8-K
OFG BANCORP (OFG)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
8-K
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported):
January 25, 2021
OFG BANCORP
(Exact Name of Registrant as Specified in Its Charter)
Commonwealth of
Puerto Rico
(State or Other Jurisdiction of Incorporation)
001-12647
66-0538893
(Commission File Number)
(IRS Employer Identification No.)
Oriental Center, 15
th
Floor
254 Munoz Rivera Avenue
San Juan
,
Puerto Rico
00918
(Address of Principal Executive Offices)
(Zip Code)
(
787
)
771-6800
(Registrant’s Telephone
Number, Including Area
Code)
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of
the registrant under any of the following provisions:
☐
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class
Trading Symbol(s)
Name of each exchange on which
registered
Common shares, par value $1.00 per share
OFG
New York Stock Exchange
7.125% Noncumulative Monthly Income Preferred
Stock, Series A ($25.00 liquidation preference
per share)
OFG.PRA
New York Stock Exchange
7.0% Noncumulative Monthly Income Preferred
Stock, Series B ($25.00 liquidation preference
per share)
OFG.PRB
New York Stock Exchange
7.125% Noncumulative Perpetual Preferred Stock,
Series D ($25.00 liquidation preference per
share)
OFG.PRD
New York Stock Exchange
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the
Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities Exchange Act of 1934 (17 CFR
§240.12b-2).
Emerging growth company
☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended
transition period for complying with any new or revised financial accounting standards provided pursuant to Section
13(a) of the Exchange Act.
☐
Item 2.02. Results of Operations and Financial Condition.
On January 25, 2021, OFG Bancorp (the “Company”) announced the results for the quarter ended December 31,
- A copy of the Company’s press release is attached as an exhibit to this report.
Item 9.01. Financial Statements and Exhibits.
(d)
Exhibits
Exhibit No.
Description of Document
99
Press release by the Company dated January 25, 2021.
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly caused this report to
be signed on its behalf by the undersigned hereunto duly authorized.
OFG BANCORP
Date: January 25, 2021
By:
/s/ Maritza Arizmendi
Maritza Arizmendi
Executive Vice President and Chief Financial Officer
ofg8kexhibit994q20

Exhibit 99
OFG Bancorp Reports 4Q20 & 2020 Results
SAN JUAN,
Puerto Rico,
January 25,
2021 –
OFG Bancorp
(NYSE: OFG),
the financial
holding company
for Oriental
Bank,
reported results for the fourth
quarter and year ended December 31, 2020.
CEO Comment
José Rafael
Fernández, President,
Chief Executive
Officer, and
Vice Chairman
of the
Board, said:
“We had
another quarter
of strong
performance in
our core
businesses, reflecting
our larger
scale, solid
levels of
new loan
production, lower
cost of
funds, higher
non-
interest income, and reduced expenses.
“On a
macro-basis, we
are benefitting
from the
improved economic
environment in
Puerto Rico
and the U.S.
Virgin Islands
due to
the
continuing nascent rebound from the easing of COVID-19 restrictions and from pandemic-related stimulus.
“Within this environment,
Oriental’s success
continues to
be driven by
resiliency, agility,
and being more
than ready to
help customers
and communities
with their
changing product
and service needs.
During the
fourth quarter,
we also
completed the
integration of
the
Scotiabank acquisition and related cost-savings.
“We look
forward to
realizing the
full benefits of
our larger
scale over
the course
of 2021. The
vaccine inoculations should
reduce the
threat of COVID-19, and the economies of Puerto Rico and USVI should expand from all the pending federal reconstruction and stimulus.
“2020 was another challenging
year for Puerto
Rico, USVI and
Oriental. As in
years past, we
successfully worked our
way through it.
Our
heartfelt thanks go
to our team members
who helped customers
by swiftly processing
loan deferrals; implementing
an easy-to-use, fully
online Paycheck Protection
Program; managing the
rapid influx of
deposits; and providing contactless
and in-person services in
a COVID-
safe manner.
Thanks also
to the
many team
members who
had to
successfully adapt
to working
from home
and implement
the
Scotiabank integration in the middle of a pandemic.”
4Q20 Highlights
Increased Earnings
& Revenues:
EPS diluted
of $0.42
compared to
a loss
of $0.05
in 4Q19.
Results reflected
pre-tax merger
and
restructuring charges of $10.1 million
compared to $21.5 million in 4Q19.
Total core
revenues were $132.8 million versus
$98.4 million in
4Q19. Net interest
income of $98.7
million increased 24.7%.
Non-interest income
of $34.0 million
increased 77.4%. Net
interest margin
was 4.24% compared to 5.34% in 4Q19.
Solid Production:
New loan
originations totaled
$485.4 million
compared to
$404.9 million
in 4Q19.
Compared to
3Q20, production
(excluding Paycheck
Protection Program loans)
increased $38.0 million, driven
by commercial and mortgage
with continued strong
levels
of auto and consumer lending. Net loans declined $77.9 million from 9/30/20 to $6.5 billion at 12/31/20.
Lower Provision:
Provision for credit
losses was $14.2
million compared to
$23.1 million in
4Q19. 4Q20 net
charge-offs of
$44.8 million
included $31.2 million for two
acquired commercial loans that
were substantially reserved.
4Q20 loan deferrals
fell to 1.4% of
total loans
from 2.0% in 3Q20.
Core Expenses:
Non-interest expenses
were $89.0
million compared
to $78.9
million in 4Q19.
Excluding merger
and COVID
-19 related
costs, 4Q20 non-interest
expenses of $77.4
million fell $9.4
million from 1Q20,
amounting to approximately
$38.0 million in
annualized
reductions from the Scotiabank acquisition, exceeding original expectations by about 9%.
Lower Cost
of Funds:
Cost of
funds was
66 bps
compared to
92 bps
in 4Q19.
Compared to
3Q20, cost
of funds
fell 5
bps. Customer
deposits declined $169.8 million from 9/30/20 to $8.4 billion at 12/31/20.
Capital Building:
Tangible book value per
share increased $1.01 to $16.97 compared to 4Q19
and CET1 capital increased $158.6 million to
$894.1 million. The CET1 ratio was 13.08% versus 12.55% on 9/30/20 and 10.91% on 12/31/19, when the Scotiabank acquisition closed.
2020 Highlights
Increased Earnings & Revenues:
EPS diluted of $1.32
compared to $0.92 in
- Total
core revenues were
$519.3 million versus $396.2
million in 2019,
with increases of
26.5% and 51.1%
in net interest
and non-interest income,
respectively. New
loan production was
$1.7
billion compared to $1.3 billion. Net interest margin was 4.55% compared to 5.37%. The effective
tax rate was 21.6% compared to 28.5%.
Results Included
(all amounts pre
-tax):
Merger and
restructuring charges
mostly related
to the
Scotiabank acquisition of
$16.1 million
compared to $24.1 million in 2019, and
bargain purchase gain from
the acquisition of $7.3 million compared to $0.3
million in 2019. 2020
also included $39.9 million in COVID-19 related provision for credit losses and $5.8 million in COVID-19 related expenses.
Conference Call
A conference call
to discuss 4Q20 results,
outlook and related matters
will be held today
at 10:00 AM ET.
Phone (888) 562-3356 or
(973)
582-2700. Conference ID:
864-1568. The call can
also be accessed live
on
www.ofgbancorp.com.
Webcast replay
will be available shortly
thereafter.
Financial Supplement & Conference Call Presentation
OFG’s Financial
Supplement, with
full financial
tables for
the quarter
and year
ended December
31, 2020,
and the
4Q20
Conference Call
Presentation, can
be found
on the
Quarterly Results
page on
OFG’s Investor
Relations website
at
www.ofgbancorp.com
.
Non-GAAP Financial Measures
In addition to
our financial information
presented in
accordance with
GAAP,
management uses
certain “non-GAAP financial
measures” within the meaning of
SEC Regulation G, to
clarify and enhance understanding
of past performance and
prospects
for the
future. Please
refer to
Tables 8-1
and 8-2
in OFG’s
above-mentioned Financial
Supplement for
a reconciliation
of
GAAP to non-GAAP measures and calculations.
Forward Looking Statements
The information
included in
this document
contains certain
forward-looking statements
within the
meaning of
the Private
Securities Litigation
Reform Act
of 1995.
These statements
are based
on management’s
current expectations
and involve
certain risks and
uncertainties that may
cause actual results
to differ
materially from those
expressed in the
forward-looking
statements.
Factors that
might cause
such a
difference include,
but are
not limited
to (i)
the rate
of growth
in the
economy and
employment levels,
as well
as general
business and
economic conditions;
(ii) changes in
interest rates,
as well
as the
magnitude of such changes; (iii) changes to
the financial condition of the government
of Puerto Rico; (iv) the potential
impact
of damages
from future
hurricanes, earthquakes
and other
natural disasters
in Puerto
Rico; (v)
the fiscal
and monetary
policies of the federal
government and its
agencies; (vi) the
performance of the
stock and bond
markets; (vii) competition
in
the financial
services industry;
(viii) possible
legislative, tax
or regulatory
changes; and
(ix) the
severity,
magnitude and
duration of the
COVID-19 pandemic, including
impacts of the pandemic
and of responses of
federal, state
and local
governments on our branches, operations
and personnel, and on our customers and their businesses.
For a
discussion of
such factors
and certain
risks and
uncertainties to
which OFG
is subject,
please refer
to OFG’s
annual
report on Form
10-K for the
year ended December
31, 2019, as well
as its other filings
with the U.S.
Securities and Exchange
Commission. Other
than to
the extent
required by
applicable law,
including the
requirements of
applicable securities
laws,
OFG assumes
no obligation
to update
any forward
-looking statements
to reflect
occurrences or
unanticipated events
or
circumstances after the date of
such statements.
About OFG Bancorp
Now in its
57
th
year in business,
OFG Bancorp is
a diversified
financial holding company
that operates
under U.S.,
Puerto Rico
and U.S.
Virgin Islands banking laws and regulations. Its three principal subsidiaries, Oriental Bank, Oriental
Financial Services and Oriental
Insurance, provide a
wide range
of retail and
commercial banking, lending
and wealth management
products, services, and
technology,
primarily in Puerto Rico and U.S. Virgin Islands. Visit us at
Error! Hyperlink reference not valid.
www.ofgbancorp.com
.
