8-K/A
OFG BANCORP (OFG)
UNITED STATES
SECURITIES AND EXCHANGE
COMMISSION
Washington, D.C. 20549
FORM
8-K/A
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D)
OF THE SECURITIES EXCHANGE
ACT OF 1934
Date of report (Date of earliest
event reported):
April 21, 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.
☐
Explanatory Note
OFG Bancorp is filing this Amendment to its Form 8-K for the quarter ended March 31, 2021 originally filed with
the Securities and Exchange Commission on April 21, 2021 (the “8-K”) solely to include the eXtensible Business
Reporting Language (“XBRL”), which was inadvertently omitted from the Form 8-K because of a technical error in
the submission. Except for such correction, this amendment does not update, modify or amend any disclosure set
forth in the Form 8-K as originally filed.
Item 2.02. Results of Operations
and Financial Condition.
On April 21,
2021,
OFG Bancorp (the “Company”)
announced the results for the quarter
ended March 31, 2021.
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 April 21, 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: April 21,
2021
By:
/s/ Maritza Arizmendi
Maritza Arizmendi
Executive Vice President and Chief Financial Officer
ofg8kexhibit991q21

Exhibit 99
OFG Bancorp Reports 1Q21 Results
OFG Bancorp Reports 1Q21 Results
SAN JUAN, Puerto Rico, April 21,
2021 – OFG Bancorp (NYSE: OFG), the financial holding company
for Oriental Bank, reported
results for the first quarter ended March 31, 2021.
CEO Comment
José Rafael
Fernández, Chief
Executive Officer,
said: “First
quarter results
reflected strong
core performance
based on the
continued success of our
strategies focusing
on agility and service.
Our results also
reflected the federal
stimulus, increased
liquidity, and an improving Puerto Rico economy as more people get vaccinated.
“We benefitted
from strong
new loan generation
and deposit growth,
significantly reduced
cost of funds,
a more
efficient
operating structure, and the release of some COVID-related loan reserves.
“We followed
up last
year’s efforts
to help
small businesses
and their
employees with
another $126
million in
Paycheck
Protection Program
loans. Our
proprietary PPP
portal enables
clients to
apply for
funds, receive
them, and
then apply
for
forgiveness, quickly and easily, and all online.
“Performance metrics
improved with
a loan
yield of
6.61%, return on
average assets
of 1.21%,
return on
average tangible
common stockholders’ equity
of 13.11%, and
an efficiency ratio
of 60.84%. Credit
metrics also improved
as net charge
-offs,
delinquency rates, and loan deferrals all fell.
“Our capital
strategies are
working well.
In January,
we increased
the regular
quarterly cash
dividend 14%.
In March,
we
announced the redemption of all three outstanding series of preferred stock,
which will improve our capital structure, enable
us to effectively deploy excess liquidity,
and increase net income available to shareholders. As of 1Q21, we more
than earned
back all
the tangible
book value
per common
share dilution
involved in
the Scotiabank
acquisition significantly
ahead of
schedule.
“As Puerto Rico
and USVI continue experiencing stronger signs of economic revival, at OFG we are
strategically well-
positioned to benefit from and play
a major part in this long-awaited
development. Thanks to all our team members
who are
más que
listo
(more than
ready) to
help our
customers achieve
their goals
and aspirations
through the
pandemic and
beyond.”
1Q21 Highlights
Earnings:
EPS diluted was $0.56 compared to $0.42 in 4Q20 and $0.00 in 1Q20, which was the first quarter to be impacted by
the pandemic.
Revenues:
Total core
revenues were $127.7 million compared
to $132.8 million in 4Q20. 4Q20 benefited from
$3.9 million in
seasonal annual
insurance commissions,
$2.0 million
in mortgage
sales held
back from
3Q20, and
$3.1 million
interest
income from
acquired loan
pre-payments. 1Q21
included $1.6
million in
interest income
from unamortized
yield from
approximately $92 million of forgiven PPP loans and benefitted from $1.4 million lower cost of deposits.
