
|
29,211 |
|
(4,617 |
) |
21,545 |
|
3,049 |
|
53,805 |
|
51,542 |
|
Total personnel costs |
229,355 |
|
212,713 |
|
16,642 |
|
197,424 |
|
31,931 |
|
442,068 |
|
412,801 |
|
Net occupancy expenses |
29,140 |
|
27,218 |
|
1,922 |
|
27,692 |
|
1,448 |
|
56,358 |
|
55,733 |
|
Equipment expenses |
5,789 |
|
5,302 |
|
487 |
|
9,662 |
|
(3,873 |
) |
11,091 |
|
19,229 |
|
Other taxes |
18,632 |
|
18,725 |
|
(93 |
) |
15,333 |
|
3,299 |
|
37,357 |
|
29,708 |
|
Professional fees |
28,108 |
|
26,825 |
|
1,283 |
|
37,744 |
|
(9,636 |
) |
54,933 |
|
66,662 |
|
Technology and software expenses |
84,696 |
|
83,668 |
|
1,028 |
|
79,752 |
|
4,944 |
|
168,364 |
|
159,214 |
|
Processing and transactional services |
|
|
|
|
|
|
|
|||||||
Credit and debit cards |
13,044 |
|
12,926 |
|
118 |
|
13,739 |
|
(695 |
) |
25,970 |
|
25,883 |
|
Other processing and transactional services |
24,817 |
|
24,855 |
|
(38 |
) |
25,357 |
|
(540 |
) |
49,672 |
|
47,407 |
|
Total processing and transactional services |
37,861 |
|
37,781 |
|
80 |
|
39,096 |
|
(1,235 |
) |
75,642 |
|
73,290 |
|
Communications |
5,010 |
|
4,904 |
|
106 |
|
4,357 |
|
653 |
|
9,914 |
|
8,914 |
|
Business promotion |
|
|
|
|
|
|
|
|||||||
Rewards and customer loyalty programs |
18,047 |
|
16,365 |
|
1,682 |
|
16,406 |
|
1,641 |
|
34,412 |
|
30,462 |
|
Other business promotion |
8,338 |
|
7,310 |
|
1,028 |
|
9,043 |
|
(705 |
) |
15,648 |
|
15,976 |
|
Total business promotion |
26,385 |
|
23,675 |
|
2,710 |
|
25,449 |
|
936 |
|
50,060 |
|
46,438 |
|
Deposit insurance |
9,407 |
|
10,035 |
|
(628 |
) |
10,581 |
|
(1,174 |
) |
19,442 |
|
34,468 |
|
Other real estate owned (OREO) expense (income) |
(4,124 |
) |
(3,330 |
) |
(794 |
) |
(5,750 |
) |
1,626 |
|
(7,454 |
) |
(11,071 |
) |
Other operating expenses |
|
|
|
|
|
|
|
|||||||
Operational losses |
6,185 |
|
6,138 |
|
47 |
|
11,823 |
|
(5,638 |
) |
12,323 |
|
15,384 |
|
All other |
15,932 |
|
16,761 |
|
(829 |
) |
15,679 |
|
253 |
|
32,693 |
|
40,390 |
|
Total other operating expenses |
22,117 |
|
22,899 |
|
(782 |
) |
27,502 |
|
(5,385 |
) |
45,016 |
|
55,774 |
|
Amortization of intangibles |
385 |
|
597 |
|
(212 |
) |
734 |
|
(349 |
) |
982 |
|
1,529 |
|
Total operating expenses |
492,761 |
|
471,012 |
|
21,749 |
|
469,576 |
|
23,185 |
|
963,773 |
|
952,689 |
|
Income before income tax |
258,324 |
|
222,565 |
|
35,759 |
|
218,248 |
|
40,076 |
|
480,889 |
|
377,099 |
|
Income tax expense |
47,884 |
|
45,063 |
|
2,821 |
|
40,459 |
|
7,425 |
|
92,947 |
|
96,027 |
|
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income applicable to common stock |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share - diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends Declared per Common Share |
|
|
|
|
$- |
|
|
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||
Table C - Consolidated Statement of Financial Condition |
||||||||
(Unaudited) |
||||||||
|
|
|
|
Variance |
||||
|
|
|
|
Q2 2025 vs. |
||||
(In thousands) |
|
|
|
Q1 2025 |
||||
Assets: |
|
|
|
|
||||
Cash and due from banks |
|
|
|
|
|
|
|
|
Money market investments |
6,340,786 |
|
6,195,028 |
|
6,851,394 |
|
145,758 |
|
Trading account debt securities, at fair value |
29,643 |
|
28,477 |
|
28,045 |
|
1,166 |
|
Debt securities available-for-sale, at fair value |
20,490,212 |
|
19,493,180 |
|
18,543,279 |
|
997,032 |
|
Less: Allowance for credit losses |
- |
|
- |
|
500 |
|
- |
|
Debt securities available-for-sale, net |
20,490,212 |
|
19,493,180 |
|
18,542,779 |
|
997,032 |
|
Debt securities held-to-maturity, at amortized cost |
7,541,724 |
|
7,648,718 |
|
7,975,524 |
|
(106,994 |
) |
Less: Allowance for credit losses |
5,999 |
|
5,481 |
|
6,251 |
|
518 |
|
Debt securities held-to-maturity, net |
7,535,725 |
|
7,643,237 |
|
7,969,273 |
|
(107,512 |
) |
Equity securities |
222,391 |
|
205,021 |
|
195,791 |
|
17,370 |
|
Loans held-for-sale, at lower of cost or fair value |
2,898 |
|
5,077 |
|
8,225 |
|
(2,179 |
) |
Loans held-in-portfolio |
38,611,834 |
|
37,675,070 |
|
35,978,602 |
|
936,764 |
|
Less: Unearned income |
426,656 |
|
421,038 |
|
386,982 |
|
5,618 |
|
Allowance for credit losses |
769,485 |
|
762,148 |
|
730,077 |
|
7,337 |
|
Total loans held-in-portfolio, net |
37,415,693 |
|
36,491,884 |
|
34,861,543 |
|
923,809 |
|
Premises and equipment, net |
649,191 |
|
625,237 |
|
599,058 |
|
23,954 |
|
Other real estate |
46,126 |
|
52,114 |
|
70,225 |
|
(5,988 |
) |
Accrued income receivable |
274,867 |
|
262,720 |
|
260,162 |
|
12,147 |
|
Mortgage servicing rights, at fair value |
103,077 |
|
104,743 |
|
113,386 |
|
(1,666 |
) |
Other assets |
1,745,052 |
|
1,742,540 |
|
2,172,555 |
|
2,512 |
|
|
802,954 |
|
802,954 |
|
804,428 |
|
- |
|
Other intangible assets |
5,844 |
|
6,229 |
|
8,235 |
|
(385 |
) |
Total assets |
|
|
|
|
|
|
|
|
Liabilities and Stockholders’ Equity: |
|
|
|
|
||||
Liabilities: |
|
|
|
|
||||
Deposits: |
|
|
|
|
||||
Non-interest bearing |
|
|
|
|
|
|
$(46,187 |
) |
Interest bearing |
52,102,877 |
|
50,658,454 |
|
50,060,780 |
|
1,444,423 |
|
Total deposits |
67,217,491 |
|
65,819,255 |
|
65,530,862 |
|
1,398,236 |
|
Assets sold under agreements to repurchase |
56,043 |
|
57,268 |
|
105,684 |
|
(1,225 |
) |
Other short-term borrowings |
550,000 |
|
200,000 |
|
- |
|
350,000 |
|
Notes payable |
808,451 |
|
833,149 |
|
941,580 |
|
(24,698 |
) |
Other liabilities |
1,479,087 |
|
1,329,239 |
|
894,268 |
|
149,848 |
|
Total liabilities |
70,111,072 |
|
68,238,911 |
|
67,472,394 |
|
1,872,161 |
|
Stockholders’ equity: |
|
|
|
|
||||
Preferred stock |
22,143 |
|
22,143 |
|
22,143 |
|
- |
|
Common stock |
1,049 |
|
1,049 |
|
1,048 |
|
- |
|
Surplus |
4,919,950 |
|
4,912,886 |
|
4,852,747 |
|
7,064 |
|
Retained earnings |
4,861,958 |
|
4,699,697 |
|
4,385,522 |
|
162,261 |
|
|
(2,455,425 |
) |
(2,346,093 |
) |
(2,010,500 |
) |
(109,332 |
) |
Accumulated other comprehensive loss, net of tax |
(1,395,657 |
) |
(1,489,987 |
) |
(1,878,282 |
) |
94,330 |
|
Total stockholders’ equity |
5,954,018 |
|
5,799,695 |
|
5,372,678 |
|
154,323 |
|
Total liabilities and stockholders’ equity |
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Financial Supplement to Second 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) |
|||||||||||||
$ |
6,251 |
$ |
6,379 |
$ |
(128) |
|
4.46 |
% |
4.46 |
% |
- |
% |
Money market investments |
$ |
69,532 |
$ |
70,166 |
$ |
(634) |
$ |
789 |
$ |
(1,423) |
|
|
28,809 |
|
28,415 |
|
394 |
|
3.29 |
|
3.14 |
|
0.15 |
|
|
Investment securities [1] |
|
236,372 |
|
220,435 |
|
15,937 |
|
12,117 |
|
3,820 |
|
27 |
|
31 |
|
(4) |
|
5.99 |
|
5.82 |
|
0.17 |
|
|
Trading securities |
|
407 |
|
440 |
|
(33) |
|
17 |
|
(50) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|
35,087 |
|
34,825 |
|
262 |
|
3.50 |
|
3.38 |
|
0.12 |
|
|
securities |
|
306,311 |
|
291,041 |
|
15,270 |
|
12,923 |
|
2,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
18,676 |
|
18,489 |
|
187 |
|
6.73 |
|
6.71 |
|
0.02 |
|
|
Commercial |
|
