XML 204 R189.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Statement of Cash Flow (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:        
Net Income $ 171,106,000 $ 279,783,000 $ 339,031,000 $ 371,107,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Equity in earnings of subsidiaries, net of dividends or distributions     0 0
Dividends receivable form subsidiaries       0
Provision for loan losses 40,191,000 60,054,000 82,016,000 131,117,000
Amortization of intangibles     4,683,000 4,649,000
Depreciation and amortization of premises and equipment     28,724,000 25,575,000
Net accretion of discounts and amortization of premiums and deferred fees     (82,053,000) (15,246,000)
Share-based compensation     10,408,000 5,445,000
Impairment losses on long-lived assets     0 272,000
FDIC loss-share expense     0 (94,725,000)
Fair value adjustments on mortgage servicing rights     21,011,000 8,929,000
Adjustments to indemnity reserves on loans sold (1,840,000) 527,000 (1,747,000) 3,453,000
Earnings from investments under the equity method, net of dividends or distributions     (7,257,000) (5,400,000)
Deferred income tax (benefit) expense     75,083,000 (141,066,000)
Loss (gain) on:        
Disposition of premises and equipment and other productive assets     (4,141,000) (680,000)
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities     (5,939,000) (3,602,000)
Sale of foreclosed assets, including write-downs     (9,826,000) 566,000
Acquisitions of loans held-for-sale     (103,233,000) (112,687,000)
Proceeds from sale of loans held-for-sale     31,063,000 29,519,000
Net originations on loans held-for-sale     (125,707,000) (112,975,000)
Net decrease (increase) in:        
Trading debt securities     215,569,000 218,904,000
Equity securities     (5,911,000) (1,124,000)
Accrued income receivable     (4,864,000) 48,252,000
Other assets     (3,563,000) 189,540,000
Net (decrease) increase in:        
Interest payable     913,000 50,000
Pension and other postretirement benefits obligation     10,399,000 2,363,000
Other liabilities     (125,317,000) (181,094,000)
Total adjustments     311,000 35,000
Net cash (used in) provided by operating activities     339,342,000 371,142,000
Cash flows from investing activities:        
Net decrease in money market investments     997,694,000 (3,371,774,000)
Purchases of investment securities:        
Available-for-sale     (9,684,912,000) (2,767,257,000)
Equity     (12,706,000) (11,176,000)
Proceeds from calls, paydowns, maturities and redemptions of investment securities:        
Available-for-sale     6,789,265,000 2,291,230,000
Held-to-maturity     2,980,000 3,030,000
Proceeds from sale of investment securities:        
Available-for-sale     0 0
Equity     6,047,000 18,387,000
Net (disbursements) repayments on loans     (324,067,000) 61,890,000
Proceeds from sale of loans     29,943,000 0
Acquisition of loan portfolios     (312,752,000) (326,503,000)
Payments to acquire other intangible     (793,000) 0
Net payments (to) from FDIC under loss sharing agreements     0 (25,012,000)
Return of capital from equity method investments     1,397,000 1,519,000
Capital Contribution Subsidiaries       0
Return of capital from wholly owned subsidiaries       0
Acquisition of premises and equipment     (37,926,000) (31,690,000)
Proceeds from insurance claims     0 720,000
Proceeds from sale of:        
Premises and equipment and other productive assets     14,815,000 5,222,000
Foreclosed assets     59,304,000 59,497,000
Net cash (used in) provided by investing activities     (2,471,711,000) (4,091,917,000)
Net increase (decrease) in:        
Deposits     2,348,495,000 3,921,033,000
Assets sold under agreements to repurchase     (48,439,000) (84,010,000)
Other short-term borrowings     159,959,000 (95,008,000)
Payments of notes payable     (99,758,000) (115,749,000)
Principal payments of finance leases     (837,000) 0
Proceeds from issuance of notes payable     75,000,000 140,000,000
Proceeds from issuance of common stock     4,650,000 8,818,000
Dividends paid to parent company     0 0
Dividends paid     (55,631,000) (52,617,000)
Net payments for repurchase of common stock     (250,410,000) (270,000)
Return of capital to parent company       0
Capital contribution from parent       0
Payments related to tax witholding for share-based compensation     (4,229,000) (2,162,000)
Net cash (used in) provided by financing activities     2,128,800,000 3,720,035,000
Net (decrease) increase in cash and due from banks, and restricted cash     (3,569,000) (740,000)
Cash and due from banks and restricted cash at beginning of period     403,251,000 412,629,000
Cash and due from banks and restricted cash at end of period 399,682,000 411,889,000 399,682,000 411,889,000
Elimination        
Cash flows from operating activities:        
Net Income (185,185,000) (296,403,000) (369,376,000) (413,558,000)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Equity in earnings of subsidiaries, net of dividends or distributions     114,909,000 63,595,000