Expenses:
Non-interest expenses
were $77.7
million compared
to $89.0
million in
4Q20 and
$87.3 million
in 1Q20.
4Q20
included $10.1 million
in merger
and restructuring
expenses. 1Q21
reflected previously
-announced cost savings
as well
as
$1.8 million primarily in gains
on sales as well
as improved valuations of
foreclosed properties. The efficiency ratio
improved
to 60.84% from 67.06% in 4Q20 and 66.49% in 1Q20.
Pre-Provision Net Revenues:
PPNR was $50.9 million compared to $44.1 million in 4Q20 and $49.2 million in 1Q20.
Provision:
Provision for
credit losses
was $6.3
million compared
to $14.2
million in
4Q20 and $47.1
million in
1Q20. 1Q21
included a
$3.7 million
release of
last year’s
COVID-19 related
loan reserves
and $3.5
million for
a commercial
loan in
workout prior to the pandemic. 1Q20 included $34.1 million related to the pandemic.
Loan Generation
and Balances:
New loan
originations totaled
$527.6 million
($401.4 million
excluding PPP),
compared to
$485.3 million in 4Q20
and $280.8 million
in 1Q20. In addition
to PPP loans,
1Q21 was driven year
-over-year by increases
in
mortgage, auto, and
commercial lending. Net loans
were $6.43 billion at
3/31/21 compared to $6.50 billion
at 12/31/20 and
$6.54 billion at 3/31/20. Net interest margin was 4.26% compared to 4.24% in 4Q20 and 4.94% in 1Q20.
Deposit Balances and Cost of Funds:
Customer deposits at 3/31/21 were $8.72 billion
compared to $8.37 billion at
12/31/20
and $7.56
billion at
3/31/20. Cost
of funds
was 48
bps compared
to 53
bps in
4Q20 and
69 bps
in 1Q20.
Total interest
expense was $12.8 million compared to $14.3 million in 4Q20 and $18.6 million in 1Q20.
Asset Quality:
Net charge-offs were
$9.1 million compared to $44.8 million
in 4Q20 and $24.0 million in 1Q20. The
nonperforming loan
rate was
2.22% compared
to 2.35%
in 4Q20
and 2.07%
in 1Q20.
Total delinquency
rate was
2.15%
compared to 2.68% in 4Q20 and 3.16% in 1Q20.
Capital:
Tangible book
value per
share was
$17.39 compared
to $16.97
in 4Q20
and $15.60
in 1Q20.
The CET1
ratio was
13.56% compared to 13.08% in 4Q20 and 11.69% in 1Q20.
Conference
Call, Financial Supplement & Presentation
A conference call
to discuss 1Q21 results,
outlook and related
matters will
be held today
at 10:00 AM
ET.
Phone (888) 562-
3356 or
(973) 582-2700.
Conference ID:
319-4111. The
call can
also be
accessed live
on
www.ofgbancorp.com.
Webcast
replay will be available shortly thereafter.