313,493 |
|
305,968 |
|
7,525 |
|
4,414 |
|
3,111 |
|
1,459 |
|
1,309 |
|
150 |
|
8.19 |
|
8.11 |
|
0.08 |
|
|
Construction |
|
29,806 |
|
26,190 |
|
3,616 |
|
567 |
|
3,049 |
|
1,963 |
|
1,930 |
|
33 |
|
7.18 |
|
7.14 |
|
0.04 |
|
|
Leasing |
|
35,249 |
|
34,444 |
|
805 |
|
208 |
|
597 |
|
8,339 |
|
8,168 |
|
171 |
|
5.89 |
|
5.82 |
|
0.07 |
|
|
Mortgage |
|
122,873 |
|
118,917 |
|
3,956 |
|
1,452 |
|
2,504 |
|
3,211 |
|
3,203 |
|
8 |
|
14.00 |
|
14.04 |
|
(0.04) |
|
|
Consumer |
|
112,083 |
|
110,859 |
|
1,224 |
|
1,034 |
|
190 |
|
3,937 |
|
3,907 |
|
30 |
|
9.14 |
|
9.12 |
|
0.02 |
|
|
Auto |
|
89,706 |
|
87,850 |
|
1,856 |
|
1,170 |
|
686 |
|
37,585 |
|
37,006 |
|
579 |
|
7.50 |
|
7.48 |
|
0.02 |
|
|
Total loans |
|
703,210 |
|
684,228 |
|
18,982 |
|
8,845 |
|
10,137 |
$ |
72,672 |
$ |
71,831 |
$ |
841 |
|
5.57 |
% |
5.49 |
% |
0.08 |
% |
Total earning assets |
$ |
1,009,521 |
$ |
975,269 |
$ |
34,252 |
$ |
21,768 |
$ |
12,484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
$ |
8,062 |
$ |
7,964 |
$ |
98 |
|
1.71 |
% |
1.72 |
% |
(0.01) |
% |
NOW and money market |
$ |
34,288 |
$ |
33,784 |
$ |
504 |
$ |
(567) |
$ |
1,071 |
|
|
14,605 |
|
14,507 |
|
98 |
|
0.83 |
|
0.87 |
|
(0.04) |
|
|
Savings |
|
30,378 |
|
31,280 |
|
(902) |
|
(889) |
|
(13) |
|
8,532 |
|
8,400 |
|
132 |
|
3.15 |
|
3.22 |
|
(0.07) |
|
|
Time deposits |
|
67,032 |
|
66,681 |
|
351 |
|
(393) |
|
744 |
|
20,333 |
|
20,305 |
|
28 |
|
3.22 |
|
3.32 |
|
(0.10) |
|
|
P.R. public deposits |
|
163,360 |
|
166,118 |
|
(2,758) |
|
(2,866) |
|
108 |
|
51,532 |
|
51,176 |
|
356 |
|
2.29 |
|
2.36 |
|
(0.07) |
|
|
Total interest bearing deposits |
|
295,058 |
|
297,863 |
|
(2,805) |
|
(4,715) |
|
1,910 |
|
14,825 |
|
14,682 |
|
143 |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
|
66,357 |
|
65,858 |
|
499 |
|
1.78 |
|
1.83 |
|
(0.05) |
|
|
Total deposits |
|
295,058 |
|
297,863 |
|
(2,805) |
|
(4,715) |
|
1,910 |
|
470 |
|
121 |
|
349 |
|
4.52 |
|
4.77 |
|
(0.25) |
|
|
Short-term borrowings |
|
5,300 |
|
1,426 |
|
3,874 |
|
(54) |
|
3,928 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
|
832 |
|
862 |
|
(30) |
|
5.79 |
|
5.66 |
|
0.13 |
|
|
long-term debt |
|
11,965 |
|
12,112 |
|
(147) |
|
(6) |
|
(141) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
|
52,834 |
|
52,159 |
|
675 |
|
2.36 |
|
2.42 |
|
(0.06) |
|
|
liabilities (excluding demand deposits) |
|
312,323 |
|
311,401 |
|
922 |
|
(4,775) |
|
5,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,013 |
|
4,990 |
|
23 |
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
$ |
72,672 |
$ |
71,831 |
$ |
841 |
|
1.72 |
% |
1.76 |
% |
(0.04) |
% |
Total source of funds |
|
312,323 |
|
311,401 |
|
922 |
|
(4,775) |
|
5,697 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.85 |
% |
3.73 |
% |
0.12 |
% |
income on a taxable equivalent basis (Non-GAAP) |
|
697,198 |
|
663,868 |
|
33,330 |
$ |
26,543 |
$ |
6,787 |
||
|
|
|
|
|
|
|
3.21 |
% |
3.07 |
% |
0.14 |
% |
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
65,649 |
|
58,271 |
|
7,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.49 |
% |
3.40 |
% |
0.09 |
% |
non-taxable equivalent basis (GAAP) |
$ |
631,549 |
$ |
605,597 |
$ |
25,952 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
||||||||||||||||||||||||
Financial Supplement to Second 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) |
|||||||||||||
$ |
6,251 |
$ |
6,471 |
$ |
(220) |
|
4.46 |
% |
5.49 |
% |
(1.03) |
% |
Money market investments |
$ |
69,532 |
$ |
88,316 |
$ |
(18,784) |
$ |
(15,866) |
$ |
(2,918) |
|
|
28,809 |
|
28,943 |
|
(134) |
|
3.29 |
|
3.01 |
|
0.28 |
|
|
Investment securities [1] |
|
236,372 |
|
216,922 |
|
19,450 |
|
18,673 |
|
777 |
|
27 |
|
26 |
|
1 |
|
5.99 |
|
5.69 |
|
0.30 |
|
|
Trading securities |
|
407 |
|
367 |
|
40 |
|
21 |
|
19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|
35,087 |
|
35,440 |
|
(353) |
|
3.50 |
|
3.47 |
|
0.03 |
|
|
securities |
|
306,311 |
|
305,605 |
|
706 |
|
2,828 |
|
(2,122) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
18,676 |
|
17,707 |
|
969 |
|
6.73 |
|
6.86 |
|
(0.13) |
|
|
Commercial |
|
313,493 |
|
302,003 |
|
11,490 |
|
(4,831) |
|
16,321 |
|
1,459 |
|
1,070 |
|
389 |
|
8.19 |
|
9.11 |
|
(0.92) |
|
|
Construction |
|
29,806 |
|
24,224 |
|
5,582 |
|
(2,558) |
|
8,140 |
|
1,963 |
|
1,789 |
|
174 |
|
7.18 |
|
6.86 |
|
0.32 |
|
|
Leasing |
|
35,249 |
|
30,697 |
|
4,552 |
|
1,467 |
|
3,085 |
|
8,339 |
|
7,817 |
|
522 |
|
5.89 |
|
5.66 |
|
0.23 |
|
|
Mortgage |
|
122,873 |
|
110,673 |
|
12,200 |
|
4,632 |
|
7,568 |
|
3,211 |
|
3,192 |
|
19 |
|
14.00 |
|
13.97 |
|
0.03 |
|
|
Consumer |
|
112,083 |
|
110,906 |
|
1,177 |
|
374 |
|
803 |
|
3,937 |
|
3,819 |
|
118 |
|
9.14 |
|
8.88 |
|
0.26 |
|
|
Auto |
|
89,706 |
|
84,268 |
|
5,438 |
|
2,780 |
|
2,658 |
|
37,585 |
|
35,394 |
|
2,191 |
|
7.50 |
|
7.52 |
|
(0.02) |
|
|
Total loans |
|
703,210 |
|
662,771 |
|
40,439 |
|
1,864 |
|
38,575 |
$ |
72,672 |
$ |
70,834 |
$ |
1,838 |
|
5.57 |
% |
5.49 |
% |
0.08 |
% |
Total earning assets |
$ |
1,009,521 |
$ |
968,376 |
$ |
41,145 |
$ |
4,692 |
$ |
36,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
$ |
8,062 |
$ |
7,522 |
$ |
540 |
|
1.71 |
% |
1.97 |
% |
(0.26) |
% |
NOW and money market |
$ |
34,288 |
$ |
36,783 |
$ |
(2,495) |
$ |
(4,611) |
$ |
2,116 |
|
|
14,605 |
|
14,728 |
|
(123) |
|
0.83 |
|
0.92 |
|
(0.09) |
|
|
Savings |
|
30,378 |
|
33,749 |
|
(3,371) |
|
(2,862) |
|
(509) |
|
8,532 |
|
8,237 |
|
295 |
|
3.15 |
|
3.39 |
|
(0.24) |
|
|
Time deposits |
|
67,032 |
|
69,494 |
|
(2,462) |
|
(4,857) |
|
2,395 |
|
20,333 |
|
19,364 |
|
969 |
|
3.22 |
|
4.15 |
|
(0.93) |
|
|
P.R. public deposits |
|
163,360 |
|
199,913 |
|
(36,553) |
|
(45,918) |
|
9,365 |
|
51,532 |
|
49,851 |
|
1,681 |
|
2.29 |
|
2.74 |
|
(0.45) |
|
|
Total interest bearing deposits |
|
295,058 |
|
339,939 |
|
(44,881) |
|
(58,248) |
|
13,367 |
|
14,825 |
|
15,176 |
|
(351) |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
|
66,357 |
|
65,027 |
|
1,330 |
|
1.78 |
|
2.10 |
|
(0.32) |
|
|
Total deposits |
|
295,058 |
|
339,939 |
|
(44,881) |
|
(58,248) |
|
13,367 |
|
470 |
|
80 |
|
390 |
|
4.52 |
|
5.64 |
|
(1.12) |
|
|
Short-term borrowings |
|
5,300 |
|
1,126 |
|
4,174 |
|
(213) |
|
4,387 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
|
832 |
|
978 |
|
(146) |
|
5.79 |
|
5.16 |
|
0.63 |
|
|
long-term debt |
|
11,965 |
|
12,530 |
|
(565) |
|
181 |
|
(746) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
|
52,834 |
|
50,909 |
|
1,925 |
|
2.36 |
|
2.79 |
|
(0.43) |
|
|
liabilities (excluding demand deposits) |
|
312,323 |
|
353,595 |
|
(41,272) |
|
(58,280) |
|
17,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,013 |
|
4,749 |
|
264 |
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
$ |
72,672 |
$ |
70,834 |
$ |
1,838 |
|
1.72 |
% |
2.01 |
% |
(0.29) |
% |
Total source of funds |
|
312,323 |
|
353,595 |
|
(41,272) |
|
(58,280) |
|
17,008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.85 |
