XML 116 R89.htm IDEA: XBRL DOCUMENT v3.22.4
Popular, Inc. (Holding only) (Tables) - Popular, Inc. Holding Co.
12 Months Ended
Dec. 31, 2022
Condensed Balance Sheet
Condensed Statements of Condition
December 31,
(In thousands)
2022
2021
ASSETS
Cash and due from banks (includes $
101,753
 
due from bank subsidiary (2021 - $
79,660
))
$
101,753
$
79,660
Money market investments
77,180
205,646
Debt securities held-to-maturity,
 
at amortized cost (includes $
3,125
 
in common
 
securities from statutory trusts (2021 - $
3,125
))
[1]
3,125
3,125
Equity securities, at lower of cost or realizable value
18,835
19,711
Investment in BPPR and subsidiaries, at equity
2,120,503
3,858,701
Investment in Popular North America and subsidiaries, at
 
equity
1,879,123
1,834,931
Investment in other non-bank subsidiaries, at equity
335,552
288,736
Other loans
 
28,196
29,445
Less - Allowance for credit losses
370
96
Premises and equipment
6,411
5,684
Investment in equity method investees
5,350
114,955
Other assets (includes $
6,115
 
due from subsidiaries and affiliate (2021 - $
6,802
))
34,841
32,810
Total assets
 
$
4,610,499
$
6,473,308
LIABILITIES AND STOCKHOLDERS' EQUITY
Notes payable
$
403,257
$
401,990
Other liabilities (includes $
2,764
 
due to subsidiaries and affiliate (2021 - $
6,591
))
113,772
101,923
Stockholders’ equity
4,093,470
5,969,395
Total liabilities and
 
stockholders’ equity
 
$
4,610,499
$
6,473,308
[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)
2022
2021
2020
Income:
Dividends from subsidiaries
$
458,000
$
792,000
$
586,000
Interest income (includes $
680
 
due from subsidiaries and affiliates (2021 - $
828
; 2020 -
$
2,290
))
2,846
4,303
4,949
Earnings from investments in equity method investees
15,688
29,387
17,841
Other operating income
139,191
-
1
Net (loss) gain, including impairment, on equity securities
(4,446)
(525)
1,494
Total income
 
611,279
825,165
610,285
Expenses:
Interest expense
26,021
36,444
38,528
Provision for credit losses (benefit)
274
(215)
95
Operating expense (income) (includes expenses for services
 
provided by subsidiaries and
affiliate of $
18,414
 
(2021 - $
13,546
 
; 2020 - $
13,140
)), net of reimbursement by subsidiaries
for services provided by parent of $
222,935
 
(2021 - $
162,019
 
; 2020 - $
138,729
)
223
5,432
(921)
Total expenses
26,517
41,661
37,702
Income before income taxes and equity in undistributed
 
earnings (losses) of subsidiaries
584,762
783,504
572,583
Income tax expense
8,723
352
17
Income before equity in undistributed earnings (losses) of subsidiaries
576,038
783,152
572,566
Equity in undistributed earnings (losses) of subsidiaries
526,603
151,737
(65,944)
Net income
$
1,102,641
$
934,889
$
506,622
Comprehensive (loss) income, net of tax
$
(1,097,218)
$
419,829
$
866,551
Condensed Cash Flow Statement
Condensed Statements of Cash Flows
Years ended December 31,
(In thousands)
2022
2021
2020
Cash flows from operating activities:
Net income
$
1,102,641
$
934,889
$
506,622
Adjustments to reconcile net income to net cash provided
 
by operating activities:
Equity in (earnings) losses of subsidiaries, net of dividends
 
or distributions
(526,603)
(151,737)
65,944
Provision for credit losses (benefit)
274
(215)
95
Amortization of intangibles
-
5,656
98
Net accretion of discounts and amortization of premiums and
 
deferred fees
 
1,250
1,241
1,233
Share-based compensation
9,440
8,895
5,770
Earnings from investments under the equity method, net
 
of dividends or distributions
(14,170)
(26,360)
(15,510)
(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
(339)
(3,662)
(5,305)
Other assets
(1,952)
(1,970)
(8,327)
Net (decrease) increase in:
Interest payable
-
(1,042)
-
Other liabilities
8,257
19,095
2,470
Total adjustments
(661,656)
(150,040)
46,468
Net cash provided by operating activities
440,985
784,849
553,090
Cash flows from investing activities:
 
Net decrease (increase) in money market investments
129,000
(94,000)
110,000
Proceeds from calls, paydowns, maturities and redemptions
 
of investment securities held-to-maturity
-
5,601
-
Net repayments on other loans
1,267
1,879
587
Capital contribution to subsidiaries
(54,188)
(12,900)
(10,000)
Return of capital from wholly owned subsidiaries
72,000
-
12,500
Return of capital from equity method investments
-
-
131
Proceeds from Evertec Stock Sale
219,883
-
-
Acquisition of premises and equipment
(2,224)
(1,788)
(2,667)
Proceeds from sale of premises and equipment
1,678
83
285
Proceeds from sale of foreclosed assets
-
87
-
Net cash provided by (used in) investing activities
367,416
(101,038)
110,836
Cash flows from financing activities:
 
Payments of notes payable
-
(186,664)
-
Proceeds from issuance of common stock
13,479
10,493
15,175
Payments for repurchase of redeemable preferred stock
-
-
(28,017)
Dividends paid
(161,516)
(141,466)
(133,645)
Net payments for repurchase of common stock
(631,965)
(350,656)
(500,705)
Payments related to tax withholding for share-based compensation
(5,771)
(5,107)
(3,394)
Net cash used in financing activities
(785,773)
(673,400)
(650,586)
Net increase in cash and due from banks, and restricted
 
cash
 
22,628
10,411
13,340
Cash and due from banks, and restricted cash at beginning
 
of period
80,305
-
69,894
56,554
Cash and due from banks, and restricted cash at end of
 
period
$
102,933
$
80,305
$
69,894
Borrowings by contractual maturities
Year
(In thousands)
2023
$
299,109
2024
-
2025
-
2026
-
2027
-
Later years
104,148
Total
 
$
403,257