OFG’s Financial
Supplement, with full
financial tables for
the quarter ended
March 31, 2021,
and the 1Q21
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, 2020, 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
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 March 31, 2021 Quarterly Report on Form 10-Q 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
Table
2:
Consolidated Statements of Operations
3
Table
3:
Consolidated Statements of Financial Condition
4
Table
4:
Information on Loan Portfolio and Production
5-6
Table
5:
Average Balances, Net Interest Income and Net Interest Margin
7
Table
6:
Loan Information and Performance Statistics
8-10
Table
7:
Allowance for Credit Losses
11
Table
8:
Reconciliation of GAAP to Non-GAAP Measures and
Calculation of Regulatory Capital
12-13
Table
9:
Notes to Financial Summary, Selected Metrics, Loans, and Consolidated
Financial Statements (Tables 1-8)
14
OFG Bancorp (NYSE: OFG)
Table 1: Financial and Statistical Summary - Consolidated
2021
2020
2020
2020
2020
(Dollars in thousands, except
per share data) (unaudited)
Q1
Q4
Q3
Q2
Q1
Statement of Operations
Net interest income
$
98,204
$
98,738
$
99,533
$
105,060
$
105,101
Non-interest income,
net (core)
(2)
29,452
34,047
27,486
23,106
26,233
Total core
revenues
127,656
132,785
127,019
128,166
131,334
Non-interest expense
77,666
89,039
83,444
85,481
87,322
Pre-provision net revenues
(22)
50,945
44,123
47,415
46,731
49,229
Total provision
for credit losses
6,324
14,176
13,669
17,696
(e)
47,131
(e)
Net income before income
taxes
44,621
29,947
33,746
29,035
2,098
Income tax expense
14,248
6,646
6,308
7,248
297
Net income available to
common stockholders
$
29,118
21,673
25,810
20,159
173
Common Share Statistics
Earnings (loss) per common
share - basic
(3)
$
0.57
0.42
0.50
0.39
-
Earnings (loss) per common
share - diluted
(4)
$
0.56
0.42
0.50
0.39
-
Average common
shares outstanding
51,397
51,350
51,342
51,336
51,404
Average common
shares outstanding
and equivalents
51,616
51,618
51,527
51,470
51,713
Cash dividends per common share
$
0.08
$
0.07
$
0.07
$
0.07
$
0.07
Book value per common share
(period end)
$
19.90
$
19.54
$
19.13
$
18.69
$
18.33
(d)
Tangible book
value per common share
(period end)
(5)
$
17.39
$
16.97
$
16.51
$
16.01
$
15.60
(d)
Balance Sheet (Average
Balances)
Loans
(6)
$
6,635,908
(b)
$
6,708,284
(b)
$
6,787,022
(b)
$
6,840,650
(b)
$
6,687,875
(d)
Interest-earning assets
9,358,377
9,270,739
9,218,717
8,845,744
8,556,421
Total assets
10,004,323
9,921,254
9,918,381
9,512,129
9,326,627
Core deposits
8,535,678
8,451,308
8,376,623
7,852,495
7,516,438
Total deposits
8,581,633
8,515,646
8,517,039
8,088,106
7,752,446
Interest-bearing deposits
6,223,419
6,199,929
6,240,639
6,105,014
6,053,482
Borrowings
100,951
101,930
102,916
157,669
271,800
Stockholders' equity
1,101,046
1,083,423
1,062,460
1,037,195
1,043,481
(d)
Common stockholders'
equity
1,019,176
1,001,553
980,590
955,325
961,611
(d)
Performance Metrics
Net interest margin
(7)
4.26%
4.24%
4.30%
4.78%
4.94%
Return on average
assets
(8)
1.21%
0.94%
1.11%
0.92%
0.08%
Return on average
tangible common stockholders'
equity
(9)
13.11%
9.99%
12.23%
9.88%
0.08%
Efficiency ratio
(10)
60.84%
67.06%
65.69%
66.70%
66.49%
Full-time equivalent employees,
period end
2,238
2,275
2,332
2,373
2,449
Credit Quality Metrics
(1)(21)
Allowance for loan and lease
losses
$
201,973
$
204,809
(a)
$
235,313
$
232,701
$
230,755
(d)(e)
Allowance as a % of loans held for
investment
3.06%
(b)
3.07%
(a)(b)
3.48%
(b)
3.35%
(b)
3.41%
Net charge-offs
$
9,105
$
44,814
(a)
$
10,570
$
15,750
$
24,034
Net charge-off rate
(11)
0.55%
2.67%
(a)
0.62%
0.92%
1.44%
Early delinquency rate
(30 - 89 days past
due)
2.15%
2.68%
2.50%
2.64%
3.16%
Total delinquency
rate (30 days and
over)
4.65%
5.74%
5.67%
5.56%
6.38%
Capital Ratios (Non-GAAP)
(12)(20)
Leverage ratio
10.48%
10.30%
10.00%
10.16%
10.14%
(c)(d)
Common equity Tier 1 capital
ratio
13.56%
13.08%
12.55%
12.03%
11.69%
(c)(d)
Tier 1 risk-based capital ratio
15.28%
14.78%
14.25%
13.71%
13.36%
(c)(d)
Total risk-based
capital ratio
16.54%
16.04%
15.50%
14.96%
14.62%
(c)(d)
Tangible common
equity ("TCE") ratio
8.95%
9.00%
8.58%
8.39%
8.80%
(a) During 4Q 2020, the Company
charged-off $31.2 million
for two commercial
PCD loans.
