Popular, Inc. Reports Net Income Of $65.7 Million For The Quarter Ended June 30, 2012

BY Business Wire | 07/18/12 - 08:13 AM EDT

Stock quotes in this article: BPOP

Comment

Find out if (BPOP) is in Cramer's Portfolio.

Founded in 1893, Popular, Inc. is the leading banking institution by both assets and deposits in Puerto Rico and ranks 37th by assets among U.S. banks. In the United States, Popular has established a community-banking franchise providing a broad range of financial services and products with branches in New York, New Jersey, Illinois, Florida and California.

An electronic version of this press release can be found at the Corporation’s website, www.popular.com.

Popular will hold a conference call to discuss the financial results on Wednesday, July 18, 2012 at 10:30 a.m. Eastern time. The call will be broadcast live over the Internet and can be accessed through the investor relations section of the Corporation’s website: www.popular.com.

Listeners are recommended to go to the website at least 15 minutes prior to the call to download and install any necessary audio software. The call may also be accessed through a dial-in telephone number 866-804-6926 or 857-350-1672. The conference code is 45836565.

A replay of the webcast will be archived in Popular’s website during the respective period. A telephone replay will be available from 5 p.m. on Wednesday, July 18, 2012 at 888-286-8010 or 617-801-6888. The replay passcode is 95455273.

Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release

Table A - Selected Ratios and Other Information

Table B - Consolidated Statement of Operations

Table C - Consolidated Statement of Financial Condition

Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER

Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE

Table F - Other Service Fees

Table G - Loans and Deposits

Table H - Non-Performing Assets

Table I - Activity in Non-Performing Loans

Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios

Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED

Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - BANCO POPULAR DE PUERTO RICO

Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - BANCO POPULAR NORTH AMERICA

Table N - Reconciliation to GAAP Financial Measures

Table O - Financial Information - Westernbank Covered Loans


POPULAR, INC.
Financial Supplement to Second Quarter 2012 Earnings Release
Table A - Selected Ratios and Other Information
(Unaudited)


	Quarter ended			Quarter ended			Quarter ended			Six months ended			Six months ended
	June 30,			March 31,			June 30,			June 30,			June 30,
		2012			2012			2011			2012			2011
Net income per common share:
Basic and diluted [1]	$	0.63		$	0.46		$	1.07		$	1.10		$	1.16

Average common shares outstanding [1]		102,295,113			102,341,805			102,122,591			102,318,459			102,138,020
Average common shares outstanding - assuming dilution [1]		102,410,618			102,494,500			102,189,614			102,479,530			102,254,320
Common shares outstanding at end of period [1]		102,824,323			102,711,707			102,397,790			102,824,323			102,397,790

Market value per common share [1]	$	16.61		$	20.50		$	27.60		$	16.61		$	27.60

Market Capitalization --- (In millions)	$	1,708		$	2,106		$	2,826		$	1,708		$	2,826

Return on average assets		0.73	%		0.53	%		1.14	%		0.63	%		0.63	%

Return on average common equity		6.94	%		5.16	%		12.02	%		6.05	%		6.66	%

Net interest margin [2]		4.33	%		4.27	%		4.48	%		4.30	%		4.32	%

Common equity per share [1]	$	38.62		$	38.14		$	38.22		$	38.62		$	38.22

Tangible common book value per common share (non-GAAP) [1]	$	31.74		$	31.23		$	31.37		$	31.74		$	31.37

Tangible common equity to tangible assets (non-GAAP)		9.09	%		8.83	%		8.36	%		9.09	%		8.36	%

Tier 1 risk-based capital [3]		16.31	%		16.51	%		15.21	%		16.31	%		15.21	%

Total risk-based capital [3]		17.59	%		17.79	%		16.49	%		17.59	%		16.49	%

Tier 1 leverage [3]		11.09	%		11.10	%		10.16	%		11.09	%		10.16	%

Tier 1 common equity to risk-weighted assets (non-GAAP) [3]		12.29	%		12.53	%		11.52	%		12.29	%		11.52	%


[1] All share and per share data has been adjusted to retroactively reflect the 1-for-10 reverse stock split effected on May 29, 2012.
[2] Not on a taxable equivalent basis.
[3] Capital ratios for the current quarter are estimates.


POPULAR, INC.
Financial Supplement to Second Quarter 2012 Earnings Release
Table B - Consolidated Statement of Operations
(Unaudited)
			Quarter ended			Quarter ended			Variance			Quarter ended			Variance			Six months ended			Six months ended
(In thousands, except per share information)			June 30,			March 31,			Q2 2012 vs.			June 30,			Q2 2012 vs.			June 30,			June 30,
(In thousands, except per share information)			2012			2012			Q1 2012			2011			Q2 2011			2012			2011
Interest income:
	Loans		$	389,342		$	387,942		$	1,400		$	442,460		$	(53,118	)	$	777,284		$	865,835
	Money market investments			964			948			16			926			38			1,912			1,873
	Investment securities			43,813			45,070			(1,257	)		53,723			(9,910	)		88,883			106,098
	Trading account securities			5,963			5,891			72			9,790			(3,827	)		11,854			18,544
		Total interest income		440,082			439,851			231			506,899			(66,817	)		879,933			992,350
Interest expense:
	Deposits			48,514			51,679			(3,165	)		70,672			(22,158	)		100,193			147,551
	Short-term borrowings			13,044			13,583			(539	)		13,719			(675	)		26,627			27,734
	Long-term debt			37,324			37,007			317			47,966			(10,642	)		74,331			99,164
		Total interest expense		98,882			102,269			(3,387	)		132,357			(33,475	)		201,151			274,449
Net interest income				341,200			337,582			3,618			374,542			(33,342	)		678,782			717,901
Provision for loan losses - non-covered loans				81,743			82,514			(771	)		95,712			(13,969	)		164,257			155,474
Provision for loan losses - covered loans				37,456			18,209			19,247			48,605			(11,149	)		55,665			64,162
Net interest income after provision for loan losses				222,001			236,859			(14,858	)		230,225			(8,224	)		458,860			498,265
Service charges on deposit accounts				46,130			46,589			(459	)		46,802			(672	)		92,719			92,432
Other service fees				62,027			66,039			(4,012	)		58,307			3,720			128,066			116,959
Net loss on sale and valuation adjustments of investment securities				(349	)		-			(349	)		(90	)		(259	)		(349	)		(90	)
Trading account (loss) profit				(7,283	)		(2,143	)		(5,140	)		874			(8,157	)		(9,426	)		375
Net (loss) gain on sale of loans, including valuation adjustments on loans held-for-sale
				(15,397	)		15,471			(30,868	)		(12,782	)		(2,615	)		74			(5,538	)
Adjustments (expense) to indemnity reserves on loans sold				(5,398	)		(3,875	)		(1,523	)		(9,454	)		4,056			(9,273	)		(19,302	)
FDIC loss share income (expense)				2,575			(15,255	)		17,830			38,670			(36,095	)		(12,680	)		54,705
Fair value change in equity appreciation instrument				-			-			-			578			(578	)		-			8,323
Other operating income				11,419			17,082			(5,663	)		1,255			10,164			28,501			40,664
		Total non-interest income		93,724			123,908			(30,184	)		124,160			(30,436	)		217,632			288,528
Operating expenses:
Personnel costs
	Salaries			75,881			76,899			(1,018	)		76,698			(817	)		152,780			150,489
	Commissions, incentives and other bonuses			14,359			12,726			1,633			11,995			2,364			27,085			21,918
	Pension, postretirement and medical insurance			16,114			18,425			(2,311	)		12,810			3,304			34,539			24,795
	Other personnel costs, including payroll taxes			9,982			13,441			(3,459	)		9,456			526			23,423			19,897
		Total personnel costs		116,336			121,491			(5,155	)		110,959			5,377			237,827			217,099
Net occupancy expenses				24,963			24,162			801			25,957			(994	)		49,125			50,543
Equipment				10,900			11,341			(441	)		10,761			139			22,241			22,797
Other taxes				12,074			13,438			(1,364	)		14,623			(2,549	)		25,512			26,595
Professional fees				52,127			48,105			4,022			49,479			2,648			100,232			96,167
Communications				6,645			7,131			(486	)		7,188			(543	)		13,776			14,398
Business promotion				16,980			12,850			4,130			11,332			5,648			29,830			21,192
FDIC deposit insurance				22,907			24,926			(2,019	)		27,682			(4,775	)		47,833			45,355
Loss on early extinguishment of debt				25,072			69			25,003			289			24,783			25,141			8,528
Other real estate owned (OREO)				2,380			14,165			(11,785	)		6,440			(4,060	)		16,545			8,651
Credit and debit card processing, volume, interchange and other				4,960			4,681			279			4,206			754			9,641			8,150
Other operating expenses				30,004			11,215			18,789			10,629			19,375			41,219			32,864
Amortization of intangibles				2,531			2,593			(62	)		2,255			276			5,124			4,510
		Total operating expenses		327,879			296,167			31,712			281,800			46,079			624,046			556,849
(Loss) income before income tax				(12,154	)		64,600			(76,754	)		72,585			(84,739	)		52,446			229,944
Income tax (benefit) expense				(77,893	)		16,192			(94,085	)		(38,100	)		(39,793	)		(61,701	)		109,127
Net income			$	65,739		$	48,408		$	17,331		$	110,685		$	(44,946	)	$	114,147		$	120,817
Net income applicable to common stock			$	64,809		$	47,477		$	17,332		$	109,754		$	(44,945	)	$	112,286		$	118,956
Net income per common share - basic [1]			$	0.63		$	0.46		$	0.17		$	1.07		$	(0.44	)	$	1.10		$	1.16
Net income per common share - diluted [1]			$	0.63		$	0.46		$	0.17		$	1.07		$	(0.44	)	$	1.10		$	1.16
[1] Per share data has been adjusted to retroactively reflect the 1-for-10 reverse stock split effected on May 29, 2012.