% |
3.48 |
% |
0.37 |
% |
income on a taxable equivalent basis (Non-GAAP) |
|
697,198 |
|
614,781 |
|
82,417 |
$ |
62,972 |
$ |
19,445 |
||
|
|
|
|
|
|
|
3.21 |
% |
2.70 |
% |
0.51 |
% |
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
65,649 |
|
46,469 |
|
19,180 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.49 |
% |
3.22 |
% |
0.27 |
% |
non-taxable equivalent basis (GAAP) |
$ |
631,549 |
$ |
568,312 |
$ |
63,237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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. |
|
||||||||||||||||||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||||||||||||||||||
Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE |
||||||||||||||||||||||||
(Unaudited) |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Variance |
|||||||
|
Average Volume |
|
Average Yields / Costs |
|
|
Interest |
|
Attributable to |
||||||||||||||||
|
|
|
|
Variance |
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
Variance |
|
Rate |
|
Volume |
|
|
(In millions) |
|
|
|
|
|
|
|
|
|
(In thousands) |
|||||||||||||
$ |
6,314 |
$ |
6,477 |
$ |
(163) |
|
4.46 |
% |
5.49 |
% |
(1.03) |
% |
|
Money market investments |
$ |
139,698 |
$ |
176,832 |
$ |
(37,134) |
$ |
(32,791) |
$ |
(4,343) |
|
28,613 |
|
28,626 |
|
(13) |
|
3.22 |
|
2.86 |
|
0.36 |
|
|
Investment securities [1] |
|
456,807 |
|
408,024 |
|
48,783 |
|
45,804 |
|
2,979 |
|
29 |
|
30 |
|
(1) |
|
5.90 |
|
4.60 |
|
1.30 |
|
|
Trading securities |
|
847 |
|
678 |
|
169 |
|
186 |
|
(17) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total money market, |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
investment and trading |
|
|
|
|
|
|
|
|
|
|
|
34,956 |
|
35,133 |
|
(177) |
|
3.45 |
|
3.35 |
|
0.10 |
|
|
securities |
|
597,352 |
|
585,534 |
|
11,818 |
|
13,199 |
|
(1,381) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans: |
|
|
|
|
|
|
|
|
|
|
|
18,585 |
|
17,660 |
|
925 |
|
6.72 |
|
6.85 |
|
(0.13) |
|
|
Commercial |
|
619,461 |
|
601,507 |
|
17,954 |
|
(13,059) |
|
31,013 |
|
1,385 |
|
1,031 |
|
354 |
|
8.15 |
|
9.04 |
|
(0.89) |
|
|
Construction |
|
55,995 |
|
46,324 |
|
9,671 |
|
(4,994) |
|
14,665 |
|
1,951 |
|
1,766 |
|
185 |
|
7.14 |
|
6.80 |
|
0.34 |
|
|
Leasing |
|
69,693 |
|
60,051 |
|
9,642 |
|
3,129 |
|
6,513 |
|
8,254 |
|
7,770 |
|
484 |
|
5.86 |
|
5.64 |
|
0.22 |
|
|
Mortgage |
|
241,789 |
|
219,216 |
|
22,573 |
|
8,609 |
|
13,964 |
|
3,207 |
|
3,208 |
|
(1) |
|
14.02 |
|
13.94 |
|
0.08 |
|
|
Consumer |
|
222,989 |
|
222,396 |
|
593 |
|
230 |
|
363 |
|
3,929 |
|
3,791 |
|
138 |
|
9.11 |
|
8.82 |
|
0.29 |
|
|
Auto |
|
177,511 |
|
166,322 |
|
11,189 |
|
5,010 |
|
6,179 |
|
37,311 |
|
35,226 |
|
2,085 |
|
7.49 |
|
7.50 |
|
(0.01) |
|
|
Total loans |
|
1,387,438 |
|
1,315,816 |
|
71,622 |
|
(1,075) |
|
72,697 |
$ |
72,267 |
$ |
70,359 |
$ |
1,908 |
|
5.54 |
% |
5.43 |
% |
0.11 |
% |
|
Total earning assets |
$ |
1,984,790 |
$ |
1,901,350 |
$ |
83,440 |
$ |
12,124 |
$ |
71,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest bearing deposits: |
|
|
|
|
|
|
|
|
|
|
$ |
8,022 |
$ |
7,643 |
$ |
379 |
|
1.72 |
% |
1.99 |
% |
(0.27) |
% |
|
NOW and money market |
$ |
68,290 |
$ |
75,548 |
$ |
(7,258) |
$ |
(9,978) |
$ |
2,720 |
|
14,556 |
|
14,711 |
|
(155) |
|
0.85 |
|
0.93 |
|
(0.08) |
|
|
Savings |
|
61,658 |
|
67,873 |
|
(6,215) |
|
(5,274) |
|
(941) |
|
8,466 |
|
8,029 |
|
437 |
|
3.18 |
|
3.29 |
|
(0.11) |
|
|
Time deposits |
|
133,713 |
|
131,511 |
|
2,202 |
|
(5,555) |
|
7,757 |
|
20,310 |
|
19,017 |
|
1,293 |
|
3.27 |
|
4.17 |
|
(0.90) |
|
|
P.R public deposits |
|
329,260 |
|
394,503 |
|
(65,243) |
|
(90,446) |
|
25,203 |
|
51,354 |
|
49,400 |
|
1,954 |
|
2.33 |
|
2.73 |
|
(0.40) |
|
|
Total interest bearing deposits |
|
592,921 |
|
669,435 |
|
(76,514) |
|
(111,253) |
|
34,739 |
|
14,758 |
|
15,129 |
|
(371) |
|
|
|
|
|
|
|
|
Non-interest bearing demand deposits |
|
|
|
|
|
|
|
|
|
|
|
66,112 |
|
64,529 |
|
1,583 |
|
1.81 |
|
2.09 |
|
(0.28) |
|
|
Total deposits |
|
592,921 |
|
669,435 |
|
(76,514) |
|
(111,253) |
|
34,739 |
|
297 |
|
82 |
|
215 |
|
4.57 |
|
5.67 |
|
(1.10) |
|
|
Short-term borrowings |
|
6,726 |
|
2,318 |
|
4,408 |
|
(404) |
|
4,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other medium and |
|
|
|
|
|
|
|
|
|
|
|
847 |
|
988 |
|
(141) |
|
5.72 |
|
5.13 |
|
0.59 |
|
|
long-term debt |
|
24,077 |
|
25,239 |
|
(1,162) |
|
250 |
|
(1,412) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total interest bearing |
|
|
|
|
|
|
|
|
|
|
|
52,498 |
|
50,470 |
|
2,028 |
|
2.40 |
|
2.78 |
|
(0.38) |
|
|
liabilities (excluding demand deposits) |
|
623,724 |
|
696,992 |
|
(73,268) |
|
(111,407) |
|
38,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,011 |
|
4,760 |
|
251 |
|
|
|
|
|
|
|
|
Other sources of funds |
|
|
|
|
|
|
|
|
|
|
$ |
72,267 |
$ |
70,359 |
$ |
1,908 |
|
1.74 |
% |
1.99 |
% |
(0.25) |
% |
|
Total source of funds |
|
623,724 |
|
696,992 |
|
(73,268) |
|
(111,407) |
|
38,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.80 |
% |
3.44 |
% |
0.36 |
% |
|
income on a taxable equivalent basis (Non-GAAP) |
|
1,361,066 |
|
1,204,358 |
|
156,708 |
|
123,531 |
$ |
33,177 |
|
|
|
|
|
|
|
|
3.14 |
% |
2.65 |
% |
0.49 |
% |
|
Net interest spread |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Taxable equivalent adjustment |
|
123,920 |
|
85,302 |
|
38,618 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin/ income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3.45 |
% |
3.20 |
% |
0.25 |
% |
|
non-taxable equivalent basis (GAAP) |
$ |
1,237,146 |
$ |
1,119,056 |
$ |
118,090 |
|
|
|
|
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. |
|
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
|
|
|
|
||||||||||||
Table G - Mortgage Banking Activities and Other Service Fees |
|
|
|
|
||||||||||||
(Unaudited) |
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Mortgage Banking Activities |
|
|
|
|
|
|
|
|
||||||||
|
Quarters ended |
Variance |
Six months ended |
Variance |
||||||||||||
(In thousands) |
|
|
|
Q2 2025 vs.Q1 2025 |
Q2 2025 vs.Q2 2024 |
|
|
2025 vs. 2024 |
||||||||
Mortgage servicing fees, net of fair value adjustments: |
|
|
|
|
|
|
|
|
||||||||
Mortgage servicing fees |
|
|
|
|
|
|
$(256 |
) |
$(690 |
) |
|
|
|
|
$(1,273 |
) |
Mortgage servicing rights fair value adjustments |
(1,954 |
) |
(3,570 |
) |
(1,945 |
) |
1,616 |
|
(9 |
) |
(5,524 |
) |
(5,384 |
) |
(140 |
) |
Total mortgage servicing fees, net of fair value adjustments |
4,958 |
|
3,598 |
|
5,657 |
|
1,360 |
|
(699 |
) |
8,556 |
|
9,969 |
|
(1,413 |
) |
Net (loss) gain on sale of loans, including valuation on loans held-for-sale |
(37 |
) |
193 |
|
2 |
|
(230 |
) |
(39 |
) |
156 |
|
76 |
|
80 |
|
Trading account (loss) profit: |
|
|
|
|
|
|
|
|
||||||||
Unrealized (losses) gains on outstanding derivative positions |
(8 |
) |
(87 |
) |
56 |
|
79 |
|
(64 |
) |
(95 |
) |
157 |
|
(252 |
) |
Realized (losses) gains on closed derivative positions |
(10 |
) |
1 |
|