(b) At June 30, 2020, September
30, 2020, December 31, 2020
and March 31, 2021, the Company
had PPP loans amounting to
$278.1 million, $289.2 million, $282.7
million and
$336.7 million, respectively.
These loans are fully guaranteed
by the SBA and risk-weighted
at 0%.
(c) During 1Q 2020, the Company early
implemented Simplifications
to the Capital Rule, which
increased common
equity tier 1 (CET1) capital
threshold deductions
from 10 percent
to 25 percent and removed
the aggregate 15 percent
CET1 threshold deduction.
(d) 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, the adjustment
amounting to $50.5 million
was made through
the allowance and loan balances
with no impact in
capital. The Company elected
to phase-in the January 1,
2020 (“day 1”)
impact to retained
earnings to regulatory
capital over the five
-year transition period
beginning in 2020.
(e) During 1Q 2020 and 2Q2020,
the Company increased
its provision for credit
losses by $34.1 million and
$5 million, respectively,
as a result of the Covid-19
pandemic.
2
OFG Bancorp (NYSE: OFG)
Table 2: Consolidated Statements of Operations
Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
(Dollars in thousands, except
per share data) (unaudited)
2021
2020
2020
2020
2020
Interest income:
Loans
(1)
Non-PCD loans
$
82,936
$
81,171
$
83,029
$
83,832
$
87,482
PCD loans
25,275
29,250
29,018
(b)
34,700
(b)
28,953
Total
interest income from
loans
108,211
110,421
112,047
118,532
116,435
Investment securities
2,771
2,600
2,890
3,160
7,262
Total
interest income
110,982
113,021
114,937
121,692
123,697
Interest expense:
Deposits
Core deposits
11,861
13,225
13,808
13,999
15,034
Brokered deposits
163
288
812
1,446
1,586
Total deposits
12,024
13,513
14,620
15,445
16,620
Borrowings
754
770
784
1,187
1,976
Total interest
expense
12,778
14,283
15,404
16,632
18,596
Net interest income
98,204
98,738
99,533
105,060
105,101
Provision for credit losses,
excluding PCD loans
(1)
2,998
15,464
13,845
15,227
40,951
Provision (recapture)
for credit losses on PCD
loans
(1)
3,326
(1,288)
(176)
2,469
6,180
Total provision
for credit losses
6,324
14,176
13,669
17,696
(d)
47,131
(d)
Net interest income
after provision for
loan and lease losses
91,880
84,562
85,864
87,364
57,970
Non-interest income:
Banking service revenues
16,493
16,901
16,297
13,668
15,713
Wealth management
revenues
7,388
10,865
(a)
7,272
6,366
7,286
Mortgage banking activities
5,571
6,281
3,917
3,072
3,234
Total banking
and financial service revenues
29,452
34,047
27,486
23,106
26,233
Bargain purchase from
Scotiabank PR & USVI acquisition
-
-
3,465
(c)
3,462
(c)
409
(c)
Other income, net
955
377
375
584
4,808
(f)
Total
non-interest income,
net
30,407
34,424
31,326
27,152
31,450
Non-interest expense:
Compensation and employee benefits
32,618
30,921
31,955
34,506
35,544
Occupancy, equipment
and infrastructure
costs
13,128
12,064
11,943
11,837
11,439
General and administrative
expenses
30,201
33,454
33,452
31,181
37,345
Net (gain) loss on sale of foreclosed
real estate and
other repossessed assets
(1,770)
(300)
(866)
316
(193)
Credit related expenses
1,720
1,304
2,189
2,602
2,715
Merger and restructuring
charges
-
10,092
(e)
2,681
(e)
3,006
(e)
304
COVID 19 expenses
1,769
1,504
2,090
2,033
168
Total non-interest
expense
77,666
89,039
83,444
85,481
87,322
Income before income taxes
44,621
29,947
33,746
29,035
2,098
Income tax expense
14,248
6,646
6,308
7,248
297
Net income
30,373
23,301
27,438
21,787
1,801
Less:
dividends on preferred
stock
(1,255)
(1,628)
(1,628)
(1,628)
(1,628)
Net income available to
common shareholders
$
29,118
$
21,673
$
25,810
$
20,159
$
173
(a) During 4Q 2020, the Company
recognized annual
insurance contingent
commissions amounting
to $4.0 million.
