Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

Popular, Inc. Announces Third Quarter 2023 Financial Results

BPOP

  • Net income of $136.6 million in Q3 2023, including an after-tax goodwill impairment charge in our U.S. based equipment leasing subsidiary of $16.4 million, compared to net income of $151.2 million in Q2 2023.
  • Net interest income amounted to $534.0 million, an increase of $2.4 million compared to Q2 2023.
  • Net interest margin of 3.07% in Q3 2023, compared to 3.14% in Q2 2023; net interest margin on a taxable equivalent basis of 3.24% in Q3 2023, compared to 3.29% in Q2 2023.
  • Non-interest income of $159.5 million, or $1.0 million lower than in Q2 2023.
  • Operating expenses amounted to $466.0 million, an increase of $5.7 million compared to Q2 2023, including a non-cash goodwill impairment of $23.0 million.
  • Credit Quality:
    • Non-performing loans held-in-portfolio (“NPLs”) decreased by $24.0 million from Q2 2023; NPLs to loans ratio at 1.1% vs. 1.2% in Q2 2023;
    • Net charge-offs (“NCOs”) increased by $8.7 million from Q2 2023; annualized NCOs at 0.39% of average loans held-in-portfolio vs. 0.29% in Q2 2023;
    • Allowance for credit losses (“ACL”) to loans held-in-portfolio at 2.09% vs. 2.12% in Q2 2023; and
    • ACL to NPLs at 196.7% vs. 181.6% in Q2 2023.
  • Loans increased by $998.4 million and by $764.4 million in average quarterly balances, from Q2 2023.
  • Ending deposit balances decreased by $667.2 million while average quarterly balances increased by $1.4 billion, from Q2 2023.
  • Common Equity Tier 1 ratio of 16.81%, Common Equity per Share of $61.49 and Tangible Book Value per Share of $50.20 at September 30, 2023.

Popular, Inc. (the “Corporation,” “Popular,” “we,” “us,” “our”) (NASDAQ:BPOP) reported net income of $136.6 million for the quarter ended September 30, 2023, including an after-tax goodwill impairment charge in our U.S. based equipment leasing subsidiary of $16.4 million, compared to net income of $151.2 million for the quarter ended June 30, 2023.

Ignacio Alvarez, President and Chief Executive Officer, said: “We are pleased to report another strong quarter. Net income totaled $137 million, which includes a $16 million after-tax goodwill impairment in our U.S. based equipment leasing subsidiary. Excluding this impact, net income would have been $153 million, $2 million higher than the previous quarter.

Our positive results were driven by higher revenues and lower operating expenses, excluding the non-cash goodwill impairment, partially offset by a higher provision for loan losses. We grew our loan portfolio by $1 billion, which contributed to an increase in net interest income despite higher deposit costs. Approximately $600 million of the increase took place in Puerto Rico, reflecting strong economic activity. During the quarter, we crossed a significant milestone, reaching more than 2 million unique customers in Puerto Rico.

Our achievements are made possible by a dedicated team of more than 9,000 colleagues and further strengthen our commitment to our customers, communities and shareholders. Earlier this month we celebrated our 130th anniversary and our team’s energy was palpable. We are proud of our history, which has made us a strong organization with deep-rooted values, and are excited about the opportunities that lie ahead.”

Earnings Highlights

(Unaudited)

Quarters ended

Nine months ended

(Dollars in thousands, except per share information)

30-Sep-23

30-Jun-23

30-Sep-22

30-Sep-23

30-Sep-22

Net interest income

$534,020

$531,668

$579,619

$1,597,344

$1,607,793

Provision for credit losses

45,117

37,192

39,637

129,946

33,499

Net interest income after provision for credit losses

488,903

494,476

539,982

1,467,398

1,574,294

Other non-interest income

159,549

160,471

426,494

481,981

738,597

Operating expenses

465,984

460,284

476,095

1,366,955

1,284,712

Income before income tax

182,468

194,663

490,381

582,424

1,028,179

Income tax expense

45,859

43,503

67,986

135,676

182,677

Net income

$136,609

$151,160

$422,395

$446,748

$845,502

Net income applicable to common stock

$136,256

$150,807

$422,042

$445,689

$844,443

Net income per common share-basic

$1.90

$2.10

$5.71

$6.22

$11.09

Net income per common share-diluted

$1.90

$2.10

$5.70

$6.21

$11.07

Net interest income on a taxable equivalent basis – Non-GAAP financial measure

Net interest income, on a taxable equivalent basis, is presented with its different components in Tables D and E for the quarter ended September 30, 2023 and Table F for the nine-month periods ended September 30, 2023 and 2022. Net interest income on a taxable equivalent basis is a non-GAAP financial measure. Management believes that this presentation provides meaningful information since it facilitates the comparison of revenues arising from taxable and tax-exempt sources.

Non-GAAP financial measures used by the Corporation may not be comparable to similarly named non-GAAP financial measures used by other companies.

Net interest income for the quarter ended September 30, 2023 was $534.0 million, an increase of $2.4 million when compared to the previous quarter. Net interest income on a taxable equivalent basis for the third quarter of 2023 was $563.7 million, compared to $558.4 million in the previous quarter, an increase of $5.3 million. The increase in taxable equivalent net interest income results from a higher volume of exempt investments, partially offset by a higher disallowed interest expense in the Puerto Rico tax computation driven by the increase in deposit volume and cost. Refer to the income taxes discussion for further information.

Net interest margin decreased seven basis points to 3.07%. On a taxable equivalent basis, net interest margin for the third quarter of 2023 was 3.24%, compared to 3.29% for the prior quarter, or a five basis points decrease. The lower reduction in the taxable equivalent rate results from a higher benefit of a higher volume of exempt investment securities in Puerto Rico. The main variances in net interest income on a taxable equivalent basis were:

  • Higher interest income from investment securities, trading and money market investments by $27.4 million driven mainly by higher volume of U.S. Treasury bills, partially offset by a lower volume of money market investments. Both asset classes reflect the effect of the two 25 basis points increases in market rates that occurred at the end of July and at the beginning of May;
  • Higher interest income from loans by $26.3 million resulting from an increase in average loans by $770 million, reflecting increases in Banco Popular de Puerto Rico (“BPPR”) by $427 million and an increase in Popular Bank (“PB”) by $343 million. All major loan segments increased in BPPR while at PB the increase was mainly in the commercial and construction portfolios. Loan originations in a higher interest rate environment and the repricing of adjustable-rate loans resulted in a higher yield on loans by nine basis points; most of the categories resulted in a higher yield quarter over quarter; and
  • Lower interest expense on other debt upon the previously announced redemption, during the quarter of the $300 million Senior Notes due September 2023;

partially offset by:

  • Higher interest expense on deposits by $34.4 million, mainly from the increase in volume and cost of Puerto Rico government deposits and a higher cost in most deposit categories in both BPPR and PB, reflective of the increase in rates.

Net interest income for the BPPR segment amounted to $453.9 million for the third quarter of 2023, flat when compared to $453.1 million in net interest income during the second quarter of 2023. Net interest margin for the BPPR segment decreased by seven basis points to 3.14%. The decrease in net interest margin is related to a higher average volume of deposits, mainly higher cost Puerto Rico government deposits. Earning assets yield improved 17 basis points from the prior quarter to 4.74%. The average volume of earning assets increased by $861 million, while average total deposits increased by $904 million, mainly in P.R. government deposits, which were $1.4 billion higher on average than during Q2 2023, partially offset by a decrease in non-interest-bearing deposits. The cost of interest-bearing deposits increased by 30 basis points to 2.25% from 1.95% the previous quarter. The increase in the cost of deposits mainly resulted from the repricing of public funds and management actions to increase deposit interest rates for certain corporate clients. Total deposit cost in the third quarter of 2023 was 1.68%, compared to 1.44% in the quarter ended June 30, 2023.

Net interest income for PB was $87.4 million for the quarter ended September 30, 2023, unchanged when compared to $87.5 million in net interest income during the previous quarter. Net interest margin decreased by 11 basis points in the quarter to 2.90%, compared to 3.01% in the second quarter of 2023. The decrease in net interest margin was mostly driven by a higher cost of deposits, partially offset by a higher volume of loans and the repricing of adjustable-rate loans in the current interest rates environment. The cost of interest-bearing deposits was 3.31%, compared to 3.02% for the second quarter, or an increase of 29 basis points, while total deposit cost was 2.84% compared to 2.55% in the previous quarter.

Non-interest income

Non-interest income amounted to $159.5 million for the quarter ended September 30, 2023, a decrease of $1.0 million when compared to $160.5 million for the quarter ended June 30, 2023. Fee and transactional-based revenues were slightly lower quarter-over-quarter with the overall results impacted by an unfavorable variance in profit (losses) from equity securities by $2.7 million, mainly related to the fair value of securities held for deferred benefit plans, which have an offsetting effect in personnel costs. The lower fee and transactional-based revenues were partially offset by higher income from mortgage banking activities by $3.1 million, mainly due to a favorable variance of $3.4 million related to the fair value adjustments of mortgage servicing rights (“MSRs”).

Refer to Table B for further details.

Operating expenses

Operating expenses for the third quarter of 2023 totaled $466.0 million, an increase of $5.7 million when compared to the second quarter of 2023. The variance in operating expenses was driven primarily by:

  • higher personnel cost by $1.7 million mainly due to higher salaries by $2.9 million as a result of the annual merit increase effective during the third quarter of 2023; partially offset by a decrease in other personnel costs by $1.2 million;
  • higher credit card processing expenses by $2.2 million mainly due to a volume growth incentive received during the second quarter of 2023 which was recorded as a reduction of expenses;
  • higher FDIC deposit insurance expense by $2.1 million mainly due to an accrual adjustment recorded during the second quarter of 2023 related to a decrease in the assessment rate; and
  • a non-cash goodwill impairment of $23.0 million in our U.S. based equipment leasing subsidiary due to lower forecasted cash flows and an increase in the rate used to discount cash flows.

partially offset by:

  • lower other taxes expense by $7.8 million mainly due to the reversal of an accrual related to regulatory examination fees in BPPR by $8.2 million;
  • lower professional fees by $11.6 million mainly due to lower advisory expenses by $7.1 million arising from corporate initiatives related to regulatory and compliance efforts, as well as those related to the Corporation's transformation initiative, incurred during the second quarter of 2023;
  • lower business promotion expense by $2.0 million mainly due to lower advertising and credit cards rewards expenses; and
  • higher other real estate owned (“OREO”) benefit by $1.9 million mainly due to an increase in the fair value of mortgage properties transferred to OREO.

Full-time equivalent employees were 9,063 as of September 30, 2023, compared to 9,124 as of June 30, 2023.

For a breakdown of operating expenses by category refer to Table B.