#
Contacts
Puerto Rico & USVI:
Idalis Montalvo (
idalis.montalvo@orientalbank.com
) at (787) 777-2847
US:
Gary Fishman (
gfishman@ofgbancorp.com
) and Steven Anreder (
sanreder@ofgbancorp.com
) at (212) 532-3232
OFG Bancorp
Financial Supplement
The information contained in this Financial Supplement is preliminary and based on data available at the time of the earnings presentation,
and investors should refer to
our December 31, 2020 Annual Report on Form 10-K once it is filed with the Securities and Exchange
Commission.
Table
of Contents
Pages
OFG Bancorp (Consolidated Financial Information)
Table
1:
Financial and Statistical Summary - Consolidated
2-3
Table
2:
Consolidated Statements of Operations
4-5
Table
3:
Consolidated Statements of Financial Condition
6
Table
4:
Information on Loan Portfolio and Production
7-8
Table
5:
Average Balances, Net Interest Income and Net Interest
Margin
9-10
Table
6:
Loan Information and Performance Statistics
11-13
Table
7:
Allowance for Credit Losses
14
Table
8:
Reconciliation of GAAP to Non-GAAP Measures and Calculation of Regulatory Capital
15-16
Table
9:
Notes to Financial Summary, Selected Metrics, Loans, and Consolidated
Financial Statements (Tables 1-8)
17
OFG Bancorp (NYSE: OFG)
Table 1-2: Financial and Statistical Summary - Consolidated
2020
2020
2020
2020
2019
(Dollars in thousands, except per share data)
(unaudited)
Q4
Q3
Q2
Q1
Q4
Statement of Operations
Net interest income
$
98,738
$
99,533
$
105,060
$
105,101
(g)
$
79,209
Non-interest income, net (core)
(2)
34,047
(a)
27,486
23,106
26,233
(g)
19,196
Total core revenues
132,785
(a)
127,019
128,166
131,334
(g)
98,405
Non-interest expense
89,039
(g)
83,444
85,481
87,322
(g)
78,913
(g)
Pre-provision net revenues
(22)
44,123
47,415
46,731
49,229
20,007
Total provision
for credit losses
14,176
13,669
(f)
17,696
(f)
47,131
(e)(f)
23,068
Net income (loss) before income taxes
29,947
(a)(g)
33,746
29,035
2,098
(3,061)
Income tax expense (benefit)
6,646
6,308
7,248
297
(2,070)
Net income (loss) available to common stockholders
$
21,673
(a)(g)
25,810
20,159
173
(2,619)
Common Share Statistics
Earnings (loss) per common share - basic
(3)
$
0.42
(a)(g)
0.50
0.39
-
(0.05)
Earnings (loss) per common share - diluted
(4)
$
0.42
(a)(g)
0.50
0.39
-
(0.05)
Average common shares outstanding
51,350
51,342
51,336
51,404
51,360
Average common shares outstanding
and equivalents
51,618
51,527
51,470
51,713
51,791
Cash dividends per common share
$
0.07
$
0.07
$
0.07
$
0.07
$
0.07
Book value per common share (period end)
$
19.54
$
19.13
$
18.69
$
18.33
(e)
$
18.75
Tangible book value per common
share (period end)
(5)
$
16.97
$
16.51
$
16.01
$
15.60
(e)
$
15.96
Balance Sheet (Average Balances)
Loans
(6)
$
6,708,284
(c)
$
6,787,022
(c)
$
6,840,650
(c)
$
6,687,875
$
4,500,071
Interest-earning assets
9,270,739
(c)
9,218,717
(c)
8,845,744
(c)
8,556,421
5,886,379
Total assets
9,921,254
(c)
9,918,381
(c)
9,512,129
(c)
9,326,627
6,325,334
Core deposits
8,451,308
8,376,623
7,852,495
7,516,438
4,582,872
Total deposits
8,515,646
8,517,039
8,088,106
7,752,446
4,850,980
Interest-bearing deposits
6,199,929
6,240,639
6,105,014
6,053,482
3,740,133
Borrowings
101,930
102,916
157,669
271,800
304,365
Stockholders' equity
1,083,423
1,062,460
1,037,195
1,043,481
(e)
1,062,720
Common stockholders' equity
1,001,553
980,590
955,325
961,611
(e)
980,850
Performance Metrics
Net interest margin
(7)
4.24%
4.30%
4.78%
4.94%
5.34%
Return on average assets
(8)
0.94%
1.11%
0.92%
0.08%
-0.06%
Return on average tangible common stockholders'
equity
(9)
9.99%
12.23%
9.88%
0.08%
-1.17%
Efficiency ratio
(10)
67.06%
(g)
65.69%
66.70%
66.49%
80.19%
Full-time equivalent employees, period end
2,275
2,332
2,373
2,449
2,455
Credit Quality Metrics
(1)(21)
Allowance for loan and lease losses
$
204,809
(b)
$
235,313
$
232,701
$
230,755
(e)(f)
$
116,539
Allowance as a % of loans held for investment
3.07%
(b)
3.48%
(c)
3.35%
(c)
3.41%
1.73%
Net charge-offs
$
44,814
(b)
$
10,570
$
15,750
$
24,034
$
14,395
Net charge-off rate
(11)
2.67%
(b)
0.62%
0.92%
1.44%
1.28%
Early delinquency rate (30 - 89 days past
due)
2.68%
2.50%
2.64%
3.16%
3.07%
Total delinquency rate
(30 days and over)
5.74%
5.67%
5.56%
6.38%
5.85%
Capital Ratios (Non-GAAP)
(12)(20)
Leverage ratio
10.30%
10.00%
10.16%
10.14%
(d)(e)
9.24%
Common equity Tier 1 capital ratio
13.08%
12.55%
12.03%
(c)
11.69%
(d)(e)
10.91%
Tier 1 risk-based capital ratio
14.78%
14.25%
13.71%
(c)
13.36%
(d)(e)
12.64%
Total risk-based
capital ratio
16.04%
15.50%
14.96%
(c)
14.62%
(d)(e)
13.91%
Tangible common equity ("TCE")
ratio
9.00%
8.58%
8.39%
8.80%
8.96%
(a) During 4Q 2020, the Company recognized annual insurance
contingent commissions amounting to $4.0 million.
In addition, mortgage banking activities reflected higher gains
on
sale of loans and securitizations, and higher servicing fees compared
to 3Q 2020.
(b) During 4Q 2020, commercial charge-offs reflected
$31.2 million from two commercial non-performing PCD
loans from the government and hospital sectors,
reducing loan
balance and their corresponding allowance for credit
losses by that amount.
(c) In response to the Coronavirus (COVID-19) pandemic,
CARES Act created funding for the Small Business Administration
(SBA) Paycheck Protection Program
(PPP), which provides
loans to small businesses to keep their employees on payroll
and make other eligible payments. The original funding for
the PPP was fully allocated by mid-April 2020, with additional
funding made available on April 24, 2020 under the Paycheck
Protection Program and Health Care Enhancement
Act. During 2Q 2020 and 3Q 2020, the Company participated in this
program originating 4,342 and 732 PPP loans, respectively.
On June 30, 2020, September 30, 2020 and December 31, 2020, Oriental had PPP loans amounting
to $278.1 million,
$289.2 million and $282.7 million, respectively.
These loans are fully guaranteed by the SBA and risk-weighted
at 0%.
(d) During 1Q 2020, the Company decided to early implement Simplifications to
the Capital Rule, which simplified the regulatory capital treatment
for mortgage servicing assets
(MSA) and certain deferred tax assets
arising from temporary differences
(temporary difference DTAs).
It Increased common equity tier 1 (CET1) capital threshold deductions
from
10 percent to 25 percent and removes the aggregate
15 percent CET1 threshold deduction. However,
it retains the 250 percent risk weight applicable
to non-deducted amounts of
MSAs and temporary difference DTAs.
(e) On January 1, 2020, the Company implemented ASU No. 2016-13: Measurement
of Credit Losses on Financial Instruments "(CECL)" using the modified retrospective
approach. As
a result, a $39.2 million allowance for credit losses was recorded
for Non-PCD loans and $0.2 million for unused commitments with
the corresponding adjustment reducing retained
earnings, net of a $13.9 million deferred tax effect.
For PCD loans, including BBVA and Eurobank
acquired book plus the recently acquired Scotiabank, the adjustment
amounting to
$50.5 million was made through the allowance and loan balances with no impact in
capital. As disclosed in the Company’s 2019 Form
10-K, the Company had initially elected to
phase-in the January 1, 2020 (“day 1”) impact to retained
earnings to regulatory capital, over a three-year
transition period beginning in 2020. As part of its response to the impact of
COVID-19, in March 2020, the Federal Reserve,
Federal Deposit Insurance Corporation and Office
of the Comptroller of the Currency issued an interim final rule that
provided the
option to temporarily delay the effects
of CECL on regulatory capital for two year
s, followed by a three-year transition
period. In addition, for the first two years, a uniform
25%
“scaling factor” is introduced to approximate
the portion of the post day-one allowance attributable
to CECL relative to the incurred loss methodology.
The 25% scaling factor is
calibrated to approximate
an overall after-tax impact of differences
in allowances under CECL vs the incurred loss methodology.
(f) In March 2020, a global pandemic was declared by the World
Health Organization related to
the rapidly growing outbreak of a novel strain
of coronavirus (COVID-19). The
pandemic significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties. In
response, we increased our provision for credit
losses on loans in
1Q 2020 and 2Q 2020 by $34.1 million and $5.0 million, respectively,
and established a provision for credit losses on
accrued interest receivables under deferral
plans in 3Q 2020 of
$826 thousand.
(g) On December 31, 2019, the Company acquired Scotiabank's Puerto Rico and
USVI operations, incurring in merger and restructuring
charges of $21.5 million during 4Q 2019, $3.0
million during 2Q 2020, $2.7 million during 3Q 2020, and $10.1 million during 4Q 2020. At December
31, 2019, the consolidated statement of financial
condition contemplated the
effects of the Scotiabank PR & USVI acquisition. Nevertheless,
the consolidated statement of
operations did not contemplate the effects
of the Scotiabank PR & USVI acquisition until
January 1, 2020.