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table C - Consolidated Statement of Financial Condition
(Unaudited)
												Variance
			June 30,			March 31,			June 30,			Q2 2012 vs.
(In thousands)				2012			2012			2011		Q1 2012
Assets:
Cash and due from banks			$	515,338		$	472,806		$	587,965		$	42,532
Money market investments				949,828			1,304,263			1,383,892			(354,435	)
Trading account securities, at fair value				417,469			404,293			785,842			13,176
Investment securities available-for-sale, at fair value				5,076,797			5,138,616			5,389,491			(61,819	)
Investment securities held-to-maturity, at amortized cost				124,646			124,372			129,910			274
Other investment securities, at lower of cost or realizable value				174,287			195,708			174,560			(21,421	)
Loans held-for-sale, at lower of cost or fair value				364,537			361,596			509,046			2,941
Loans held-in-portfolio:
		Loans not covered under loss sharing agreements with the FDIC		20,665,809			20,478,674			20,657,694			187,135
		Loans covered under loss sharing agreements with the FDIC		4,016,330			4,221,788			4,616,575			(205,458	)
		Less: Allowance for loan losses		(766,030	)		(803,264	)		(746,847	)		37,234
		Total loans held-in-portfolio, net		23,916,109			23,897,198			24,527,422			18,911
FDIC loss share asset				1,631,594			1,880,357			2,445,256			(248,763	)
Premises and equipment, net				527,027			533,545			537,870			(6,518	)
Other real estate not covered under loss sharing agreements with the FDIC				226,629			193,768			162,419			32,861
Other real estate covered under loss sharing agreements with the FDIC				125,093			110,559			74,803			14,534
Accrued income receivable				122,320			126,568			141,980			(4,248	)
Mortgage servicing assets, at fair value				155,711			156,331			162,619			(620	)
Other assets				1,577,794			1,439,532			1,393,843			138,262
Goodwill				647,757			647,911			647,318			(154	)
Other intangible assets				59,243			61,798			54,186			(2,555	)
Total assets			$	36,612,179		$	37,049,221		$	39,108,422		$	(437,042	)
Liabilities and Stockholders’ Equity:
Liabilities:
	Deposits:
		Non-interest bearing	$	5,578,487		$	5,366,420		$	5,364,004		$	212,067
		Interest bearing		21,836,293			21,831,316			22,596,425			4,977
		Total deposits		27,414,780			27,197,736			27,960,429			217,044
Federal funds purchased and assets sold under agreements to repurchase				1,426,636			2,113,557			2,570,322			(686,921	)
Other short-term borrowings				316,200			751,200			151,302			(435,000	)
Notes payable				1,877,583			1,843,754			3,423,286			33,829
Other liabilities				1,555,743			1,175,903			1,039,015			379,840
Total liabilities				32,590,942			33,082,150			35,144,354			(491,208	)
Stockholders’ equity:
Preferred stock				50,160			50,160			50,160			-
Common stock				1,028			10,276			10,242			(9,248	)
Surplus				4,127,216			4,116,710			4,097,909			10,506
Accumulated deficit				(100,440	)		(165,249	)		(228,372	)		64,809
Treasury stock				(144	)		(1,041	)		(642	)		897
Accumulated other comprehensive loss (income)				(56,583	)		(43,785	)		34,771			(12,798	)
		Total stockholders’ equity		4,021,237			3,967,071			3,964,068			54,166
Total liabilities and stockholders’ equity			$	36,612,179		$	37,049,221		$	39,108,422		$	(437,042	)


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table D - Consolidated Average Balances and Yield / Rate Analysis - QUARTER
(Unaudited)