Income taxes

For the quarter ended September 30, 2023, the Corporation recorded an income tax expense of $45.9 million compared to $43.5 million for the previous quarter. The increase in income tax expense was mainly attributable to certain tax benefits recorded in the second quarter, partially offset by lower income before tax. The effective tax rate (“ETR”) for the third quarter of 2023 was 25.1% while the ETR for the second quarter was 22.4%.

The ETR of the Corporation is impacted by the composition and source of its taxable income. The Corporation expects the ETR for the year 2023 to be within a range from 22% to 25%.

Credit Quality

During the third quarter of 2023, the Corporation continued to reflect stable credit quality metrics. Non-performing loans (“NPLs”) and net charge offs (“NCOs”) continued below historical pre-pandemic averages. Consumer portfolios, however, reflected increased delinquencies and NCOs for the quarter primarily due to the expected continued credit normalization. We continue to closely monitor changes in the macroeconomic environment and on borrower performance, especially our unsecured consumer loans, given higher interest rates and inflationary pressures. However, management believes that the improvements over recent years in risk management practices and the risk profile of the Corporation’s loan portfolios positions Popular to continue to operate successfully under the current environment.

The following presents credit quality results for the third quarter of 2023:

  • At September 30, 2023, total NPLs held-in-portfolio decreased by $24.0 million from June 30, 2023. BPPR’s NPLs decreased by $18.5 million, mostly driven by lower commercial and mortgage NPLs by $16.5 million and $6.8 million, respectively, in part offset by higher consumer NPLs by $5.4 million. The commercial NPLs decrease was mostly driven by loan payoffs. PB’s NPLs decreased by $5.5 million quarter-over-quarter, due to lower commercial and mortgage NPLs by $3.0 million and $2.6 million, respectively. At September 30, 2023, the ratio of NPLs to total loans held-in-portfolio was 1.1%, compared to 1.2% in the second quarter of 2023.
  • Inflows of NPLs held-in-portfolio, excluding consumer loans, decreased by $5.9 million quarter-over-quarter. In BPPR, total inflows decreased by $2.6 million due to lower construction inflows by $9.3 million due to a single relationship that entered non-accrual during the second quarter, in part offset by higher mortgage inflows by $7.1 million. PB inflows decreased by $3.3 million, driven by lower commercial inflows.
  • NCOs amounted to $32.7 million, increasing by $8.7 million when compared to the second quarter of 2023. BPPR’s NCOs increased by $6.9 million quarter-over-quarter, mainly driven by higher consumer NCOs by $14.1 million, of which $7.2 million and $4.7 million are related to the auto and personal loans portfolios, respectively. This increase was in part offset by a $10.8 million recovery from a commercial loan pay-off, as mentioned above. PB’s NCOs increased by $1.8 million quarter-over-quarter, mainly driven by higher consumer NCOs. During the third quarter of 2023, the Corporation’s ratio of annualized NCOs to average loans held-in-portfolio was 0.39%, compared to 0.29% in the second quarter of 2023. Refer to Table N for further information on NCOs and related ratios.
  • At September 30, 2023, the allowance for credit losses (“ACL”) increased by $10.9 million from the second quarter of 2023 to $711.1 million. In BPPR, the ACL increased by $28.4 million, primarily driven by higher reserves for the auto and personal loans portfolios attributable to credit normalization, changes in macroeconomic scenarios and loan growth. In PB, the ACL decreased by $17.6 million due to the implementation of a new model for the U.S. commercial real estate portfolio. The new model is based on more granular regional information for the Corporation’s portfolio and accounted for $15 million of PB’s reduction in ACL.
  • The ACL incorporated updated macroeconomic scenarios for Puerto Rico and the United States. Given that any one economic outlook is inherently uncertain, the Corporation leverages multiple scenarios to estimate its ACL. The baseline scenario continues to be assigned the highest probability, followed by the pessimistic scenario, and then the optimistic scenario.
  • The 2023 annualized GDP growth in the baseline scenario improved to 1.7% and 2.0% for Puerto Rico and the United States, respectively, compared to 1.5% and 1.6% in the previous quarter. The 2023 forecasted average unemployment rate for Puerto Rico improved to 6.1% from 6.3% in the previous forecast, while in the United States unemployment levels remained at 3.6%, stable when compared to the previous forecast.
  • GDP growth is expected to slow down during 2024 for both regions, when compared to 2023, as a result of the Fed’s monetary policy. The 2024 GDP growth is expected to be 0.90% for Puerto Rico and 1.25% for the United States. The average 2024 unemployment rate is expected to increase to 6.80% in Puerto Rico and 4.03% in the United States.
  • The Corporation’s ratio of the ACL to loans held-in-portfolio was 2.09% in the third quarter of 2023, compared to 2.12% in the previous quarter. The ratio of the ACL to NPLs held-in-portfolio stood at 196.7%, compared to 181.6% in the previous quarter.
  • The provision for credit losses for the loan portfolios for the third quarter of 2023 was $43.5 million, compared to $35.7 million in the previous quarter, reflecting the previously mentioned changes in the allowance for credit losses. The provision for the BPPR segment was $54.0 million, compared to $28.4 million in the previous quarter, while the provision for PB was a benefit of $10.5 million, compared to an expense of $7.3 million in the previous quarter.
  • The provision for unfunded loan commitments, provision for credit losses on our loan and lease portfolios and provision for credit losses on our investment portfolio are aggregated and presented in the provision for credit losses caption in our Consolidated Statement of Operations. For the third quarter, these combined concepts resulted in a provision expense of $45.1 million, compared to $37.2 million last quarter.

Non-Performing Assets

(Unaudited)

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Non-performing loans held-in-portfolio

$361,523

$385,504

$453,419

Other real estate owned (“OREO”)

82,322

86,216

93,239

Total non-performing assets

$443,845

$471,720

$546,658

Net charge-offs (recoveries) for the quarter

$32,655

$23,990

$18,232

Ratios:

Loans held-in-portfolio

$34,029,313

$33,030,922

$31,523,188

Non-performing loans held-in-portfolio to loans held-in-portfolio

1.06%

1.17%

1.44%

Allowance for credit losses to loans held-in-portfolio

2.09

2.12

2.23

Allowance for credit losses to non-performing loans, excluding loans held-for-sale

196.69

181.63

155.07

Refer to Table L for additional information.

Provision for Credit Losses (Benefit) - Loan Portfolios

(Unaudited)

Quarters ended

Nine months ended

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

30-Sep-23

30-Sep-22

Provision for credit losses (benefit) - loan portfolios:

BPPR

$54,017

$28,379

$28,694

$127,599

$25,161

Popular U.S.

(10,503)

7,282

10,825

(1,278)

9,814

Total provision for credit losses (benefit) - loan portfolios

$43,514

$35,661

$39,519

$126,321

$34,975

Credit Quality by Segment

(Unaudited)

(In thousands)

Quarters ended

BPPR

30-Sep-23

30-Jun-23

30-Sep-22

Provision for credit losses - loan portfolios

$54,017

$28,379

$28,694

Net charge-offs

25,600

18,687

18,396

Total non-performing loans held-in-portfolio

333,825

352,339

410,215

Annualized net charge-offs (recoveries) to average loans held-in-portfolio

0.44%

0.33%

0.34%

Allowance / loans held-in-portfolio

2.63%

2.58%

2.65%

Allowance / non-performing loans held-in-portfolio

187.08%

169.19%

144.05%

Quarters ended

Popular U.S.

30-Sep-23

30-Jun-23

30-Sep-22

Provision for credit losses - loan portfolios

$(10,503)

$7,282

$10,825

Net charge-offs

7,055

5,303

(164)

Total non-performing loans held-in-portfolio

27,698

33,165

43,204

Annualized net charge-offs (recoveries) to average loans held-in-portfolio

0.28%

0.22%

(0.01)

Allowance / loans held-in-portfolio

0.84%

1.05%

1.21%

Allowance / non-performing loans held-in-portfolio

312.42%

313.86%

259.61%

Financial Condition Highlights

(Unaudited)

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Cash and money market investments

$6,924,772

$9,070,118

$5,992,360

Investment securities

25,653,616

25,874,316

30,434,052

Loans

34,029,313

33,030,922

31,523,188

Total assets

69,736,936

70,838,266

70,729,675

Deposits

63,337,600

64,004,818

64,819,327

Borrowings

1,097,720

1,427,254

1,300,984

Total liabilities

65,279,328

66,273,257

67,054,837

Stockholders’ equity

4,457,608

4,565,009

3,674,838

Total assets amounted to $69.7 billion at September 30, 2023, a decrease of $1.1 billion from the second quarter of 2023, driven by:

  • a decrease in money market investments of $2.2 billion due to lower deposits and increased loan balances as discussed below;
  • a decrease in securities available-for-sale (“AFS”) of $112.4 million, mainly due to repayments, maturities and unfavorable changes in fair value, offset in part by the purchase of U.S. Treasury securities; and
  • a decrease in securities held-to-maturity (“HTM”) of $108.4 million driven by a decrease in U.S. Treasury securities mainly as a result of maturities;

partially offset by:

  • an increase in loans held-in-portfolio of $998.4 million reflected across all portfolios in BPPR, except the construction portfolio, and an increase in commercial and construction loans at PB; and
  • an increase in other assets of $328.9 million driven by unsettled trade receivables related to proceeds from maturities of U.S. Treasury Notes and interest payments which were received in the fourth quarter.

Total liabilities decreased by $993.9 million from the second quarter of 2023, driven by:

  • a decrease of $667.2 million in deposits, mainly in Puerto Rico public sector accounts partially offset by an increase in time deposits and savings accounts at PB; and
  • a decrease of $299.4 million in notes payable due to the redemption of $300.0 million in aggregate principal amount of the Senior Notes due September 2023.

Stockholders' equity decreased by $107.4 million from the second quarter of 2023, principally due to the after-tax impact of the increase in net unrealized losses in the portfolio of AFS securities of $242.6 million and to common and preferred dividends declared during the quarter, partially offset by the net income for the quarter of $136.6 million and the amortization of unrealized losses from securities previously reclassified to HTM of $35.0 million.

The Corporation is in the process of completing its annual goodwill impairment test, using July 31, 2023 as the evaluation date. During the third quarter, an impairment charge of $23.0 million related to our U.S. based equipment leasing subsidiary was recognized. The Corporation expects to finalize its evaluation prior to the filing of its Form 10-Q for the quarter ended September 30, 2023 with the Securities and Exchange Commission. Any further impairment of goodwill would result in a non-cash expense, net of tax impact. A charge to earnings related to a goodwill impairment would not materially impact regulatory capital and tangible capital calculations.