2
OFG Bancorp (NYSE: OFG)
Table 1-2: Financial and Statistical Summary - Consolidated (Continued)
2020
2019
(Dollars in thousands, except per share data)
(unaudited)
YTD
YTD
Statement of Operations
Net interest income
$
408,432
(e)
$
322,793
Non-interest income, net (core)
(2)
110,872
(e)
73,365
Total core revenues
519,304
(e)
396,158
Non-interest expense
345,286
(e)
233,244
(e)
Pre-provision net revenues
(22)
187,498
172,042
Total provision
for credit losses
92,672
(c)(d)
96,792
(g)
Net income before income taxes
94,826
75,250
Income tax expense
20,499
21,409
Net income available to common stockholders
67,815
47,329
Common Share Statistics
Earnings per common share - basic
(3)
1.32
0.92
Earnings
per common share - diluted
(4)
1.32
0.92
Average common shares outstanding
51,358
51,335
Average common shares outstanding
and equivalents
51,555
51,719
Cash dividends per common share
$
0.28
$
0.28
Book value per common share (period end)
$
19.54
(c)
$
18.75
Tangible book value per common
share (period end)
(5)
$
16.97
(c)
$
15.96
Balance Sheet (Average Balances)
Loans
(6)
$
6,748,510
(a)
$
4,514,522
Interest-earning assets
8,966,989
(a)
6,012,853
Total assets
9,670,969
(a)
6,464,330
Core deposits
8,051,208
4,502,265
Total deposits
8,219,936
4,885,748
Interest-bearing deposits
6,150,150
3,785,149
Borrowings
158,271
415,712
Stockholders' equity
1,056,729
(c)
1,044,881
Common stockholders' equity
974,859
(c)
963,011
Performance Metrics
Net interest margin
(7)
4.55%
5.37%
Return on average assets
(8)
0.77%
0.83%
Return on average tangible common stockholders'
equity
(9)
8.10%
5.42%
Efficiency ratio
(10)
66.49%
58.88%
Full-time equivalent employees, period end
2,275
2,455
Credit Quality Metrics
(1)(21)
Allowance for loan and lease losses
$
204,809
(c)(d)
$
116,539
Allowance as a % of loans held for investment
3.07%
(a)
1.73%
Net charge-offs
$
95,168
$
74,741
(f)(g)
Net charge-off rate
(11)
1.41%
1.66%
(f)(g)
Early delinquency rate (30 - 89 days past
due)
2.68%
3.07%
Total delinquency rate
(30 days and over)
5.74%
5.85%
Capital Ratios (Non-GAAP)
(12)(20)
Leverage ratio
10.30%
(b)(c)
9.24%
Common equity Tier 1 capital ratio
13.08%
(a)(b)(c)
10.91%
Tier 1 risk-based capital ratio
14.78%
(a)(b)(c)
12.64%
Total risk-based
capital ratio
16.04%
(a)(b)(c)
13.91%
Tangible common equity ("TCE")
ratio
9.00%
8.96%
(a) In response to the Coronavirus (COVID-19) pandemic,
CARES Act created funding for the Small Business Administration
(SBA) Paycheck Protection Program
(PPP),
which provides loans to small businesses to keep their
employees on payroll and make other
eligible payments. The original funding for the PPP was fully allocated
by
mid-April 2020, with additional funding made available on April 24, 2020 under the Paycheck
Protection Program and Health Care Enhancement
Act. During 2Q 2020 and
3Q 2020, the Company participated in this program originating
4,342 and 732 PPP loans, respectively. On June 30,
2020, September 30, 2020 and December 31, 2020,
Oriental had PPP loans amounting to $278.1 million, $289.2 million and $282.7 million,
respectively. These loans are fully
guaranteed by the SBA and risk-weighted
at 0%.
(b) During 1Q 2020, the Company decided to early implement Simplifications to
the Capital Rule, which simplified the regulatory capital treatment
for mortgage servicing
assets (MSA) and certain deferred tax
assets arising from temporary differences
(temporary difference DTAs).
It Increased common equity tier 1 (CET1) capital threshold
deductions from 10 percent to 25 percent and removes
the aggregate 15 percent CET1 threshold deduction.
However, it
retains the 250 percent risk weight applicable
to
non-deducted amounts of MSAs and temporary difference
DTAs.
(c) On January 1, 2020, the Company implemented ASU No. 2016-13: Measurement
of Credit Losses on Financial Instruments "(CECL)" using the modified retrospective
approach. As a result, a $39.2 million allowance for credit
losses was recorded for Non-PCD loans and $0.2 million for
unused commitments with the corresponding
adjustment reducing retained earnings, net of a $13.9 million
deferred tax effect.
For PCD loans, including BBVA and Eurobank
acquired book plus the recently acquired
Scotiabank, the adjustment amounting to $50.5 million was made through
the allowance and loan balances with no impact in capital. As disclosed in the Company’s
2019
Form 10-K, the Company had initially elected to phase-in the January 1, 2020 (“day
1”) impact to retained earnings to regulatory capital,
over a three-year transition
period beginning in 2020. As part of its response to the impact of COVID-19, in March
2020, the Federal Reserve, Federal
Deposit Insurance Corporation and Office of the
Comptroller of the Currency issued an interim final rule that
provided the option to temporarily delay the effects
of CECL on regulatory capital for two years,
followed by
a three-year transition period. In addition, for the
first two years, a uniform 25% “scaling
factor” is introduced to approximate the portion of the post
day-one allowance
attributable to CECL relative to the
incurred loss methodology. The 25% scaling
factor is calibrated to approximate
an overall
after-tax impact of differences in allowances
under CECL vs the incurred loss methodology.
(d) In March 2020, a global pandemic was declared by the World
Health Organization related to
the rapidly growing outbreak of a novel strain
of coronavirus (COVID-19).
The pandemic significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties. In
response, we increased our provision for credit
losses on loans in 1Q 2020 and 2Q 2020 by $34.1 million and $5.0 million, respectively,
and established a provision for credit
losses on accrued interest receivables under
deferral plans in 3Q 2020 of $826 thousand.
(e) On December 31, 2019, the Company acquired Scotiabank's Puerto Rico and USVI
operations, incurring in merger and restructuring
charges of $21.5 million during 4Q
2019, $3.0 million during 2Q 2020, $2.7 million during 3Q 2020, and $10.1 million during 4Q 2020. At December
31, 2019, the consolidated statement of financial
condition contemplated the effects
of the Scotiabank PR & USVI acquisition. Nevertheless, the consolidate statement
of operations did not contemplated the effects
of
the Scotiabank PR & USVI acquisition until January 1, 2020.
(f) During 3Q 2019, the Company received $2.4 million proceeds from the
sale of fully charged-off originated auto and consumer loans.
(g) During 3Q 2019, the Company decided to sell mostly non-performing
loans, increasing the provision by $37.2 million. Originated loans
that were transferred to
held-
for-sale amounted to $25.3 million at September 30, 2019,
the remaining were purchased credit impaired loans.
Loans were sold during 4Q 2019, with an additional
increase in the provision of $6.6 million.
3
OFG Bancorp (NYSE: OFG)
Table 2-1: Consolidated Statements
of Operations
Quarter Ended
December 31,
September 30,
June 30,
March 31,
December 31,
(Dollars in thousands, except per share data)
(unaudited)
2020
2020
2020
2020
2019
Interest income:
Loans
(1)
Non-PCD loans
$
81,171
$
83,029
$
83,832
$
87,482
$
74,142
PCD loans
29,250
29,018
(c)
34,700
(c)
28,953
10,762
Total interest
income from loans
110,421
112,047
118,532
116,435
84,904
Investment securities
2,600
2,890
3,160
7,262
6,271
Total interest
income
113,021
114,937
121,692
123,697
(g)
91,175
Interest expense:
Deposits
Core deposits
13,225
13,808
13,999
15,034
7,957
Brokered deposits
288
812
1,446
1,586
1,804
Total deposits
13,513
14,620
15,445
16,620
(g)
9,761
Borrowings
770
784
1,187
1,976
2,205
Total interest
expense
14,283
15,404
16,632
18,596
11,966
Net interest income
98,738
99,533
105,060
105,101
79,209
Provision for credit losses, excluding PCD
loans
(1)
15,464
13,845
15,227
40,951
18,859
(Recapture) provision for credit losses
on PCD loans
(1)
(1,288)
(176)
2,469
6,180
4,209
Total provision
for credit losses
14,176
13,669
(e)
17,696
(e)
47,131
(e)(g)
23,068
Net interest income after provision
for loan and lease losses
84,562
85,864
87,364
57,970
56,141
Non-interest income:
Banking service revenues
16,901
16,297
13,668
15,713
10,812
Wealth management revenues
10,865
(a)
7,272
6,366
7,286
7,062
Mortgage banking activities
6,281
(b)
3,917
3,072
3,234
1,322
Total banking
and financial service revenues
34,047
27,486
23,106
26,233
(g)
19,196
Bargain purchase from Scotiabank PR & USVI acquisition
-
3,465
(d)
3,462
(d)
409
315
Other income, net
377
375
584
4,808
(h)
200
Total non-interest
income, net
34,424
31,326
27,152
31,450
19,711
Non-interest expense:
Compensation and employee benefits
30,921
31,955
34,506
35,544
21,817
Occupancy, equipment and infrastructure
costs
12,064
11,943
11,837
11,439
7,488
General and administrative expenses
33,454
33,452
31,181
37,345
25,451
Net (gain) loss on sale of foreclosed real estate
and other repossessed assets
(300)
(866)
316
(193)
541
Credit related expenses
1,304
2,189
2,602
2,715
2,118
Merger and restructuring charges
10,092
(g)
2,681
(g)
3,006
(g)
304
21,498
(g)
COVID 19 expenses
1,504
(f)
2,090
(f)
2,033
(f)
168
-
Total non-interest
expense
89,039
83,444
85,481
87,322
(g)
78,913
Income (loss) before income taxes
29,947
33,746
29,035
2,098
(3,061)
Income tax expense (benefit)
6,646
6,308
7,248
297
(2,070)
Net income (loss)
23,301
27,438
21,787
1,801
(991)
Less:
dividends on preferred stock
(1,628)
(1,628)
(1,628)
(1,628)
(1,628)
Net income (loss) available to common shareholders
$
21,673
$
25,810
$
20,159
$
173
$
(2,619)
(a) During 4Q 2020, the Company recognized annual insurance
contingent commissions amounting to $4.0 million.
(b) During 4Q 2020, mortgage banking activities reflected higher gains
on sale of loans and securitizations, and higher servicing fees compared to
3Q 2020.
(c) During 2Q 2020 and 3Q 2020, the Company recognized interest
recoveries on SOP loans acquired in the Scotiabank PR & USVI
acquisition collected subsequently to the acquisition
date amounting to $6.0 million and $469 thousand, respectively.
(d) During 2Q 2020, the Company increased the Bargain purchase
from Scotiabank PR & USVI acquisition by $3.5 million to adjust
the fair value of accrued interest receivable
in Day
1, net of taxes. During 3Q 2020, the Company increased
the Bargain purchase from Scotiabank PR & USVI
acquisition by $3.5 million to adjust the deferred tax
asset in Day 1.