				Quarter ended							Quarter ended							Quarter ended							Variance									Variance
($ amounts in millions; yields not on a taxable equivalent basis)				June 30, 2012							March 31, 2012							June 30, 2011							Q2 2012 vs Q1 2012									Q2 2012 vs Q2 2011
				Average			Income /		Yield /		Average			Income /		Yield /		Average			Income /		Yield /		Average			Income /			Yield /			Average			Income /		Yield /
				balance			Expense		Rate		balance			Expense		Rate		balance			Expense		Rate		balance			Expense			Rate			balance			Expense		Rate
Assets:
Interest earning assets:
	Money market, trading and investment securities			$	6,819		$	50.7	2.98	%	$	6,761		$	52.0	3.07	%	$	7,617		$	64.4	3.39	%	$	58			($1.3	)	(0.09	)	%		($798	)	($13.7	)	(0.41	)	%
	Loans not covered under loss sharing agreements with the FDIC:
		Commercial			10,237			126.2	4.96			10,444			126.5	4.87			11,023			137.2	4.99			(207	)		(0.3	)	0.09				(786	)	(11.0	)	(0.03	)
		Construction			495			3.4	2.78			523			6.5	5.03			804			2.7	1.34			(28	)		(3.1	)	(2.25	)			(309	)	0.7		1.44
		Mortgage			5,713			77.8	5.44			5,464			75.5	5.53			5,124			81.5	6.36			249			2.3		(0.09	)			589		(3.7	)	(0.92	)
		Consumer			3,640			91.1	10.07			3,661			92.6	10.17			3,610			92.3	10.26			(21	)		(1.5	)	(0.10	)			30		(1.2	)	(0.19	)
		Lease financing			546			11.8	8.65			555			12.0	8.67			583			12.9	8.85			(9	)		(0.2	)	(0.02	)			(37	)	(1.1	)	(0.20	)
		Total loans not covered under loss sharing agreements with the FDIC			20,631			310.3	6.04			20,647			313.1	6.09			21,144			326.6	6.19			(16	)		(2.8	)	(0.05	)			(513	)	(16.3	)	(0.15	)
	Loans covered under loss sharing agreements with the FDIC				4,129			79.1	7.69			4,292			74.8	7.00			4,686			115.9	9.91			(163	)		4.3		0.69				(557	)	(36.8	)	(2.22	)
	Total loans				24,760			389.4	6.31			24,939			387.9	6.25			25,830			442.5	6.87			(179	)		1.5		0.06				(1,070	)	(53.1	)	(0.56	)
	Total interest earning assets				31,579		$	440.1	5.59	%		31,700		$	439.9	5.57	%		33,447		$	506.9	6.07	%		(121	)	$	0.2		0.02		%		(1,868	)	($66.8	)	(0.48	)	%
		Allowance for loan losses			(777	)						(802	)						(713	)						25									(64	)
		Other non-interest earning assets			5,415							5,658							6,047							(243	)								(632	)
	Total average assets			$	36,217						$	36,556						$	38,781							($339	)								($2,564	)

Liabilities and Stockholders' Equity:
	Interest bearing deposits:
		NOW and money market		$	5,555		$	6.2	0.45	%	$	5,246		$	6.1	0.47	%	$	5,353		$	8.4	0.63	%	$	309		$	0.1		(0.02	)	%	$	202		($2.2	)	(0.18	)	%
		Savings			6,562			6.2	0.38			6,507			6.3	0.39			6,257			10.0	0.64			55			(0.1	)	(0.01	)			305		(3.8	)	(0.26	)
		Time deposits			9,752			36.1	1.49			10,291			39.3	1.54			10,990			52.3	1.91			(539	)		(3.2	)	(0.05	)			(1,238	)	(16.2	)	(0.42	)
		Total interest bearing deposits			21,869			48.5	0.89			22,044			51.7	0.94			22,600			70.7	1.25			(175	)		(3.2	)	(0.05	)			(731	)	(22.2	)	(0.36	)
	Borrowings				4,165			50.4	4.85			4,365			50.6	4.65			6,486			61.7	3.81			(200	)		(0.2	)	0.20				(2,321	)	(11.3	)	1.04
		Total interest bearing liabilities			26,034			98.9	1.52			26,409			102.3	1.55			29,086			132.4	1.82			(375	)		(3.4	)	(0.03	)			(3,052	)	(33.5	)	(0.30	)
			Net interest spread						4.07	%						4.02	%						4.25	%							0.05		%						(0.18	)	%
	Non-interest bearing deposits				5,309							5,213							5,044							96									265
	Other liabilities				1,067							1,181							939							(114	)								128
	Stockholders' equity				3,807							3,753							3,712							54									95
		Total average liabilities and stockholders' equity		$	36,217						$	36,556						$	38,781							($339	)								($2,564	)

Net interest income / margin non-taxable equivalent basis							$	341.2	4.33	%				$	337.6	4.27	%				$	374.5	4.48	%				$	3.6		0.06		%				($33.3	)	(0.15	)	%


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table E - Consolidated Average Balances and Yield / Rate Analysis - YEAR-TO-DATE
(Unaudited)

			Six months ended							Six months ended
($ amounts in millions; yields not on a taxable equivalent basis)			June 30, 2012							June 30, 2011							Variance
			Average			Income /		Yield /		Average			Income /		Yield /		Average			Income /		Yield /
			balance			Expense		Rate		balance			Expense		Rate		balance			Expense		Rate
Assets:
Interest earning assets:
Money market, trading and investment securities			$	6,790		$	102.6	3.03	%	$	7,543		$	126.5	3.36	%		($753	)	($23.9	)	(0.33	)	%
Loans not covered under loss sharing agreements with the FDIC:
	Commercial			10,341			252.7	4.91			11,139			276.3	5.00			(798	)	(23.6	)	(0.09	)
	Construction			508			10.0	3.94			834			6.0	1.45			(326	)	4.0		2.49
	Mortgage			5,589			153.2	5.48			4,939			152.8	6.19			650		0.4		(0.71	)
	Consumer			3,651			183.7	10.12			3,639			186.1	10.31			12		(2.4	)	(0.19	)
	Lease financing			550			23.8	8.66			587			26.2	8.93			(37	)	(2.4	)	(0.27	)
	Total loans not covered under loss sharing agreements with the FDIC			20,639			623.4	6.07			21,138			647.4	6.16			(499	)	(24.0	)	(0.09	)
Loans covered under loss sharing agreements with the FDIC				4,210			153.9	7.34			4,750			218.5	9.26			(540	)	(64.6	)	(1.92	)
Total loans				24,849			777.3	6.28			25,888			865.9	6.73			(1,039	)	(88.6	)	(0.45	)
Total interest earning assets				31,639		$	879.9	5.58	%		33,431		$	992.4	5.97	%		(1,792	)	($112.5	)	(0.39	)	%
	Allowance for loan losses			(789	)						(742	)						(47	)
	Other non-interest earning assets			5,536							6,086							(550	)
Total average assets			$	36,386						$	38,775							($2,389	)

Liabilities and Stockholders' Equity:
Interest bearing deposits:
	NOW and money market		$	5,400		$	12.3	0.46	%	$	5,166		$	17.3	0.67	%	$	234		($5.0	)	(0.21	)	%
	Savings			6,535			12.4	0.38			6,249			22.6	0.73			286		(10.2	)	(0.35	)
	Time deposits			10,022			75.5	1.51			11,063			107.7	1.96			(1,041	)	(32.2	)	(0.45	)
	Total interest bearing deposits			21,957			100.2	0.92			22,478			147.6	1.32			(521	)	(47.4	)	(0.40	)
Borrowings				4,265			100.9	4.74			6,615			126.9	3.85			(2,350	)	(26.0	)	0.89
	Total interest bearing liabilities			26,222			201.1	1.54			29,093			274.5	1.90			(2,871	)	(73.4	)	(0.36	)
		Net interest spread						4.04	%						4.07	%						(0.03	)	%
Non-interest bearing deposits				5,261							4,985							276
Other liabilities				1,123							1,042							81
Stockholders' equity				3,780							3,655							125
	Total average liabilities and stockholders' equity		$	36,386						$	38,775							($2,389	)

Net interest income / margin non-taxable equivalent basis						$	678.8	4.30	%				$	717.9	4.32	%				($39.1	)	(0.02	)	%


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table F - Other Service Fees
(Unaudited)