Common Equity Tier 1 ratio (“CET1”), common equity per share and tangible book value per share were 16.81%, $61.49 and $50.20, respectively, at September 30, 2023, compared to 16.87%, $63.00 and $51.37, respectively, at June 30, 2023. Refer to Table A for capital ratios.

Cautionary Note Regarding Forward-Looking Statements

This press release contains “forward-looking statements” within the meaning of the U.S. Private Securities Litigation Reform Act of 1995, including without limitation those regarding Popular’s business, financial condition, results of operations, plans, objectives and future performance. These statements are not guarantees of future performance, are based on management’s current expectations and, by their nature, involve risks, uncertainties, estimates and assumptions. Potential factors, some of which are beyond the Corporation’s control, could cause actual results to differ materially from those expressed in, or implied by, such forward-looking statements. Risks and uncertainties include, without limitation, the effect of competitive and economic factors, and our reaction to those factors, the adequacy of the allowance for loan losses, delinquency trends, market risk and the impact of interest rate changes, capital market conditions, capital adequacy and liquidity, the effect of legal and regulatory proceedings, new accounting standards on the Corporation’s financial condition and results of operations, the scope and duration of the COVID-19 pandemic (including the appearance of new strains of the virus), actions taken by governmental authorities in response thereto, and the direct and indirect impact of the pandemic on Popular, our customers, service providers and third parties. Other potential factors include Popular’s ability to successfully execute its transformation initiative, including, but not limited to, achieving projected earnings, efficiencies and return on tangible common equity and accurately anticipating costs and expenses associated therewith, imposition of FDIC special assessments, changes to regulatory capital, liquidity and resolution-related requirements applicable to financial institutions in response to recent developments affecting the banking sector and the impact of bank failures or adverse developments at other banks and related negative media coverage of the banking industry in general on investor and depositor sentiment regarding the stability and liquidity of banks. All statements contained herein that are not clearly historical in nature, are forward-looking, and the words “anticipate,” “believe,” “continues,” “expect,” “estimate,” “intend,” “project” and similar expressions, and future or conditional verbs such as “will,” “would,” “should,” “could,” “might,” “can,” “may” or similar expressions, are generally intended to identify forward-looking statements.

More information on the risks and important factors that could affect the Corporation’s future results and financial condition is included in our Form 10-K for the year ended December 31, 2022, in our Form 10-Q for the quarters ended March 31, 2023 and June 30, 2023, and in our Form 10-Q for the quarter ended September 30, 2023 to be filed with the Securities and Exchange Commission. Our filings are available on the Corporation’s website (www.popular.com) and on the Securities and Exchange Commission website (www.sec.gov). The Corporation assumes no obligation to update or revise any forward-looking statements or information which speak as of their respective dates.

About Popular, Inc.

Popular, Inc. (NASDAQ: BPOP) is the leading financial institution in Puerto Rico, by both assets and deposits, and ranks among the top 50 U.S. bank holding companies by assets. Founded in 1893, Banco Popular de Puerto Rico, Popular’s principal subsidiary, provides retail, mortgage and commercial banking services in Puerto Rico and the U.S. Virgin Islands. Popular also offers in Puerto Rico auto and equipment leasing and financing, investment banking, broker-dealer and insurance services through specialized subsidiaries. In the mainland United States, Popular provides retail, mortgage and commercial banking services through its New York-chartered banking subsidiary, Popular Bank, which has branches located in New York, New Jersey and Florida.

Conference Call

Popular will hold a conference call to discuss its financial results today, Thursday, October 26, 2023 at 11:00 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 1-833-470-1428 (Toll Free) or 1-404-975-4839 (Local). The dial-in access code is 260746.

A replay of the webcast will be archived in Popular’s website. A telephone replay will be available one hour after the end of the conference call through Monday, November 27, 2023. The replay dial in is: 1-866-813-9403 or 1-929-458-6194. The replay passcode is 546020.

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

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table A - Selected Ratios and Other Information

Table B - Consolidated Statement of Operations

Table C - Consolidated Statement of Financial Condition

Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - QUARTER

Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - QUARTER

Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE

Table G - Mortgage Banking Activities and Other Service Fees

Table H - Loans and Deposits

Table I - Loan Delinquency - BPPR Operations

Table J - Loan Delinquency - Popular U.S. Operations

Table K - Loan Delinquency - Consolidated

Table L - Non-Performing Assets

Table M - Activity in Non-Performing Loans

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

Table O - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Consolidated

Table P - Allowance for Credit Losses ''ACL'' - Loan Portfolios - BPPR Operations

Table Q - Allowance for Credit Losses ''ACL'' - Loan Portfolios - Popular U.S. Operations

Table R - Reconciliation to GAAP Financial Measures

POPULAR, INC.

Financial Supplement to Third Quarter 2023 Earnings Release

Table A - Selected Ratios and Other Information

(Unaudited)

Quarters ended

Nine months ended

30-Sep-23

30-Jun-23

30-Sep-22

30-Sep-23

30-Sep-22

Basic EPS

$1.90

$2.10

$5.71

$6.22

$11.09

Diluted EPS

$1.90

$2.10

$5.70

$6.21

$11.07

Average common shares outstanding

71,794,934

71,690,396

73,955,184

71,676,630

76,173,783

Average common shares outstanding - assuming dilution

71,818,102

71,709,203

74,057,332

71,736,514

76,304,219

Common shares outstanding at end of period

72,127,595

72,103,969

72,673,344

72,127,595

72,673,344

Market value per common share

$63.01

$60.52

$72.06

$63.01

$72.06

Market capitalization - (In millions)

$4,545

$4,364

$5,237

$4,545

$5,237

Return on average assets

0.75%

0.85%

2.31%

0.84%

1.54%

Return on average common equity

8.17%

9.26%

27.72%

9.13%

19.02%

Net interest margin (non-taxable equivalent basis)

3.07%

3.14%

3.32%

3.14%

3.05%

Net interest margin (taxable equivalent basis) -non-GAAP

3.24%

3.29%

3.71%

3.32%

3.39%

Common equity per share

$61.49

$63.00

$50.26

$61.49

$50.26

Tangible common book value per common share (non-GAAP) [1]

$50.20

$51.37

$38.69

$50.20

$38.69

Tangible common equity to tangible assets (non-GAAP) [1]

5.25%

5.29%

4.02%

5.25%

4.02%

Return on average tangible common equity [1]

9.36%

10.63%

31.86%

10.48%

21.78%

Tier 1 capital

16.88%

16.93%

16.10%

16.88%

16.10%

Total capital

18.67%

18.74%

17.92%

18.67%

17.92%

Tier 1 leverage

8.41%

8.40%

7.65%

8.41%

7.65%

Common Equity Tier 1 capital

16.81%

16.87%

16.04%

16.81%

16.04%

[1] Refer to Table S for reconciliation to GAAP financial measures.

POPULAR, INC.

Financial Supplement to Third Quarter 2023 Earnings Release

Table B - Consolidated Statement of Operations

(Unaudited)

Quarters ended

Variance

Quarter ended

Variance

Nine months ended

Q3 2023

Q3 2023

(In thousands, except per share information)

30-Sep-23

30-Jun-23

vs. Q2 2023

30-Sep-22

vs. Q3 2022

30-Sep-23

30-Sep-22

Interest income:

Loans

$596,886

$570,120

$26,766

$481,088

$115,798

$1,708,216

$1,354,124

Money market investments

99,286

100,775

(1,489)

36,966

62,320

265,785

67,172

Investment securities

148,614

123,112

25,502

133,181

15,433

403,814

331,421

Total interest income

844,786

794,007

50,779

651,235

193,551

2,377,815

1,752,717

Interest expense:

Deposits

294,121

243,488

50,633

60,897

233,224

730,824

113,507

Short-term borrowings

1,478

1,624

(146)

921

557

5,987

1,249

Long-term debt

15,167

17,227

(2,060)

9,798

5,369

43,660

30,168

Total interest expense

310,766

262,339

48,427

71,616

239,150

780,471

144,924

Net interest income

534,020

531,668

2,352

579,619

(45,599)

1,597,344

1,607,793

Provision for credit losses

45,117

37,192

7,925

39,637

5,480

129,946

33,499

Net interest income after provision for credit losses

488,903

494,476

(5,573)

539,982

(51,079)

1,467,398

1,574,294

Service charges on deposit accounts

37,318

37,781

(463)

40,006

(2,688)

109,777

122,528

Other service fees

93,407

94,265

(858)

86,402

7,005

277,748

244,987

Mortgage banking activities

5,393

2,316

3,077

9,448

(4,055)

15,109

35,888

Net (loss) gain, including impairment, on equity securities

(1,319)

1,384

(2,703)

(1,448)

129

1,165

(7,651)

Net gain (loss) on trading account debt securities

219

35

184

(274)

493

632

(946)

Net loss on sale of loans, including valuation adjustments on loans held-for-sale

(44)

-

(44)

-

(44)

(44)

-

Adjustments to indemnity reserves on loans sold

(187)

(456)

269

1,715

(1,902)

(31)

1,140

Other operating income

24,762

25,146

(384)

290,645

(265,883)

77,625

342,651

Total non-interest income

159,549

160,471

(922)

426,494

(266,945)

481,981

738,597

Operating expenses:

Personnel costs

Salaries

127,832

124,901

2,931

115,887

11,945

378,126

316,407

Commissions, incentives and other bonuses

27,670

27,193

477

42,209

(14,539)

86,025

116,319

Pension, postretirement and medical insurance

16,985

17,508

(523)

17,120

(135)

49,871

43,633

Other personnel costs, including payroll taxes

20,665

21,866

(1,201)

18,627

2,038

69,358

53,268

Total personnel costs

193,152

191,468

1,684

193,843

(691)

583,380

529,627

Net occupancy expenses

28,100

27,165

935

27,420

680

81,304

78,357

Equipment expenses

8,905

9,561

(656)

8,735

170

26,878

25,798

Other taxes

8,590

16,409

(7,819)

15,966

(7,376)

41,290

47,461

Professional fees

38,514

50,132

(11,618)

47,662

(9,148)

122,077

122,884

Technology and software expenses

72,930

72,354

576

68,341

4,589

213,843

213,638

Processing and transactional services

Credit and debit cards

13,762

11,584

2,178

13,531

231

37,896

35,177

Other processing and transactional services

24,137

25,217

(1,080)

18,837

5,300

70,713

59,181

Total processing and transactional services

37,899

36,801

1,098

32,368

5,531

108,609

94,358

Communications

4,220

4,175

45

3,858

362

12,483

11,028

Business promotion

Rewards and customer loyalty programs

15,988

16,626

(638)

14,344

1,644

44,962

38,294

Other business promotion

7,087

8,457

(1,370)

10,004

(2,917)

22,067

22,490

Total business promotion

23,075

25,083

(2,008)