(e) In March 2020, a global pandemic was declared by the World
Health Organization related to
the rapidly growing outbreak of a novel strain
of coronavirus (COVID-19). The
pandemic significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties. In
response, we increased our provision for credit
losses on loans in
1Q 2020 and 2Q 2020 by $34.1 million and $5.0 million, respectively,
and established a provision for credit losses on
accrued interest receivables under deferral
plans in 3Q 2020 of
$826 thousand.
(f) During 2Q 2020, 3Q 2020 and 4Q 2020, the Company recorded $2.0 million,
$2.1 million and $1.5 million expenses, respectively,
in relation to the global pandemic from the
coronavirus COVID-19. Covid-19 expenses
represented expenses incurred within our premises,
as acrylic shields, face shields and masks, and cleaning and disinfecting
costs, in order
to control pandemic spread and keep
customers and employees safe. It also
includes employees COVID testing.
(g) On December 31, 2019, the Company acquired Scotiabank's Puerto Rico and
USVI operations, incurring in merger and restructuring
charges of $21.5 million during 4Q 2019, $3.0
million during 2Q 2020, $2.7 million during 3Q 2020, and $10.1 million during 4Q 2020. At December
31, 2019, the consolidated statement of financial
condition contemplated the
effects of the Scotiabank PR & USVI acquisition. Nevertheless,
the consolidated statement of
operations did not contemplate the effects
of the Scotiabank PR & USVI acquisition until
January 1, 2020.
(h) During 1Q 2020, 2Q 2019 and 3Q 2019, the Company sold $316 million, $350 million and $322 million available
-for-sale mortgage-backed securities, respectively,
and recognized a
gain in the sale of $4.7 million, $4.8 million and $3.5 million.
4
OFG Bancorp (NYSE: OFG)
Table 2-2: Consolidated Statements
of Operations (Continued)
Year Ended
December 31,
December 31,
(Dollars in thousands, except per share data)
(unaudited)
2020
2019
Interest income:
Loans
(1)
Non-PCD loans
$
335,514
$
294,726
PCD loans
121,921
(a)
45,149
Total interest
income from loans
457,435
339,875
Investment securities
15,912
33,920
Total interest
income
473,347
(e)
373,795
Interest expense:
Deposits
Core deposits
56,066
29,892
Brokered deposits
4,132
9,463
Total deposits
60,198
(e)
39,355
Borrowings
4,717
11,647
Total interest
expense
64,915
51,002
Net interest income
408,432
322,793
Provision for credit losses, excluding PCD
loans
(1)
85,487
62,533
(Recapture) provision for credit losses
on PCD loans
(1)
7,185
34,259
Total provision
for credit losses
92,672
(c)(e)
96,792
(g)(h)(i)
Net interest income after provision
for loan and lease losses
315,760
226,001
Non-interest income:
Banking service revenues
62,579
42,866
Wealth management revenues
31,789
26,224
Mortgage banking activities
16,504
4,275
Total banking
and financial service revenues
110,872
(e)
73,365
Bargain purchase from Scotiabank PR & USVI acquisition
7,336
(b)
315
Other income, net
6,144
(f)
8,813
(f)
Total non-interest
income, net
124,352
82,493
Non-interest expense:
Compensation and employee benefits
132,926
82,533
Occupancy, equipment and infrastructure
costs
47,283
30,052
General and administrative expenses
135,432
85,107
Net (gain) loss on sale of foreclosed real estate
and other repossessed assets
(1,043)
2,426
Credit related expenses
8,810
9,072
Merger and restructuring charges
16,083
(e)
24,054
COVID 19 expenses
5,795
(d)
-
Total non-interest
expense
345,286
(e)
233,244
Income before income taxes
94,826
75,250
Income tax expense
20,499
21,409
Net income
74,327
53,841
Less:
dividends on preferred stock
(6,512)
(6,512)
Net income available to common shareholders
$
67,815
$
47,329
(a) During 2Q 2020 and 3Q 2020, the Company recognized interest
recoveries on SOP loans acquired in the Scotiabank PR & USVI
acquisition collected subsequently to the acquisition
date amounting to $6.0 million and $469 thousand, respectively.
(b) During 2Q 2020, the Company increased the Bargain purchase
from Scotiabank PR & USVI acquisition by $3.5 million to adjust
the fair value of accrued interest receivable
in Day 1,
net of taxes. During 3Q 2020, the Company increased
the Bargain purchase from Scotiabank PR & USVI
acquisition by $3.5 million to adjust the deferred tax
asset in Day 1.
(c) In March 2020, a global pandemic was declared by the World
Health Organization related to
the rapidly growing outbreak of a novel strain
of coronavirus (COVID-19). The
pandemic significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties. In
response, we increased our provision for credit
losses on loans in
1Q 2020 and 2Q 2020 by $34.1 million and $5.0 million, respectively,
and established a provision for credit losses on
accrued interest receivables under deferral
plans in 3Q 2020 of
$826 thousand.
(d) During 2Q 2020, 3Q 2020 and 4Q 2020, the Company recorded $2.0 million,
$2.1 million and $1.5 million expenses, respectively,
in relation to the global pandemic from the
coronavirus COVID-19. Covid-19 expenses
represented expenses incurred within our premises,
as acrylic shields, face shields and masks, and cleaning and disinfecting
costs, in order
to control pandemic spread and keep
customers and employees safe. It also
includes employees COVID testing.
(e) On December 31, 2019, the Company acquired Scotiabank's Puerto Rico and USVI
operations, incurring in merger and restructuring
charges of $21.5 million during 4Q 2019, $3.0
million during 2Q 2020, $2.7 million during 3Q 2020, and $10.1 million during 4Q 2020. At December
31, 2019, the consolidated statement of financial
condition contemplated the
effects of the Scotiabank PR & USVI acquisition. Nevertheless,
the consolidated statement of
operations did not contemplate the effects
of the Scotiabank PR & USVI acquisition until
January 1, 2020.
(f) During 1Q 2020, 2Q 2019 and 3Q 2019, the Company sold $316 million, $350 million and $322 million available
-for-sale mortgage-backed securities, respectively,
and recognized a
gain in the sale of $4.7 million, $4.8 million and $3.5 million.
(g) During 3Q 2019, the Company received $2.4 million proceeds from
the sale of fully charged-off originated auto and consumer
loans.
(h) During 3Q 2019, the Company decided to sell mostly non-performing
loans, increasing the provision by $37.2 million. Originated loans
that were transferred to
held-for-sale
amounted to $25.3 million at September 30, 2019, the remaining were
purchased credit impaired loans. Loans were sold during 4Q 2019, with
an additional increase in the provision
of $6.6 million.
(i) During 2Q 2019, the Company decided to sell mostly non-performing
mortgage loans increasing the provision by $8.8 million.
Most of these loans were sold in 3Q 2019, increasing
the provision by an additional $1.8 million.
5
OFG Bancorp (NYSE: OFG)
Table 3: Consolidated Statements
of Financial Condition
December 31,
September 30,
June 30,
March 31,
December 31,
(Dollars in thousands) (unaudited)
2020
2020
2020
2020
2019
Cash and cash equivalents
$
2,155,577
$
2,283,050
(b)
$
1,900,037
(b)
$
1,325,941
$
852,757
Investments:
Trading securities
22
22
22
29
37
Investment securities available-for
-sale, at fair value,
with amortized cost of $432,175 ( September 30, 2020 - $412,899;
June 30, 2020 - $529,985; March 31, 2020 - $648,565;
December 31, 2019 - $1,074,474; no allowance for credit
losses for any period)
Mortgage-backed securities
432,935
329,719
340,192
355,637
673,886
US treasury notes
10,983
91,531
197,340
298,986
397,183
Other investment securities
2,520
2,565
2,707
2,837
3,100
Total investment
securities available-for-sale
446,438
423,815
540,239
657,460
(d)
1,074,169
Federal Home Loan Bank (FHLB) stock, at cost
8,278
8,322
8,366
10,301
13,048
Other investments
3,962
2,205
1,076
973
560
Total investments
458,700
434,364
549,703
668,763
1,087,814
Loans, net
6,501,259
(b)
6,579,140
(b)
6,739,243
(b)
6,541,174
(c)
6,641,847
Other assets:
Prepaid expenses
61,416
54,583
40,119
44,633
52,648
Deferred tax asset, net
162,478
178,957
186,730
196,129
(c)
176,740
Foreclosed real estate and repossessed
properties
13,412
21,374
26,152
30,388
33,236
Premises and equipment, net
83,786
83,270
82,234
81,834
81,105
Goodwill
86,069
86,069
86,069
86,069
86,069
Right of use assets
31,383
35,900
34,692
36,844
39,112
Core deposit, customer relationship intangible
and other intangibles
45,896
48,650
51,406
54,174
56,965
Servicing asset
47,295
47,242
47,926
49,287
50,779
Accounts receivable and other assets
178,740
166,392
188,408
(a)
123,335
138,589
Total assets
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
$
9,297,661
Deposits:
Demand deposits
$
4,613,309
$
4,682,991
(b)
$
4,370,419
(b)
$
3,711,492
$
3,579,115
Savings accounts
1,920,325
1,919,859
1,978,118
1,829,054
1,815,044
Time deposits
1,832,891
1,933,517
1,975,223
2,023,211
2,060,953
Brokered deposits
49,115
96,090
218,166
255,514
243,498
Total deposits
8,415,640
8,632,457
8,541,926
7,819,271
7,698,610
Borrowings:
Securities sold under agreements to repurchase
-
-
-
50,103
190,274
Advances from FHLB and other borrowings
66,268
66,781
68,340
77,601
79,204
Subordinated capital notes
36,083
36,083
36,083
36,083
36,083
Total borrowings
102,351
102,864
104,423
163,787
305,561
Other liabilities:
Derivative liabilities
1,712
1,895
2,078
2,059
913
Acceptances outstanding
33,349
18,291
20,034
11,763
21,599
Lease liability
32,566
37,029
35,694
37,702
39,840
Accrued expenses and other liabilities
154,418
162,133
187,280
181,395
185,660
Total liabilities
8,740,036
8,954,669
8,891,435
8,215,977
8,252,183
Stockholders' equity:
Preferred stock
92,000
92,000
92,000
92,000
92,000
Common stock
59,885
59,885
59,885
59,885
59,885
Additional paid-in capital
622,652
621,978
621,860
621,206
621,515
Legal surplus
103,269
101,233
98,347
95,945
95,779
Retained earnings
300,096
284,053
264,725
250,557
(c)
279,646
Treasury stock, at cost
(102,949)
(103,095)
(103,121)
(103,289)
(102,339)
Accumulated other comprehensive (loss) income, net
11,022
8,268
7,588
6,290
(1,008)
Total stockholders'
equity
1,085,975
1,064,322
1,041,284
1,022,594
1,045,478
Total liabilities and stockholders'
equity
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
$
9,297,661
(a) In March 2020, a global pandemic was declared by the World
Health Organization related to
the rapidly growing outbreak of a novel strain
of coronavirus (COVID-19). The
pandemic significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties. After
recent disruptions in economic conditions caused by
COVID-19, the Company has offered
several deferral programs
for the payment of principal and interest
for auto, personal, credit cards
and mortgage, and commercial loans, for
customers whose payments were not over
89 days past due at March 12, 2020 and requested
to be included in these programs, which contributed to
the increase of accrued
interest receivable from 1Q 2020 to
2Q 2020 of approximately $40 million.