9 |
|
(11 |
) |
(19 |
) |
(9 |
) |
12 |
|
(21 |
) |
Total trading account (loss) profit |
(18 |
) |
(86 |
) |
65 |
|
68 |
|
(83 |
) |
(104 |
) |
169 |
|
(273 |
) |
Losses on repurchased loans, including interest advances |
(31 |
) |
(16 |
) |
(1 |
) |
(15 |
) |
(30 |
) |
(47 |
) |
(131 |
) |
84 |
|
Total mortgage banking activities |
|
|
|
|
|
|
|
|
$(851 |
) |
|
|
|
|
$(1,522 |
) |
|
|
|
|
|
|
|
|
|
|
||
Other Service Fees |
|
|
|
|
|
|
|
|
|||
|
|
Quarters ended |
Variance |
Six months ended |
Variance |
||||||
(In thousands) |
|
|
|
|
Q2 2025 vs.Q1 2025 |
Q2 2025 vs.Q2 2024 |
|
|
2025 vs. 2024 |
||
Other service fees: |
|
|
|
|
|
|
|
|
|
||
Debit card fees [1] |
|
|
|
|
|
|
|
|
|
|
|
Insurance fees |
|
12,695 |
11,309 |
13,368 |
1,386 |
(673 |
) |
24,004 |
28,057 |
(4,053 |
) |
Credit card fees [1] |
|
32,502 |
30,130 |
30,748 |
2,372 |
1,754 |
|
62,632 |
60,315 |
2,317 |
|
Sale and administration of investment products |
|
9,058 |
8,973 |
7,850 |
85 |
1,208 |
|
18,031 |
15,277 |
2,754 |
|
Trust fees |
|
6,626 |
6,300 |
6,622 |
326 |
4 |
|
12,926 |
13,329 |
(403 |
) |
Other fees |
|
11,723 |
11,364 |
11,099 |
359 |
624 |
|
23,087 |
21,447 |
1,640 |
|
Total other service fees |
|
|
|
|
|
|
|
|
|
|
|
[1] Effective in the third quarter of 2024, the Corporation is reclassifying certain interchange fees, which were previously included jointly with credit card fees from common network activity, as debit card fees. For the quarter and six-month period ended |
|
|
|
|
|
|
|
|
||||
Financial Supplement to Second Quarter 2025 Earnings Release |
|
||||||||||
Table H - Consolidated Loans and Deposits |
|
|
|
|
|
||||||
(Unaudited) |
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
||||
Loans - Ending Balances |
|
|
|
|
|
|
|
||||
|
|
|
|
Variance |
|||||||
(Dollars in thousands) |
|
|
|
Q2 2025 vs.Q1 2025 |
% of Change |
Q2 2025 vs.Q2 2024 |
% of Change |
||||
Loans held-in-portfolio: |
|
|
|
|
|
|
|||||
Commercial |
|
|
|
|
|
|
|
||||
Commercial multi-family |
|
|
|
|
|
6.14 |
% |
|
|
5.72 |
% |
Commercial real estate non-owner occupied |
5,521,374 |
5,540,603 |
5,004,472 |
(19,229 |
) |
(0.35 |
%) |
516,902 |
|
10.33 |
% |
Commercial real estate owner occupied |
3,003,855 |
2,956,559 |
3,143,817 |
47,296 |
|
1.60 |
% |
(139,962 |
) |
(4.45 |
%) |
Commercial and industrial |
8,043,752 |
7,693,523 |
7,195,357 |
350,229 |
|
4.55 |
% |
848,395 |
|
11.79 |
% |
Total Commercial |
19,089,770 |
18,565,600 |
17,728,126 |
524,170 |
|
2.82 |
% |
1,361,644 |
|
7.68 |
% |
Construction |
1,468,201 |
1,358,979 |
1,105,759 |
109,222 |
|
8.04 |
% |
362,442 |
|
32.78 |
% |
Leasing |
1,983,068 |
1,949,705 |
1,828,048 |
33,363 |
|
1.71 |
% |
155,020 |
|
8.48 |
% |
Mortgage |
8,444,427 |
8,273,753 |
7,883,726 |
170,674 |
|
2.06 |
% |
560,701 |
|
7.11 |
% |
Consumer |
|
|
|
|
|
|
|
||||
Credit cards |
1,215,293 |
1,187,777 |
1,162,557 |
27,516 |
|
2.32 |
% |
52,736 |
|
4.54 |
% |
Home equity lines of credit |
77,479 |
77,109 |
68,992 |
370 |
|
0.48 |
% |
8,487 |
|
12.30 |
% |
Personal |
1,876,463 |
1,850,023 |
1,879,619 |
26,440 |
|
1.43 |
% |
(3,156 |
) |
(0.17 |
%) |
Auto |
3,861,702 |
3,820,242 |
3,773,292 |
41,460 |
|
1.09 |
% |
88,410 |
|
2.34 |
% |
Other |
168,775 |
170,844 |
161,501 |
(2,069 |
) |
(1.21 |
%) |
7,274 |
|
4.50 |
% |
Total Consumer |
7,199,712 |
7,105,995 |
7,045,961 |
93,717 |
|
1.32 |
% |
153,751 |
|
2.18 |
% |
Total loans held-in-portfolio |
|
|
|
|
|
2.50 |
% |
|
|
7.29 |
% |
Loans held-for-sale: |
|
|
|
|
|
|
|
||||
Mortgage |
|
|
|
$(2,179 |
) |
(42.92 |
%) |
$(5,327 |
) |
(64.77 |
%) |
Total loans held-for-sale |
|
|
|
$(2,179 |
) |
(42.92 |
%) |
$(5,327 |
) |
(64.77 |
%) |
Total loans |
|
|
|
|
|
2.49 |
% |
|
|
7.27 |
% |
Deposits - Ending Balances |
|
|
|
|
|
||||||
|
|
|
|
Variance |
|
||||||
(In thousands) |
|
|
|
Q2 2025 vs. Q1 2025 |
% of Change |
Q2 2025 vs.Q2 2024 |
% of Change |
||||
Deposits excluding P.R. public deposits: |
|
|
|
|
|
|
|
||||
Demand deposits |
|
|
|
$(46,187 |
) |
(0.30 |
%) |
$(355,468 |
) |
(2.30 |
%) |
Savings, NOW and money market deposits (non-brokered) |
21,554,606 |
21,855,151 |
21,210,000 |
(300,545 |
) |
(1.38 |
%) |
344,606 |
|
1.62 |
% |
Savings, NOW and money market deposits (brokered) |
829,506 |
822,065 |
729,326 |
7,441 |
|
0.91 |
% |
100,180 |
|
13.74 |
% |
Time deposits (non-brokered) |
7,938,858 |
7,545,252 |
7,427,613 |
393,606 |
|
5.22 |
% |
511,245 |
|
6.88 |
% |
Time deposits (brokered CDs) |
861,947 |
813,326 |
971,907 |
48,621 |
|
5.98 |
% |
(109,960 |
) |
(11.31 |
%) |
Sub-total deposits excluding P.R. public deposits |
46,299,531 |
46,196,595 |
45,808,928 |
102,936 |
|
0.22 |
% |
490,603 |
|
1.07 |
% |
P.R. public deposits: |
|
|
|
|
|
|
|
||||
Demand deposits [1] |
12,376,316 |
11,157,254 |
10,409,323 |
1,219,062 |
|
10.93 |
% |
1,966,993 |
|
18.90 |
% |
Savings, NOW and money market deposits (non-brokered) |
7,743,663 |
7,655,847 |
8,514,473 |
87,816 |
|
1.15 |
% |
(770,810 |
) |
(9.05 |
%) |
Time deposits (non-brokered) |
797,981 |
809,559 |
798,138 |
(11,578 |
) |
(1.43 |
%) |
(157 |
) |
(0.02 |
%) |
Sub-total P.R. public deposits |
20,917,960 |
19,622,660 |
19,721,934 |
1,295,300 |
|
6.60 |
% |
1,196,026 |
|
6.06 |
% |
Total deposits |
|
|
|
|
|
2.12 |
% |
|
|
2.57 |
% |
[1] Includes interest bearing demand deposits. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Financial Supplement to Second 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 |
|
$ |
6,337 |
|
|
$ |
- |
|
|
$ |
174 |
|
|
$ |
6,511 |
|
|
$ |
299,852 |
|
|
$ |
306,363 |
|
|
|
$ |
174 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
113 |
|
|
|
1,679 |
|
|
|
6,084 |
|
|
|
7,876 |
|
|
|
3,322,108 |
|
|
|
3,329,984 |
|
|
|
|
6,084 |
|
|
|
- |
|
Owner occupied |
|
|
1,087 |
|
|
|
2,098 |
|
|
|
27,320 |
|
|
|
30,505 |
|
|
|
1,171,601 |
|
|
|
1,202,106 |
|
|
|
|
27,320 |
|
|
|
- |
|
Commercial and industrial |
|
|
4,657 |
|
|
|
2,449 |
|
|
|
12,652 |
|
|
|
19,758 |
|
|
|
5,574,966 |
|
|
|
5,594,724 |
|
|
|
|
8,588 |
|
|
|
4,064 |
|
Construction |
|
|
3,720 |
|
|
|
- |
|
|
|
- |
|
|
|
3,720 |
|
|
|
249,579 |
|
|
|
253,299 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
262,525 |
|
|
|
109,530 |
|
|
|
324,140 |
|
|
|
696,195 |
|
|
|
6,407,811 |
|
|
|
7,104,006 |
|
|
|
|
147,464 |
|
|
|
176,676 |
|
Leasing |
|
|
23,109 |
|
|
|
5,629 |
|
|
|
7,976 |
|
|
|
36,714 |
|
|
|
1,946,354 |
|
|
|
1,983,068 |
|
|
|
|
7,976 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
14,184 |
|
|
|
9,360 |
|
|
|
25,201 |
|
|
|
48,745 |
|
|
|
1,166,545 |
|
|
|
1,215,290 |
|
|
|
|
- |
|
|
|
25,201 |
|
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,809 |
|
|
|
1,809 |
|
|
|
|
- |
|
|
|
- |
|
Personal |
|
|
19,022 |
|
|
|
11,917 |
|
|
|
17,499 |
|
|
|
48,438 |
|
|
|
1,743,772 |
|
|
|
1,792,210 |
|
|
|
|
17,499 |
|
|
|
- |
|
Auto |
|
|
102,643 |
|
|
|
22,404 |
|
|
|
40,595 |
|
|
|
165,642 |
|
|
|
3,696,060 |
|
|
|
3,861,702 |
|
|
|
|
40,595 |
|
|
|
- |
|
Other |
|
|
2,500 |
|
|
|
160 |
|
|
|