24,348

(1,273)

67,029

60,784

FDIC deposit insurance

8,932

6,803

2,129

6,610

2,322

24,600

20,445

Other real estate owned (OREO) income

(5,189)

(3,314)

(1,875)

(2,444)

(2,745)

(10,197)

(12,963)

Other operating expenses

Operational losses

5,504

4,280

1,224

7,145

(1,641)

16,584

23,031

All other

17,557

18,572

(1,015)

32,448

(14,891)

53,690

58,783

Total other operating expenses

23,061

22,852

209

39,593

(16,532)

70,274

81,814

Amortization of intangibles

795

795

-

795

-

2,385

2,481

Goodwill impairment charge

23,000

-

23,000

9,000

14,000

23,000

9,000

Total operating expenses

465,984

460,284

5,700

476,095

(10,111)

1,366,955

1,284,712

Income before income tax

182,468

194,663

(12,195)

490,381

(307,913)

582,424

1,028,179

Income tax expense

45,859

43,503

2,356

67,986

(22,127)

135,676

182,677

Net income

$136,609

$151,160

$(14,551)

$422,395

$(285,786)

$446,748

$845,502

Net income applicable to common stock

$136,256

$150,807

$(14,551)

$422,042

$(285,786)

$445,689

$844,443

Net income per common share - basic

$1.90

$2.10

$(0.20)

$5.71

$(3.81)

$6.22

$11.09

Net income per common share - diluted

$1.90

$2.10

$(0.20)

$5.70

$(3.80)

$6.21

$11.07

Dividends Declared per Common Share

$0.55

$0.55

$-

$0.55

$-

$1.65

$1.65

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table C - Consolidated Statement of Financial Condition

(Unaudited)

Variance

Q3 2023 vs.

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Q2 2023

Assets:

Cash and due from banks

$535,335

$476,642

$2,017,312

$58,693

Money market investments

6,389,437

8,593,476

3,975,048

(2,204,039)

Trading account debt securities, at fair value

30,988

29,160

30,271

1,828

Debt securities available-for-sale, at fair value

17,129,858

17,242,217

28,264,148

(112,359)

Debt securities held-to-maturity, at amortized cost

8,302,082

8,410,566

1,953,710

(108,484)

Less: Allowance for credit losses

6,057

6,145

7,210

(88)

Total debt securities held-to-maturity, net

8,296,025

8,404,421

1,946,500

(108,396)

Equity securities

190,688

192,373

185,923

(1,685)

Loans held-for-sale, at lower of cost or fair value

5,239

55,421

8,065

(50,182)

Loans held-in-portfolio

34,369,775

33,354,999

31,805,921

1,014,776

Less: Unearned income

340,462

324,077

282,733

16,385

Allowance for credit losses

711,068

700,200

703,096

10,868

Total loans held-in-portfolio, net

33,318,245

32,330,722

30,820,092

987,523

Premises and equipment, net

534,384

523,927

492,685

10,457

Other real estate

82,322

86,216

93,239

(3,894)

Accrued income receivable

257,833

239,998

224,307

17,835

Mortgage servicing rights, at fair value

119,030

121,249

130,541

(2,219)

Other assets

2,032,565

1,703,662

1,700,378

328,903

Goodwill

804,428

827,428

827,428

(23,000)

Other intangible assets

10,559

11,354

13,738

(795)

Total assets

$69,736,936

$70,838,266

$70,729,675

$(1,101,330)

Liabilities and Stockholders’ Equity:

Liabilities:

Deposits:

Non-interest bearing

$15,201,374

$15,316,552

$17,605,339

$(115,178)

Interest bearing

48,136,226

48,688,266

47,213,988

(552,040)

Total deposits

63,337,600

64,004,818

64,819,327

(667,218)

Assets sold under agreements to repurchase

93,071

123,205

162,450

(30,134)

Other short-term borrowings

-

-

250,000

-

Notes payable

1,004,649

1,304,049

888,534

(299,400)

Other liabilities

844,008

841,185

934,526

2,823

Total liabilities

65,279,328

66,273,257

67,054,837

(993,929)

Stockholders’ equity:

Preferred stock

22,143

22,143

22,143

-

Common stock

1,048

1,047

1,046

1

Surplus

4,797,364

4,795,581

4,652,508

1,783

Retained earnings

4,189,865

4,093,284

3,694,020

96,581

Treasury stock

(2,018,870)

(2,018,611)

(1,970,548)

(259)

Accumulated other comprehensive loss, net of tax

(2,533,942)

(2,328,435)

(2,724,331)

(205,507)

Total stockholders’ equity

4,457,608

4,565,009

3,674,838

(107,401)

Total liabilities and stockholders’ equity

$69,736,936

$70,838,266

$70,729,675

$(1,101,330)

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table D - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP)

For the quarters ended September 30, 2023 and June 30, 2023

(Unaudited)

Variance

Average Volume

Average Yields / Costs

Interest

Attributable to

30-Sep-23

30-Jun-23

Variance

30-Sep-23

30-Jun-23

Variance

30-Sep-23

30-Jun-23

Variance

Rate

Volume

(In millions)

(In thousands)

$

7,292

$

7,851

$

(559)

5.40

%

5.15

%

0.25

%

Money market investments

$

99,285

$

100,776

$

(1,491)

$

5,912

$

(7,403)

28,396

27,362

1,034

2.31

2.00

0.31

Investment securities [1]

165,319

136,408

28,911

23,826

5,085

34

32

2

4.43

4.65

(0.22)

Trading securities

375

370

5

(14)

19

Total money market,

investment and trading

35,722

35,245

477

2.95

2.70

0.25

securities

264,979

237,554

27,425

29,724

(2,299)

Loans:

16,611

16,237

374

6.64

6.52

0.12

Commercial

277,977

263,934

14,043

7,951

6,092

865

737

128

8.99

8.95

0.04

Construction

19,580

16,442

3,138

244

2,894

1,669

1,632

37

6.50

6.30

0.20

Leasing

27,142

25,711

1,431

829

602

7,504

7,409

95

5.42

5.47

(0.05)

Mortgage

101,700

101,304

396

(898)

1,294

3,147

3,075

72

13.39

13.21

0.18

Consumer

105,042

101,295

3,747

1,540

2,207

3,657

3,593

64

8.47

8.31

0.16

Auto

78,055

74,467

3,588

2,252

1,336

33,453

32,683

770

7.24

7.15

0.09

Total loans

609,496

583,153

26,343

11,918

14,425

$

69,175

$

67,928

$

1,247

5.02

%

4.84

%

0.18

%

Total earning assets

$

874,475

$

820,707

$

53,768

$

41,642

$

12,126

Interest bearing deposits:

$

25,652

$

24,230

$

1,422

3.31

%

2.91

%

0.40

%

NOW and money market [2]

$

213,957

$

175,640

$

38,317

$

25,174

$

13,143

14,875

14,763

112

0.73

0.66

0.07

Savings

27,373

24,446

2,927

2,333

594

7,986

7,715

271

2.62

2.26

0.36

Time deposits

52,791

43,402

9,389

6,926

2,463

48,513

46,708

1,805

2.41

2.09

0.32

Total interest bearing deposits

294,121

243,488

50,633

34,433

16,200

15,038

15,480

(442)

Non-interest bearing demand deposits

63,551

62,188

1,363

1.84

1.57

0.27

Total deposits

294,121

243,488

50,633

34,433

16,200

108

125

(17)

5.45

5.19

0.26

Short-term borrowings

1,478

1,624

(146)

91

(237)

Other medium and

1,172

1,299

(127)

5.20

5.33

(0.13)

long-term debt

15,167

17,227

(2,060)

740

(2,800)

Total interest bearing

49,793

48,132

1,661

2.48

2.19

0.29

liabilities (excluding demand deposits)

310,766

262,339

48,427

35,264

13,163

4,344

4,316

28

Other sources of funds

$

69,175

$

67,928

$

1,247

1.78

%

1.55

%

0.23

%

Total source of funds

310,766

262,339

48,427

35,264

13,163

Net interest margin/

3.24

%

3.29

%

(0.05)

%

income on a taxable equivalent basis (Non-GAAP)

563,709

558,368

5,341

$

6,378

$

(1,037)

2.54

%

2.65

%

(0.11)

%

Net interest spread

Taxable equivalent adjustment

29,689

26,700

2,989

Net interest margin/ income

3.07

%

3.14

%

(0.07)

%

non-taxable equivalent basis (GAAP)

$

534,020

$

531,668

$

2,352

Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category.

[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity.

[2] Includes interest bearing demand deposits corresponding to certain government entities in Puerto Rico.

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table E - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP)

For the quarters ended September 30, 2023 and September 30, 2022

(Unaudited)

Variance

Average Volume

Average Yields / Costs

Interest

Attributable to

30-Sep-23

30-Sep-22

Variance

30-Sep-23

30-Sep-22

Variance

30-Sep-23

30-Sep-22

Variance

Rate

Volume

(In millions)

(In thousands)

$

7,292

$

6,721

$

571

5.40

%

2.18

%

3.22

%

Money market investments

$

99,285

$

36,966

$

62,319

$

58,920

$

3,399

28,396

31,859

(3,463)

2.31

2.33

(0.02)

Investment securities [1]

165,319

186,847

(21,528)

(1,510)

(20,018)

34

40

(6)

4.43

6.09

(1.66)

Trading securities

375

617

(242)

(150)

(92)

Total money market,

investment and trading

35,722

38,620

(2,898)

2.95

2.31

0.64

securities

264,979

224,430

40,549

57,260

(16,711)

Loans:

16,611

14,750

1,861

6.64

5.52

1.12

Commercial

277,977

205,237

72,740

44,889

27,851

865

835

30

8.99

6.38

2.61

Construction

19,580

13,431

6,149

5,667

482

1,669

1,503

166

6.50

5.90

0.60

Leasing

27,142

22,154

4,988

2,405

2,583

7,504

7,264

240

5.42

5.42

-

Mortgage

101,700

98,348

3,352

93

3,259

3,147

2,818

329

13.39

11.74

1.65

Consumer

105,042

83,407

21,635

11,164

10,471

3,657

3,562

95

8.47

7.93

0.54

Auto

78,055

71,226

6,829

4,889

1,940

33,453

30,732

2,721

7.24

6.39

0.85

Total loans

609,496

493,803

115,693

69,107

46,586

$

69,175

$

69,352

$

(177)

5.02

%

4.12

%

0.90

%

Total earning assets

$

874,475

$

718,233

$

156,242

$

126,367

$

29,875

Interest bearing deposits:

$

25,652

$

25,993

$

(341)

3.31

%

0.56

%

2.75

%

NOW and money market [2]

