XML 224 R210.htm IDEA: XBRL DOCUMENT v3.4.0.3
Condensed Consolidating Statement of Cash Flow (Detail) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2016
Mar. 31, 2015
Cash flows from operating activities:    
Net Income $ 84,999 $ 74,826
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Equity in undistributed earnings of subsidiaries 0 0
Provision (reversal) for loan losses 44,835 40,035
Amortization of intangibles 3,114 2,104
Depreciation and amortization of premises and equipment 11,707 11,919
Net accretion of discounts and amortization of premiums and deferred fees (11,158) (19,100)
Fair value adjustments on mortgage servicing rights 8,477 4,929
FDIC loss share (income) expense 3,146 (4,139)
Adjustments (expense) to indemnity reserves on loans sold 4,098 4,526
Earnings from investments under the equity method (7,089) (2,301)
Deferred income tax (benefit) expense 23,218 23,380
(Gain) loss on:    
Disposition of premises and equipment and other productive assets (1,946) (978)
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities (7,101) (7,222)
Sale of foreclosed assets, including write-downs 2,802 14,851
Acquisitions of loans held-for-sale (66,451) (121,929)
Proceeds from sale of loans held-for-sale 22,253 27,547
Net originations on loans held-for-sale (110,528) (179,604)
Net (increase) decrease in:    
Trading securities 176,598 177,942
Accrued income receivable 3,926 (13)
Other assets 20,996 (28,027)
Net increase (decrease) in:    
Interest payable (12,261) (10,216)
Pension and other postretirement benefits obligation 1,536 1,019
Other liabilities (17,010) (19,377)
Total adjustments 93,162 (84,654)
Net cash (used in) provided by operating activities 178,161 (9,828)
Cash flows from investing activities:    
Net (increase) decrease in money market investments 262,632 (484,829)
Purchases of investment securities:    
Available-for-sale (742,859) (411,189)
Held-to-maturity 0 (250)
Other (59,786) (2,520)
Proceeds from calls, paydowns, maturities and redemptions of investment securities:    
Available-for-sale 239,399 385,672
Held-to-maturity 2,108 2,231
Other 41,664 30,785
Proceeds from sale of other investment securities 26,346 1,388
Net repayments on loans 13,335 154,794
Proceeds from sale of loans 1,128 19,127
Acquisition of loan portfolios (212,798) (49,510)
Net payments from FDIC under loss sharing agreements 88,588 132,265
Net cash received and acquired from business combination 0 711,051
Return of capital from equity method investments 206 0
Mortgage servicing rights purchased 0 (2,400)
Acquisition of premises and equipment (38,819) (10,231)
Proceeds from sale of:    
Premises and equipment and other productive assets 5,092 3,093
Foreclosed assets 14,513 40,161
Net cash (used in) provided by investing activities (359,251) 519,638
Net increase (decrease) in:    
Deposits 318,550 265,906
Federal funds purchased and assets sold under agreements to repurchase (1,991) (139,013)
Other short-term borrowings 5,170 (148,215)
Payments of notes payable (108,452) (419,487)
Proceeds from issuance of notes payable 28,883 46,000
Proceeds from issuance of common stock 2,109 1,405
Cash Dividends Paid To Parent Company 0 0
Dividends paid (16,473) (620)
Net payments for repurchase of common stock (757) (1,105)
Net cash (used in) provided by financing activities 227,039 (395,129)
Net (decrease) increase in cash and due from banks 45,949 114,681
Cash and due from banks at beginning of period 363,674 381,095
Cash and due from banks at end of period 409,623 495,776
Popular, Inc. Holding Co.    