2,212 |
|
|
|
4,872 |
|
|
|
155,550 |
|
|
|
160,422 |
|
|
|
|
1,948 |
|
|
|
264 |
|
Total |
|
$ |
439,897 |
|
|
$ |
165,226 |
|
|
$ |
463,853 |
|
|
$ |
1,068,976 |
|
|
$ |
25,736,007 |
|
|
$ |
26,804,983 |
|
|
|
$ |
257,648 |
|
|
$ |
206,205 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|||||||||||||||||||||||||||||||||
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
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 |
|
$ |
2,950 |
|
|
$ |
(112 |
) |
|
$ |
101 |
|
|
$ |
2,939 |
|
|
$ |
(4,887 |
) |
|
$ |
(1,948 |
) |
|
|
$ |
101 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
|
(2,932 |
) |
|
|
1,605 |
|
|
|
(222 |
) |
|
|
(1,549 |
) |
|
|
17,731 |
|
|
|
16,182 |
|
|
|
|
(222 |
) |
|
|
- |
|
Owner occupied |
|
|
(6,425 |
) |
|
|
1,957 |
|
|
|
429 |
|
|
|
(4,039 |
) |
|
|
2,733 |
|
|
|
(1,306 |
) |
|
|
|
429 |
|
|
|
- |
|
Commercial and industrial |
|
|
20 |
|
|
|
(422 |
) |
|
|
(437 |
) |
|
|
(839 |
) |
|
|
347,005 |
|
|
|
346,166 |
|
|
|
|
(739 |
) |
|
|
302 |
|
Construction |
|
|
(2,778 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,778 |
) |
|
|
25,874 |
|
|
|
23,096 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
|
12,813 |
|
|
|
4,364 |
|
|
|
(9,417 |
) |
|
|
7,760 |
|
|
|
150,304 |
|
|
|
158,064 |
|
|
|
|
(1,042 |
) |
|
|
(8,375 |
) |
Leasing |
|
|
3,931 |
|
|
|
437 |
|
|
|
(919 |
) |
|
|
3,449 |
|
|
|
29,914 |
|
|
|
33,363 |
|
|
|
|
(919 |
) |
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
|
819 |
|
|
|
(1,195 |
) |
|
|
(5,305 |
) |
|
|
(5,681 |
) |
|
|
33,193 |
|
|
|
27,512 |
|
|
|
|
- |
|
|
|
(5,305 |
) |
Home equity lines of credit |
|
|
- |
|
|
|
- |
|
|
|
(18 |
) |
|
|
(18 |
) |
|
|
(230 |
) |
|
|
(248 |
) |
|
|
|
- |
|
|
|
(18 |
) |
Personal |
|
|
(224 |
) |
|
|
743 |
|
|
|
(752 |
) |
|
|
(233 |
) |
|
|
36,568 |
|
|
|
36,335 |
|
|
|
|
(752 |
) |
|
|
- |
|
Auto |
|
|
23,900 |
|
|
|
6,511 |
|
|
|
(1,189 |
) |
|
|
29,222 |
|
|
|
12,238 |
|
|
|
41,460 |
|
|
|
|
(1,189 |
) |
|
|
- |
|
Other |
|
|
(186 |
) |
|
|
16 |
|
|
|
(95 |
) |
|
|
(265 |
) |
|
|
1,964 |
|
|
|
1,699 |
|
|
|
|
(25 |
) |
|
|
(70 |
) |
Total |
|
$ |
31,888 |
|
|
$ |
13,904 |
|
|
$ |
(17,824 |
) |
|
$ |
27,968 |
|
|
$ |
652,407 |
|
|
$ |
680,375 |
|
|
|
$ |
(4,358 |
) |
|
$ |
(13,466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Financial Supplement to Second 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 |
|
$ |
- |
|
|
$ |
4,675 |
|
|
$ |
10,751 |
|
|
$ |
15,426 |
|
|
$ |
2,199,000 |
|
|
$ |
2,214,426 |
|
|
|
$ |
10,751 |
|
|
$ |
- |
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-owner occupied |
|
|
1,503 |
|
|
|
- |
|
|
|
7,893 |
|
|
|
9,396 |
|
|
|
2,181,994 |
|
|
|
2,191,390 |
|
|
|
|
7,893 |
|
|
|
- |
Owner occupied |
|
|
10,677 |
|
|
|
- |
|
|
|
231 |
|
|
|
10,908 |
|
|
|
1,790,841 |
|
|
|
1,801,749 |
|
|
|
|
231 |
|
|
|
- |
Commercial and industrial |
|
|
9,235 |
|
|
|
5,195 |
|
|
|
3,025 |
|
|
|
17,455 |
|
|
|
2,431,573 |
|
|
|
2,449,028 |
|
|
|
|
2,836 |
|
|
|
189 |
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
1,214,902 |
|
|
|
1,214,902 |
|
|
|
|
- |
|
|
|
- |
Mortgage |
|
|
677 |
|
|
|
3,329 |
|
|
|
28,052 |
|
|
|
32,058 |
|
|
|
1,308,363 |
|
|
|
1,340,421 |
|
|
|
|
28,052 |
|
|
|
- |
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
3 |
|
|
|
3 |
|
|
|
|
- |
|
|
|
- |
Home equity lines of credit |
|
|
845 |
|
|
|
717 |
|
|
|
3,120 |
|
|
|
4,682 |
|
|
|
70,988 |
|
|
|
75,670 |
|
|
|
|
3,120 |
|
|
|
- |
Personal |
|
|
1,045 |
|
|
|
532 |
|
|
|
1,094 |
|
|
|
2,671 |
|
|
|
81,582 |
|
|
|
84,253 |
|
|
|
|
1,094 |
|
|
|
- |
Other |
|
|
694 |
|
|
|
1 |
|
|
|
- |
|
|
|
695 |
|
|
|
7,658 |
|
|
|
8,353 |
|
|
|
|
- |
|
|
|
- |
Total |
|
$ |
24,676 |
|
|
$ |
14,449 |
|
|
$ |
54,166 |
|
|
$ |
93,291 |
|
|
$ |
11,286,904 |
|
|
$ |
11,380,195 |
|
|
|
$ |
53,977 |
|
|
$ |
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 |
|
$ |
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
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 |
) |
|
$ |
4,675 |
|
|
$ |
2,051 |
|
|
$ |
4,868 |
|
|
$ |
142,954 |
|
|
$ |
147,822 |
|
|
|
$ |
2,051 |
|
|
$ |
- |
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Non-owner occupied |
|
|
735 |
|
|
|
- |
|
|
|
7 |
|
|
|
742 |
|
|
|
(36,153 |
) |
|
|
(35,411 |
) |
|
|
|
7 |
|
|
|
- |
Owner occupied |
|
|
10,677 |
|
|
|
- |
|
|
|
- |
|
|
|
10,677 |
|
|
|
37,925 |
|
|
|
48,602 |
|
|
|
|
- |
|
|
|
- |
Commercial and industrial |
|
|
1,511 |
|
|
|
4,462 |
|
|
|
2,146 |
|
|
|
8,119 |
|
|
|
(4,056 |
) |
|
|
4,063 |
|
|
|
|
2,146 |
|
|
|
- |
Construction |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
86,126 |
|
|
|
86,126 |
|
|
|
|
- |
|
|
|
- |
Mortgage |
|
|
(29,267 |
) |
|
|
1,725 |
|
|
|
(1,035 |
) |
|
|
(28,577 |
) |
|
|
41,187 |
|
|
|
12,610 |
|
|
|
|
(1,035 |
) |
|
|
- |
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Credit cards |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
4 |
|
|
|
4 |
|
|
|
|
- |
|
|
|
- |
Home equity lines of credit |
|
|
(1,006 |
) |
|
|
(256 |
) |
|
|
(310 |
) |
|
|
(1,572 |
) |
|
|
2,190 |
|
|
|
618 |
|
|
|
|
(310 |
) |
|
|
- |
Personal |
|
|
(336 |
) |
|
|
(249 |
) |
|
|
(940 |
) |
|
|
(1,525 |
) |
|
|
(8,370 |
) |
|
|
(9,895 |
) |
|
|
|
(940 |
) |
|
|
- |
Other |
|
|
693 |
|
|
|
1 |
|
|
|
(5 |
) |
|
|
689 |
|
|
|
(4,457 |
) |
|
|
(3,768 |
) |
|
|
|
(5 |
) |
|
|
- |
Total |
|
$ |
(18,851 |
) |
|
$ |
10,358 |
|
|
$ |
1,914 |
|
|
$ |
(6,579 |
) |
|
$ |
257,350 |
|
|
$ |
250,771 |
|
|
|
$ |
1,914 |
|
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Financial Supplement to Second 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 |
$ |
6,337 |
|
|
$ |
4,675 |
|
|
$ |
10,925 |
|
|
$ |
21,937 |
|
|
$ |
2,498,852 |
|
|
$ |
2,520,789 |
|
|
|
$ |
10,925 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
1,616 |
|
|
|
1,679 |
|
|
|
13,977 |
|
|
|
17,272 |
|
|
|
5,504,102 |
|
|
|
5,521,374 |
|
|
|
|
13,977 |
|
|
|
- |
|
Owner occupied |
|
11,764 |
|
|
|
2,098 |
|
|
|
27,551 |
|
|
|
41,413 |
|
|
|
2,962,442 |
|
|
|
3,003,855 |
|
|
|
|
27,551 |
|
|
|
- |
|
Commercial and industrial |
|
13,892 |
|
|
|
7,644 |
|
|
|
15,677 |
|
|
|
37,213 |
|
|
|
8,006,539 |
|
|
|
8,043,752 |
|
|
|
|
11,424 |
|
|
|
4,253 |
|
Construction |
|
3,720 |
|
|
|
- |
|
|
|
- |
|
|
|
3,720 |
|
|
|
1,464,481 |
|
|
|
1,468,201 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
263,202 |
|
|
|
112,859 |
|
|
|
352,192 |
|
|
|
728,253 |
|
|
|
7,716,174 |
|
|
|
8,444,427 |
|
|
|
|
175,516 |
|
|
|
176,676 |
|
Leasing |
|
23,109 |
|
|
|
5,629 |
|
|
|
7,976 |
|
|
|
36,714 |
|
|
|
1,946,354 |
|
|
|
1,983,068 |
|
|
|
|
7,976 |
|
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
14,184 |
|
|
|
9,360 |
|
|
|
25,201 |
|
|
|
48,745 |
|
|
|
1,166,548 |
|
|
|
1,215,293 |
|
|
|
|
- |
|
|
|
25,201 |
|
Home equity lines of credit |
|
845 |
|
|
|
717 |
|
|
|
3,120 |
|
|
|
4,682 |
|
|
|
72,797 |
|
|
|
77,479 |
|
|
|
|
3,120 |
|
|
|
- |
|
Personal |
|
20,067 |
|
|
|
12,449 |
|
|
|
18,593 |
|
|
|
51,109 |
|
|
|
1,825,354 |
|
|