		Quarters ended							Variance			Variance
		June 30,		March 31,		June 30,			Q2 2012 vs.			Q2 2012 vs.
(In thousands)		2012		2012		2011			Q1 2012			Q2 2011
Other service fees:
	Debit card fees	$	9,411	$	9,165	$	13,795		$	246		$	(4,384	)
	Insurance fees		12,063		12,390		12,208			(327	)		(145	)
	Credit card fees		14,268		12,559		11,792			1,709			2,476
	Sale and administration of investment products		9,645		8,889		7,657			756			1,988
	Mortgage servicing fees, net of fair value adjustments		6,335		12,931		2,269			(6,596	)		4,066
	Trust fees		4,069		4,081		4,110			(12	)		(41	)
	Processing fees		1,639		1,774		1,740			(135	)		(101	)
	Other fees		4,597		4,250		4,736			347			(139	)
Total other service fees		$	62,027	$	66,039	$	58,307		$	(4,012	)	$	3,720

		Six months ended				Variance
		June 30,		June 30,		2012 vs.
(In thousands)		2012		2011		2011
Other service fees:
	Debit card fees	$	18,576	$	26,720	$	(8,144	)
	Insurance fees		24,453		24,134		319
	Credit card fees		26,827		22,368		4,459
	Sale and administration of investment products		18,534		14,787		3,747
	Mortgage servicing fees, net of fair value adjustments		19,266		8,529		10,737
	Trust fees		8,150		7,605		545
	Processing fees		3,413		3,437		(24	)
	Other fees		8,847		9,379		(532	)
Total other service fees		$	128,066	$	116,959	$	11,107


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table G - Loans and Deposits
(Unaudited)

Loans - Ending Balances
							Variance
(in thousands)	June 30, 2012		March 31, 2012		June 30, 2011		Q2 2012 vs. Q12012			Q2 2012 vs. Q22011
Loans not covered under FDIC loss sharing agreements:
Commercial	$	9,602,815	$	9,868,242	$	10,072,883	$	(265,427	)	$	(470,068	)
Construction		249,743		236,579		267,902		13,164			(18,159	)
Legacy [1]		509,829		603,874		811,074		(94,045	)		(301,245	)
Lease financing		537,917		543,314		564,289		(5,397	)		(26,372	)
Mortgage		5,899,973		5,591,745		5,347,512		308,228			552,461
Consumer		3,865,532		3,634,920		3,594,034		230,612			271,498
Total non-covered loans held-in-portfolio		20,665,809	$	20,478,674	$	20,657,694	$	187,135		$	8,115
Loans covered under FDIC loss sharing agreements		4,016,330		4,221,788		4,616,575		(205,458	)		(600,245	)
Total loans held-in-portfolio	$	24,682,139	$	24,700,462	$	25,274,269	$	(18,323	)	$	(592,130	)
Loans held-for-sale:
Commercial		18,072	$	24,879	$	57,998	$	(6,807	)	$	(39,926	)
Construction		160,102		206,246		340,687		(46,144	)		(180,585	)
Legacy [1]		425		1,115		-		(690	)		425
Mortgage		185,938		129,356		110,361		56,582			75,577
Total loans held-for-sale		364,537		361,596		509,046		2,941			(144,509	)
Total loans	$	25,046,676	$	25,062,058	$	25,783,315	$	(15,382	)	$	(736,639	)
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.

Deposits - Ending Balances
							Variance
(In thousands)	June 30, 2012		March 31, 2012		June 30, 2011		Q2 2012 vs. Q12012			Q2 2012 vs. Q22011
Demand deposits [1]	$	6,379,289	$	6,013,009	$	6,285,171	$	366,280		$	94,118
Savings, NOW and money market deposits (non-brokered)		11,031,476		11,048,140		10,724,099		(16,664	)		307,377
Savings, NOW and money market deposits (brokered)		433,694		212,996		50,000		220,698			383,694
Time deposits (non-brokered)		6,950,063		7,186,826		8,179,689		(236,763	)		(1,229,626	)
Time deposits (brokered CDs)		2,620,258		2,736,765		2,721,470		(116,507	)		(101,212	)
Total deposits	$	27,414,780	$	27,197,736	$	27,960,429	$	217,044		$	(545,649	)
[1] Includes interest and non-interest bearing deposits.


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table H - Non-Performing Assets
(Unaudited)
																Variance
(Dollars in thousands)	June 30, 2012			As a percentage of loans HIP by category		March 31, 2012			As a percentage of loans HIP by category		June 30, 2011			As a percentage of loans HIP by category		Q2 2012 vs. Q1 2012			Q2 2012 vs. Q2 2011
Non-accrual loans:
Commercial	$	767,201		8.0	%	$	818,678		8.3	%	$	739,772		7.3	%	$	(51,477	)	$	27,429
Construction		67,538		27.0			69,470		29.4			118,823		44.4			(1,932	)		(51,285	)
Legacy [1]		54,730		10.7			79,077		13.1			124,479		15.3			(24,347	)		(69,749	)
Lease financing		5,046		0.9			5,673		1.0			4,205		0.7			(627	)		841
Mortgage		632,899		10.7			667,217		11.9			587,987		11.0			(34,318	)		44,912
Consumer		34,665		0.9			41,688		1.1			49,424		1.4			(7,023	)		(14,759	)
Total non-performing loans held-in-portfolio, excluding covered loans
		1,562,079		7.6	%		1,681,803		8.2	%		1,624,690		7.9	%		(119,724	)		(62,611	)
Non-performing loans held-for-sale [2]		178,652					232,293					399,869					(53,641	)		(221,217	)
Other real estate owned (“OREO”), excluding covered OREO
Other real estate owned (“OREO”), excluding covered OREO		226,629					193,768					162,419					32,861			64,210
Total non-performing assets, excluding covered assets
Total non-performing assets, excluding covered assets		1,967,360					2,107,864					2,186,978					(140,504	)		(219,618	)
Covered loans and OREO		209,793					203,254					89,782					6,539			120,011
Total non-performing assets	$	2,177,153				$	2,311,118				$	2,276,760				$	(133,965	)	$	(99,607	)
Accruing loans past due 90 days or more [3]	$	322,893				$	328,757				$	325,980				$	(5,864	)	$	(3,087	)
Ratios excluding covered loans:
Non-performing loans held-in-portfolio to loans held-in-portfolio
		7.56	%				8.21	%				7.86	%
Allowance for loan losses to loans held-in-portfolio
Allowance for loan losses to loans held-in-portfolio		3.14					3.25					3.34
Allowance for loan losses to non-performing loans, excluding held-for-sale

		41.52					39.53					42.45
Ratios including covered loans:
Non-performing loans held-in-portfolio to loans held-in-portfolio
		6.67	%				7.18	%				6.49	%
Allowance for loan losses to loans held-in-portfolio
Allowance for loan losses to loans held-in-portfolio		3.10					3.25					2.95
Allowance for loan losses to non-performing loans, excluding held-for-sale		46.52					45.27					45.55
[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.
[2] Non-performing loans held-for-sale as of June 30, 2012 consisted of $160 million in construction loans, $18 million in commercial loans and $53 thousand in mortgage loans (March 31, 2012 - $206 million, $26 million and $53 thousand, respectively; June 30, 2011 - $341 million, $58 million, and $1 million, respectively).
[3] It is the Corporation’s policy to report delinquent residential mortgage loans insured by FHA or guaranteed by the VA as accruing loans past due 90 days or more as opposed to nonperforming since the principal repayment is insured. These balances include $48 million of residential mortgage loans insured by FHA or guaranteed by the VA that are no longer accruing interest as of June 30, 2012.