Dividends receivable form subsidiaries       300,000,000
Provision for loan losses 0 0 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
Share-based compensation     0 0
Impairment losses on long-lived assets       0
FDIC loss-share expense       0
Fair value adjustments on mortgage servicing rights     0 0
Adjustments to indemnity reserves on loans sold 0 0 0 0
Earnings from investments under the equity method, net of dividends or distributions     0 0
Deferred income tax (benefit) expense     (121,000) 43,000
Loss (gain) 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 decrease (increase) in:        
Trading debt securities     0 (101,000)
Equity securities     0 0
Accrued income receivable     (55,000) 189,000
Other assets     7,739,000 849,000
Net (decrease) increase in:        
Interest payable     55,000 (189,000)
Pension and other postretirement benefits obligation     0 0
Other liabilities     (7,472,000) (958,000)
Total adjustments     115,055,000 363,428,000
Net cash (used in) provided by operating activities     (254,321,000) (50,130,000)
Cash flows from investing activities:        
Net decrease in money market investments     (78,043,000) (35,888,000)
Purchases of investment securities:        
Available-for-sale     0 0
Equity     41,000 133,000
Proceeds from calls, paydowns, maturities and redemptions of investment securities:        
Available-for-sale     0 0
Held-to-maturity     0 0
Proceeds from sale of investment securities:        
Equity     0 0
Net (disbursements) repayments on loans     0 4,301,000
Proceeds from sale of loans     0  
Acquisition of loan portfolios     0 0
Payments to acquire other intangible     0  
Net payments (to) from FDIC under loss sharing agreements       0
Return of capital from equity method investments     0 0
Capital Contribution Subsidiaries       10,000,000
Return of capital from wholly owned subsidiaries       (13,000,000)
Acquisition of premises and equipment     0 0
Proceeds from insurance claims       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     (78,002,000) (34,454,000)
Net increase (decrease) in:        
Deposits     67,140,000 21,629,000
Assets sold under agreements to repurchase     0 0
Other short-term borrowings     0 (4,301,000)
Payments of notes payable     0 0
Principal payments of finance leases     0  
Proceeds from issuance of notes payable     0 0
Proceeds from issuance of common stock     0 0
Dividends paid to parent company     254,300,000 50,000,000
Dividends paid     0 0
Net payments for repurchase of common stock     (20,000) (3,000)
Return of capital to parent company       13,000,000
Capital contribution from parent       (10,000,000)
Payments related to tax witholding for share-based compensation     0 0
Net cash (used in) provided by financing activities     321,420,000 70,325,000
Net (decrease) increase in cash and due from banks, and restricted cash     (10,903,000) (14,259,000)
Cash and due from banks and restricted cash at beginning of period     (68,022,000) (48,178,000)
Cash and due from banks and restricted cash at end of period (78,925,000) (62,437,000) (78,925,000) (62,437,000)
Popular, Inc. Holding Co.        
Cash flows from operating activities:        
Net Income 171,106,000 279,783,000 339,031,000 371,107,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Equity in earnings of subsidiaries, net of dividends or distributions     (91,871,000) (37,545,000)
Dividends receivable form subsidiaries       (300,000,000)
Provision for loan losses 153,000 (20,000) 259,000 (41,000)
Amortization of intangibles     49,000 0
Depreciation and amortization of premises and equipment     373,000 360,000
Net accretion of discounts and amortization of premiums and deferred fees     624,000 1,043,000
Share-based compensation     6,925,000 3,711,000
Impairment losses on long-lived assets       0
FDIC loss-share expense       0
Fair value adjustments on mortgage servicing rights     0 0
Adjustments to indemnity reserves on loans sold 0 0 0 0
Earnings from investments under the equity method, net of dividends or distributions     (7,640,000) (7,497,000)
Deferred income tax (benefit) expense     0 0
Loss (gain) on:        
Disposition of premises and equipment and other productive assets     39,000 (5,000)
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 decrease (increase) in:        
Trading debt securities     0 0
Equity securities     (2,960,000) (739,000)
Accrued income receivable     (45,000) (187,000)
Other assets     81,000 (847,000)
Net (decrease) increase in:        
Interest payable     0 0
Pension and other postretirement benefits obligation     0 0
Other liabilities     (4,883,000) (2,082,000)
Total adjustments     (99,049,000) (343,829,000)
Net cash (used in) provided by operating activities     239,982,000 27,278,000
Cash flows from investing activities:        
Net decrease in money market investments     75,000,000 35,000,000