Cash flows from operating activities:    
Net Income 84,999 74,826
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Equity in undistributed earnings of subsidiaries (64,477) (81,565)
Provision (reversal) for loan losses (34) 0
Amortization of intangibles 0 0
Depreciation and amortization of premises and equipment 177 194
Net accretion of discounts and amortization of premiums and deferred fees 521 0
Fair value adjustments on mortgage servicing rights 0 0
FDIC loss share (income) expense 0 0
Adjustments (expense) to indemnity reserves on loans sold 0 0
Earnings from investments under the equity method (3,256) (2,968)
Deferred income tax (benefit) expense 3 0
(Gain) loss on:    
Disposition of premises and equipment and other productive assets 0 0
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities 0 0
Sale of foreclosed assets, including write-downs 0 0
Acquisitions of loans held-for-sale 0 0
Proceeds from sale of loans held-for-sale 0 0
Net originations on loans held-for-sale 0 0
Net (increase) decrease in:    
Trading securities (101) (126)
Accrued income receivable 12 (56)
Other assets 1 3,716
Net increase (decrease) in:    
Interest payable (7,875) (7,875)
Pension and other postretirement benefits obligation 0 0
Other liabilities (4,622) (12,816)
Total adjustments (79,651) (101,496)
Net cash (used in) provided by operating activities 5,348 (26,670)
Cash flows from investing activities:    
Net (increase) decrease in money market investments 6,952 (38)
Purchases of investment securities:    
Available-for-sale 0 0
Held-to-maturity   0
Other 0 0
Proceeds from calls, paydowns, maturities and redemptions of investment securities:    
Available-for-sale 0 0
Held-to-maturity 0 0
Other 0 0
Proceeds from sale of other investment securities 0 0
Net repayments on loans 8 10,392
Proceeds from sale of loans 0 0
Acquisition of loan portfolios 0 0
Net payments from FDIC under loss sharing agreements 0 0
Net cash received and acquired from business combination   0
Return of capital from equity method investments 0  
Mortgage servicing rights purchased   0
Acquisition of premises and equipment (398) (242)
Proceeds from sale of:    
Premises and equipment and other productive assets 46 3
Foreclosed assets 0 0
Net cash (used in) provided by investing activities 6,608 10,115
Net increase (decrease) in:    
Deposits 0 0
Federal funds purchased and assets sold under agreements to repurchase 0 0
Other short-term borrowings 0 0
Payments of notes payable 0 0
Proceeds from issuance of notes payable 0 0
Proceeds from issuance of common stock 2,109 1,405
Cash Dividends Paid To Parent Company 0 0
Dividends paid (16,473) (620)
Net payments for repurchase of common stock (757) (1,105)
Net cash (used in) provided by financing activities (15,121) (320)
Net (decrease) increase in cash and due from banks (3,165) (16,875)
Cash and due from banks at beginning of period 24,298 20,448
Cash and due from banks at end of period 21,133 3,573
PNA Holding Co.    
Cash flows from operating activities:    
Net Income 6,346 (1,450)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Equity in undistributed earnings of subsidiaries (8,923) (2,610)
Provision (reversal) for loan losses 0 0
Amortization of intangibles 0 0
Depreciation and amortization of premises and equipment 0 0
Net accretion of discounts and amortization of premiums and deferred fees 8 0
Fair value adjustments on mortgage servicing rights 0 0
FDIC loss share (income) expense 0 0
Adjustments (expense) to indemnity reserves on loans sold 0 0
Earnings from investments under the equity method 1,303 828
Deferred income tax (benefit) expense (1,387) 0
(Gain) loss on:    
Disposition of premises and equipment and other productive assets 0 0
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities 0 0
Sale of foreclosed assets, including write-downs 0 0
Acquisitions of loans held-for-sale 0 0
Proceeds from sale of loans held-for-sale 0 0
Net originations on loans held-for-sale 0 0
Net (increase) decrease in:    
Trading securities 0 0
Accrued income receivable 79 81