$

213,957

$

36,448

$

177,509

$

178,787

$

(1,278)

14,875

15,514

(639)

0.73

0.20

0.53

Savings

27,373

7,966

19,407

20,380

(973)

7,986

6,957

1,029

2.62

0.94

1.68

Time deposits

52,791

16,484

36,307

29,147

7,160

48,513

48,464

49

2.41

0.50

1.91

Total interest bearing deposits

294,121

60,898

233,223

228,314

4,909

15,038

15,872

(834)

Non-interest bearing demand deposits

63,551

64,336

(785)

1.84

0.38

1.46

Total deposits

294,121

60,898

233,223

228,314

4,909

108

155

(47)

5.45

2.36

3.09

Short-term borrowings

1,478

921

557

976

(419)

Other medium and

1,172

913

259

5.20

4.29

0.91

long-term debt

15,167

9,798

5,369

1,050

4,319

Total interest bearing

49,793

49,532

261

2.48

0.57

1.91

liabilities (excluding demand deposits)

310,766

71,617

239,149

230,340

8,809

4,344

3,948

396

Other sources of funds

$

69,175

$

69,352

$

(177)

1.78

%

0.41

%

1.37

%

Total source of funds

310,766

71,617

239,149

230,340

8,809

Net interest margin/

3.24

%

3.71

%

(0.47)

%

income on a taxable equivalent basis (Non-GAAP)

563,709

646,616

(82,907)

$

(103,973)

$

21,066

2.54

%

3.55

%

(1.01)

%

Net interest spread

Taxable equivalent adjustment

29,689

66,997

(37,308)

Net interest margin/ income

3.07

%

3.32

%

(0.25)

%

non-taxable equivalent basis (GAAP)

$

534,020

$

579,619

$

(45,599)

Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category.

[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity.

[2] Includes interest bearing demand deposits corresponding to certain government entities in Puerto Rico.

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table F - Analysis of Levels and Yields on a Taxable Equivalent Basis (Non-GAAP) - YEAR-TO-DATE

(Unaudited)

Variance

Average Volume

Average Yields / Costs

Interest

Attributable to

30-Sep-23

30-Sep-22

Variance

30-Sep-23

30-Sep-22

Variance

30-Sep-23

30-Sep-22

Variance

Rate

Volume

(In millions)

(In thousands)

$

6,966

$

10,969

$

(4,003)

5.10

%

0.82

%

4.28

%

Money market investments

$

265,785

$

67,172

$

198,613

$

231,496

$

(32,883)

28,205

29,371

(1,166)

2.18

2.16

0.02

Investment securities [1]

460,641

475,088

(14,447)

4,862

(19,309)

32

59

(27)

4.52

6.23

(1.71)

Trading securities

1,084

2,725

(1,641)

(621)

(1,020)

Total money market,

investment and trading

35,203

40,399

(5,196)

2.76

1.80

0.96

securities

727,510

544,985

182,525

235,737

(53,212)

Loans:

16,206

14,245

1,961

6.50

5.26

1.24

Commercial

787,381

560,408

226,973

143,107

83,866

778

781

(3)

8.79

5.87

2.92

Construction

51,178

34,305

16,873

17,017

(144)

1,630

1,447

183

6.31

5.92

0.39

Leasing

77,135

64,225

12,910

4,440

8,470

7,434

7,315

119

5.45

5.33

0.12

Mortgage

303,777

292,253

11,524

6,712

4,812

3,082

2,670

412

13.10

11.44

1.66

Consumer

302,050

228,401

73,649

35,342

38,307

3,603

3,507

96

8.31

8.03

0.28

Auto

223,929

210,623

13,306

7,455

5,851

32,733

29,965

2,768

7.13

6.20

0.93

Total loans

1,745,450

1,390,215

355,235

214,073

141,162

$

67,936

$

70,364

$

(2,428)

4.86

%

3.67

%

1.19

%

Total earning assets

$

2,472,960

$

1,935,200

$

537,760

$

449,810

$

87,950

Interest bearing deposits:

$

24,407

$

26,385

$

(1,978)

2.93

%

0.26

%

2.67

%

NOW and money market [2]

$

534,567

$

52,072

$

482,495

$

488,704

$

(6,209)

14,889

16,100

(1,211)

0.62

0.18

0.44

Savings

69,262

21,430

47,832

52,158

(4,326)

7,603

6,913

690

2.23

0.77

1.46

Time deposits

126,995

40,005

86,990

71,425

15,565

46,899

49,398

(2,499)

2.08

0.31

1.77

Total interest bearing deposits

730,824

113,507

617,317

612,287

5,030

15,405

16,088

(683)

Non-interest bearing demand deposits

62,304

65,486

(3,182)

1.57

0.23

1.34

Total deposits

730,824

113,507

617,317

612,287

5,030

160

124

36

5.02

1.34

3.68

Short-term borrowings

5,987

1,249

4,738

4,298

440

Other medium and

1,140

948

192

5.12

4.25

0.87

long-term debt

43,660

30,168

13,492

7,506

5,986

Total interest bearing

48,199

50,470

(2,271)

2.16

0.38

1.78

liabilities (excluding demand deposits)

780,471

144,924

635,547

624,091

11,456

4,332

3,806

526

Other sources of funds

$

67,936

$

70,364

$

(2,428)

1.54

%

0.28

%

1.26

%

Total source of funds

780,471

144,924

635,547

624,091

11,456

Net interest margin/

3.32

%

3.39

%

(0.07)

%

income on a taxable equivalent basis (Non-GAAP)

1,692,489

1,790,276

(97,787)

$

(174,281)

$

76,494

2.70

%

3.29

%

(0.59)

%

Net interest spread

Taxable equivalent adjustment

95,145

182,483

(87,338)

Net interest margin/ income

3.14

%

3.05

%

0.09

%

non-taxable equivalent basis (GAAP)

$

1,597,344

$

1,607,793

$

(10,449)

Note: The changes that are not due solely to volume or rate are allocated to volume and rate based on the proportion of the change in each category.

[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity.

[2] Includes interest bearing demand deposits corresponding to certain government entities in Puerto Rico.

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table G - Mortgage Banking Activities and Other Service Fees

(Unaudited)

Mortgage Banking Activities

Quarters ended

Variance

Nine months ended

Variance

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Q3 2023
vs. Q2 2023

Q3 2023
vs. Q3 2022

30-Sep-23

30-Sep-22

2023 vs. 2022

Mortgage servicing fees, net of fair value adjustments:

Mortgage servicing fees

$8,025

$8,369

$9,126

$(344)

$(1,101)

$25,083

$27,635

$(2,552)

Mortgage servicing rights fair value adjustments

(2,793)

(6,216)

(499)

3,423

(2,294)

(10,385)

2,846

(13,231)

Total mortgage servicing fees, net of fair value adjustments

5,232

2,153

8,627

3,079

(3,395)

14,698

30,481

(15,783)

Net (loss) gain on sale of loans, including valuation on loans held-for-sale

(335)

(61)

1,124

(274)

(1,459)

(133)

(374)

241

Trading account profit (loss):

Unrealized gains on outstanding derivative positions

45

246

-

(201)

45

160

-

160

Realized gains (losses) on closed derivative positions

494

111

(240)

383

734

661

6,325

(5,664)

Total trading account profit (loss)

539

357

(240)

182

779

821

6,325

(5,504)

Losses on repurchased loans, including interest advances

(43)

(133)

(63)

90

20

(277)

(544)

267

Total mortgage banking activities

$5,393

$2,316

$9,448

$3,077

$(4,055)

$15,109

$35,888

$(20,779)

Other Service Fees

Quarters ended

Variance

Nine months ended

Variance

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Q3 2023
vs. Q2 2023

Q3 2023
vs. Q3 2022

30-Sep-23

30-Sep-22

2023 vs. 2022

Other service fees:

Debit card fees

$13,577

$13,600

$12,133

$(23)

$1,444

$40,343

$36,794

$3,549

Insurance fees

14,983

14,625

15,697

358

(714)

43,481

41,870

1,611

Credit card fees

40,804

42,644

37,829

(1,840)

2,975

123,946

109,626

14,320

Sale and administration of investment products

6,820

6,076

5,952

744

868

19,454

17,760

1,694

Trust fees

6,381

6,600

5,506

(219)

875

18,756

17,576

1,180

Other fees

10,842

10,720

9,285

122

1,557

31,768

21,361

10,407

Total other service fees

$93,407

$94,265

$86,402

$(858)

$7,005

$277,748

$244,987

$32,761

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table H - Loans and Deposits

(Unaudited)

Loans - Ending Balances

Variance

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Q3 2023
vs. Q2 2023

Q3 2023
vs. Q3 2022

Loans held-in-portfolio:

Commercial

Commercial multi-family

$2,328,433

$2,331,499

$2,204,109

(3,066)

124,324

Commercial real estate non-owner occupied

5,035,130

4,744,256

4,517,475

290,874

517,655

Commercial real estate owner occupied

3,044,905

3,041,398

3,066,548

3,507

(21,643)

Commercial and industrial

6,527,082

6,251,147

5,578,727

275,935

948,355

Total Commercial

16,935,550

16,368,300

15,366,859

567,250

1,568,691

Construction

922,112

819,903

816,290

102,209

105,822

Leasing

1,698,114

1,661,523

1,538,504

36,591

159,610

Mortgage

7,585,111

7,449,078

7,311,713

136,033

273,398

Consumer

Credit cards

1,077,428

1,057,389

988,550

20,039

88,878

Home equity lines of credit

67,499

68,440

72,796

(941)

(5,297)

Personal

1,952,168

1,896,594

1,756,021

55,574

196,147

Auto

3,633,196

3,565,533

3,528,904

67,663

104,292

Other

158,135

144,162

143,551

13,973

14,584

Total Consumer

6,888,426

6,732,118

6,489,822

156,308

398,604

Total loans held-in-portfolio

$34,029,313

$33,030,922

$31,523,188

$998,391

$2,506,125

Loans held-for-sale:

Mortgage

$5,239

$9,509

$8,065

$(4,270)

$(2,826)

Credit cards

-

45,912

-

(45,912)

-

Total loans held-for-sale

$5,239

$55,421

$8,065

$(50,182)

$(2,826)

Total loans

$34,034,552

$33,086,343

$31,531,253

$948,209

$2,503,299

Deposits - Ending Balances

Variance

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Q3 2023
vs. Q2 2023

Q3 2023
vs. Q3 2022

Demand deposits [1]

$27,942,782

$27,690,840

$28,773,328

$251,942

$(830,546)

Savings, NOW and money market deposits (non-brokered)

26,452,382

27,539,343

28,388,057

(1,086,961)

(1,935,675)

Savings, NOW and money market deposits (brokered)

734,479

772,783

728,651

(38,304)

5,828

Time deposits (non-brokered)

7,264,156

7,231,840

6,731,588

32,316

532,568

Time deposits (brokered CDs)

943,801

770,012

197,703

173,789

746,098

Total deposits

$63,337,600

$64,004,818

$64,819,327

$(667,218)

$(1,481,727)

[1] Includes interest and non-interest bearing demand deposits.