Purchases of investment securities:        
Available-for-sale     0 0
Equity     0 0
Proceeds from calls, paydowns, maturities and redemptions of investment securities:        
Available-for-sale     0 0
Held-to-maturity     0 0
Proceeds from sale of investment securities:        
Equity     0 0
Net (disbursements) repayments on loans     394,000 (4,040,000)
Proceeds from sale of loans     0  
Acquisition of loan portfolios     0 0
Payments to acquire other intangible     0  
Net payments (to) from FDIC under loss sharing agreements       0
Return of capital from equity method investments     0 0
Capital Contribution Subsidiaries       (10,000,000)
Return of capital from wholly owned subsidiaries       13,000,000
Acquisition of premises and equipment     (671,000) (405,000)
Proceeds from insurance claims       0
Proceeds from sale of:        
Premises and equipment and other productive assets     3,000 9,000
Foreclosed assets     0 0
Net cash (used in) provided by investing activities     74,726,000 33,564,000
Net increase (decrease) in:        
Deposits     0 0
Assets sold under agreements to repurchase     0 0
Other short-term borrowings     0 0
Payments of notes payable     0 0
Principal payments of finance leases     0  
Proceeds from issuance of notes payable     0 0
Proceeds from issuance of common stock     6,121,000 9,007,000
Dividends paid to parent company     0 0
Dividends paid     (55,631,000) (52,617,000)
Net payments for repurchase of common stock     (250,393,000) (267,000)
Return of capital to parent company       0
Capital contribution from parent       0
Payments related to tax witholding for share-based compensation     (4,077,000) (2,162,000)
Net cash (used in) provided by financing activities     (303,980,000) (46,039,000)
Net (decrease) increase in cash and due from banks, and restricted cash     10,728,000 14,803,000
Cash and due from banks and restricted cash at beginning of period     68,278,000 48,120,000
Cash and due from banks and restricted cash at end of period 79,006,000 62,923,000 79,006,000 62,923,000
PNA Holding Co.        
Cash flows from operating activities:        
Net Income 10,207,000 6,745,000 20,165,000 20,142,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Equity in earnings of subsidiaries, net of dividends or distributions     (23,038,000) (26,050,000)
Dividends receivable form subsidiaries       0
Provision for loan losses 0 0 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     13,000 14,000
Share-based compensation     0 0
Impairment losses on long-lived assets       0
FDIC loss-share expense       0
Fair value adjustments on mortgage servicing rights     0 0
Adjustments to indemnity reserves on loans sold 0 0 0 0
Earnings from investments under the equity method, net of dividends or distributions     634,000 (396,000)
Deferred income tax (benefit) expense     (764,000) (933,000)
Loss (gain) 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 decrease (increase) in:        
Trading debt securities     0 0
Equity securities     0 0
Accrued income receivable     0 0
Other assets     42,000 44,000
Net (decrease) increase in:        
Interest payable     0 25,000
Pension and other postretirement benefits obligation     0 0
Other liabilities     (95,000) 1,006,000
Total adjustments     (23,208,000) (26,290,000)
Net cash (used in) provided by operating activities     (3,043,000) (6,148,000)
Cash flows from investing activities:        
Net decrease in money market investments     3,043,000 888,000
Purchases of investment securities:        
Available-for-sale     0 0
Equity     0 0
Proceeds from calls, paydowns, maturities and redemptions of investment securities:        
Available-for-sale     0 0
Held-to-maturity     0 0
Proceeds from sale of investment securities:        
Equity     0 0
Net (disbursements) repayments on loans     0 0
Proceeds from sale of loans     0  
Acquisition of loan portfolios     0 0
Payments to acquire other intangible     0  
Net payments (to) from FDIC under loss sharing agreements       0
Return of capital from equity method investments     0 497,000
Capital Contribution Subsidiaries       0
Return of capital from wholly owned subsidiaries       0
Acquisition of premises and equipment     0 0
Proceeds from insurance claims       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     3,043,000 1,385,000
Net increase (decrease) in:        
Deposits     0 0
Assets sold under agreements to repurchase     0 0
Other short-term borrowings     0 4,301,000
Payments of notes payable     0 0
Principal payments of finance leases     0  
Proceeds from issuance of notes payable     0 0
Proceeds from issuance of common stock     0 0
Dividends paid to parent company     0 0
Dividends paid     0 0
Net payments for repurchase of common stock     0 0
Return of capital to parent company       0
Capital contribution from parent       0
Payments related to tax witholding for share-based compensation     0 0
Net cash (used in) provided by financing activities     0 4,301,000