Other assets 21 28
Net increase (decrease) in:    
Interest payable (2,685) (2,629)
Pension and other postretirement benefits obligation 0 0
Other liabilities (382) (7)
Total adjustments (11,966) (4,309)
Net cash (used in) provided by operating activities (5,620) (5,759)
Cash flows from investing activities:    
Net (increase) decrease in money market investments 5,412 (1,457)
Purchases of investment securities:    
Available-for-sale 0 0
Held-to-maturity   0
Other 0 0
Proceeds from calls, paydowns, maturities and redemptions of investment securities:    
Available-for-sale 0 0
Held-to-maturity 0 0
Other 0 0
Proceeds from sale of other investment securities 0 0
Net repayments on loans 0 0
Proceeds from sale of loans 0 0
Acquisition of loan portfolios 0 0
Net payments from FDIC under loss sharing agreements 0 0
Net cash received and acquired from business combination   0
Return of capital from equity method investments 206  
Mortgage servicing rights purchased   0
Acquisition of premises and equipment 0 0
Proceeds from sale of:    
Premises and equipment and other productive assets 0 0
Foreclosed assets 0 0
Net cash (used in) provided by investing activities 5,618 (1,457)
Net increase (decrease) in:    
Deposits 0 0
Federal funds purchased and assets sold under agreements to repurchase 0 0
Other short-term borrowings 0 7,214
Payments of notes payable 0 0
Proceeds from issuance of notes payable 0 0
Proceeds from issuance of common stock 0 0
Cash Dividends Paid To Parent Company 0 0
Dividends paid 0 0
Net payments for repurchase of common stock 0 0
Net cash (used in) provided by financing activities 0 7,214
Net (decrease) increase in cash and due from banks (2) (2)
Cash and due from banks at beginning of period 600 608
Cash and due from banks at end of period 598 606
All other subsidiaries and eliminations    
Cash flows from operating activities:    
Net Income 96,422 86,742
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Equity in undistributed earnings of subsidiaries 0 0
Provision (reversal) for loan losses 44,869 40,035
Amortization of intangibles 3,114 2,104
Depreciation and amortization of premises and equipment 11,530 11,725
Net accretion of discounts and amortization of premiums and deferred fees (11,687) (19,100)
Fair value adjustments on mortgage servicing rights 8,477 4,929
FDIC loss share (income) expense 3,146 (4,139)
Adjustments (expense) to indemnity reserves on loans sold 4,098 4,526
Earnings from investments under the equity method (5,136) (161)
Deferred income tax (benefit) expense 24,389 23,135
(Gain) loss on:    
Disposition of premises and equipment and other productive assets (1,946) (978)
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities (7,101) (7,222)
Sale of foreclosed assets, including write-downs 2,802 14,851
Acquisitions of loans held-for-sale (66,451) (121,929)
Proceeds from sale of loans held-for-sale 22,253 27,547
Net originations on loans held-for-sale (110,528) (179,604)
Net (increase) decrease in:    
Trading securities 176,699 178,068
Accrued income receivable 3,842 (94)
Other assets 22,194 (27,900)
Net increase (decrease) in:    
Interest payable (1,708) 344
Pension and other postretirement benefits obligation 1,536 1,019
Other liabilities (12,681) (9,797)
Total adjustments 111,711 (62,641)
Net cash (used in) provided by operating activities 208,133 24,101
Cash flows from investing activities:    
Net (increase) decrease in money market investments 262,679 (484,791)
Purchases of investment securities:    
Available-for-sale (742,859) (411,189)
Held-to-maturity   (250)
Other (59,786) (2,520)
Proceeds from calls, paydowns, maturities and redemptions of investment securities:    
Available-for-sale 239,399 385,672
Held-to-maturity 2,108 2,231
Other 41,664 30,785
Proceeds from sale of other investment securities 26,346 1,388
Net repayments on loans 13,327 154,788
Proceeds from sale of loans 1,128 19,127
Acquisition of loan portfolios (212,798) (49,510)
Net payments from FDIC under loss sharing agreements 88,588 132,265