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table I - Loan Delinquency -BPPR Operations

(Unaudited)

30-Sep-23

BPPR

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

4,407

$

176

$

184

$

4,767

$

290,047

$

294,814

$

184

$

-

Commercial real estate:

Non-owner occupied

1,274

-

15,330

16,604

2,932,277

2,948,881

15,330

-

Owner occupied

817

827

35,089

36,733

1,370,820

1,407,553

35,089

-

Commercial and industrial

4,022

1,728

24,733

30,483

4,299,335

4,329,818

21,624

3,109

Construction

-

-

6,578

6,578

163,929

170,507

6,578

-

Mortgage

241,962

100,679

430,430

773,071

5,516,197

6,289,268

187,443

242,987

Leasing

17,915

4,574

6,842

29,331

1,668,783

1,698,114

6,842

-

Consumer:

Credit cards

11,218

8,133

17,719

37,070

1,040,341

1,077,411

-

17,719

Home equity lines of credit

26

-

-

26

2,448

2,474

-

-

Personal

19,586

12,476

18,582

50,644

1,712,358

1,763,002

18,582

-

Auto

89,453

23,019

40,268

152,740

3,480,456

3,633,196

40,268

-

Other

567

388

2,152

3,107

144,425

147,532

1,885

267

Total

$

391,247

$

152,000

$

597,907

$

1,141,154

$

22,621,416

$

23,762,570

$

333,825

$

264,082

30-Jun-23

BPPR

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

3,778

$

179

$

184

$

4,141

$

292,736

$

296,877

$

184

$

-

Commercial real estate:

Non-owner occupied

177

512

22,942

23,631

2,882,616

2,906,247

22,942

-

Owner occupied

1,241

700

35,832

37,773

1,390,285

1,428,058

35,832

-

Commercial and industrial

2,597

728

32,846

36,171

4,002,652

4,038,823

29,758

3,088

Construction

-

970

9,284

10,254

163,481

173,735

9,284

-

Mortgage

221,187

88,955

449,930

760,072

5,408,216

6,168,288

194,219

255,711

Leasing

13,160

3,811

4,743

21,714

1,639,809

1,661,523

4,743

-

Consumer:

Credit cards

9,506

6,311

14,185

30,002

1,027,370

1,057,372

-

14,185

Home equity lines of credit

-

-

-

-

2,570

2,570

-

-

Personal

14,865

11,660

17,438

43,963

1,642,003

1,685,966

17,438

-

Auto

75,879

18,422

36,204

130,505

3,435,028

3,565,533

36,204

-

Other

512

274

1,901

2,687

132,605

135,292

1,735

166

Total

$

342,902

$

132,522

$

625,489

$

1,100,913

$

22,019,371

$

23,120,284

$

352,339

$

273,150

Variance

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

629

$

(3)

$

-

$

626

$

(2,689)

$

(2,063)

$

-

$

-

Commercial real estate:

Non-owner occupied

1,097

(512)

(7,612)

(7,027)

49,661

42,634

(7,612)

-

Owner occupied

(424)

127

(743)

(1,040)

(19,465)

(20,505)

(743)

-

Commercial and industrial

1,425

1,000

(8,113)

(5,688)

296,683

290,995

(8,134)

21

Construction

-

(970)

(2,706)

(3,676)

448

(3,228)

(2,706)

-

Mortgage

20,775

11,724

(19,500)

12,999

107,981

120,980

(6,776)

(12,724)

Leasing

4,755

763

2,099

7,617

28,974

36,591

2,099

-

Consumer:

Credit cards

1,712

1,822

3,534

7,068

12,971

20,039

-

3,534

Home equity lines of credit

26

-

-

26

(122)

(96)

-

-

Personal

4,721

816

1,144

6,681

70,355

77,036

1,144

-

Auto

13,574

4,597

4,064

22,235

45,428

67,663

4,064

-

Other

55

114

251

420

11,820

12,240

150

101

Total

$

48,345

$

19,478

$

(27,582)

$

40,241

$

602,045

$

642,286

$

(18,514)

$

(9,068)

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table J - Loan Delinquency - Popular U.S. Operations

(Unaudited)

30-Sep-23

Popular U.S.

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

1,332

$

-

$

404

$

1,736

$

2,031,883

$

2,033,619

$

404

$

-

Commercial real estate:

Non-owner occupied

2,628

-

734

3,362

2,082,887

2,086,249

734

-

Owner occupied

1,110

923

3,877

5,910

1,631,442

1,637,352

3,877

-

Commercial and industrial

3,000

464

3,709

7,173

2,190,091

2,197,264

3,579

130

Construction

-

-

-

-

751,605

751,605

-

-

Mortgage

946

22,313

11,980

35,239

1,260,604

1,295,843

11,980

-

Consumer:

Credit cards

-

-

-

-

17

17

-

-

Home equity lines of credit

1,045

335

4,085

5,465

59,560

65,025

4,085

-

Personal

2,581

1,716

2,637

6,934

182,232

189,166

2,637

-

Other

113

-

402

515

10,088

10,603

402

-

Total

$

12,755

$

25,751

$

27,828

$

66,334

$

10,200,409

$

10,266,743

$

27,698

$

130

30-Jun-23

Popular U.S.

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

3,137

$

-

$

418

$

3,555

$

2,031,067

$

2,034,622

$

418

$

-

Commercial real estate:

Non-owner occupied

632

-

119

751

1,837,258

1,838,009

119

-

Owner occupied

1,806

-

5,095

6,901

1,606,439

1,613,340

5,095

-

Commercial and industrial

2,464

1,738

6,155

10,357

2,201,967

2,212,324

5,978

177

Construction

-

-

-

-

646,168

646,168

-

-

Mortgage

1,101

5,435

14,577

21,113

1,259,677

1,280,790

14,577

-

Consumer:

Credit cards

-

-

-

-

17

17

-

-

Home equity lines of credit

464

49

4,252

4,765

61,105

65,870

4,252

-

Personal

2,766

1,725

2,726

7,217

203,411

210,628

2,726

-

Other

-

154

-

154

8,716

8,870

-

-

Total

$

12,370

$

9,101

$

33,342

$

54,813

$

9,855,825

$

9,910,638

$

33,165

$

177

Variance

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

(1,805)

$

-

$

(14)

$

(1,819)

$

816

$

(1,003)

$

(14)

$

-

Commercial real estate:

Non-owner occupied

1,996

-

615

2,611

245,629

248,240

615

-

Owner occupied

(696)

923

(1,218)

(991)

25,003

24,012

(1,218)

-

Commercial and industrial

536

(1,274)

(2,446)

(3,184)

(11,876)

(15,060)

(2,399)

(47)

Construction

-

-

-

-

105,437

105,437

-

-

Mortgage

(155)

16,878

(2,597)

14,126

927

15,053

(2,597)

-

Consumer:

Credit cards

-

-

-

-

-

-

-

-

Home equity lines of credit

581

286

(167)

700

(1,545)

(845)

(167)

-

Personal

(185)

(9)

(89)

(283)

(21,179)

(21,462)

(89)

-

Other

113

(154)

402

361

1,372

1,733

402

-

Total

$

385

$

16,650

$

(5,514)

$

11,521

$

344,584

$

356,105

$

(5,467)

$

(47)

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table K - Loan Delinquency - Consolidated

(Unaudited)

30-Sep-23

Popular, Inc.

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

5,739

$

176

$

588

$

6,503

$

2,321,930

$

2,328,433

$

588

$

-

Commercial real estate:

Non-owner occupied

3,902

-

16,064

19,966

5,015,164

5,035,130

16,064

-

Owner occupied

1,927

1,750

38,966

42,643

3,002,262

3,044,905

38,966

-

Commercial and industrial

7,022

2,192

28,442

37,656

6,489,426

6,527,082

25,203

3,239

Construction

-

-

6,578

6,578

915,534

922,112

6,578

-

Mortgage

242,908

122,992

442,410

808,310

6,776,801

7,585,111

199,423

242,987

Leasing

17,915

4,574

6,842

29,331

1,668,783

1,698,114

6,842

-

Consumer:

Credit cards

11,218

8,133

17,719

37,070

1,040,358

1,077,428

-

17,719

Home equity lines of credit

1,071

335

4,085

5,491

62,008

67,499

4,085

-

Personal

22,167

14,192

21,219

57,578

1,894,590

1,952,168

21,219

-

Auto

89,453

23,019

40,268

152,740

3,480,456

3,633,196

40,268

-

Other

680

388

2,554

3,622

154,513

158,135

2,287

267

Total

$

404,002

$

177,751

$

625,735

$

1,207,488

$

32,821,825

$

34,029,313

$

361,523

$

264,212

30-Jun-23

Popular, Inc.

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

6,915

$

179

$

602

$

7,696

$

2,323,803

$

2,331,499

$

602

$

-

Commercial real estate:

Non-owner occupied

809

512

23,061

24,382

4,719,874

4,744,256

23,061

-

Owner occupied

3,047

700

40,927

44,674

2,996,724

3,041,398

40,927

-

Commercial and industrial

5,061

2,466

39,001

46,528

6,204,619

6,251,147

35,736

3,265

Construction

-

970

9,284

10,254

809,649

819,903

9,284

-

Mortgage

222,288

94,390

464,507

781,185

6,667,893

7,449,078

208,796

255,711

Leasing

13,160

3,811

4,743

21,714

1,639,809

1,661,523

4,743

-

Consumer:

Credit cards

9,506

6,311

14,185

30,002

1,027,387

1,057,389

-

14,185

Home equity lines of credit

464

49

4,252

4,765

63,675

68,440

4,252

-

Personal

17,631

13,385

20,164

51,180

1,845,414

1,896,594

20,164

-

Auto

75,879

18,422

36,204

130,505

3,435,028

3,565,533

36,204

-

Other

512

428

1,901

2,841

141,321

144,162

1,735

166

Total

$

355,272

$

141,623

$

658,831

$

1,155,726

$

31,875,196

$

33,030,922

$

385,504

$

273,327

Variance

Past due

Past due 90 days or more

30-59

60-89

90 days

Total

Non-accrual

Accruing

(In thousands)

days

days

or more

past due

Current

Loans HIP

loans

loans

Commercial multi-family

$

(1,176)

$

(3)

$

(14)

$

(1,193)

$

(1,873)

$

(3,066)

$

(14)

$

-

Commercial real estate:

Non-owner occupied

3,093

(512)

(6,997)

(4,416)

295,290

290,874

(6,997)

-

Owner occupied

(1,120)

1,050

(1,961)

(2,031)

5,538

3,507

(1,961)

-

Commercial and industrial

1,961

(274)

(10,559)

(8,872)

284,807

275,935

(10,533)

(26)

Construction

-

(970)

(2,706)

(3,676)

105,885

102,209

(2,706)

-

Mortgage

20,620

28,602

(22,097)

27,125

108,908

136,033

(9,373)

(12,724)

Leasing

4,755

763

2,099

7,617

28,974

36,591

2,099

-

Consumer:

Credit cards

1,712

1,822

3,534

7,068

12,971

20,039

-

3,534

Home equity lines of credit

607

286

(167)

726

(1,667)

(941)

(167)

-

Personal

4,536

807

1,055

6,398

49,176

55,574

1,055

-

Auto

13,574

4,597

4,064

22,235

45,428

67,663

4,064

-

Other

168

(40)

653

781

13,192

13,973

552

101

Total

$

48,730

$

36,128

$

(33,096)

$

51,762

$

946,629

$

998,391

$

(23,981)

$

(9,115)

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table L - Non-Performing Assets

(Unaudited)

Variance

(In thousands)

30-Sep-23

As a % of
loans HIP by
category

30-Jun-23

As a % of
loans HIP by
category

30-Sep-22

As a % of
loans HIP by
category

Q3 2023 vs.
Q2 2023

Q3 2023 vs.
Q3 2022

Non-accrual loans:

Commercial

Commercial multi-family

$588

-

%

$602

-

%

$251

-

%

$(14)

$337

Commercial real estate non-owner occupied

16,064

0.3

23,061

0.5

32,074

0.7

(6,997)

(16,010)

Commercial real estate owner occupied

38,966

1.3

40,927

1.3

28,985

0.9

(1,961)

9,981

Commercial and industrial

25,203

0.4

35,736

0.6

42,566

0.8

(10,533)

(17,363)

Total Commercial

80,821

0.5

100,326

0.6

103,876

0.7

(19,505)

(23,055)

Construction

6,578

0.7

9,284

1.1

-

-

(2,706)

6,578

Leasing

6,842

0.4

4,743

0.3

5,697

0.4

2,099

1,145

Mortgage

199,423

2.6

208,796

2.8

274,306

3.8

(9,373)

(74,883)

Consumer

Home equity lines of credit

4,085

6.1

4,252

6.2

3,970

5.5

(167)

115

Personal

21,219

1.1

20,164

1.1

19,378

1.1

1,055

1,841

Auto

40,268

1.1

36,204

1.0

34,432

1.0

4,064

5,836

Other Consumer

2,287

1.4

1,735

1.2

11,760

8.2

552

(9,473)

Total Consumer

67,859

1.0

62,355

0.9

69,540

1.1

5,504

(1,681)

Total non-performing loans held-in-portfolio

361,523

1.1

%

385,504

1.2

%

453,419

1.4

%

(23,981)

(91,896)

Other real estate owned (“OREO”)

82,322

86,216

93,239

(3,894)

(10,917)

Total non-performing assets [1]

$443,845

$471,720

$546,658

$(27,875)

$(102,813)

Accruing loans past due 90 days or more [2]

$264,212

$273,327

$340,503

$(9,115)

$(76,291)

Ratios:

Non-performing assets to total assets

0.64

%

0.67

%

0.77

%

Non-performing loans held-in-portfolio to loans held-in-portfolio

1.06

1.17

1.44

Allowance for credit losses to loans held-in-portfolio

2.09

2.12

2.23

Allowance for credit losses to non-performing loans, excluding loans held-for-sale

196.69

181.63

155.07

[1] There were no non-performing loans held-for-sale as of September 30, 2023, June 30, 2023 and September 30, 2022.

[2] 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 non-performing since the principal repayment is insured. The balance of these loans includes $8 million at September 30, 2023, related to the rebooking of loans previously pooled into GNMA securities, in which the Corporation had a buy-back option as further described below (June 30, 2023 - $7 million; September 30, 2022 - $9 million). Under the GNMA program, issuers such as BPPR have the option but not the obligation to repurchase loans that are 90 days or more past due. For accounting purposes, these loans subject to the repurchase option are required to be reflected (rebooked) on the financial statements of BPPR with an offsetting liability. These balances include $115 million of residential mortgage loans insured by FHA or guaranteed by the VA that are no longer accruing interest as of September 30, 2023 (June 30, 2023 - $133 million; September 30, 2022 - $198 million). Furthermore, the Corporation has approximately $39 million in reverse mortgage loans which are guaranteed by FHA, but which are currently not accruing interest. Due to the guaranteed nature of the loans, it is the Corporation's policy to exclude these balances from non-performing assets (June 30, 2023- $39 million; September 30, 2022 - $42 million).

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table M - Activity in Non-Performing Loans

(Unaudited)

Commercial loans held-in-portfolio:

Quarter ended

Quarter ended

30-Sep-23

30-Jun-23

(In thousands)

BPPR

Popular U.S.

Popular, Inc.

BPPR

Popular U.S.

Popular, Inc.

Beginning balance NPLs

$88,716

$11,610

$100,326

$90,952

$11,048

$102,000

Plus:

New non-performing loans

2,736

1,324

4,060

3,203

4,631

7,834

Advances on existing non-performing loans

-

7

7

-

2

2

Less:

Non-performing loans transferred to OREO

(138)

-

(138)

(21)

-

(21)

Non-performing loans charged-off

(969)

(2,446)

(3,415)

(595)

(2,175)

(2,770)

Loans returned to accrual status / loan collections

(18,118)

(1,901)

(20,019)

(4,823)

(1,896)

(6,719)

Ending balance NPLs

$72,227

$8,594

$80,821

$88,716

$11,610

$100,326

Construction loans held-in-portfolio:

Quarter ended

Quarter ended

30-Sep-23

30-Jun-23

(In thousands)

BPPR

Popular U.S.

Popular, Inc.

BPPR

Popular U.S.

Popular, Inc.

Beginning balance NPLs

$9,284

$-

$9,284

$-

$-

$-

Plus:

New non-performing loans

-

-

-

9,284

-

9,284

Less:

Non-performing loans charged-off

(2,537)

-

(2,537)

-

-

-

Loans returned to accrual status / loan collections

(169)

-

(169)

-

-

-

Ending balance NPLs

$6,578

$-

$6,578

$9,284

$-

$9,284

Mortgage loans held-in-portfolio:

Quarter ended

Quarter ended

30-Sep-23

30-Jun-23

(In thousands)

BPPR

Popular U.S.

Popular, Inc.

BPPR

Popular U.S.

Popular, Inc.

Beginning balance NPLs

$194,219

$14,577

$208,796

$224,075

$14,719

$238,794

Plus:

New non-performing loans

34,657

4,503

39,160

27,518

4,457

31,975

Advances on existing non-performing loans

-

5

5

-

76

76

Less:

Non-performing loans transferred to OREO

(5,519)

-

(5,519)

(9,226)

-

(9,226)

Non-performing loans charged-off

152

-

152

271

-

271

Loans returned to accrual status / loan collections

(36,066)

(7,105)

(43,171)

(48,419)

(4,675)

(53,094)

Ending balance NPLs

$187,443

$11,980

$199,423

$194,219

$14,577

$208,796

Total non-performing loans held-in-portfolio (excluding consumer):

Quarter ended

Quarter ended

30-Sep-23

30-Jun-23

(In thousands)

BPPR

Popular U.S.

Popular, Inc.

BPPR

Popular U.S.

Popular, Inc.

Beginning balance NPLs

$292,219

$26,187

$318,406

$315,027

$25,767

$340,794

Plus:

New non-performing loans

37,393

5,827

43,220

40,005

9,088

49,093

Advances on existing non-performing loans

-

12

12

-

78

78

Less:

Non-performing loans transferred to OREO

(5,657)

-

(5,657)

(9,247)

-

(9,247)

Non-performing loans charged-off

(3,354)

(2,446)

(5,800)

(324)

(2,175)

(2,499)

Loans returned to accrual status / loan collections

(54,353)

(9,006)

(63,359)

(53,242)

(6,571)

(59,813)

Ending balance NPLs

$266,248

$20,574

$286,822

$292,219

$26,187

$318,406

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

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

(Unaudited)

Quarters ended

(In thousands)

30-Sep-23

30-Jun-23

30-Sep-22

Balance at beginning of period - loans held-in-portfolio

$700,200

$689,120

$681,750

Provision for credit losses (benefit)

43,514

35,661

39,519

Initial allowance for credit losses - PCD Loans

9

10

59

743,723

724,791

721,328

Net loans charge-off (recovered)- BPPR

Commercial:

Commercial multi-family

-

(1)

-

Commercial real estate non-owner occupied

(168)

430

(368)

Commercial real estate owner occupied

166

(329)

(2,395)

Commercial and industrial

(10,547)

(1,431)

1,613

Total Commercial

(10,549)

(1,331)

(1,150)

Construction

2,611

-

-

Leasing

1,442

1,593

1,338

Mortgage

(3,800)

(3,384)

(2,165)

Consumer:

Credit cards

8,631

6,502

4,483

Home equity lines of credit

(30)

(25)

(129)

Personal

17,303

12,641

8,227

Auto

9,691

2,491

7,375

Other Consumer

301

200

417

Total Consumer

35,896

21,809

20,373

Total net charged-off (recovered) BPPR

$25,600

$18,687

$18,396

Net loans charge-off (recovered) - Popular U.S.

Commercial:

Commercial multi-family

(1)

(1)

(8)

Commercial real estate non-owner occupied

(66)

(66)

(2)

Commercial real estate owner occupied

1,202

156

(26)

Commercial and industrial

899

1,734

(475)

Total Commercial

2,034

1,823

(511)

Mortgage

(62)

(109)

(23)

Consumer:

Home equity lines of credit

12

(166)

(907)

Personal

5,032

3,708

1,237

Other Consumer

39

47

40

Total Consumer

5,083

3,589

370

Total net charged-off (recovered) Popular U.S.

$7,055

$5,303

$(164)

Total loans charged-off (recovered) - Popular, Inc.

$32,655

$23,990

$18,232

Net write- downs [1]

$-

$601

$-

Balance at end of period - loans held-in-portfolio

$711,068

$700,200

$703,096

Balance at beginning of period - unfunded commitments

$11,593

$9,415

$6,904

Provision for credit losses (benefit)

1,691

2,178

403

Balance at end of period - unfunded commitments [2]

$13,284

$11,593

$7,307

POPULAR, INC.