(b) 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.
(c) During 1Q 2020, 2Q 2020 and
3Q2020, the Company increased
the Bargain purchase
from Scotiabank PR &
USVI acquisition by $
0.4 million, $3.5 million
and $3.5 million,
respectively, as
part of remeasurement
period adjustments.
(d) During 1Q 2020 and 2Q2020, the Company
increased its provision
for credit losses
by $34.1 million and $5 million,
respectively,
as a result of the Covid-19
pandemic.
(e) On December 31, 2019, the Company
acquired Scotiabank's
Puerto Rico and USVI operations,
incurring in merger and restructuring
charges of $3.0 million during
2Q 2020, $2.7
million during 3Q 2020, and $10.1 million
during 4Q 2020.
(f) 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.
3
OFG Bancorp (NYSE: OFG)
Table 3: Consolidated Statements of Financial Condition
March 31,
December 31,
September 30,
June 30,
March 31,
(Dollars in thousands) (unaudited)
2021
2020
2020
2020
2020
Cash and cash equivalents
$
2,409,416
$
2,155,577
$
2,283,050
$
1,900,037
$
1,325,941
Investments:
Trading securities
23
22
22
22
29
Investment securities
available-for-sale, at
fair value,
with amortized cost
of $462,115 ( December 31, 2020
- $432,175;
September 30, 2020 -
$412,899; June 30, 2020 - $529,985;
March 31, 2020 - $648,565; no allowance
for credit
losses for any
period)
Mortgage-backed securities
457,673
432,935
329,719
340,192
355,637
US treasury notes
10,946
10,983
91,531
197,340
298,986
Other investment
securities
2,390
2,520
2,565
2,707
2,837
Total investment
securities available
-for-sale
471,009
446,438
423,815
540,239
657,460
Mortgage-backed securities
held-to-maturity,
at amortized cost,
no allowance for credit
losses
126,767
-
-
-
-
Federal Home Loan Bank
(FHLB) stock, at cost
8,233
8,278
8,322
8,366
10,301
Other investments
5,557
3,962
2,205
1,076
973
Total investments
611,589
458,700
434,364
549,703
668,763
Loans, net
6,432,079
6,501,259
6,579,140
6,739,243
6,541,174
Other assets:
Prepaid expenses
58,348
61,416
54,583
40,119
44,633
Deferred tax asset, net
154,540
162,478
178,957
186,730
196,129
Foreclosed real estate
and repossessed properties
18,366
13,412
21,374
26,152
30,388
Premises and equipment, net
83,756
83,786
83,270
82,234
81,834
Goodwill
86,069
86,069
86,069
86,069
86,069
Right of use assets
32,714
31,383
35,900
34,692
36,844
Core deposit, customer relationship
intangible and other intangibles
43,445
45,896
48,650
51,406
54,174
Servicing asset
47,911
47,295
47,242
47,926
49,287
Accounts receivable and other
assets
175,109
178,740
166,392
188,408
(a)
123,335
Total assets
$
10,153,342
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
Deposits:
Demand deposits
$
4,885,311
$
4,613,309
$
4,682,991
$
4,370,419
$
3,711,492
Savings accounts
2,142,573
1,920,325
1,919,859
1,978,118
1,829,054
Time deposits
1,693,924
1,832,891
1,933,517
1,975,223
2,023,211
Brokered deposits
34,954
49,115
96,090
218,166
255,514
Total deposits
8,756,762
8,415,640
8,632,457