|
1,876,463 |
|
|
|
|
18,593 |
|
|
|
- |
|
Auto |
|
102,643 |
|
|
|
22,404 |
|
|
|
40,595 |
|
|
|
165,642 |
|
|
|
3,696,060 |
|
|
|
3,861,702 |
|
|
|
|
40,595 |
|
|
|
- |
|
Other |
|
3,194 |
|
|
|
161 |
|
|
|
2,212 |
|
|
|
5,567 |
|
|
|
163,208 |
|
|
|
168,775 |
|
|
|
|
1,948 |
|
|
|
264 |
|
Total |
$ |
464,573 |
|
|
$ |
179,675 |
|
|
$ |
518,019 |
|
|
$ |
1,162,267 |
|
|
$ |
37,022,911 |
|
|
$ |
38,185,178 |
|
|
|
$ |
311,625 |
|
|
$ |
206,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
31-Mar-25 |
||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||
|
|
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
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 |
$ |
1,092 |
|
|
$ |
4,563 |
|
|
$ |
2,152 |
|
|
$ |
7,807 |
|
|
$ |
138,067 |
|
|
$ |
145,874 |
|
|
|
$ |
2,152 |
|
|
$ |
- |
|
Commercial real estate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Non-owner occupied |
|
(2,197 |
) |
|
|
1,605 |
|
|
|
(215 |
) |
|
|
(807 |
) |
|
|
(18,422 |
) |
|
|
(19,229 |
) |
|
|
|
(215 |
) |
|
|
- |
|
Owner occupied |
|
4,252 |
|
|
|
1,957 |
|
|
|
429 |
|
|
|
6,638 |
|
|
|
40,658 |
|
|
|
47,296 |
|
|
|
|
429 |
|
|
|
- |
|
Commercial and industrial |
|
1,531 |
|
|
|
4,040 |
|
|
|
1,709 |
|
|
|
7,280 |
|
|
|
342,949 |
|
|
|
350,229 |
|
|
|
|
1,407 |
|
|
|
302 |
|
Construction |
|
(2,778 |
) |
|
|
- |
|
|
|
- |
|
|
|
(2,778 |
) |
|
|
112,000 |
|
|
|
109,222 |
|
|
|
|
- |
|
|
|
- |
|
Mortgage |
|
(16,454 |
) |
|
|
6,089 |
|
|
|
(10,452 |
) |
|
|
(20,817 |
) |
|
|
191,491 |
|
|
|
170,674 |
|
|
|
|
(2,077 |
) |
|
|
(8,375 |
) |
Leasing |
|
3,931 |
|
|
|
437 |
|
|
|
(919 |
) |
|
|
3,449 |
|
|
|
29,914 |
|
|
|
33,363 |
|
|
|
|
(919 |
) |
|
|
- |
|
Consumer: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Credit cards |
|
819 |
|
|
|
(1,195 |
) |
|
|
(5,305 |
) |
|
|
(5,681 |
) |
|
|
33,197 |
|
|
|
27,516 |
|
|
|
|
- |
|
|
|
(5,305 |
) |
Home equity lines of credit |
|
(1,006 |
) |
|
|
(256 |
) |
|
|
(328 |
) |
|
|
(1,590 |
) |
|
|
1,960 |
|
|
|
370 |
|
|
|
|
(310 |
) |
|
|
(18 |
) |
Personal |
|
(560 |
) |
|
|
494 |
|
|
|
(1,692 |
) |
|
|
(1,758 |
) |
|
|
28,198 |
|
|
|
26,440 |
|
|
|
|
(1,692 |
) |
|
|
- |
|
Auto |
|
23,900 |
|
|
|
6,511 |
|
|
|
(1,189 |
) |
|
|
29,222 |
|
|
|
12,238 |
|
|
|
41,460 |
|
|
|
|
(1,189 |
) |
|
|
- |
|
Other |
|
507 |
|
|
|
17 |
|
|
|
(100 |
) |
|
|
424 |
|
|
|
(2,493 |
) |
|
|
(2,069 |
) |
|
|
|
(30 |
) |
|
|
(70 |
) |
Total |
$ |
13,037 |
|
|
$ |
24,262 |
|
|
$ |
(15,910 |
) |
|
$ |
21,389 |
|
|
$ |
909,757 |
|
|
$ |
931,146 |
|
|
|
$ |
(2,444 |
) |
|
$ |
(13,466 |
) |
|
|||||||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
|||||||||||||
Table L - Non-Performing Assets |
|||||||||||||
(Unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
Variance |
|||
(Dollars in thousands) |
30-Jun-25 |
As a % of loans HIP by category |
|
31-Mar-25 |
As a % of loans HIP by category |
|
30-Jun-24 |
As a % of loans HIP by category |
|
Q2 2025 vs. Q1 2025 |
Q2 2025 vs. Q2 2024 |
||
Non-accrual loans: |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial |
|
|
|
|
|
|
|
|
|
|
|
||
Commercial multi-family |
$10,925 |
0.4 |
% |
$8,773 |
0.4 |
% |
$9,143 |
0.4 |
% |
$2,152 |
|
$1,782 |
|
Commercial real estate non-owner occupied |
13,977 |
0.3 |
|
14,192 |
0.3 |
|
8,509 |
0.2 |
|
(215 |
) |
5,468 |
|
Commercial real estate owner occupied |
27,551 |
0.9 |
|
27,122 |
0.9 |
|
47,541 |
1.5 |
|
429 |
|
(19,990 |
) |
Commercial and industrial |
11,424 |
0.1 |
|
10,017 |
0.1 |
|
28,740 |
0.4 |
|
1,407 |
|
(17,316 |
) |
Total Commercial |
63,877 |
0.3 |
|
60,104 |
0.3 |
|
93,933 |
0.5 |
|
3,773 |
|
(30,056 |
) |
Leasing |
7,976 |
0.4 |
|
8,895 |
0.5 |
|
7,059 |
0.4 |
|
(919 |
) |
917 |
|
Mortgage |
175,516 |
2.1 |
|
177,593 |
2.1 |
|
175,344 |
2.2 |
|
(2,077 |
) |
172 |
|
Consumer |
|
|
|
|
|
|
|
|
|
|
|
||
Home equity lines of credit |
3,120 |
4.0 |
|
3,430 |
4.4 |
|
3,780 |
5.5 |
|
(310 |
) |
(660 |
) |
Personal |
18,593 |
1.0 |
|
20,285 |
1.1 |
|
21,501 |
1.1 |
|
(1,692 |
) |
(2,908 |
) |
Auto |
40,595 |
1.1 |
|
41,784 |
1.1 |
|
39,333 |
1.0 |
|
(1,189 |
) |
1,262 |
|
Other |
1,948 |
1.2 |
|
1,978 |
1.2 |
|
885 |
0.5 |
|
(30 |
) |
1,063 |
|
Total Consumer |
64,256 |
0.9 |
|
67,477 |
0.9 |
|
65,499 |
0.9 |
|
(3,221 |
) |
(1,243 |
) |
Total non-performing loans held-in-portfolio |
311,625 |
0.8 |
% |
314,069 |
0.8 |
% |
341,835 |
1.0 |
% |
(2,444 |
) |
(30,210 |
) |
Other real estate owned (“OREO”) |
46,126 |
|
|
52,114 |
|
|
70,225 |
|
|
(5,988 |
) |
(24,099 |
) |
Total non-performing assets [1] |
357,751 |
|
|
366,183 |
|
|
412,060 |
|
|
(8,432 |
) |
(54,309 |
) |
Accruing loans past due 90 days or more [2] |
$206,394 |
|
|
$219,860 |
|
|
$237,581 |
|
|
$(13,466 |
) |
$(31,187 |
) |
Ratios: |
|
|
|
|
|
|
|
|
|
|
|
||
Non-performing assets to total assets |
0.47 |
% |
|
0.49 |
% |
|
0.57 |
% |
|
|
|
||
Non-performing loans held-in-portfolio to loans held-in-portfolio |
0.82 |
|
|
0.84 |
|
|
0.96 |
|
|
|
|
||
Allowance for credit losses to loans held-in-portfolio |
2.02 |
|
|
2.05 |
|
|
2.05 |
|
|
|
|
||
Allowance for credit losses to non-performing loans, excluding loans held-for-sale |
246.93 |
|
|
242.67 |
|
|
213.58 |
|
|
|
|
||
[1] There were no non-performing loans held-for-sale as of June 30, 2025, March 31, 2025 and June 30, 2024. |
|||||||||||||
[2] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the |
|
||||||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||||||
Table M - Activity in Non-Performing Loans |
||||||||||||
(Unaudited) |
||||||||||||
|
|
|
|
|
|
|
||||||
Commercial loans held-in-portfolio: |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Jun-25 |
31-Mar-25 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$42,597 |
|
$17,507 |
|
$60,104 |
|
$51,101 |
|
$23,654 |
|
$74,755 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
1,768 |
|
5,632 |
|
7,400 |
|
5,781 |
|
5,413 |
|
11,194 |
|
Advances on existing non-performing loans |
- |
|
20 |
|
20 |
|
- |
|
17 |
|
17 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
(140 |
) |
- |
|
(140 |
) |
(120 |
) |
- |
|
(120 |
) |
Non-performing loans charged-off |
(403 |
) |
(583 |
) |
(986 |
) |
(739 |
) |
(1,130 |
) |
(1,869 |
) |
Loans returned to accrual status / loan collections |
(1,656 |
) |
(865 |
) |
(2,521 |
) |
(13,426 |
) |
(10,447 |
) |
(23,873 |
) |
Ending balance NPLs |
$42,166 |
|
$21,711 |
|
$63,877 |
|
$42,597 |
|
$17,507 |
|
$60,104 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Mortgage loans held-in-portfolio: |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Jun-25 |
31-Mar-25 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$148,506 |
|
$29,087 |
|
$177,593 |
|
$158,442 |
|
$29,890 |
|
$188,332 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
30,437 |
|
3,277 |
|
33,714 |
|
31,242 |
|
2,745 |
|
33,987 |
|
Advances on existing non-performing loans |
- |
|
- |
|
- |
|
- |
|
1 |
|
1 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
(2,245 |
) |
(433 |
) |
(2,678 |