Annualized net charge-offs (recoveries) to average loans held-in-portfolio

0.39

%

0.29

%

0.24

%

Provision for credit losses (benefit) - loan portfolios to net charge-offs

133.25

%

148.65

%

216.76

%

BPPR

Annualized net charge-offs (recoveries) to average loans held-in-portfolio

0.44

%

0.33

%

0.34

%

Provision for credit losses (benefit) - loan portfolios to net charge-offs

211.00

%

151.86

%

155.98

%

Popular U.S.

Annualized net charge-offs (recoveries) to average loans held-in-portfolio

0.28

%

0.22

%

(0.01)

%

Provision for credit losses (benefit) - loan portfolios to net charge-offs

(148.87)

%

137.32

%

N.M.

%

N.M. - Not meaningful.

[1] Net write-downs for the quarter ended June 30, 2023 are related to credit cards loans reclassified to held-for-sale.

[2] Allowance for credit losses of unfunded commitments is presented as part of Other Liabilities in the Consolidated Statements of Financial Condition.

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table O - Allowance for Credit Losses "ACL"- Loan Portfolios - Consolidated

(Unaudited)

30-Sep-23

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$15,223

$2,328,433

0.65

%

Commercial real estate - non-owner occupied

67,149

5,035,130

1.33

%

Commercial real estate - owner occupied

48,109

3,044,905

1.58

%

Commercial and industrial

103,585

6,527,082

1.59

%

Total commercial

$234,066

$16,935,550

1.38

%

Construction

10,971

922,112

1.19

%

Mortgage

91,904

7,585,111

1.21

%

Leasing

10,198

1,698,114

0.60

%

Consumer:

Credit cards

72,550

1,077,428

6.73

%

Home equity lines of credit

2,387

67,499

3.54

%

Personal

126,116

1,952,168

6.46

%

Auto

155,436

3,633,196

4.28

%

Other consumer

7,440

158,135

4.70

%

Total consumer

$363,929

$6,888,426

5.28

%

Total

$711,068

$34,029,313

2.09

%

30-Jun-23

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$26,179

$2,331,499

1.12

%

Commercial real estate - non-owner occupied

71,716

4,744,256

1.51

%

Commercial real estate - owner occupied

51,407

3,041,398

1.69

%

Commercial and industrial

99,651

6,251,147

1.59

%

Total commercial

$248,953

$16,368,300

1.52

%

Construction

11,332

819,903

1.38

%

Mortgage

96,093

7,449,078

1.29

%

Leasing

13,927

1,661,523

0.84

%

Consumer:

Credit cards

71,408

1,057,389

6.75

%

Home equity lines of credit

2,170

68,440

3.17

%

Personal

115,828

1,896,594

6.11

%

Auto

134,247

3,565,533

3.77

%

Other consumer

6,242

144,162

4.33

%

Total consumer

$329,895

$6,732,118

4.90

%

Total

$700,200

$33,030,922

2.12

%

Variance

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$(10,956)

$(3,066)

(0.47)

%

Commercial real estate - non-owner occupied

(4,567)

290,874

(0.18)

%

Commercial real estate - owner occupied

(3,298)

3,507

(0.11)

%

Commercial and industrial

3,934

275,935

-

%

Total commercial

$(14,887)

$567,250

(0.14)

%

Construction

(361)

102,209

(0.19)

%

Mortgage

(4,189)

136,033

(0.08)

%

Leasing

(3,729)

36,591

(0.24)

%

Consumer:

Credit cards

1,142

20,039

(0.02)

%

Home equity lines of credit

217

(941)

0.37

%

Personal

10,288

55,574

0.35

%

Auto

21,189

67,663

0.51

%

Other consumer

1,198

13,973

0.37

%

Total consumer

$34,034

$156,308

0.38

%

Total

$10,868

$998,391

(0.03)

%

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table P - Allowance for Credit Losses "ACL"- Loan Portfolios - BPPR Operations

(Unaudited)

30-Sep-23

BPPR

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$3,481

$294,814

1.18

%

Commercial real estate - non-owner occupied

53,208

2,948,881

1.80

%

Commercial real estate - owner occupied

41,493

1,407,553

2.95

%

Commercial and industrial

87,579

4,329,818

2.02

%

Total commercial

$185,761

$8,981,066

2.07

%

Construction

5,457

170,507

3.20

%

Mortgage

79,900

6,289,268

1.27

%

Leasing

10,198

1,698,114

0.60

%

Consumer:

Credit cards

72,550

1,077,411

6.73

%

Home equity lines of credit

87

2,474

3.52

%

Personal

107,707

1,763,002

6.11

%

Auto

155,436

3,633,196

4.28

%

Other consumer

7,438

147,532

5.04

%

Total consumer

$343,218

$6,623,615

5.18

%

Total

$624,534

$23,762,570

2.63

%

30-Jun-23

BPPR

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$4,787

$296,877

1.61

%

Commercial real estate - non-owner occupied

53,366

2,906,247

1.84

%

Commercial real estate - owner occupied

41,901

1,428,058

2.93

%

Commercial and industrial

81,637

4,038,823

2.02

%

Total commercial

$181,691

$8,670,005

2.10

%

Construction

9,554

173,735

5.50

%

Mortgage

82,899

6,168,288

1.34

%

Leasing

13,927

1,661,523

0.84

%

Consumer:

Credit cards

71,408

1,057,372

6.75

%

Home equity lines of credit

96

2,570

3.74

%

Personal

96,046

1,685,966

5.70

%

Auto

134,247

3,565,533

3.77

%

Other consumer

6,240

135,292

4.61

%

Total consumer

$308,037

$6,446,733

4.78

%

Total

$596,108

$23,120,284

2.58

%

Variance

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

(1,306)

(2,063)

(0.43)

%

Commercial real estate - non-owner occupied

(158)

42,634

(0.04)

%

Commercial real estate - owner occupied

(408)

(20,505)

0.02

%

Commercial and industrial

5,942

290,995

-

%

Total commercial

$4,070

$311,061

(0.03)

%

Construction

(4,097)

(3,228)

(2.30)

%

Mortgage

(2,999)

120,980

(0.07)

%

Leasing

(3,729)

36,591

(0.24)

%

Consumer:

Credit cards

1,142

20,039

(0.02)

%

Home equity lines of credit

(9)

(96)

(0.22)

%

Personal

11,661

77,036

0.41

%

Auto

21,189

67,663

0.51

%

Other consumer

1,198

12,240

0.43

%

Total consumer

$35,181

$176,882

0.40

%

Total

$28,426

$642,286

0.05

%

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table Q - Allowance for Credit Losses "ACL"- Loan Portfolios - POPULAR U.S. Operations

(Unaudited)

30-Sep-23

Popular U.S.

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$11,742

$2,033,619

0.58

%

Commercial real estate - non-owner occupied

13,941

2,086,249

0.67

%

Commercial real estate - owner occupied

6,616

1,637,352

0.40

%

Commercial and industrial

16,006

2,197,264

0.73

%

Total commercial

$48,305

$7,954,484

0.61

%

Construction

5,514

751,605

0.73

%

Mortgage

12,004

1,295,843

0.93

%

Consumer:

Credit cards

-

17

-

%

Home equity lines of credit

2,300

65,025

3.54

%

Personal

18,409

189,166

9.73

%

Other consumer

2

10,603

0.02

%

Total consumer

$20,711

$264,811

7.82

%

Total

$86,534

$10,266,743

0.84

%

30-Jun-23

Popular U.S.

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$21,392

$2,034,622

1.05

%

Commercial real estate - non-owner occupied

18,350

1,838,009

1.00

%

Commercial real estate - owner occupied

9,506

1,613,340

0.59

%

Commercial and industrial

18,014

2,212,324

0.81

%

Total commercial

$67,262

$7,698,295

0.87

%

Construction

1,778

646,168

0.28

%

Mortgage

13,194

1,280,790

1.03

%

Consumer:

Credit cards

-

17

-

%

Home equity lines of credit

2,074

65,870

3.15

%

Personal

19,782

210,628

9.39

%

Other consumer

2

8,870

0.02

%

Total consumer

$21,858

$285,385

7.66

%

Total

$104,092

$9,910,638

1.05

%

Variance

(In thousands)

Total ACL

Total loans held-in-portfolio

ACL to loans held-in-portfolio

Commercial:

Commercial multi-family

$(9,650)

$(1,003)

(0.47)

%

Commercial real estate - non-owner occupied

(4,409)

248,240

(0.33)

%

Commercial real estate - owner occupied

(2,890)

24,012

(0.19)

%

Commercial and industrial

(2,008)

(15,060)

(0.08)

%

Total commercial

$(18,957)

$256,189

(0.26)

%

Construction

3,736

105,437

0.45

%

Mortgage

(1,190)

15,053

(0.10)

%

Consumer:

Credit cards

-

-

-

%

Home equity lines of credit

226

(845)

0.39

%

Personal

(1,373)

(21,462)

0.34

%

Other consumer

-

1,733

-

%

Total consumer

$(1,147)

$(20,574)

0.16

%

Total

$(17,558)

$356,105

(0.21)

%

Popular, Inc.

Financial Supplement to Third Quarter 2023 Earnings Release

Table R - Reconciliation to GAAP Financial Measures

(Unaudited)

(In thousands, except share or per share information)

30-Sep-23

30-Jun-23

30-Sep-22

Total stockholders’ equity

$4,457,608

$4,565,009

$3,674,838

Less: Preferred stock

(22,143)

(22,143)

(22,143)

Less: Goodwill

(804,428)

(827,428)

(827,428)

Less: Other intangibles

(10,559)

(11,354)

(13,738)

Total tangible common equity

$3,620,478

$3,704,084

$2,811,529

Total assets

$69,736,936

$70,838,266

$70,729,675

Less: Goodwill

(804,428)

(827,428)

(827,428)

Less: Other intangibles

(10,559)

(11,354)

(13,738)

Total tangible assets

$68,921,949

$69,999,484

$69,888,509

Tangible common equity to tangible assets

5.25

%

5.29

%

4.02

%

Common shares outstanding at end of period

72,127,595

72,103,969

72,673,344

Tangible book value per common share

$50.20

$51.37

$38.69

Quarterly average

Total stockholders’ equity [1]

$6,636,364

$6,553,488

$6,061,748

Less: Preferred Stock

(22,143)

(22,143)

(22,143)

Less: Goodwill

(827,177)

(827,427)

(759,318)

Less: Other intangibles

(11,083)

(11,875)

(24,039)

Total tangible equity

$5,775,961

$5,692,043

$5,256,248

Return on average tangible common equity

9.36

%

10.63

%

31.86

%

[1] Average balances exclude unrealized gains or losses on debt securities available-for-sale and the unrealized loss related to certain securities transferred from available-for-sale to held-to-maturity.