8,541,926
7,819,271
Borrowings:
Securities sold under agreements
to repurchase
-
-
-
-
50,103
Advances from FHLB and other
borrowings
65,013
66,268
66,781
68,340
77,601
Subordinated capital
notes
36,083
36,083
36,083
36,083
36,083
Total borrowings
101,096
102,351
102,864
104,423
163,787
Other liabilities:
Derivative liabilities
1,465
1,712
1,895
2,078
2,059
Acceptances outstanding
24,389
33,349
18,291
20,034
11,763
Lease liability
34,017
32,566
37,029
35,694
37,702
Accrued expenses and other
liabilities
127,190
154,418
162,133
187,280
181,395
Total liabilities
9,044,919
8,740,036
8,954,669
8,891,435
8,215,977
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
622,935
622,652
621,978
621,860
621,206
Legal surplus
106,165
103,269
101,233
98,347
95,945
Retained earnings
322,202
300,096
284,053
264,725
250,557
Treasury stock,
at cost
(100,994)
(102,949)
(103,095)
(103,121)
(103,289)
Accumulated other comprehensive
(loss) income, net
6,230
11,022
8,268
7,588
6,290
Total stockholders'
equity
1,108,423
1,085,975
1,064,322
1,041,284
1,022,594
Total liabilities
and stockholders' equity
$
10,153,342
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
(a) During 2Q 2020, the Company
offered several
deferral programs
to clients impacted by
the Covid-19, which contributed
to the increase of accrued
interest receivable
by
approximately $40 million.
4
OFG Bancorp (NYSE: OFG)
Table 4-1: Information on Loan Portfolio and
Production
March 31,
December 31,
September 30,
June 30,
March 31,
(Dollars in thousands) (unaudited)
2021
2020
2020
2020
2020
Non-PCD:
(1)
Mortgage
$
791,062
$
823,443
$
847,671
$
874,286
$
887,950
Commercial
1,827,102
1,836,137
1,785,022
1,918,424
1,910,192
Commercial Paycheck
Protection Program
(PPP Loans)
311,823
282,713
289,218
278,059
-
Consumer
395,073
413,552
434,546
458,714
481,710
Auto
1,565,473
1,534,269
1,511,829
1,454,987
1,487,701
4,890,533
4,890,114
4,868,286
4,984,470
4,767,553
Less:
Allowance for credit
losses
(156,978)
(161,015)
(156,409)
(151,507)
(149,961)
Total non-
PCD loans held for investment,
net
4,733,555
4,729,099
4,711,877
4,832,963
4,617,592
PCD:
(1)
Mortgage
1,406,044
1,459,932
1,504,914
1,541,637
1,561,557
Commercial
272,793
283,160
(a)
352,555
386,046
391,158
Consumer
1,120
1,394
2,336
2,950
3,350
Auto
23,036
27,533
31,836
37,409
42,466
1,702,993
1,772,019
1,891,641
1,968,042
1,998,531
Less:
Allowance
for credit losses
(1)
(44,995)
(43,794)
(a)
(78,904)
(81,194)
(80,794)
Total PCD
loans held for investment,
net
1,657,998
1,728,225
1,812,737
1,886,848
1,917,737
Total loans held
for investment
6,391,553
6,457,324
6,524,614
6,719,811
6,535,329
Mortgage loans held for sale
38,220
41,654
54,526
19,432
5,845
Other loans held for sale
2,306
2,281
-
-
-
Total loans,
net
$
6,432,079
$
6,501,259
$
6,579,140
$
6,739,243
$
6,541,174
Loan Portfolio Summary:
Loans held for investment:
Mortgage
$
2,197,106
$
2,283,375
$
2,352,585
$
2,415,923
$
2,449,507
Commercial
2,411,718
2,402,010
2,426,795