Net cash received and acquired from business combination   711,051
Return of capital from equity method investments 0  
Mortgage servicing rights purchased   (2,400)
Acquisition of premises and equipment (38,421) (9,989)
Proceeds from sale of:    
Premises and equipment and other productive assets 5,046 3,090
Foreclosed assets 14,513 40,161
Net cash (used in) provided by investing activities (359,066) 519,909
Net increase (decrease) in:    
Deposits 302,718 250,582
Federal funds purchased and assets sold under agreements to repurchase (1,991) (139,013)
Other short-term borrowings 5,170 (165,815)
Payments of notes payable (108,452) (419,487)
Proceeds from issuance of notes payable 28,883 46,000
Proceeds from issuance of common stock 0 0
Cash Dividends Paid To Parent Company (29,700) (1,500)
Dividends paid 0 0
Net payments for repurchase of common stock 0 0
Net cash (used in) provided by financing activities 196,628 (429,233)
Net (decrease) increase in cash and due from banks 45,695 114,777
Cash and due from banks at beginning of period 363,620 380,890
Cash and due from banks at end of period 409,315 495,667
Elimination    
Cash flows from operating activities:    
Net Income (102,768) (85,292)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:    
Equity in undistributed earnings of subsidiaries 73,400 84,175
Provision (reversal) for loan losses 0 0
Amortization of intangibles 0 0
Depreciation and amortization of premises and equipment 0 0
Net accretion of discounts and amortization of premiums and deferred fees 0 0
Fair value adjustments on mortgage servicing rights 0 0
FDIC loss share (income) expense 0 0
Adjustments (expense) to indemnity reserves on loans sold 0 0
Earnings from investments under the equity method 0 0
Deferred income tax (benefit) expense 213 245
(Gain) loss on:    
Disposition of premises and equipment and other productive assets 0 0
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities 0 0
Sale of foreclosed assets, including write-downs 0 0
Acquisitions of loans held-for-sale 0 0
Proceeds from sale of loans held-for-sale 0 0
Net originations on loans held-for-sale 0 0
Net (increase) decrease in:    
Trading securities 0 0
Accrued income receivable (7) 56
Other assets (1,220) (3,871)
Net increase (decrease) in:    
Interest payable 7 (56)
Pension and other postretirement benefits obligation 0 0
Other liabilities 675 3,243
Total adjustments 73,068 83,792
Net cash (used in) provided by operating activities (29,700) (1,500)
Cash flows from investing activities:    
Net (increase) decrease in money market investments (12,411) 1,457
Purchases of investment securities:    
Available-for-sale 0 0
Held-to-maturity   0
Other 0 0
Proceeds from calls, paydowns, maturities and redemptions of investment securities:    
Available-for-sale 0 0
Held-to-maturity 0 0
Other 0 0
Proceeds from sale of other investment securities 0 0
Net repayments on loans 0 (10,386)
Proceeds from sale of loans 0 0
Acquisition of loan portfolios 0 0
Net payments from FDIC under loss sharing agreements 0 0
Net cash received and acquired from business combination   0
Return of capital from equity method investments 0  
Mortgage servicing rights purchased   0
Acquisition of premises and equipment 0 0
Proceeds from sale of:    
Premises and equipment and other productive assets 0 0
Foreclosed assets 0 0
Net cash (used in) provided by investing activities (12,411) (8,929)
Net increase (decrease) in:    
Deposits 15,832 15,324
Federal funds purchased and assets sold under agreements to repurchase 0 0
Other short-term borrowings 0 10,386
Payments of notes payable 0 0
Proceeds from issuance of notes payable 0 0
Proceeds from issuance of common stock 0 0
Cash Dividends Paid To Parent Company 29,700 1,500
Dividends paid 0 0
Net payments for repurchase of common stock 0 0
Net cash (used in) provided by financing activities 45,532 27,210
Net (decrease) increase in cash and due from banks 3,421 16,781
Cash and due from banks at beginning of period (24,844) (20,851)
Cash and due from banks at end of period $ (21,423) $ (4,070)