(b) In response to the Coronavirus (COVID-19) pandemic,
CARES Act created funding for the Small Business Administration
(SBA) Paycheck Protection Program
(PPP), which
provides loans to small businesses to keep their employees
on payroll and make other eligible payments.
The original funding for the PPP was fully allocated by mid-April
2020,
with additional funding made available on April 24, 2020 under the Paycheck
Protection Program and Health Care Enhancement
Act. During 2Q 2020 and 3Q 2020, the Company
participated in this program originating 4,342 and 732 PPP
loans, respectively. On June 30, 2020, September
30, 2020 and December 31, 2020, Oriental had PPP loans amounting
to $278.1 million, $289.2 million and $282.7 million, respectively.
These loans are fully guaranteed
by the SBA and risk-weighted at
0%. These funds have been disbursed into the
customers' deposit accounts and, along with other government
stimulus and relief during the pandemic, they have increased
the Company's cash and core deposits.
(c) On January 1, 2020, the Company implemented ASU No. 2016-13: Measurement
of Credit Losses on Financial Instruments "(CECL)" using the modified retrospective
approach. As a result, a $39.2 million allowance for credit
losses was recorded for Non-PCD loans and $0.2 million for
unused commitments with the corresponding adjustment
reducing retained earnings, net of a $13.9 million deferred
tax effect. For PCD loans, including
BBVA and Eurobank acquired book plus the recently
acquired Scotiabank, the
adjustment amounting to $50.5 million was made through the allowance
and loan balances with no impact in capital.
(d) During 1Q 2020, the Company sold $316 million available-for
-sale mortgage-backed securities and recognized
a gain in the sale of $4.7 million.
6
OFG Bancorp (NYSE: OFG)
Table 4-1: Information on Loan Portfolio
and
Production
December 31,
September 30,
June 30,
March 31,
December 31,
(Dollars in thousands) (unaudited)
2020
2020
2020
2020
2019
Non-PCD:
(1)
Mortgage
$
823,443
$
847,671
$
874,286
$
887,950
$
898,118
Commercial
1,836,137
1,785,022
1,918,424
1,910,192
1,862,484
Commercial Paycheck Protection Program
(PPP Loans)
282,713
(b)
289,218
(b)
278,059
(b)
-
-
Consumer
413,552
434,546
458,714
481,710
495,244
Auto
1,534,269
1,511,829
1,454,987
1,487,701
1,479,612
4,890,114
4,868,286
4,984,470
4,767,553
4,735,458
Less:
Allowance for credit losses
(161,015)
(156,409)
(151,507)
(149,961)
(c)
(85,044)
Total non- PCD loans
held for investment, net
4,729,099
4,711,877
4,832,963
4,617,592
4,650,414
PCD:
(1)
Mortgage
1,459,932
1,504,914
1,541,637
1,561,557
1,591,112
Commercial
283,160
(a)
352,555
386,046
391,158
359,601
Consumer
1,394
2,336
2,950
3,350
9,263
Auto
27,533
31,836
37,409
42,466
43,361
1,772,019
1,891,641
1,968,042
1,998,531
2,003,337
Less:
Allowance for credit losses
(1)
(43,794)
(a)
(78,904)
(81,194)
(80,794)
(c)
(31,495)
Total PCD loans
held for investment, net
1,728,225
1,812,737
1,886,848
1,917,737
1,971,842
Total loans held for
investment
6,457,324
6,524,614
6,719,811
6,535,329
6,622,256
Mortgage loans held for sale
41,654
54,526
19,432
5,845
19,591
Other loans held for sale
2,281
-
-
-
-
Total loans, net
$
6,501,259
$
6,579,140
$
6,739,243
$
6,541,174
$
6,641,847
Loan Portfolio Summary:
Loans held for investment:
Mortgage
$
2,283,375
$
2,352,585
$
2,415,923
$
2,449,507
$
2,489,230
Commercial
2,402,010
2,426,795
2,582,529
2,301,350
2,222,085
Consumer
414,946
436,882
461,664
485,060
504,507
Auto
1,561,802
1,543,665
1,492,396
1,530,167
1,522,973
6,662,133
6,759,927
6,952,512
6,766,084
6,738,795
Less:
Allowance for credit losses
(204,809)
(235,313)
(232,701)
(230,755)
(c)
(116,539)
Total loans held
for investment, net
6,457,324
6,524,614
6,719,811
6,535,329
6,622,256
Mortgage loans held for sale
41,654
54,526
19,432
5,845
19,591
Other loans held for sale
2,281
-
-
-
-
Total loans, net
$
6,501,259
$
6,579,140
$
6,739,243
$
6,541,174
$
6,641,847
(a) During 4Q 2020, commercial
charge-offs reflected $31.2 million from two
commercial non-performing PCD loans from the government
and hospital sectors, reducing loan balance
and their corresponding allowance for credit losses by
that amount.
(b) In response to the Coronavirus (COVID-19) pandemic,
CARES Act created funding for the Small Business Administration
(SBA) Paycheck Protection Program
(PPP), which provides
loans to small businesses to keep their employees on payroll
and make other eligible payments. The original funding for
the PPP was fully allocated by mid-April 2020, with additional
funding made available on April 24, 2020 under the Paycheck
Protection Program and Health Care Enhancement
Act. During 2Q 2020 and 3Q 2020, the Company participated in this
program originating 4,342 and 732 PPP loans, respectively.
On June 30, 2020, September 30, 2020 and December 31, 2020, Oriental had PPP loans amounting
to $278.1 million,
$289.2 million and $282.7 million, respectively.
These loans are fully guaranteed by the SBA and risk-wei
ghted at 0%.
(c) On January 1, 2020, the Company implemented ASU No. 2016-13: Measurement
of Credit Losses on Financial Instruments "(CECL)" using the modified retrospective
approach. As
a result, a $39.2 million allowance for credit losses was recorded
for Non-PCD loans and $0.2 million for unused commitments with
the corresponding adjustment reducing retained
earnings, net of a $13.9 million deferred tax effect.
For PCD loans, including BBVA and Eurobank
acquired book plus the recently acquired Scotiabank, the adjustment
amounting to
$50.5 million was made through the allowance and loan balances with no impact in
capital.
7
OFG Bancorp (NYSE: OFG)
Table 4-2: Information on Loan
Portfolio and Production
Quarter Ended
Year Ended
December 31,
September 30,
June 30,
March 31,
December 31,
December 31,
December 31,
(Dollars in thousands) (unaudited)
2020
2020
2020
2020
2019
2020
2019
Loan production
(13)
Mortgage
$
97,656
$
93,650
$
23,744
$
30,988
$
23,680
$
246,038
$
92,779
Commercial
174,994
83,488
98,558
54,113
216,610
411,153
406,809
Commercial PPP Loans
-
10,318
286,420
-
-
296,738
-
US Loan Programs
49,221
90,878
35,711
47,125
12,482
222,935
112,786
Consumer
25,984
23,540
14,231
39,199
41,947
102,954
178,723
Auto
137,545
155,880
47,374
109,344
110,184
450,143
508,152
Total
$
485,400
$
457,754
$
506,038
$
280,769
$
404,903
$
1,729,961
$
1,299,248
8
OFG Bancorp (NYSE: OFG)
Table 5-1: Average
Balances, Net Interest Income and Net Interest Margin
2020 Q4
2020 Q3
2020 Q2
2020 Q1
2019 Q4
Interest
Interest
Interest
Interest
Interest
Average
Income/
Yield/
Average
Income/
Yield/
Average
Income/
Yield/
Average
Income/
Yield/
Average
Income/
Yield/
(Dollars in thousands) (unaudited)
Balance
Expense
Rate
Balance
Expense
Rate
Balance
Expense
Rate
Balance
Expense
Rate
Balance
Expense
Rate
Interest earning assets:
Cash equivalents
$
2,091,458
$
613
0.12
%
$
1,929,024
$
613
0.13
%
$
1,393,187
$
359
0.10
%
$
943,581
$
2,788
1.19
%
$
863,497
$
3,684
1.69
%
Investment securities
470,997
1,986
1.69
%
502,671
2,278
1.81
%
611,907
2,801
1.83
%
924,965
4,474
1.93
%
522,811
2,587
1.98
%
Loans held for investment
(1)
Non-PCD loans
4,863,902
81,171
6.64
%
4,870,753
83,029
6.78
%
4,857,281
83,832
6.94
%
4,613,878
87,482
7.63
%
3,888,442
74,142
7.56
%
PCD loans
1,844,382
29,250
6.34
%
1,916,269
29,018
6.06
%
1,983,369
34,700
7.00
%
2,073,997
28,953
5.58
%
611,629
10,762
7.04
%
Total loans
6,708,284
110,421
6.55
%
6,787,022
112,047
6.57
%
6,840,650
118,532
6.97
%
6,687,875
116,435
7.00
%
4,500,071
84,904
7.49
%
Total interest
-earning assets
$
9,270,739
$
113,020
4.85
%
$
9,218,717
$
114,938
4.96
%
$
8,845,744
$
121,692
5.53
%
$
8,556,421
$
123,697
5.81
%
$
5,886,379
$
91,175
6.15
%
Interest bearing liabilities:
Deposits
NOW accounts
$
2,344,903
$
2,258
0.38
%