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table I - Activity in Non-Performing Loans
(Unaudited)

Commercial loans held-in-portfolio:
		Quarter ended June 30, 2012									Quarter ended March 31, 2012
(In thousands)		BPPR			BPNA			Popular, Inc.			BPPR			BPNA			Popular, Inc.
Beginning Balance NPLs		$	620,916		$	197,762		$	818,678		$	631,171		$	198,921		$	830,092
Plus:
	New non-performing loans		63,963			31,317			95,280			86,446			30,608			117,054
	Advances on existing non-performing loans		-			145			145			-			227			227
	Loans transferred from held-for-sale		-			4,933			4,933			-			-			-
Less:
	Non-performing loans transferred to OREO		(10,043	)		(16,633	)		(26,676	)		(5,481	)		(10,434	)		(15,915	)
	Non-performing loans charged-off		(36,698	)		(15,385	)		(52,083	)		(37,924	)		(15,121	)		(53,045	)
	Loans returned to accrual status / loan collections		(47,085	)		(25,224	)		(72,309	)		(53,296	)		(6,439	)		(59,735	)
	Loans transferred to held-for-sale		-			(767	)		(767	)		-			-			-
Ending balance NPLs		$	591,053		$	176,148		$	767,201		$	620,916		$	197,762		$	818,678



Construction loans held-in-portfolio:
		Quarter ended June 30, 2012									Quarter ended March 31, 2012
(In thousands)		BPPR			BPNA			Popular, Inc.			BPPR			BPNA			Popular, Inc.
Beginning Balance NPLs		$	56,247		$	13,223		$	69,470		$	53,859		$	42,427		$	96,286
Plus:
	New non-performing loans		833			-			833			6,372			-			6,372
	Advances on existing non-performing loans		145			204			349			-			125			125
Less:
	Non-performing loans charged-off		(1,000	)		-			(1,000	)		(371	)		(1,380	)		(1,751	)
	Loans returned to accrual status / loan collections		(691	)		(1,423	)		(2,114	)		(3,613	)		(17,617	)		(21,230	)
	Loans transferred to held-for-sale		-			-			-			-			(10,332	)		(10,332	)
Ending balance NPLs		$	55,534		$	12,004		$	67,538		$	56,247		$	13,223		$	69,470



Mortgage loans held-in-portfolio:
		Quarter ended June 30, 2012									Quarter ended March 31, 2012
(In thousands)		BPPR			BPNA			Popular, Inc.			BPPR			BPNA			Popular, Inc.
Beginning Balance NPLs		$	633,517		$	33,700		$	667,217		$	649,279		$	37,223		$	686,502
Plus:
	New non-performing loans		177,849			6,476			184,325			186,510			6,256			192,766
Less:
	Non-performing loans transferred to OREO		(19,423	)		(3,107	)		(22,530	)		(21,573	)		(1,064	)		(22,637	)
	Non-performing loans charged-off		(20,575	)		(2,128	)		(22,703	)		(20,427	)		(3,496	)		(23,923	)
	Loans returned to accrual status / loan collections		(171,286	)		(2,124	)		(173,410	)		(160,272	)		(5,219	)		(165,491	)
Ending balance NPLs		$	600,082		$	32,817		$	632,899		$	633,517		$	33,700		$	667,217



Legacy loans held-in-portfolio:
		Quarter ended June 30, 2012									Quarter ended March 31, 2012
(In thousands)		BPPR			BPNA			Popular, Inc.			BPPR			BPNA			Popular, Inc.
Beginning Balance NPLs		$	-		$	79,077		$	79,077		$	-		$	75,660		$	75,660
Plus:
	New non-performing loans		-			8,355			8,355			-			17,373			17,373
	Advances on existing non-performing loans		-			1			1			-			16			16
Less:
	Non-performing loans transferred to OREO		-			(65	)		(65	)		-			(3,370	)		(3,370	)
	Non-performing loans charged-off		-			(8,271	)		(8,271	)		-			(8,489	)		(8,489	)
	Loans returned to accrual status / loan collections		-			(9,797	)		(9,797	)		-			(1,441	)		(1,441	)
	Loans transferred to held-for-sale		-			(14,570	)		(14,570	)		-			(672	)		(672	)
Ending balance NPLs		$	-		$	54,730		$	54,730		$	-		$	79,077		$	79,077


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table J - Allowance for Credit Losses, Net Charge-offs and Related Ratios
(Unaudited)

	Quarter ended								Quarter ended								Quarter ended
	June 30,								March 31,								June 30,
(Dollars in thousands)	2012			2012		2012			2012			2012		2012			2011			2011		2011
Allowance for loan losses:	Non-covered loans			Covered loans		Total			Non-covered loans			Covered loans		Total			Non-covered loans			Covered loans		Total
Balance at beginning of period	$	664,768		$	138,496	$	803,264		$	690,363		$	124,945	$	815,308		$	727,346		$	9,159	$	736,505
Provision for loan losses		81,743			37,456		119,199			82,514			18,209		100,723			95,712			48,605		144,317
		746,511			175,952		922,463			772,877			143,154		916,031			823,058			57,764		880,822
Net loans charged-off (recovered):
BPPR
Commercial		28,564			34,652		63,216			37,518			4,102		41,620			49,923			263		50,186
Construction		985			15,187		16,172			(371	)		264		(107	)		(5,944	)		-		(5,944	)
Lease financing		8			-		8			154			-		154			632			-		632
Mortgage		14,810			4,085		18,895			12,226			203		12,429			7,151			-		7,151
Consumer		23,055			4,533		27,588			24,131			89		24,220			27,363			332		27,695
Total BPPR		67,422			58,457		125,879			73,658			4,658		78,316			79,125			595		79,720

BPNA
Commercial		11,132					11,132			16,865					16,865			18,854					18,854
Construction		(4	)				(4	)		166					166			491					491
Lease financing		-					-			-					-			-					-
Legacy [1]		5,459					5,459			3,558					3,558			17,373					17,373
Mortgage		3,371					3,371			5,228					5,228			4,030					4,030
Consumer		10,596					10,596			8,634					8,634			13,507					13,507
Total BPNA		30,554					30,554			34,451					34,451			54,255					54,255
Total loans charged-off (recovered) - Popular, Inc.		97,976			58,457		156,433			108,109			4,658		112,767			133,380			595		133,975
Net write-downs (recoveries) related to loans transferred to loans held-for-sale		-			-		-			-			-		-			-			-		-
Balance at end of period	$	648,535		$	117,495	$	766,030		$	664,768		$	138,496	$	803,264		$	689,678		$	57,169	$	746,847

POPULAR, INC.
Annualized net charge-offs to average loans held-in-portfolio
		1.93	%				2.56	%		2.13	%				1.83	%		2.59	%				2.12	%
Provision for loan losses to net charge-offs		0.83	x				0.76	x		0.76	x				0.89	x		0.72	x				1.08	x

BPPR
Annualized net charge-offs to average loans held-in-portfolio
		1.85	%				2.69	%		2.01	%				1.65	%		2.21	%				1.68	%
Provision for loan losses to net charge-offs		0.99	x				0.83	x		0.92	x				1.10	x		0.89	x				1.50	x

BPNA
Annualized net charge-offs to average loans held-in-portfolio
							2.15	%							2.43	%							3.45	%
Provision for loan losses to net charge-offs							0.50	x							0.43	x							0.46	x