) |
(2,435 |
) |
- |
|
(2,435 |
) |
Non-performing loans charged-off |
(387 |
) |
- |
|
(387 |
) |
(188 |
) |
- |
|
(188 |
) |
Loans returned to accrual status / loan collections |
(28,847 |
) |
(3,879 |
) |
(32,726 |
) |
(38,555 |
) |
(3,549 |
) |
(42,104 |
) |
Ending balance NPLs |
$147,464 |
|
$28,052 |
|
$175,516 |
|
$148,506 |
|
$29,087 |
|
$177,593 |
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
Total non-performing loans held-in-portfolio (excluding consumer): |
||||||||||||
|
Quarter ended |
Quarter ended |
||||||||||
|
30-Jun-25 |
31-Mar-25 |
||||||||||
(In thousands) |
BPPR |
Popular |
|
BPPR |
Popular |
|
||||||
Beginning balance NPLs |
$191,103 |
|
$46,594 |
|
$237,697 |
|
$209,543 |
|
$53,544 |
|
$263,087 |
|
Plus: |
|
|
|
|
|
|
||||||
New non-performing loans |
32,205 |
|
8,909 |
|
41,114 |
|
37,023 |
|
8,158 |
|
45,181 |
|
Advances on existing non-performing loans |
- |
|
20 |
|
20 |
|
- |
|
18 |
|
18 |
|
Less: |
|
|
|
|
|
|
||||||
Non-performing loans transferred to OREO |
(2,385 |
) |
(433 |
) |
(2,818 |
) |
(2,555 |
) |
- |
|
(2,555 |
) |
Non-performing loans charged-off |
(790 |
) |
(583 |
) |
(1,373 |
) |
(927 |
) |
(1,130 |
) |
(2,057 |
) |
Loans returned to accrual status / loan collections |
(30,503 |
) |
(4,744 |
) |
(35,247 |
) |
(51,981 |
) |
(13,996 |
) |
(65,977 |
) |
Ending balance NPLs |
$189,630 |
|
$49,763 |
|
$239,393 |
|
$191,103 |
|
$46,594 |
|
$237,697 |
|
|
|
|
|
|||
Financial Supplement to Second Quarter 2025 Earnings Release |
|
|
|
|||
Table N - Allowance for Credit Losses, Net Charge-offs and Related Ratios |
|
|
|
|||
(Unaudited) |
|
|
|
|||
|
|
|
|
|||
|
Quarters ended |
|||||
(In thousands) |
30-Jun-25 |
31-Mar-25 |
30-Jun-24 |
|||
Balance at beginning of period - loans held-in-portfolio |
$762,148 |
|
$746,024 |
|
$739,544 |
|
Provision for credit losses |
49,539 |
|
65,218 |
|
44,157 |
|
Initial allowance for credit losses - PCD Loans |
- |
|
9 |
|
6 |
|
|
811,687 |
|
811,251 |
|
783,707 |
|
Net loans charge-off (recovered)- BPPR |
|
|
|
|||
Commercial: |
|
|
|
|||
Commercial multi-family |
(6 |
) |
(2 |
) |
- |
|
Commercial real estate non-owner occupied |
(451 |
) |
(595 |
) |
(44 |
) |
Commercial real estate owner occupied |
(1,005 |
) |
(406 |
) |
(1,134 |
) |
Commercial and industrial |
1,436 |
|
(1,528 |
) |
6,021 |
|
Total Commercial |
(26 |
) |
(2,531 |
) |
4,843 |
|
Leasing |
2,736 |
|
3,272 |
|
2,700 |
|
Mortgage |
(2,429 |
) |
(2,497 |
) |
(3,749 |
) |
Consumer: |
|
|
|
|||
Credit cards |
17,311 |
|
16,429 |
|
13,712 |
|
Home equity lines of credit |
(307 |
) |
(114 |
) |
41 |
|
Personal |
15,776 |
|
18,338 |
|
20,975 |
|
Auto |
6,557 |
|
13,487 |
|
10,257 |
|
Other Consumer |
546 |
|
718 |
|
529 |
|
Total Consumer |
39,883 |
|
48,858 |
|
45,514 |
|
Total net charged-off BPPR |
$40,164 |
|
$47,102 |
|
$49,308 |
|
|
|
|
|
|||
Net loans charge-off (recovered) - Popular |
|
|
|
|||
Commercial: |
|
|
|
|||
Commercial multi-family |
563 |
|
(1 |
) |
(4 |
) |
Commercial real estate non-owner occupied |
- |
|
- |
|
(42 |
) |
Commercial real estate owner occupied |
(26 |
) |
(511 |
) |
(59 |
) |
Commercial and industrial |
(205 |
) |
925 |
|
988 |
|
Total Commercial |
332 |
|
413 |
|
883 |
|
Construction |
- |
|
- |
|
(100 |
) |
Mortgage |
(32 |
) |
(185 |
) |
(17 |
) |
Consumer: |
|
|
|
|||
Home equity lines of credit |
(579 |
) |
(237 |
) |
(383 |
) |
Personal |
2,305 |
|
1,989 |
|
3,941 |
|
Other Consumer |
12 |
|
21 |
|
(2 |
) |
Total Consumer |
1,738 |
|
1,773 |
|
3,556 |
|
Total net charged-off Popular |
$2,038 |
|
$2,001 |
|
$4,322 |
|
Total loans net charged-off - |
$42,202 |
|
$49,103 |
|
$53,630 |
|
Balance at end of period - loans held-in-portfolio |
$769,485 |
|
$762,148 |
|
$730,077 |
|
|
|
|
|
|||
Balance at beginning of period - unfunded commitments |
$14,169 |
|
$15,470 |
|
$16,767 |
|
Provision for credit losses (benefit) |
(1,116 |
) |
(1,301 |
) |
2,117 |
|
Balance at end of period - unfunded commitments [1] |
$13,053 |
|
$14,169 |
|
$18,884 |
|
|
|
|
|
|||
|
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.45 |
% |
0.53 |
% |
0.61 |
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
117.39 |
% |
132.82 |
% |
82.34 |
% |
BPPR |
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.61 |
% |
0.72 |
% |
0.79 |
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
107.43 |
% |
111.86 |
% |
98.53 |
% |
Popular |
|
|
|
|||
Annualized net charge-offs (recoveries) to average loans held-in-portfolio |
0.07 |
% |
0.07 |
% |
0.16 |
% |
Provision for credit losses (benefit) - loan portfolios to net charge-offs |
313.49 |
% |
626.09 |
% |
(102.45 |
)% |
[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 Second Quarter 2025 Earnings Release |
|||||||||
Table O - Allowance for Credit Losses "ACL"- Loan Portfolios - BPPR Operations |
|||||||||
(Unaudited) |
|||||||||
|
|
|
|
|
|
|
|||
30-Jun-25 |
|||||||||
BPPR |
|||||||||
(Dollars in thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
|
$3,696 |
|
|
$306,363 |
|
|
1.21 |
% |
Commercial real estate - non-owner occupied |
|
43,139 |
|
|
3,329,984 |
|
|
1.30 |
% |
Commercial real estate - owner occupied |
|
35,848 |
|
|
1,202,106 |
|
|
2.98 |
% |
Commercial and industrial |
|
123,202 |
|
|
5,594,724 |
|
|
2.20 |
% |
Total commercial |
|
$205,885 |
|
|
$10,433,177 |
|
|
1.97 |
% |
Construction |
|
3,075 |
|
|
253,299 |
|
|
1.21 |
% |
Mortgage |
|
74,966 |
|
|
7,104,006 |
|
|
1.06 |
% |
Leasing |
|
20,040 |
|
|
1,983,068 |
|
|
1.01 |
% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
|
92,306 |
|
|
1,215,290 |
|
|
7.60 |
% |
Home equity lines of credit |
|
54 |
|
|
1,809 |
|
|
2.99 |
% |
Personal |
|
92,891 |
|
|
1,792,210 |
|
|
5.18 |
% |
Auto |
|
182,274 |
|
|
3,861,702 |
|
|
4.72 |
% |
Other |
|
7,758 |
|
|
160,422 |
|
|
4.84 |
% |
Total consumer |
|
$375,283 |
|
|
$7,031,433 |
|
|
5.34 |
% |
Total |
|
$679,249 |
|
|
$26,804,983 |
|
|
2.53 |
% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
31-Mar-25 |
|||||||||
BPPR |
|||||||||
(Dollars 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 |
% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
Variance |
|||||||||
(Dollars in thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
|
$276 |
|
|
$(1,948 |
) |
|
0.10 |
% |
Commercial real estate - non-owner occupied |
|
291 |
|
|
16,182 |
|
|
0.01 |
% |
Commercial real estate - owner occupied |
|
(171 |
) |
|
(1,306 |
) |
|
(0.01 |
)% |
Commercial and industrial |
|
(8,205 |
) |
|
346,166 |
|
|
(0.30 |
)% |
Total commercial |
|
$(7,809 |
) |
|
$359,094 |
|
|
(0.15 |
)% |
Construction |
|
356 |
|
|
23,096 |
|
|
0.03 |
% |
Mortgage |
|
677 |
|
|
158,064 |
|
|
(0.01 |
)% |
Leasing |
|
(166 |
) |
|
33,363 |
|
|
(0.03 |
)% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
|
(4,217 |
) |
|
27,512 |
|
|
(0.53 |
)% |
Home equity lines of credit |
|
(6 |
) |
|
(248 |
) |
|
0.07 |
% |
Personal |
|
3,105 |
|
|
36,335 |
|
|
0.07 |
% |
Auto |
|
10,295 |
|
|
41,460 |
|
|
0.22 |
% |
Other |
|