$
2,227,687
$
2,247
0.40
%
$
2,069,247
$
2,138
0.42
%
$
1,980,505
$
2,389
0.48
%
$
1,119,371
$
1,471
0.52
%
Savings accounts
1,897,618
1,954
0.41
%
1,927,680
2,010
0.41
%
1,809,517
1,976
0.44
%
1,797,658
2,440
0.55
%
1,195,689
1,843
0.61
%
Time deposits
1,893,070
6,975
1.47
%
1,944,856
7,512
1.54
%
1,990,639
7,835
1.58
%
2,039,311
8,131
1.60
%
1,156,965
4,442
1.52
%
Brokered deposits
64,338
289
1.78
%
140,416
812
2.30
%
235,611
1,446
2.47
%
236,008
1,586
2.70
%
268,108
1,804
2.67
%
6,199,929
11,476
0.74
%
6,240,639
12,581
0.80
%
6,105,014
13,395
0.88
%
6,053,482
14,546
0.97
%
3,740,133
9,560
1.01
%
Non-interest bearing deposit accounts
2,315,717
-
-
2,276,400
-
-
1,983,092
-
-
1,698,964
-
-
1,110,847
-
-
Fair value premium amortization and
core deposit intangible amortization
-
2,037
-
-
2,039
-
-
2,051
-
-
2,074
-
-
201
-
Total deposits
8,515,646
13,513
0.63
%
8,517,039
14,620
0.68
%
8,088,106
15,446
0.77
%
7,752,446
16,620
0.86
%
4,850,980
9,761
0.80
%
Borrowings
Securities sold under agreements to
repurchase
-
-
-
%
-
-
-
%
46,154
334
2.91
%
158,462
1,002
2.54
%
190,000
1,189
2.48
%
Advances from FHLB and other
borrowings
65,847
468
2.83
%
66,833
476
2.83
%
75,432
505
2.69
%
77,255
539
2.81
%
78,282
541
2.74
%
Subordinated capital notes
36,083
301
3.34
%
36,083
308
3.39
%
36,083
347
3.87
%
36,083
435
4.85
%
36,083
475
5.22
%
Total borrowings
101,930
769
3.01
%
102,916
784
3.03
%
157,669
1,186
3.03
%
271,800
1,976
2.92
%
304,365
2,205
2.87
%
Total interest
-bearing liabilities
$
8,617,576
$
14,282
0.66
%
$
8,619,955
$
15,404
0.71
%
$
8,245,775
$
16,632
0.81
%
$
8,024,246
$
18,596
0.93
%
$
5,155,345
$
11,966
0.92
%
Interest rate spread
$
98,738
4.19
%
$
99,534
4.25
%
$
105,060
4.72
%
$
105,101
4.88
%
$
79,209
5.23
%
Net interest margin
4.24
%
4.30
%
4.78
%
4.94
%
5.34
%
SOP loan cost recoveries (interest recoveries
in 2Q, 3Q and 4Q 2020)
$
17
$
469
$
5,982
$
-
$
1,033
Adjusted excluding cost/interests
recoveries
(Non-GAAP):
Total interest
-earning assets
$
9,270,739
$
113,003
4.85
%
$
9,218,717
$
114,469
4.94
%
$
8,845,744
$
115,710
5.26
%
$
8,556,421
$
123,697
5.81
%
$
5,886,379
$
90,142
6.08
%
Interest rate spread
$
98,721
4.19
%
$
99,065
4.23
%
$
99,078
4.45
%
$
105,101
4.88
%
$
78,176
5.16
%
Net interest margin
4.24
%
4.28
%
4.50
%
4.94
%
5.27
%
Core deposits: (Non-GAAP)
Deposits
NOW accounts
$
2,344,903
$
2,258
0.38
%
$
2,227,687
$
2,247
0.40
%
$
2,069,247
$
2,138
0.42
%
$
1,980,505
$
2,389
0.48
%
$
1,119,371
$
1,471
0.52
%
Savings accounts
1,897,618
1,954
0.41
%
1,927,680
2,010
0.41
%
1,809,517
1,976
0.44
%
1,797,658
2,440
0.55
%
1,195,689
1,843
0.61
%
Time deposits
1,893,070
6,975
1.47
%
1,944,856
7,512
1.54
%
1,990,639
7,835
1.58
%
2,039,311
8,131
1.60
%
1,156,965
4,442
1.52
%
6,135,591
11,187
0.73
%
6,100,223
11,769
0.77
%
5,869,403
11,949
0.82
%
5,817,474
12,960
0.91
%
3,472,025
7,756
0.89
%
Non-interest bearing deposit accounts
2,315,717
-
-
2,276,400
-
-
1,983,092
-
-
1,698,964
-
-
1,110,847
-
-
Total core
deposits
$
8,451,308
$
11,187
0.53
%
$
8,376,623
$
11,769
0.56
%
$
7,852,495
$
11,949
0.61
%
$
7,516,438
$
12,960
0.69
%
$
4,582,872
$
7,756
0.67
%
9
OFG Bancorp (NYSE: OFG)
Table 5-2: Average
Balances, Net Interest Income and Net Interest Margin (Continued)
2020 YTD
2019 YTD
Interest
Interest
Average
Income/
Yield/
Average
Income/
Yield/
(Dollars in thousands) (unaudited)
Balance
Expense
Rate
Balance
Expense
Rate
Interest earning assets:
Cash equivalents
$
1,591,613
$
4,373
0.27
%
$
618,446
$
13,041
2.11
%
Investment securities
626,866
11,539
1.84
%
879,885
20,879
2.37
%
Loans held for investment
Non-PCD loans
4,801,813
335,514
6.99
%
3,838,980
294,726
7.68
%
PCD loans
1,946,697
121,921
6.26
%
675,542
45,149
6.68
%
Total loans
6,748,510
457,435
6.78
%
4,514,522
339,875
7.53
%
Total interest
-earning assets
$
8,966,989
$
473,347
5.28
%
$
6,012,853
$
373,795
6.22
%
Interest bearing liabilities:
Deposits
NOW accounts
$
2,156,300
$
9,029
0.42
%
$
1,120,459
$
6,271
0.56
%
Savings accounts
1,858,416
8,380
0.45
%
1,189,205
7,351
0.62
%
Time deposits
1,966,706
30,455
1.55
%
1,092,002
15,468
1.42
%
Brokered deposits
168,728
4,132
2.45
%
383,483
9,463
2.47
%
6,150,150
51,996
0.85
%
3,785,149
38,553
1.02
%
Non-interest bearing deposit accounts
2,069,786
-
-
1,100,599
-
-
%
Fair value premium amortization and
core deposit intangible amortization
-
8,202
-
-
802
-
Total deposits
8,219,936
60,198
0.73
%
4,885,748
39,355
0.81
%
Borrowings
Securities sold under agreements to repurchase
50,874
1,335
2.63
%
299,842
7,423
2.48
%
Advances from FHLB and other borrowings
71,314
1,988
2.79
%
79,787
2,212
2.77
%
Subordinated capital notes
36,083
1,394
3.86
%
36,083
2,012
5.58
%
Total borrowings
158,271
4,717
2.98
%
415,712
11,647
2.80
%
Total interest
-bearing liabilities
$
8,378,207
$
64,915
0.77
%
$
5,301,460
$
51,002
0.96
%
Interest rate spread
$
408,432
4.51
%
$
322,793
5.26
%
Net interest margin
4.55
%
5.37
%
SOP loan cost recoveries (interest recoveries
in 2020)
$
6,468
$
2,372
Adjusted excluding cost/interests
recoveries (Non-GAAP):
Total interest
-earning assets
$
8,966,989
$
466,879
5.21
%
$
6,012,853
$
371,423
6.18
%
Interest rate spread
$
401,964
4.44
%
$
320,421
5.22
%
Net interest margin
4.48
%
5.33
%
Core deposits: (Non-GAAP)
Deposits
NOW accounts
$
2,156,300
$
9,029
0.42
%
$
1,120,459
$
6,271
0.56
%
Savings accounts
1,858,416
8,380
0.45
%
1,189,205
7,351
0.62
%
Time deposits
1,966,706
30,455
1.55
%
1,092,002
15,468
1.42
%
5,981,422
47,864
0.80
%
3,401,666
29,090
0.86
%
Non-interest bearing deposit accounts
2,069,786
-
-
%
1,100,599
-
-
%
Total core
deposits
$
8,051,208
$
47,864
0.59
%
$
4,502,265
$
29,090
0.65
%
10
OFG Bancorp (NYSE: OFG)
Table 6-1: Loan Information and Performance
Statistics (1)
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Net Charge-offs
(21)
Non-PCD
Mortgage:
Charge-offs
$
225
$
56
$
185
$
418
$
1,075
Recoveries
(79)
(269)
(9)
(249)
(437)
Total mortgage
146
(213)
176
169
638
Commercial:
Charge-offs
413
298
497
3,771
463
Recoveries
(334)
(253)
(631)
(1,522)
(606)
Total commercial
79
45
(134)
2,249
(143)
Consumer:
Charge-offs
6,456
5,114
4,187
6,015
5,289
Recoveries
(1,832)
(663)
(443)
(644)
(196)
Total consumer
4,624
4,451
3,744
5,371
5,093
Auto:
Charge-offs
12,071
10,123
13,300
13,053
12,930
Recoveries
(5,928)
(5,950)
(3,405)
(4,211)
(4,123)
Total auto
6,143
4,173
9,895
8,842
8,807
Total
$
10,992
$
8,456
$
13,681
$
16,631
$
14,395
PCD
Mortgage:
Charge-offs
$
1,344
$
1,677
$
2,178
$
5,143
$
-
Recoveries
(63)
(89)
(580)
(122)
-
Total mortgage
1,281
1,588
1,598
5,021
-
Commercial:
Charge-offs
33,061
(a)
293
386
2,357
-
Recoveries
(234)
(91)
(286)
(375)
-
Total commercial
32,827
202
100
1,982
-
Consumer:
Charge-offs
21
60
30
431
-
Recoveries
(200)
1
(30)
(63)
-
Total consumer
(179)
61
-
368
-
Auto:
Charge-offs
574
474
600
375
-
Recoveries
(681)
(211)
(229)
(343)
-
Total auto
(107)
263
371
32
-
Total
$
33,822
(a)
$
2,114
$
2,069
$
7,403
$
-
Total Net Charge
-offs
$
44,814
$
10,570
$
15,750
$
24,034
$
14,395
Net Charge-off Rates
(21)
Mortgage
0.25%
0.24%
0.30%
0.86%
0.24%
Commercial
5.45%
(a)
0.04%
-0.01%
0.76%
-0.03%
Consumer
4.09%
3.94%
3.12%
4.63%
5.15%
Auto
1.56%
1.17%
2.72%
2.31%
2.73%
Total
2.67%
(a)
0.62%
0.92%
1.44%
1.28%
Average Loans Held For Investment
(21)
Mortgage
$
2,305,495
$
2,325,756
$
2,366,600
$
2,414,685
$
1,062,845
Commercial
2,416,703
2,484,977
2,484,573
2,239,684
1,753,069
Consumer
434,565
457,620
479,957
496,313
395,611
Auto
1,551,521
1,518,669
1,509,521
1,537,194
1,288,546
Total
$
6,708,284
$
6,787,022
$
6,840,650
$
6,687,875
$
4,500,071
(a) During 4Q 2020, commercial charge-offs reflected
$31.2 million from two commercial non-performing PCD
loans from the government and hospital sectors,
reducing loan balance
and their corresponding allowance for credit losses by
that amount.