[1] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table K - Allowance for Loan Losses - Breakdown of General and Specific Reserves - CONSOLIDATED
(Unaudited)


June 30, 2012
(Dollars in thousands)		Commercial			Construction			Legacy [3]			Mortgage			Lease financing			Consumer			Total		[2]
Specific ALLL		$	6,830		$	434		$	99		$	59,723		$	766		$	19,656		$	87,508
Impaired loans	[1]	$	495,032		$	61,007		$	29,289		$	510,659		$	5,528		$	133,857		$	1,235,372
Specific ALLL to impaired loans	[1]		1.38	%		0.71	%		0.34	%		11.70	%		13.86	%		14.68	%		7.08	%
General ALLL		$	289,934		$	8,708		$	43,912		$	90,099		$	2,191		$	126,183		$	561,027
Loans held-in-portfolio, excluding impaired loans	[1]	$	9,107,783		$	188,736		$	480,540		$	5,389,314		$	532,389		$	3,731,675		$	19,430,437
General ALLL to loans held-in-portfolio, excluding impaired loans	[1]		3.18	%		4.61	%		9.14	%		1.67	%		0.41	%		3.38	%		2.89	%
Total ALLL		$	296,764		$	9,142		$	44,011		$	149,822		$	2,957		$	145,839		$	648,535
Total non-covered loans held-in-portfolio	[1]	$	9,602,815		$	249,743		$	509,829		$	5,899,973		$	537,917		$	3,865,532		$	20,665,809
ALLL to loans held-in-portfolio	[1]		3.09	%		3.66	%		8.63	%		2.54	%		0.55	%		3.77	%		3.14	%
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction.
[2] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of June 30, 2012, the general allowance on the covered loans amounted to $103 million, while the specific reserve amounted to $14 million.
[3] The legacy portfolio is comprised of commercial loans, construction loans and lease financings related to certain lending products exited by the Corporation as part of restructuring efforts carried out in prior years at the BPNA reportable segment.

March 31, 2012
(Dollars in thousands)		Commercial			Construction			Legacy			Mortgage			Lease financing			Consumer			Total		[2]
Specific ALLL		$	12,998		$	1,013		$	765		$	40,946		$	1,344		$	18,990		$	76,056
Impaired loans	[1]	$	552,152		$	64,149		$	47,731		$	450,754		$	5,412		$	138,200		$	1,258,398
Specific ALLL to impaired loans	[1]		2.35	%		1.58	%		1.60	%		9.08	%		24.83	%		13.74	%		6.04	%
General ALLL		$	300,581		$	8,120		$	53,960		$	84,533		$	3,623		$	137,895		$	588,712
Loans held-in-portfolio, excluding impaired loans	[1]	$	9,316,090		$	172,430		$	556,143		$	5,140,991		$	537,902		$	3,496,720		$	19,220,276
General ALLL to loans held-in-portfolio, excluding impaired loans	[1]		3.23	%		4.71	%		9.70	%		1.64	%		0.67	%		3.94	%		3.06	%
Total ALLL		$	313,579		$	9,133		$	54,725		$	125,479		$	4,967		$	156,885		$	664,768
Total non-covered loans held-in-portfolio	[1]	$	9,868,242		$	236,579		$	603,874		$	5,591,745		$	543,314		$	3,634,920		$	20,478,674
ALLL to loans held-in-portfolio	[1]		3.18	%		3.86	%		9.06	%		2.24	%		0.91	%		4.32	%		3.25	%
[1] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction.
[2] Excludes covered loans acquired on the Westernbank FDIC-assisted transaction. As of March 31, 2012, the general allowance on the covered loans amounted to $106 million, while the specific reserve amounted to $32 million.


Variance June 30, 2012 versus March 31, 2012
(Dollars in thousands)		Commercial			Construction			Legacy			Mortgage			Lease financing			Consumer			Total
Specific ALLL		$	(6,168)		$	(579)		$	(666)		$	18,777		$	(578)		$	666		$	11,452
Impaired loans		$	(57,120)		$	(3,142)		$	(18,442)		$	59,905		$	116		$	(4,343)		$	(23,026)

General ALLL		$	(10,647)		$	588		$	(10,048)		$	5,566		$	(1,432)		$	(11,712)		$	(27,685)
Loans held-in-portfolio, excluding impaired loans		$	(208,307)		$	16,306		$	(75,603)		$	248,323		$	(5,513)		$	234,955		$	210,161

Total ALLL		$	(16,815)		$	9		$	(10,714)		$	24,343		$	(2,010)		$	(11,046)		$	(16,233)
Total non-covered loans held-in-portfolio		$	(265,427)		$	13,164		$	(94,045)		$	308,228		$	(5,397)		$	230,612		$	187,135


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table L - Allowance for Loan Losses - Breakdown of General and Specific Reserves - BANCO POPULAR DE PUERTO RICO
(Unaudited)

As of June 30, 2012
Banco Popular de Puerto Rico
(In thousands)		Commercial			Construction			Mortgage			Lease financing			Consumer			Total
Allowance for credit losses:
	Specific ALLL non-covered loans	$	5,497		$	434		$	44,708		$	766		$	19,564		$	70,969
	General ALLL non-covered loans		198,349			7,030			75,631			2,191			92,387			375,588
ALLL - non-covered loans			203,846			7,464			120,339			2,957			111,951			446,557
	Specific ALLL covered loans		14,278			-			-			-			-			14,278
	General ALLL covered loans		61,314			23,628			11,617			-			6,658			103,217
ALLL - covered loans			75,592			23,628			11,617			-			6,658			117,495
Total ALLL		$	279,438		$	31,092		$	131,956		$	2,957		$	118,609		$	564,052
Loans held-in-portfolio:
	Impaired non-covered loans	$	378,660		$	49,003		$	457,359		$	5,528		$	131,495		$	1,022,045
	Non-covered loans held-in-portfolio, excluding impaired loans		5,784,620			152,761			4,356,862			532,389			3,067,554			13,894,186
Non-covered loans held-in-portfolio			6,163,280			201,764			4,814,221			537,917			3,199,049			14,916,231
	Impaired covered loans		76,695			-			-			-			-			76,695
	Covered loans held-in-portfolio, excluding impaired loans		2,254,481			469,765			1,116,476			-			98,913			3,939,635
Covered loans held-in-portfolio			2,331,176			469,765			1,116,476			-			98,913			4,016,330
Total loans held-in-portfolio		$	8,494,456		$	671,529		$	5,930,697		$	537,917		$	3,297,962		$	18,932,561


As of March 31, 2012
Banco Popular de Puerto Rico
(In thousands)		Commercial			Construction			Mortgage			Lease financing			Consumer			Total
Allowance for credit losses:
	Specific ALLL non-covered loans	$	11,115		$	1,013		$	27,096		$	1,344		$	18,887		$	59,455
	General ALLL non-covered loans		210,214			5,658			69,411			3,623			99,175			388,081
ALLL - non-covered loans			221,329			6,671			96,507			4,967			118,062			447,536
	Specific ALLL covered loans		32,489			-			-			-			-			32,489
	General ALLL covered loans		57,581			29,727			10,517			-			8,182			106,007
ALLL - covered loans			90,070			29,727			10,517			-			8,182			138,496
Total ALLL		$	311,399		$	36,398		$	107,024		$	4,967		$	126,244		$	586,032
Loans held-in-portfolio:
	Impaired non-covered loans	$	402,097		$	51,023		$	396,854		$	5,412		$	135,745		$	991,131
	Non-covered loans held-in-portfolio, excluding impaired loans		6,027,572			124,745			4,363,491			537,902			2,815,758			13,869,468
Non-covered loans held-in-portfolio			6,429,669			175,768			4,760,345			543,314			2,951,503			14,860,599
	Impaired covered loans		85,855			-			-			-			-			85,855
	Covered loans held-in-portfolio, excluding impaired loans		2,345,846			532,433			1,150,996			-			106,658			4,135,933
Covered loans held-in-portfolio			2,431,701			532,433			1,150,996			-			106,658			4,221,788
Total loans held-in-portfolio		$	8,861,370		$	708,201		$	5,911,341		$	543,314		$	3,058,161		$	19,082,387


