XML 125 R92.htm IDEA: XBRL DOCUMENT v3.24.0.1
Popular, Inc. (Holding only) (Tables) - Popular, Inc. Holding Co.
12 Months Ended
Dec. 31, 2023
Condensed Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Statements of Condition
December 31,
(In thousands)
2023
2022
ASSETS
Cash and due from banks (includes $
126,388
 
due from bank subsidiary (2022 - $
101,753
))
$
126,388
$
101,753
Money market investments
243,459
77,180
Debt securities held-to-maturity,
 
at amortized cost (includes $
3,125
 
in common
 
securities from statutory trusts (2022 - $
3,125
))
[1]
3,125
3,125
Equity securities, at lower of cost or realizable value
23,993
18,835
Investment in BPPR and subsidiaries, at equity
3,006,768
2,120,503
Investment in Popular North America and subsidiaries,
 
at equity
1,899,546
1,879,123
Investment in other non-bank subsidiaries, at equity
385,033
335,552
Other loans
 
26,957
28,196
Less - Allowance for credit losses
51
370
Premises and equipment
7,035
6,411
Investment in equity method investees
5,266
5,350
Other assets (includes $
3,639
 
due from subsidiaries and affiliate (2022 - $
6,115
))
36,531
34,841
Total assets
 
$
5,764,050
$
4,610,499
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable
$
498,085
$
403,257
Other liabilities (includes $
6,078
 
due to subsidiaries and affiliate (2022 - $
2,764
))
118,899
113,772
Stockholders’ equity
5,147,066
4,093,470
Total liabilities and
 
stockholders’ equity
 
$
5,764,050
$
4,610,499
[1] Refer to Note 18 to the consolidated financial statements
 
for information on the statutory trusts.
Condensed Income Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Statements of Operations
Years ended December 31,
(In thousands)
2023
2022
2021
Income:
Dividends from subsidiaries
$
208,000
$
458,000
$
792,000
Interest income (includes $
15,401
 
due from subsidiaries and affiliates (2022
 
- $
680
; 2021 -
$
828
))
17,715
2,846
4,303
Losses (earnings) from investments in equity method investees
(84)
15,688
29,387
Other operating income
-
139,191
-
Net gains (losses), including impairment, on equity securities
2,012
(4,446)
(525)
Total income
 
227,643
611,279
825,165
Expenses:
Interest expense
42,691
26,021
36,444
Provision for credit losses (benefit)
(300)
274
(215)
Operating expense (includes expenses for services provided
 
by subsidiaries and affiliate of
$
13,463
 
(2022 - $
18,414
 
; 2021 - $
13,546
)), net of reimbursement by subsidiaries for services
provided by parent of $
215,479
 
(2022 - $
222,935
 
; 2021 - $
162,019
)
924
223
5,432
Total expenses
43,315
26,518
41,661
Income before income taxes and equity in undistributed
 
earnings of subsidiaries
184,328
584,761
783,504
Income tax expense
-
8,723
352
Income before equity in undistributed earnings of subsidiaries
184,328
576,038
783,152
Equity in undistributed earnings of subsidiaries
357,014
526,603
151,737
Net income
$
541,342
$
1,102,641
$
934,889
Comprehensive income (loss), net of tax
$
1,170,739
$
(1,097,218)
$
419,829
Condensed Cash Flow Statement
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Condensed Statements of Cash Flows
Years ended December 31,
(In thousands)
2023
2022
2021
Cash flows from operating activities:
Net income
$
541,342
$
1,102,641
$
934,889
Adjustments to reconcile net income to net cash provided
 
by operating activities:
Equity in earnings of subsidiaries, net of dividends or
 
distributions
(357,014)
(526,603)
(151,737)
Provision for credit (benefit) losses
(300)
274
(215)
Amortization of intangibles
-
-
5,656
Net accretion of discounts and amortization of premiums and
 
deferred fees
 
1,754
1,250
1,241
Share-based compensation
9,735
9,440
8,895
Losses (earnings) from investments under the equity method,
 
net of dividends or distributions
84
(14,170)
(26,360)
(Gain) loss on:
Disposition of stock as part of the Evertec Transactions
-
(137,813)
-
Sale of foreclosed assets, including write-downs
-
-
59
Net increase in:
Equity securities
(5,158)
(339)
(3,662)
Other assets
(62)
(1,952)
(1,970)
Net increase (decrease) in:
Interest payable
3,239
-
(1,042)
Other liabilities
(3,377)
8,257
19,095
Total adjustments
(351,099)
(661,656)
(150,040)
Net cash provided by operating activities
190,243
440,985
784,849
Cash flows from investing activities:
 
Net (increase) decrease in money market investments
(165,000)
129,000
(94,000)
Proceeds from calls, paydowns, maturities and redemptions
 
of investment securities held-to-maturity
-
-
5,601
Net repayments on other loans
1,252
1,267
1,879
Capital contribution to subsidiaries
(4,150)
(54,188)
(12,900)
Return of capital from wholly owned subsidiaries
64,000
72,000
-
Proceeds from disposition of stock as part of the Evertec Transactions
-
219,883
-
Acquisition of premises and equipment
(2,266)
(2,224)
(1,788)
Proceeds from sale of premises and equipment
68
1,678
83
Proceeds from sale of foreclosed assets
-
-
87
Net cash (used in) provided by investing activities
(106,096)
367,416
(101,038)
Cash flows from financing activities:
 
Payments of notes payable
(300,000)
-
(186,664)
Proceeds from issuance of notes payable
393,061
-
-
Proceeds from issuance of common stock
14,045
13,479
10,493
Dividends paid
(159,860)
(161,516)
(141,466)
Net payments for repurchase of common stock
(1,396)
(631,965)
(350,656)
Payments related to tax withholding for share-based compensation
(4,083)
(5,771)
(5,107)
Net cash used in financing activities
(58,233)
(785,773)
(673,400)
Net increase in cash and due from banks, and restricted
 
cash
 
25,914
22,628
10,411
Cash and due from banks, and restricted cash at beginning
 
of period
102,933
80,305
69,894
Cash and due from banks, and restricted cash at end of period
$
128,847
$
102,933
$
80,305
Borrowings by contractual maturities
 
 
 
 
 
 
 
 
 
 
Year
(In thousands)
2024
$
-
2025
-
2026
-
2027
-
2028
393,937
Later years
104,148
Total
 
$
498,085