Net (decrease) increase in cash and due from banks, and restricted cash     0 (462,000)
Cash and due from banks and restricted cash at beginning of period     0 462,000
Cash and due from banks and restricted cash at end of period 0 0 0 0
All other subsidiaries and eliminations        
Cash flows from operating activities:        
Net Income 174,978,000 289,658,000 349,211,000 393,416,000
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Equity in earnings of subsidiaries, net of dividends or distributions     0 0
Dividends receivable form subsidiaries       0
Provision for loan losses 40,038,000 60,074,000 81,757,000 131,158,000
Amortization of intangibles     4,634,000 4,649,000
Depreciation and amortization of premises and equipment     28,351,000 25,215,000
Net accretion of discounts and amortization of premiums and deferred fees     (82,690,000) (16,303,000)
Share-based compensation     3,483,000 1,734,000
Impairment losses on long-lived assets       272,000
FDIC loss-share expense       (94,725,000)
Fair value adjustments on mortgage servicing rights     21,011,000 8,929,000
Adjustments to indemnity reserves on loans sold (1,840,000) 527,000 (1,747,000) 3,453,000
Earnings from investments under the equity method, net of dividends or distributions     (251,000) 2,493,000
Deferred income tax (benefit) expense     75,968,000 (140,176,000)
Loss (gain) on:        
Disposition of premises and equipment and other productive assets     (4,180,000) (675,000)
Sale of loans, including valuation adjustments on loans held-for-sale and mortgage banking activities     (5,939,000) (3,602,000)
Sale of foreclosed assets, including write-downs     (9,826,000) 566,000
Acquisitions of loans held-for-sale     (103,233,000) (112,687,000)
Proceeds from sale of loans held-for-sale     31,063,000 29,519,000
Net originations on loans held-for-sale     (125,707,000) (112,975,000)
Net decrease (increase) in:        
Trading debt securities     215,569,000 219,005,000
Equity securities     (2,951,000) (385,000)
Accrued income receivable     (4,764,000) 48,250,000
Other assets     (11,425,000) 189,494,000
Net (decrease) increase in:        
Interest payable     858,000 214,000
Pension and other postretirement benefits obligation     10,399,000 2,363,000
Other liabilities     (112,867,000) (179,060,000)
Total adjustments     7,513,000 6,726,000
Net cash (used in) provided by operating activities     356,724,000 400,142,000
Cash flows from investing activities:        
Net decrease in money market investments     997,694,000 (3,371,774,000)
Purchases of investment securities:        
Available-for-sale     (9,684,912,000) (2,767,257,000)
Equity     (12,747,000) (11,309,000)
Proceeds from calls, paydowns, maturities and redemptions of investment securities:        
Available-for-sale     6,789,265,000 2,291,230,000
Held-to-maturity     2,980,000 3,030,000
Proceeds from sale of investment securities:        
Equity     6,047,000 18,387,000
Net (disbursements) repayments on loans     (324,461,000) 61,629,000
Proceeds from sale of loans     29,943,000  
Acquisition of loan portfolios     (312,752,000) (326,503,000)
Payments to acquire other intangible     (793,000)  
Net payments (to) from FDIC under loss sharing agreements       (25,012,000)
Return of capital from equity method investments     1,397,000 1,022,000
Capital Contribution Subsidiaries       0
Return of capital from wholly owned subsidiaries       0
Acquisition of premises and equipment     (37,255,000) (31,285,000)
Proceeds from insurance claims       720,000
Proceeds from sale of:        
Premises and equipment and other productive assets     14,812,000 5,213,000
Foreclosed assets     59,304,000 59,497,000
Net cash (used in) provided by investing activities     (2,471,478,000) (4,092,412,000)
Net increase (decrease) in:        
Deposits     2,281,355,000 3,899,404,000
Assets sold under agreements to repurchase     (48,439,000) (84,010,000)
Other short-term borrowings     159,959,000 (95,008,000)
Payments of notes payable     (99,758,000) (115,749,000)
Principal payments of finance leases     (837,000)  
Proceeds from issuance of notes payable     75,000,000 140,000,000
Proceeds from issuance of common stock     (1,471,000) (189,000)
Dividends paid to parent company     (254,300,000) (50,000,000)
Dividends paid     0 0
Net payments for repurchase of common stock     3,000 0
Return of capital to parent company       (13,000,000)
Capital contribution from parent       10,000,000
Payments related to tax witholding for share-based compensation     (152,000) 0
Net cash (used in) provided by financing activities     2,111,360,000 3,691,448,000
Net (decrease) increase in cash and due from banks, and restricted cash     (3,394,000) (822,000)
Cash and due from banks and restricted cash at beginning of period     402,995,000 412,225,000
Cash and due from banks and restricted cash at end of period $ 399,601,000 $ 411,403,000 $ 399,601,000 $ 411,403,000