751 |
|
|
1,699 |
|
|
0.43 |
% |
Total consumer |
|
$9,928 |
|
|
$106,758 |
|
|
0.06 |
% |
Total |
|
$2,986 |
|
|
$680,375 |
|
|
(0.06 |
)% |
|
|
|
|
|
|
|
|
||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||||
Table P - Allowance for Credit Losses "ACL"- Loan Portfolios - POPULAR |
||||||||
(Unaudited) |
||||||||
|
|
|
|
|
|
|||
30-Jun-25 |
||||||||
Popular |
||||||||
(Dollars in thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|||
Commercial multi-family |
$13,085 |
|
|
$2,214,426 |
|
|
0.59 |
% |
Commercial real estate - non-owner occupied |
15,978 |
|
|
2,191,390 |
|
|
0.73 |
% |
Commercial real estate - owner occupied |
13,203 |
|
|
1,801,749 |
|
|
0.73 |
% |
Commercial and industrial |
18,160 |
|
|
2,449,028 |
|
|
0.74 |
% |
Total commercial |
$60,426 |
|
|
$8,656,593 |
|
|
0.70 |
% |
Construction |
7,504 |
|
|
1,214,902 |
|
|
0.62 |
% |
Mortgage |
10,209 |
|
|
1,340,421 |
|
|
0.76 |
% |
Consumer: |
|
|
|
|
|
|||
Credit cards |
- |
|
|
3 |
|
|
- |
% |
Home equity lines of credit |
1,330 |
|
|
75,670 |
|
|
1.76 |
% |
Personal |
10,763 |
|
|
84,253 |
|
|
12.77 |
% |
Other |
4 |
|
|
8,353 |
|
|
0.05 |
% |
Total consumer |
$12,097 |
|
|
$168,279 |
|
|
7.19 |
% |
Total |
$90,236 |
|
|
$11,380,195 |
|
|
0.79 |
% |
|
|
|
|
|
|
|||
31-Mar-25 |
||||||||
Popular |
||||||||
(Dollars 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 |
% |
|
|
|
|
|
|
|||
|
|
|
|
|
|
|||
Variance |
||||||||
(Dollars in thousands) |
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|||
Commercial multi-family |
$3,004 |
|
|
$147,822 |
|
|
0.10 |
% |
Commercial real estate - non-owner occupied |
525 |
|
|
(35,411 |
) |
|
0.04 |
% |
Commercial real estate - owner occupied |
(990 |
) |
|
48,602 |
|
|
(0.08 |
)% |
Commercial and industrial |
1,738 |
|
|
4,063 |
|
|
0.07 |
% |
Total commercial |
$4,277 |
|
|
$165,076 |
|
|
0.04 |
% |
Construction |
711 |
|
|
86,126 |
|
|
0.02 |
% |
Mortgage |
469 |
|
|
12,610 |
|
|
0.03 |
% |
Consumer: |
|
|
|
|
|
|||
Credit cards |
- |
|
|
4 |
|
|
- |
% |
Home equity lines of credit |
(220 |
) |
|
618 |
|
|
(0.31 |
)% |
Personal |
(888 |
) |
|
(9,895 |
) |
|
0.39 |
% |
Other |
2 |
|
|
(3,768 |
) |
|
0.03 |
% |
Total consumer |
$(1,106 |
) |
|
$(13,041 |
) |
|
(0.09 |
)% |
Total |
$4,351 |
|
|
$250,771 |
|
|
0.02 |
% |
|
|||||||||
Financial Supplement to Second Quarter 2025 Earnings Release |
|||||||||
Table Q - Allowance for Credit Losses "ACL"- Loan Portfolios - Consolidated |
|||||||||
(Unaudited) |
|||||||||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
30-Jun-25 |
|||||||||
(Dollars in thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
|
$16,781 |
|
|
$2,520,789 |
|
|
0.67 |
% |
Commercial real estate - non-owner occupied |
|
59,117 |
|
|
5,521,374 |
|
|
1.07 |
% |
Commercial real estate - owner occupied |
|
49,051 |
|
|
3,003,855 |
|
|
1.63 |
% |
Commercial and industrial |
|
141,362 |
|
|
8,043,752 |
|
|
1.76 |
% |
Total commercial |
|
$266,311 |
|
|
$19,089,770 |
|
|
1.40 |
% |
Construction |
|
10,579 |
|
|
1,468,201 |
|
|
0.72 |
% |
Mortgage |
|
85,175 |
|
|
8,444,427 |
|
|
1.01 |
% |
Leasing |
|
20,040 |
|
|
1,983,068 |
|
|
1.01 |
% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
|
92,306 |
|
|
1,215,293 |
|
|
7.60 |
% |
Home equity lines of credit |
|
1,384 |
|
|
77,479 |
|
|
1.79 |
% |
Personal |
|
103,654 |
|
|
1,876,463 |
|
|
5.52 |
% |
Auto |
|
182,274 |
|
|
3,861,702 |
|
|
4.72 |
% |
Other |
|
7,762 |
|
|
168,775 |
|
|
4.60 |
% |
Total consumer |
|
$387,380 |
|
|
$7,199,712 |
|
|
5.38 |
% |
Total |
|
$769,485 |
|
|
$38,185,178 |
|
|
2.02 |
% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
31-Mar-25 |
|||||||||
(Dollars 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 |
% |
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|||
Variance |
|||||||||
(Dollars in thousands) |
|
Total ACL |
|
Total loans held-in-portfolio |
|
ACL to loans held-in-portfolio |
|||
Commercial: |
|
|
|
|
|
|
|||
Commercial multi-family |
|
$3,280 |
|
|
$145,874 |
|
|
0.10 |
% |
Commercial real estate - non-owner occupied |
|
816 |
|
|
(19,229 |
) |
|
0.02 |
% |
Commercial real estate - owner occupied |
|
(1,161 |
) |
|
47,296 |
|
|
(0.07 |
)% |
Commercial and industrial |
|
(6,467 |
) |
|
350,229 |
|
|
(0.16 |
)% |
Total commercial |
|
$(3,532 |
) |
|
$524,170 |
|
|
(0.05 |
)% |
Construction |
|
1,067 |
|
|
109,222 |
|
|
0.02 |
% |
Mortgage |
|
1,146 |
|
|
170,674 |
|
|
(0.01 |
)% |
Leasing |
|
(166 |
) |
|
33,363 |
|
|
(0.03 |
)% |
Consumer: |
|
|
|
|
|
|
|||
Credit cards |
|
(4,217 |
) |
|
27,516 |
|
|
(0.53 |
)% |
Home equity lines of credit |
|
(226 |
) |
|
370 |
|
|
(0.30 |
)% |
Personal |
|
2,217 |
|
|
26,440 |
|
|
0.04 |
% |
Auto |
|
10,295 |
|
|
41,460 |
|
|
0.22 |
% |
Other |
|
753 |
|
|
(2,069 |
) |
|
0.50 |
% |
Total consumer |
|
$8,822 |
|
|
$93,717 |
|
|
0.05 |
% |
Total |
|
$7,337 |
|
|
$931,146 |
|
|
(0.03 |
)% |
|
|
|
|
|||
Financial Supplement to Second Quarter 2025 Earnings Release |
||||||
Table R - Reconciliation to GAAP Financial Measures |
||||||
(Unaudited) |
|
|
|
|||
|
|
|
|
|||
|
|
|
|
|||
(In thousands, except share or per share information) |
30-Jun-25 |
31-Mar-25 |
30-Jun-24 |
|||
Total stockholders’ equity |
$5,954,018 |
|
$5,799,695 |
|
$5,372,678 |
|
Less: Preferred stock |
(22,143 |
) |
(22,143 |
) |
(22,143 |
) |
Less: |
(802,954 |
) |
(802,954 |
) |
(804,428 |
) |
Less: Other intangibles |
(5,844 |
) |
(6,229 |
) |
(8,235 |
) |
Total tangible common equity |
$5,123,077 |
|
$4,968,369 |
|
$4,537,872 |
|
Total assets |
$76,065,090 |
|
$74,038,606 |
|
$72,845,072 |
|
Less: |
(802,954 |
) |
(802,954 |
) |
(804,428 |
) |
Less: Other intangibles |
(5,844 |
) |
(6,229 |
) |
(8,235 |
) |
Total tangible assets |
$75,256,292 |
|
$73,229,423 |
|
$72,032,409 |
|
Tangible common equity to tangible assets |
6.81 |
% |
6.78 |
% |
6.30 |
% |
Common shares outstanding at end of period |
67,937,468 |
|
68,984,148 |
|
72,365,926 |
|
Tangible book value per common share |
$75.41 |
|
$72.02 |
|
$62.71 |
|
|
|
|
|
|||
|
Quarterly average |
|||||
Total stockholders’ equity [1] |
$6,849,789 |
|
$6,785,208 |
|
$6,303,672 |
|
Average unrealized (gains) losses on AFS securities transferred to HTM |
334,183 |
|
370,695 |
|
595,362 |
|
Adjusted total stockholder's equity |
7,183,972 |
|
7,155,903 |
|
6,899,034 |
|
Less: Preferred Stock |
(22,143 |
) |
(22,143 |
) |
(22,143 |
) |
Less: |
(802,953 |
) |
(802,953 |
) |
(804,427 |
) |
Less: Other intangibles |
(6,096 |
) |
(6,585 |
) |
(8,706 |
) |
Total tangible equity |
$6,352,780 |
|
$6,324,222 |
|
$6,063,758 |
|
Return on average tangible common equity |
13.26 |
% |
11.36 |
% |
11.77 |
% |
[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/20250723979531/en/
I
nvestor Relations:
Senior Vice President and Investor Relations Officer
pcardillo@popular.com
or
M
edia Relations:
MC González Noguera, 917-804-5253
Executive Vice President and Chief Communications & Public Affairs Officer
mc.gonzalez@popular.com
Source: