XML 223 R209.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Statement of Operations (Detail) - USD ($)
$ in Thousands
3 Months Ended 18 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Dec. 31, 2015
INTEREST EXPENSE:      
Provision for loan losses $ 44,835 $ 40,035  
Adjustments To Indemnity Reserves On Loans Sold (4,098) (4,526)  
Operating expenses:      
Amortization of intangibles 3,114 2,104  
Equity in undistributed earnings (losses) of subsidiaries 0 0  
Net Income 84,999 74,826  
Comprehensive Income Net Of Tax 160,135 110,298  
Continuing Operations      
INTEREST AND DIVIDEND INCOME:      
Dividend income from subsidiaries 0 0  
Loans 363,197 355,631  
Money market investments 2,863 1,446  
Investment securities 36,271 30,301  
Trading account securities 1,689 2,696  
Total interest and dividend income 404,020 390,074  
INTEREST EXPENSE:      
Deposits 29,874 25,864  
Short-term borrowings 1,861 1,734  
Interest Expense Long Term Debt 19,873 19,281  
Total interest expense 51,608 46,879  
Net interest income 352,412 343,195  
Net interest income after provision for loan losses 307,577 303,160  
Service charges on deposit accounts 39,862 39,017  
Other service fees 53,382 53,626  
Mortgage banking activities 10,551 12,852  
Trading account profit (162) 414  
Net gain on sale of loans, including valuation adjustments on loans held-for-sale (304) (79)  
Adjustments To Indemnity Reserves On Loans Sold (4,098) (4,526)  
FDIC loss share (expense) income (3,146) 4,139  
Other operating income 15,545 9,792  
Total non-interest income 111,630 115,235  
Operating expenses:      
Personnel costs 127,091 116,458  
Net occupancy expenses 20,430 21,709  
Equipment expenses 14,548 13,411  
Other taxes 10,195 8,574  
Professional fees 75,459 75,528  
Communications 6,320 6,176  
Business promotion 11,110 10,813  
FDIC deposit insurance 7,370 6,398  
Other real estate owned (O R E O) expenses 9,141 23,069  
Other operating expenses 17,165 17,349  
Amortization of intangibles 3,114 2,104  
Restructuring Costs 0 10,753 $ 45,100
Total operating expenses 301,943 312,342  
Income (loss) from continuing operations before income tax 117,264 106,053  
Income tax expense 32,265 32,568  
Income Loss Before Equity In Undistributed Earnings Of Subsidiaries 84,999 73,485  
Equity in undistributed earnings (losses) of subsidiaries 0 0  
Income (loss) from continuing operations 84,999 73,485  
Continuing Operations | Non Covered Under Loss Sharing Agreements with FDIC      
INTEREST EXPENSE:      
Provision for loan losses 47,940 29,711  
Continuing Operations | Covered Under Loss Sharing Agreements With FDIC Member      
INTEREST EXPENSE:      
Provision for loan losses (3,105) 10,324  
Discontinued Operations      
Operating expenses:      
Income Loss From Discontinued Operations Net Of Tax 0 1,341  
Popular, Inc. Holding Co.      
INTEREST EXPENSE:      
Provision for loan losses (34) 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
Operating expenses:      
Amortization of intangibles 0 0  
Equity in undistributed earnings (losses) of subsidiaries 64,477 81,565  
Net Income 84,999 74,826  
Comprehensive Income Net Of Tax 160,135 110,298  
Popular, Inc. Holding Co. | Continuing Operations      
INTEREST AND DIVIDEND INCOME:      
Dividend income from subsidiaries 29,700 1,500  
Loans 19 140  
Money market investments 255 2  
Investment securities 238 143  
Trading account securities 0 0  
Total interest and dividend income 30,212 1,785  
INTEREST EXPENSE:      
Deposits 0 0  
Short-term borrowings 0 0  
Interest Expense Long Term Debt 13,117 13,118  
Total interest expense 13,117 13,118  
Net interest income 17,095 (11,333)  
Net interest income after provision for loan losses 17,129 (11,333)  
Service charges on deposit accounts 0 0  
Other service fees 0 0  
Mortgage banking activities 0 0  
Net (loss) gain and valuation adjustments on investment securities 0 0  
Trading account profit 24 40  
Net gain on sale of loans, including valuation adjustments on loans held-for-sale 0 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
FDIC loss share (expense) income 0 0  
Other operating income 3,256 2,968  
Total non-interest income 3,280 3,008  
Operating expenses:      
Personnel costs 15,421 11,908  
Net occupancy expenses 916 980  
Equipment expenses 445 545  
Other taxes 47 (1,458)  
Professional fees 2,881 2,774  
Communications 137 117  
Business promotion 465 436  
FDIC deposit insurance 0 0  
Other real estate owned (O R E O) expenses 0 0  
Other operating expenses (20,428) (16,935)  
Amortization of intangibles 0 0  
Restructuring Costs 0 0  
Total operating expenses (116) (1,633)  
Income (loss) from continuing operations before income tax 20,525 (6,692)  
Income tax expense 3 47  
Income Loss Before Equity In Undistributed Earnings Of Subsidiaries 20,522 (6,739)  
Equity in undistributed earnings (losses) of subsidiaries 64,477 80,224  
Income (loss) from continuing operations 84,999 73,485  
Popular, Inc. Holding Co. | Continuing Operations | Non Covered Under Loss Sharing Agreements with FDIC      
INTEREST EXPENSE:      
Provision for loan losses (34) 0  
Popular, Inc. Holding Co. | Continuing Operations | Covered Under Loss Sharing Agreements With FDIC Member      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
Popular, Inc. Holding Co. | Discontinued Operations      
Operating expenses:      
Equity in undistributed earnings (losses) of subsidiaries   1,341  
Income Loss From Discontinued Operations Net Of Tax   0  
PNA Holding Co.      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
Operating expenses:      
Amortization of intangibles 0 0  
Equity in undistributed earnings (losses) of subsidiaries 8,923 2,610  
Net Income 6,346 (1,450)  
Comprehensive Income Net Of Tax 27,295 11,841  
PNA Holding Co. | Continuing Operations      
INTEREST AND DIVIDEND INCOME:      
Dividend income from subsidiaries 0 0  
Loans 0 0  
Money market investments 21 2  
Investment securities 80 81  
Trading account securities 0 0  
Total interest and dividend income 101 83  
INTEREST EXPENSE:      
Deposits 0 0  
Short-term borrowings 0 101  
Interest Expense Long Term Debt 2,693 2,695  
Total interest expense 2,693 2,796  
Net interest income (2,592) (2,713)  
Net interest income after provision for loan losses (2,592) (2,713)  
Service charges on deposit accounts 0 0  
Other service fees 0 0  
Mortgage banking activities 0 0  
Net (loss) gain and valuation adjustments on investment securities 0 0  
Trading account profit 0 0  
Net gain on sale of loans, including valuation adjustments on loans held-for-sale 0 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
FDIC loss share (expense) income 0 0  
Other operating income (1,303) (828)  
Total non-interest income (1,303) (828)  
Operating expenses:      
Personnel costs 0 0  
Net occupancy expenses 0 0  
Equipment expenses 0 0  
Other taxes 0 0  
Professional fees 30 410  
Communications 0 0  
Business promotion 0 0  
FDIC deposit insurance 0 0  
Other real estate owned (O R E O) expenses 0 0  
Other operating expenses 39 109  
Amortization of intangibles 0 0  
Restructuring Costs 0 0  
Total operating expenses 69 519  
Income (loss) from continuing operations before income tax (3,964) (4,060)  
Income tax expense (1,387) 0  
Income Loss Before Equity In Undistributed Earnings Of Subsidiaries (2,577) (4,060)  
Equity in undistributed earnings (losses) of subsidiaries 8,923 1,269  
Income (loss) from continuing operations 6,346 (2,791)  
PNA Holding Co. | Continuing Operations | Non Covered Under Loss Sharing Agreements with FDIC      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
PNA Holding Co. | Continuing Operations | Covered Under Loss Sharing Agreements With FDIC Member      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
PNA Holding Co. | Discontinued Operations      
Operating expenses:      
Equity in undistributed earnings (losses) of subsidiaries   1,341  
Income Loss From Discontinued Operations Net Of Tax   0  
All other subsidiaries and eliminations      
INTEREST EXPENSE:      
Provision for loan losses 44,869 40,035  
Adjustments To Indemnity Reserves On Loans Sold (4,098) (4,526)  
Operating expenses:      
Amortization of intangibles 3,114 2,104  
Equity in undistributed earnings (losses) of subsidiaries 0 0  
Net Income 96,422 86,742  
Comprehensive Income Net Of Tax 172,035 122,078  
All other subsidiaries and eliminations | Continuing Operations      
INTEREST AND DIVIDEND INCOME:      
Dividend income from subsidiaries 0 0  
Loans 363,178 355,613  
Money market investments 2,863 1,444  
Investment securities 35,953 30,077  
Trading account securities 1,689 2,696  
Total interest and dividend income 403,683 389,830  
INTEREST EXPENSE:      
Deposits 30,150 25,866  
Short-term borrowings 1,861 1,755  
Interest Expense Long Term Debt 4,063 3,468  
Total interest expense 36,074 31,089  
Net interest income 367,609 358,741  
Net interest income after provision for loan losses 322,740 318,706  
Service charges on deposit accounts 39,862 39,017  
Other service fees 53,439 53,714  
Mortgage banking activities 10,551 12,852  
Net (loss) gain and valuation adjustments on investment securities 0 0  
Trading account profit (186) 374  
Net gain on sale of loans, including valuation adjustments on loans held-for-sale (304) (79)  
Adjustments To Indemnity Reserves On Loans Sold (4,098) (4,526)  
FDIC loss share (expense) income (3,146) 4,139  
Other operating income 13,599 7,668  
Total non-interest income 109,717 113,159  
Operating expenses:      
Personnel costs 111,670 104,550  
Net occupancy expenses 19,514 20,729  
Equipment expenses 14,103 12,866  
Other taxes 10,148 10,032  
Professional fees 72,605 72,432  
Communications 6,183 6,059  
Business promotion 10,645 10,377  
FDIC deposit insurance 7,370 6,398  
Other real estate owned (O R E O) expenses 9,141 23,069  
Other operating expenses 38,106 34,819  
Amortization of intangibles 3,114 2,104  
Restructuring Costs 0 10,753  
Total operating expenses 302,599 314,188  
Income (loss) from continuing operations before income tax 129,858 117,677  
Income tax expense 33,436 32,276  
Income Loss Before Equity In Undistributed Earnings Of Subsidiaries 96,422 85,401  
Equity in undistributed earnings (losses) of subsidiaries 0 0  
Income (loss) from continuing operations 96,422 85,401  
All other subsidiaries and eliminations | Continuing Operations | Non Covered Under Loss Sharing Agreements with FDIC      
INTEREST EXPENSE:      
Provision for loan losses 47,974 29,711  
All other subsidiaries and eliminations | Continuing Operations | Covered Under Loss Sharing Agreements With FDIC Member      
INTEREST EXPENSE:      
Provision for loan losses (3,105) 10,324  
All other subsidiaries and eliminations | Discontinued Operations      
Operating expenses:      
Equity in undistributed earnings (losses) of subsidiaries   0  
Income Loss From Discontinued Operations Net Of Tax   1,341  
Elimination      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
Operating expenses:      
Amortization of intangibles 0 0  
Equity in undistributed earnings (losses) of subsidiaries (73,400) (84,175)  
Net Income (102,768) (85,292)  
Comprehensive Income Net Of Tax (199,330) (133,919)  
Elimination | Continuing Operations      
INTEREST AND DIVIDEND INCOME:      
Dividend income from subsidiaries (29,700) (1,500)  
Loans 0 (122)  
Money market investments (276) (2)  
Investment securities 0 0  
Trading account securities 0 0  
Total interest and dividend income (29,976) (1,624)  
INTEREST EXPENSE:      
Deposits (276) (2)  
Short-term borrowings 0 (122)  
Interest Expense Long Term Debt 0 0  
Total interest expense (276) (124)  
Net interest income (29,700) (1,500)  
Net interest income after provision for loan losses (29,700) (1,500)  
Service charges on deposit accounts 0 0  
Other service fees (57) (88)  
Mortgage banking activities 0 0  
Net (loss) gain and valuation adjustments on investment securities 0 0  
Trading account profit 0 0  
Net gain on sale of loans, including valuation adjustments on loans held-for-sale 0 0  
Adjustments To Indemnity Reserves On Loans Sold 0 0  
FDIC loss share (expense) income 0 0  
Other operating income (7) (16)  
Total non-interest income (64) (104)  
Operating expenses:      
Personnel costs 0 0  
Net occupancy expenses 0 0  
Equipment expenses 0 0  
Other taxes 0 0  
Professional fees (57) (88)  
Communications 0 0  
Business promotion 0 0  
FDIC deposit insurance 0 0  
Other real estate owned (O R E O) expenses 0 0  
Other operating expenses (552) (644)  
Amortization of intangibles 0 0  
Restructuring Costs 0 0  
Total operating expenses (609) (732)  
Income (loss) from continuing operations before income tax (29,155) (872)  
Income tax expense 213 245  
Income Loss Before Equity In Undistributed Earnings Of Subsidiaries (29,368) (1,117)  
Equity in undistributed earnings (losses) of subsidiaries (73,400) (81,493)  
Income (loss) from continuing operations (102,768) (82,610)  
Elimination | Continuing Operations | Non Covered Under Loss Sharing Agreements with FDIC      
INTEREST EXPENSE:      
Provision for loan losses 0 0  
Elimination | Continuing Operations | Covered Under Loss Sharing Agreements With FDIC Member      
INTEREST EXPENSE:      
Provision for loan losses $ 0 0  
Elimination | Discontinued Operations      
Operating expenses:      
Equity in undistributed earnings (losses) of subsidiaries   (2,682)  
Income Loss From Discontinued Operations Net Of Tax   $ 0