11
Table 6-2: Loan Information and Performance
Statistics (Excludes PCD Loans) (1)
OFG Bancorp (NYSE: OFG)
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Early Delinquency (30 - 89 days past due)
Mortgage
$
22,339
$
16,783
$
15,665
$
20,518
$
22,389
Commercial
8,043
5,151
7,704
6,074
9,895
Consumer
12,230
12,032
18,254
13,127
9,560
Auto
88,357
87,912
89,825
110,959
103,749
Total
$
130,969
$
121,878
$
131,448
$
150,678
(a)
$
145,593
Early Delinquency Rates (30 - 89 days past due)
Mortgage
2.71%
1.98%
1.79%
2.31%
2.49%
Commercial
0.44%
0.29%
0.40%
0.32%
0.53%
Consumer
2.96%
2.77%
3.98%
2.73%
1.93%
Auto
5.76%
5.81%
6.17%
7.46%
7.01%
Total
2.68%
2.50%
2.64%
3.16%
3.07%
Total Delinquency (30 days
and over past due)
Mortgage:
Traditional, Non traditional,
and Loans under Loss Mitigation
$
67,671
$
51,123
$
40,719
$
46,768
$
41,314
GNMA's buy-back option program
56,193
62,651
75,091
75,314
75,181
Total mortgage
123,864
113,774
115,810
122,082
116,495
Commercial
30,604
35,596
38,258
33,746
30,111
Consumer
17,147
17,080
22,796
16,808
12,258
Auto
108,842
109,735
100,027
131,715
118,020
Total
$
280,457
$
276,185
$
276,891
$
304,351
(a)
$
276,884
Total Delinquency Rates
(30 days and over past due)
Mortgage:
Traditional, Non traditional,
and Loans under Loss Mitigation
8.22%
6.03%
4.66%
5.27%
4.60%
GNMA's buy-back option program
6.82%
7.39%
8.59%
8.48%
8.37%
Total mortgage
15.04%
13.42%
13.25%
13.75%
12.97%
Commercial
1.67%
1.99%
1.99%
1.77%
1.62%
Consumer
4.15%
3.93%
4.97%
3.49%
2.48%
Auto
7.09%
7.26%
6.87%
8.85%
7.98%
Total
5.74%
5.67%
5.56%
6.38%
5.85%
Nonperforming Assets
(14)
Mortgage
$
46,967
$
40,477
$
30,491
$
31,073
$
22,552
Commercial
41,999
44,941
44,187
42,668
42,606
Consumer
4,987
5,206
4,933
3,690
5,287
Auto
20,766
22,583
10,539
21,147
14,295
Total nonperforming
loans
114,719
113,207
90,150
98,578
(a)
84,740
Foreclosed real estate
11,596
19,456
24,792
27,292
29,909
Other repossessed assets
1,816
1,918
1,360
3,096
3,327
Total nonperforming
assets
$
128,131
$
134,581
$
116,302
$
128,966
$
117,976
Nonperforming Loan Rates
Mortgage
5.70%
4.78%
3.49%
3.50%
2.51%
Commercial
2.29%
2.52%
2.30%
2.23%
2.29%
Consumer
1.21%
1.20%
1.08%
0.77%
1.07%
Auto
1.35%
1.49%
0.72%
1.42%
0.97%
Total loans
2.35%
2.33%
1.81%
2.07%
1.79%
(a) During March 2020, a global pandemic was declared by the World
Health Organization related
to the rapidly growing outbreak
of a novel strain of coronavirus (COVID
-19).
The pandemic has significantly impacted the economic conditions in P.R.
and the U.S., creating significant uncertainties.
After recent disruptions in economic conditions caused
by COVID-19, the Company has offered
several deferral programs
for the payment of principal and interest
for auto, personal, credit cards
and mortgage, and commercial loans,
for customers whose payments were
not over 89 days past due at March 12, 2020 and
requested to be included in these programs.
These loans may have been classified as
delinquent loans in 1Q 2020, due to the short proximity to quarter
end, and subsequently adjusted when the deferral
program was granted. Deferrals
dropped to 2% of loans in
3Q 2020 from 30% in 2Q 2020 and further to 1.4% in 4Q 2020. Most of that relates
to about $76 million commercial loans, and most of that represents
well-capitalized customers
in the hospitality industry.
12
OFG Bancorp (NYSE: OFG)
Table 6-3: Loan Information and Performance
Statistics (1)
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Nonperforming PCD Loans
(14)
Mortgage
$
1,003
$
1,003
$
1,373
$
1,341
$
-
Commercial
36,470
(a)
79,631
81,064
82,411
225
Consumer
1
4
12
10
499
Total nonperforming
loans
$
37,474
(a)
$
80,638
$
82,449
$
83,762
$
724
Nonperforming PCD Loan Rates
Mortgage
0.07%
0.07%
0.09%
0.09%
0.00%
Commercial
12.88%
(a)
22.59%
21.00%
21.07%
0.06%
Consumer
0.07%
0.17%
0.41%
0.30%
5.39%
Total
2.11%
(a)
4.26%
4.19%
4.19%
0.04%
Total PCD Loans Held for
Investment
(21)
Mortgage
$
1,459,932
$
1,504,914
$
1,541,637
$
1,561,557
$
1,591,112
Commercial
283,160
352,555
386,046
391,158
359,601
Consumer
1,394
2,336
2,950
3,350
9,263
Total loans
$
1,744,486
$
1,859,805
$
1,930,633
$
1,956,065
$
1,959,976
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Total Nonperforming
Loans
(14)
Mortgage
$
47,970
$
41,480
$
31,864
$
32,414
$
22,552
Commercial
78,469
(a)
124,572
125,251
125,079
42,831
Consumer
4,988
5,210
4,945
3,700
5,786
Auto
20,766
22,583
10,539
21,147
14,295
Total nonperforming
loans
$
152,193
(a)
$
193,845
$
172,599
$
182,340
$
85,464
Total Nonperforming
Loan Rates
Mortgage
2.10%
1.76%
1.32%
1.32%
0.91%
Commercial
3.27%
(a)
5.13%
4.85%
5.44%
1.93%
Consumer
1.20%
1.19%
1.07%
0.76%
1.15%
Auto
1.33%
1.46%
0.71%
1.38%
0.94%
Total
2.28%
(a)
2.87%
2.48%
2.69%
1.27%
Total Loans Held for
Investment
(21)
Mortgage
$
2,283,375
$
2,352,585
$
2,415,923
$
2,449,507
$
2,489,230
Commercial
2,402,010
2,426,795
2,582,529
2,301,350
2,222,085
Consumer
414,946
436,882
461,664
485,060
504,507
Auto
1,561,802
1,543,665
1,492,396
1,530,167
1,522,973
Total loans
$
6,662,133
$
6,759,927
$
6,952,512
$
6,766,084
$
6,738,795
(a) During 4Q 2020, commercial charge-offs reflected
$31.2 million from two commercial non-performing PCD
loans from the government and hospital sectors,
reducing loan
balance and their corresponding allowance for credit
losses by that amount.
13
OFG Bancorp (NYSE: OFG)
Table 7: Allowance for Credit Losses (1)
Quarter Ended December 31, 2020
(Dollars in thousands) (unaudited)
Mortgage
Commercial
Consumer
Auto
Total
Allowance for credit losses Non-PCD:
Balance at beginning of period
$
19,622
$
41,195
$
27,125
$
68,467
$
156,409
(Recapture) provision for credit
losses
211
4,663
2,752
7,972
15,598
Charge-offs
(225)
(413)
(6,456)
(12,071)
(19,165)
Recoveries
79
334
1,832
5,928
8,173
Balance at end of period
$
19,687
$
45,779
$
25,253
$
70,296
$
161,015
Allowance for credit losses PCD:
Balance at beginning of period
$
30,408
$
47,450
$
108
$
938
$
78,904
Provision (recapture) for credit
losses
(2,739)
1,783
(230)
(102)
(1,288)
Charge-offs
(1,344)
(33,061)
(21)
(574)
(35,000)
Recoveries
63
234
200
681
1,178
Balance at end of period
$
26,388
$
16,406
$
57
$
943
$
43,794
Allowance for credit losses summary:
Balance at beginning of period
$
50,030
$
88,645
$
27,233
$
69,405
$
235,313
Provision (recapture) for credit
losses
(2,528)
6,446
2,522
7,870
14,310
Charge-offs
(1,569)
(33,474)
(6,477)
(12,645)
(54,165)
Recoveries
142
568
2,032
6,609
9,351
Balance at end of period
$
46,075
$
62,185
$
25,310
$
71,239
$
204,809
Allowance coverage ratio
2.02%
2.59%
6.10%
4.56%
3.07%
Allowance coverage ratio excluding
PPP loans (Non-GAAP)
2.02%
2.93%
6.10%
4.56%
3.21%
14
OFG Bancorp (NYSE: OFG)
Table 8-1: Reconciliation of GAAP to Non-GAAP Measures and Calculation of Regulatory Capital
In addition to disclosing required regulatory capital
measures, we also report certain non-GAAP capital measures that
management uses in assessing its capital adequacy.
These
non-GAAP measures include tangible common equity ("TCE") and TCE
ratio. The table below provides the details
of the calculation of our regulatory capital and non-GAAP capital
measures. While our non-GAAP capital measures are widely used by investors,
analysts and bank regulatory agencies to assess the capital
position of financial services companies,
they may not be comparable to similarly titled measures
reported by other companies.