Variance June 30, 2012 versus March 31, 2012
(In thousands)		Commercial			Construction			Mortgage			Lease financing			Consumer			Total
Allowance for credit losses:
	Specific ALLL non-covered loans	$	(5,618	)	$	(579	)	$	17,612		$	(578	)	$	677		$	11,514
	General ALLL non-covered loans		(11,865	)		1,372			6,220			(1,432	)		(6,788	)		(12,493	)
ALLL - non-covered loans			(17,483	)		793			23,832			(2,010	)		(6,111	)		(979	)
	Specific ALLL covered loans		(18,211	)		-			-			-			-			(18,211	)
	General ALLL covered loans		3,733			(6,099	)		1,100			-			(1,524	)		(2,790	)
ALLL - covered loans			(14,478	)		(6,099	)		1,100			-			(1,524	)		(21,001	)
Total ALLL		$	(31,961	)	$	(5,306	)	$	24,932		$	(2,010	)	$	(7,635	)	$	(21,980	)
Loans held-in-portfolio:
	Impaired non-covered loans	$	(23,437	)	$	(2,020	)	$	60,505		$	116		$	(4,250	)	$	30,914
	Non-covered loans held-in-portfolio, excluding impaired loans		(242,952	)		28,016			(6,629	)		(5,513	)		251,796			24,718
Non-covered loans held-in-portfolio			(266,389	)		25,996			53,876			(5,397	)		247,546			55,632
	Impaired covered loans		(9,160	)		-			-			-			-			(9,160	)
	Covered loans held-in-portfolio, excluding impaired loans		(91,365	)		(62,668	)		(34,520	)		-			(7,745	)		(196,298	)
Covered loans held-in-portfolio			(100,525	)		(62,668	)		(34,520	)		-			(7,745	)		(205,458	)
Total loans held-in-portfolio		$	(366,914	)	$	(36,672	)	$	19,356		$	(5,397	)	$	239,801		$	(149,826	)


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table M - Allowance for Loan Losses - Breakdown of General and Specific Reserves - BANCO POPULAR NORTH AMERICA
(Unaudited)

As of June 30, 2012
Banco Popular North America
(In thousands)		Commercial			Construction			Legacy			Mortgage			Consumer			Total
Allowance for credit losses:
	Specific ALLL	$	1,333		$	-		$	99		$	15,015		$	92		$	16,539
	General ALLL		91,585			1,678			43,912			14,468			33,796			185,439
Total ALLL		$	92,918		$	1,678		$	44,011		$	29,483		$	33,888		$	201,978
Loans held-in-portfolio:
	Impaired loans	$	116,372		$	12,004		$	29,289		$	53,300		$	2,362		$	213,327
	Loans held-in-portfolio, excluding impaired loans		3,323,163			35,975			480,540			1,032,452			664,121			5,536,251
Total loans held-in-portfolio		$	3,439,535		$	47,979		$	509,829		$	1,085,752		$	666,483		$	5,749,578


As of March 31, 2012
Banco Popular North America
(In thousands)		Commercial			Construction			Legacy			Mortgage			Consumer			Total
Allowance for credit losses:
	Specific ALLL	$	1,883		$	-		$	765		$	13,850		$	103		$	16,601
	General ALLL		90,367			2,462			53,960			15,122			38,720			200,631
Total ALLL		$	92,250		$	2,462		$	54,725		$	28,972		$	38,823		$	217,232
Loans held-in-portfolio:
	Impaired loans	$	150,055		$	13,126		$	47,731		$	53,900		$	2,455		$	267,267
	Loans held-in-portfolio, excluding impaired loans		3,288,518			47,685			556,143			777,500			680,962			5,350,808
Total loans held-in-portfolio		$	3,438,573		$	60,811		$	603,874		$	831,400		$	683,417		$	5,618,075


Variance June 30, 2012 versus March 31, 2012
(In thousands)		Commercial			Construction			Legacy			Mortgage			Consumer			Total
Allowance for credit losses:
	Specific ALLL	$	(550	)	$	-		$	(666	)	$	1,165		$	(11	)	$	(62	)
	General ALLL		1,218			(784	)		(10,048	)		(654	)		(4,924	)		(15,192	)
Total ALLL		$	668		$	(784	)	$	(10,714	)	$	511		$	(4,935	)	$	(15,254	)
Loans held-in-portfolio:
	Impaired loans	$	(33,683	)	$	(1,122	)	$	(18,442	)	$	(600	)	$	(93	)	$	(53,940	)
	Loans held-in-portfolio, excluding impaired loans		34,645			(11,710	)		(75,603	)		254,952			(16,841	)		185,443
Total loans held-in-portfolio		$	962		$	(12,832	)	$	(94,045	)	$	254,352		$	(16,934	)	$	131,503


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table N - Reconciliation to GAAP Financial Measures
(Unaudited)


(In thousands, except share or per share information)		June 30, 2012			March 31, 2012			June 30, 2011
Total stockholders’ equity		$	4,021,237		$	3,967,071		$	3,964,068
Less: Preferred stock			(50,160)			(50,160)			(50,160)
Less: Goodwill			(647,757)			(647,911)			(647,318)
Less: Other intangibles			(59,243)			(61,798)			(54,186)
Total tangible common equity		$	3,264,077		$	3,207,202		$	3,212,404
Total assets		$	36,612,179		$	37,049,221		$	39,108,422
Less: Goodwill			(647,757)			(647,911)			(647,318)
Less: Other intangibles			(59,243)			(61,798)			(54,186)
Total tangible assets		$	35,905,179		$	36,339,512		$	38,406,918
Tangible common equity to tangible assets			9.09	%		8.83	%		8.36	%
Common shares outstanding at end of period [1]			102,824,323			102,711,707			102,397,790
Tangible book value per common share [1]		$	31.74		$	31.23		$	31.37
[1] All share and per share data has been adjusted to retroactively reflect the 1-for-10 reverse stock split effected on May 29, 2012.


(In thousands)		June 30, 2012			March 31, 2012			June 30, 2011
Common stockholders’ equity		$	3,971,077		$	3,916,911		$	3,913,908
Less: Unrealized gains on available-for-sale securities, net of tax	[1]		(181,207)			(196,878)			(188,171)
Less: Disallowed deferred tax assets	[2]		(392,960)			(257,440)			(271,139)
Less: Intangible assets:
Goodwill			(647,757)			(647,911)			(647,318)
Other disallowed intangibles			(22,241)			(26,149)			(22,596)
Less: Aggregate adjusted carrying value of all non-financial equity investments			(1,256)			(1,175)			(1,540)
Add: Pension liability adjustment, net of tax and accumulated net gains (losses) on cash flow hedges	[3]		208,015			211,747			125,605
Total Tier 1 common equity		$	2,933,671		$	2,999,105		$	2,908,749

[1] In accordance with regulatory risk-based capital guidelines, Tier 1 capital excludes net unrealized gains (losses) on available-for-sale debt securities and net unrealized gains on available-for-sale equity securities with readily determinable fair values. In arriving at Tier 1 capital, institutions are required to deduct net unrealized losses on available-for-sale equity securities with readily determinable fair values, net of tax.