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Stockholders' Equity to Non-GAAP Tangible
Common Equity
Total stockholders'
equity
$
1,085,975
$
1,064,322
$
1,041,284
$
1,022,594
(a)
$
1,045,478
Less:
Intangible assets
(131,965)
(134,719)
(137,475)
(140,243)
(143,034)
Noncumulative perpetual preferred stock
(92,000)
(92,000)
(92,000)
(92,000)
(92,000)
Noncumulative perpetual preferred stock
issuance costs
10,130
10,130
10,130
10,130
10,130
Tangible common equity
$
872,140
$
847,733
$
821,939
$
800,481
$
820,574
Common shares outstanding at end of period
51,387
51,345
51,342
51,327
51,399
Tangible book value per common
share (Non-GAAP)
$
16.97
$
16.51
$
16.01
$
15.60
$
15.96
Total Assets to Tangible
Assets
Total assets
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
$
9,297,661
Less:
Intangible assets
(131,965)
(134,719)
(137,475)
(140,243)
(143,034)
Tangible assets (Non-GAAP)
$
9,694,046
$
9,884,272
$
9,795,244
$
9,098,328
$
9,154,627
Non-GAAP TCE Ratio
Tangible common equity
$
872,140
$
847,733
$
821,939
$
800,481
$
820,574
Tangible assets
9,694,046
9,884,272
9,795,244
9,098,328
9,154,627
TCE ratio
9.00%
8.58%
8.39%
8.80%
8.96%
Average Equity to Non-GAAP Average
Tangible Common Equity
Average total stockholders'
equity
$
1,083,423
$
1,062,460
$
1,037,195
$
1,043,481
$
1,062,720
Less:
Average noncumulative perpetual preferred
stock
(92,000)
(92,000)
(92,000)
(92,000)
(92,000)
Average noncumulative perpetual preferred
stock issuance costs
10,130
10,130
10,130
10,130
10,130
Average total common stockholders'
equity
$
1,001,553
$
980,590
$
955,325
$
961,611
$
980,850
Less:
Average intangible assets
(133,542)
(136,138)
(139,094)
(141,875)
(89,005)
Average tangible common equity
$
868,011
$
844,452
$
816,231
$
819,736
$
891,845
(a) On January 1, 2020, the Company implemented ASU No. 2016-13: Measurement
of Credit Losses on Financial Instruments "(CECL)" using the modified retrospective
approach. As
a result, a $39.2 million allowance for credit losses was recorded
for Non-PCD loans and $0.2 million for unused commitments with
the corresponding adjustment reducing retained
earnings, net of a $13.9 million deferred tax effect.
For PCD loans, including BBVA and Eurobank
acquired book plus the recently acquired Scotiabank, the adjustment
amounting to
$50.5 million was made through the allowance and loan balances with no impact in
capital.
15
OFG Bancorp (NYSE: OFG)
Table 8-2: Reconciliation of GAAP to Non-GAAP Measures and Calculation of Regulatory Capital
Measures (Continued)
BASEL III
Standardized
2020
2020
2020
2020
2019
(Dollars in thousands) (unaudited)
Q4
Q3
Q2
Q1
Q4
Regulatory Capital Metrics
Common equity Tier 1 capital
$
894,074
$
862,636
$
836,899
$
816,356
$
735,442
Tier 1 capital
1,010,944
979,506
953,769
933,226
852,312
Total risk-based
capital
(15)
1,096,764
1,065,744
1,040,987
1,020,748
937,963
Risk-weighted assets
6,837,846
6,875,108
6,957,906
6,983,626
(a)
6,740,846
Regulatory Capital Ratios
Common equity Tier 1 capital ratio
(16)
13.08%
12.55%
12.03%
11.69%
10.91%
Tier 1 risk-based capital ratio
(17)
14.78%
14.25%
13.71%
13.36%
12.64%
Total risk-based
capital ratio
(18)
16.04%
15.50%
14.96%
14.62%
13.91%
Leverage ratio
(19)
10.30%
10.00%
10.16%
10.14%
9.24%
Common Equity Tier 1 Capital Ratio Under Basel III Standardized
Approach
Total stockholders'
equity
(1)
$
1,085,975
$
1,064,322
$
1,041,284
$
1,022,594
$
1,045,478
Plus: CECL transition adjustment
(20)
34,646
33,494
32,269
31,882
-
Less:
Noncumulative perpetual preferred stock
(92,000)
(92,000)
(92,000)
(92,000)
(92,000)
Noncumulative perpetual preferred stock
issuance costs
10,130
10,130
10,130
10,130
10,130
Unrealized gains on available-for
-sale securities, net of income tax
(12,091)
(9,453)
(8,885)
(7,576)
441
Unrealized losses on cash flow hedges, net of income tax
1,069
1,185
1,297
1,286
567
1,027,729
1,007,678
984,095
966,316
964,616
Less:
Disallowed goodwill
(86,069)
(86,069)
(86,069)
(86,069)
(86,069)
Disallowed other intangible assets, net
(32,073)
(33,810)
(35,563)
(37,241)
(39,127)
Disallowed deferred tax assets, net
(15,513)
(25,163)
(25,564)
(26,650)
(a)
(95,879)
Threshold 15%
-
-
-
-
(a)
(8,099)
Common equity Tier 1 capital
894,074
862,636
836,899
816,356
735,442
Plus:
Qualifying noncumulative perpetual preferred stock
92,000
92,000
92,000
92,000
92,000
Qualifying noncumulative perpetual preferred
stock issuance costs
(10,130)
(10,130)
(10,130)
(10,130)
(10,130)
Subordinated capital notes
35,000
35,000
35,000
35,000
35,000
Tier 1 capital
1,010,944
979,506
953,769
933,226
852,312
Plus tier 2 capital:
Qualifying allowance for loan and lease losses
85,820
86,238
87,218
87,522
85,651
Total risk-based
capital
$
1,096,764
$
1,065,744
$
1,040,987
$
1,020,748
$
937,963
(a) During 1Q 2020, the Company decided to early implement Simplifications to
the Capital Rule, which simplified the regulatory capital treatment
for mortgage servicing assets
(MSA) and certain deferred tax assets
arising from temporary differences
(temporary difference DTAs).
It Increased common equity tier 1 (CET1) capital threshold deductions
from
10 percent to 25 percent and removes the aggregate
15 percent CET1 threshold deduction. However,
it retains the 250 percent risk weight applicable
to non-deducted amounts of
MSAs and temporary difference DTAs.
16
OFG Bancorp (NYSE: OFG)
Table 9: Notes to Financial Summary,
Selected Metrics, Loans, and Consolidated Financial Statements (Tables
1 - 8)
(1)
We used the terms "PCI" and "SOP" to refer
to loans acquired with credit deterioration
from the Scotiabank acquisition (December 31, 2019), the BBVAPR
acquisition
(December 18, 2012) and the Eurobank FDIC-Assisted acquisition (April 30, 2010), recorded
at fair value at acquisition. On January 1, 2020, the Company implemented
ASU No. 2016-13: Measurement of Credit Losses on Financial Instruments
"(CECL)" using the modified retrospective approach. CECL
replaces the concept of purchased
credit impaired loans (PCI) with the concept of purchased financial assets
with credit deterioration (PCD). PCD accounting is
called ‘gross-up accounting’ because, at
acquisition, an entity grosses up the amortized cost basis
of the PCD asset for the initial estimate of credit losses.
This Day 1 allowance for credit losses is established
without an income statement effect.
The Company elected to maintain previously existing
pools on adoption, therefore the pool continues to
be the unit of account,
and the allowance and non-credit discount or premium is not allocated
to the individual assets. These loans are not classified as delinquent or nonperforming
even
though the customer may be contractually
past due because we expect that we will fully collect the carrying
value of these loans.
(2)
Total banking and financial
service revenues.
(3)
Calculated based on net income available to common
shareholders divided by average
common shares outstanding for the period.
(4)
Calculated based on net income available to common
shareholders plus the preferred dividends
on the convertible preferred stock,
divided by total average common
shares outstanding and equivalents for the period
as if converted.
(5)
Tangible book value per common
share is a non-GAAP measure calculated based on tangible
common equity divided by common shares outstanding.
See "Table 9:
Reconciliation of GAAP to Non-GAAP Measures and Calculation
of Regulatory Capital Measures" for additional information.
(6)
Information includes all loans held for investment,
including PCD loans.
(7)
Calculated based on annualized net interest
income for the period divided by average
interest-earning assets for the period.
(8)
Calculated based on annualized income, net of tax,
for the period divided by average total
assets for the period.
(9)
Calculated based on annualized income available
to common shareholders for the period divided by average
tangible common equity for the period.
(10)
Calculated based on non-interest expense for
the period divided by total net interest income
and total banking and financial services revenues for the
period.
(11)
Calculated based on annualized net charge-offs
for the period divided by average loans held
for investment for the period.
(12)
Non-GAAP ratios. See "Table
9: Reconciliation of GAAP to Non-GAAP Measures and Calculation
of Regulatory Capital Measures" for information
on the calculation of
each of these ratios.
(13)
Production of new loans (excluding renewals).
(14)
Most PCD loans are considered to be performing due to
the application of the accretion method, in which these loans will accrete
interest income over the remaining
life of the loans using estimated cash flow analyses.
Therefore, they are not included as non-performing
loans. PCD loan pools that are not accreting interest
income
are deemed to be non-performing loans and presented
separately.
(15)
Total risk-based
capital equals the sum of Tier 1 capital and Tier 2 capital.
(16)
Common equity Tier 1 capital ratio is a regulatory capital
measure calculated based on Common equity Tier 1 capital divided
by risk-weighted assets.
(17)
Tier 1 risk-based capital ratio is a regulatory
capital measure calculated based on Tier 1 capital
divided by risk-weighted assets.
(18)
Total risk-based
capital ratio is a regulatory capital
measure calculated based on Total
risk-based capital divided by risk-weighted
assets.
(19)
Leverage capital ratio is a regulatory
capital measure calculated based on Tier 1 capital
divided by average assets, after certain
adjustments.
(20)
In March 2020, in light of recent strains on the U.S.
economy as a result of the coronavirus disease 2019 (COVID
-19), the Board of Governors of the Federal Reserve
System, the Federal Deposit Insurance
Corporation, and the Office of the Comptroller of the Currency
issued an interim final rule that provided the option to
temporarily delay the effects of CECL
on regulatory capital for two years,
followed by a three-year transition
period. In addition, for the first two years,
a uniform 25%
“scaling factor” is introduced to approximate
the portion of the post day-one allowance attributable
to CECL relative to the incurred loss methodology.
The 25% scaling
factor is calibrated to approximate
an overall after-tax impact of differences
in allowances under CECL vs the incurred loss methodology.
(21)
CECL replaces the concept of purchased credit impaired
loans (PCI assets) with the concept of purchased financial assets with credit
deterioration (PCD assets). An
entity records a PCD asset at the purchase price plus the
allowance for credit losses expected at the time
of acquisition. Under this method, there is no credit loss
expense affecting net income on acquisition. Changes
in estimates of expected credit losses after acquisition
are recognized as credit loss expense (or reversal
of credit
loss expense) in subsequent periods as they arise.
(22)
Pre-provision net revenues is a non-GAAP measure calculated
based on net interest income plus total non-interest
income, net, less total non-interest expenses
for the
period.
17