[2] Approximately $151 million of the Corporation’s $573 million of net deferred tax assets at June 30, 2012 (March 31, 2012 - $138 million and $424 million, respectively; June 30, 2011 - $96 million and $362 million, respectively), were included without limitation in regulatory capital pursuant to the risk-based capital guidelines, while approximately $393 million of such assets at June 30, 2012 (March 31, 2012 - $257 million; June 30, 2011 - $271 million) exceeded the limitation imposed by these guidelines and, as “disallowed deferred tax assets”, were deducted in arriving at Tier 1 capital. The remaining $29 million of the Corporation’s other net deferred tax assets at June 30, 2012 (March 31, 2012 - $29 million; June 30, 2011 - $5 million) represented primarily the following items (a) the deferred tax effects of unrealized gains and losses on available-for-sale debt securities, which are permitted to be excluded prior to deriving the amount of net deferred tax assets subject to limitation under the guidelines; (b) the deferred tax asset corresponding to the pension liability adjustment recorded as part of accumulated other comprehensive income; and (c) the deferred tax liability associated with goodwill and other intangibles.

[3] The Federal Reserve Bank has granted interim capital relief for the impact of pension liability adjustment.


Popular, Inc.
Financial Supplement to Second Quarter 2012 Earnings Release
Table O - Financial Information - Westernbank Covered Loans
(Unaudited)


Revenues:
		Quarter ended
(In thousands)		June 30, 2012			March 31, 2012			Variance
Interest income on covered loans		$	79,094		$	74,764		$	4,330
FDIC loss share income (expense):
Amortization of indemnification asset			(37,413	)		(29,375	)		(8,038	)
80% mirror accounting on credit impairment losses [1]			29,426			13,422			16,004
80% mirror accounting on discount accretion on unfunded commitments			(248	)		(248	)		-
80% mirror accounting on reimbursable expenses			10,663			1,805			8,858
Other			147			(859	)		1,006
	Total FDIC loss share income (expense)		2,575			(15,255	)		17,830
Other non-interest income			310			310			-
Total revenues			81,979			59,819			22,160
Provision for loan losses			37,456			18,209			19,247
Total revenues less provision for loan losses		$	44,523		$	41,610		$	2,913
[1] Reductions in expected cash flows for ASC 310-30 loans, which may impact the provision for loan losses, may consider reductions in both principal and interest cash flow expectations. The amount covered under the FDIC loss sharing agreements for interest not collected from borrowers is limited under the agreements (approximately 90 days); accordingly, these amounts are not subject fully to the 80% mirror accounting.

Quarterly average assets:
		Quarter ended
(In millions)		June 30, 2012			March 31, 2012			Variance
Covered loans		$	4,129		$	4,292		$	(163	)
FDIC loss share asset			1,700			1,903			(203	)



Activity in the carrying amount and accretable yield of covered loans accounted for under ASC 310-30:

		Quarter ended						Quarter ended
		June 30, 2012						March 31, 2012
(In thousands)		Accretable yield			Carrying amount of loans			Accretable yield			Carrying amount of loans
Beginning balance		$	1,542,519		$	3,894,905		$	1,470,259		$	4,036,471
Accretion			(73,988	)		73,988			(69,337	)		69,337
Changes in expected cash flows			106,319						141,597
Collections / charge-offs						(253,381	)					(210,903	)
Ending balance			1,574,850			3,715,512			1,542,519			3,894,905
	Allowance for loan losses - ASC 310-30 covered loans					(93,971	)					(94,559	)
Ending balance, net of allowance for loan losses		$	1,574,850		$	3,621,541		$	1,542,519		$	3,800,346



Activity in the carrying amount of the FDIC indemnity asset:

					Quarter ended						Quarter ended
(In thousands)					June 30, 2012						March 31, 2012
Balance at beginning of period					$	1,880,357					$	1,915,128
Amortization						(37,413	)					(29,375	)
Credit impairment losses to be covered under loss sharing agreements						29,426						13,422
Decrease due to reciprocal accounting on the discount accretion on unfunded commitments						(248	)					(248	)
Payments received from FDIC under loss sharing agreements						(241,911	)					(20,896	)
Other adjustments attributable to FDIC loss sharing agreements						1,383						2,326
Balance at end of period					$	1,631,594					$	1,880,357

Activity in the remaining FDIC loss share asset amortization:

					Quarter ended						Quarter ended
(In thousands)					June 30, 2012						March 31, 2012
Balance at beginning of period					$	106,781					$	117,916
Amortization						(37,413	)					(29,375	)
Impact of lower projected losses						51,940						18,240
Balance at end of period					$	121,308					$	106,781

« First ‹ Previous 1 2 3 4 5 Next › Last »

Select the service that is right for you!

COMPARE ALL SERVICES

Action Alerts PLUS

TRY IT FREE

Jim Cramer and Stephanie Link actively manage a real portfolio and reveal their money management tactics while giving advanced notice before every trade.

Product Features:

$2.5+ million portfolio
Large-cap and dividend focus
Intraday trade alerts from Cramer
Weekly roundups

Dividend Stock Advisor

TRY IT FREE

New! $49.95/yr

Jim Cramer's protege, David Peltier, identifies the best of breed dividend stocks that will pay a reliable AND significant income stream.

Product Features:

Diversified model portfolio of dividend stocks
Alerts when market news affect the portfolio
Bi-weekly updates with exact steps to take - BUY, HOLD, SELL

Stocks Under $10

TRY IT FREE

David Peltier, uncovers low dollar stocks with extraordinary upside potential that are flying under Wall Street's radar.

Product Features:

Model portfolio
Stocks trading below $10
Intraday trade alerts
Weekly roundups

Real Money

TRY IT FREE

24/7 market commentary from Jim Cramer and 20+ veteran Wall Street gurus. Get access to the latest trading ideas on stocks, options, and ETFs as well as a real-time forum to see the pros exchanging their investment ideas.

Product Features:

Jim Cramer + 20 Wall Street pros
Intraday commentary & news
Real-time trading forum
Actionable trade ideas

Real Money Pro

TRY IT FREE

All of Real Money, plus 15 more of Wall Street's sharpest minds delivering actionable trading ideas, a comprehensive look at the market, and fundamental and technical analysis.

Product Features:

Real Money + Doug Kass + 15 more Wall Street Pros
Intraday commentary & news
Ultra-actionable trading ideas

Options Profits

TRY IT FREE

Our options trading pros provide daily market commentary and over 100 monthly option trading ideas and strategies to help you become a well-seasoned trader.

Product Features:

100+ monthly options trading ideas
Actionable options commentary & news
Real-time trading community
Options TV

To begin commenting right away, you can log in below using your Disqus, Facebook, Twitter, OpenID or Yahoo login credentials. Alternatively, you can post a comment as a "guest" just by entering an email address. Your use of the commenting tool is subject to multiple terms of service/use and privacy policies - see here for more details.