2,582,529
2,301,350
Consumer
396,193
414,946
436,882
461,664
485,060
Auto
1,588,509
1,561,802
1,543,665
1,492,396
1,530,167
6,593,526
6,662,133
6,759,927
6,952,512
6,766,084
Less:
Allowance for credit
losses
(201,973)
(204,809)
(235,313)
(232,701)
(230,755)
Total loans
held for investment,
net
6,391,553
6,457,324
6,524,614
6,719,811
6,535,329
Mortgage loans held for sale
38,220
41,654
54,526
19,432
5,845
Other loans held for
sale
2,306
2,281
-
-
-
Total loans,
net
$
6,432,079
$
6,501,259
$
6,579,140
$
6,739,243
$
6,541,174
(a) During 4Q 2020, the Company
charged-off $31.2 million
for two commercial
PCD loans.
5
OFG Bancorp (NYSE: OFG)
Table 4-2: Information on Loan Portfolio and
Production
Quarter Ended
March 31,
December 31,
September 30,
June 30,
March 31,
(Dollars in thousands) (unaudited)
2021
2020
2020
2020
2020
Loan production
(13)
Mortgage
$
95,851
$
97,656
$
93,650
$
23,744
$
30,988
Commercial
83,820
174,894
83,488
98,558
54,113
Commercial PPP Loans
126,266
-
10,318
286,420
-
US Loan Programs
44,841
49,221
90,878
35,711
47,125
Consumer
27,492
25,984
23,540
14,231
39,199
Auto
149,357
137,545
155,880
47,374
109,344
Total
$
527,627
$
485,300
$
457,754
$
506,038
$
280,769
6
OFG Bancorp (NYSE: OFG)
Table 5: Average
Balances, Net Interest Income and Net Interest Margin
2021 Q1
2020 Q4
2020 Q3
2020 Q2
2020 Q1
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
$
2,204,431
$
595
0.11
%
$
2,091,458
$
613
0.12
%
$
1,929,024
$
613
0.13
%
$
1,393,187
$
359
0.10
%
$
943,581
$
2,788
1.19
%
Investment securities
518,038
2,176
1.68
%
470,997
1,986
1.69
%
502,671
2,278
1.81
%
611,907
2,801
1.83
%
924,965
4,474
1.93
%
Loans held for investment
(1)
Non-PCD loans
4,893,874
82,936
6.87
%
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
%
PCD loans
1,742,034
25,275
5.80
%
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
%
Total
loans
6,635,908
108,211
6.61
%
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
%
Total interest
-earning assets
$
9,358,377
$
110,982
4.81
%
$
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
%
Interest bearing liabilities:
Deposits
NOW accounts
$
2,397,673
$
2,393
0.40
%
$
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
%
Savings accounts
2,003,963
2,124
0.43
%
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
%
Time deposits
1,775,828
5,507
1.26
%
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
%
Brokered
deposits
45,955
163
1.44
%
64,338
289
1.78
%
140,416
812
2.30
%
235,611
1,446
2.47
%
236,008
1,586
2.70
%
6,223,419
10,187
0.66
%
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
%
Non-interest bearing
deposit accounts
2,358,214
-
-
2,315,717
-
-
2,276,400
-
-
1,983,092
-
-
1,698,964
-
-
Fair value premium amortization
and
core deposit intangible amortization
-
1,837
-
-
2,037
-
-
2,039
-
-
2,051
-
-
2,074
-
Total
deposits
8,581,633
12,024
0.57
%
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
%
Borrowings
Securities sold under agreements
to
repurchase
-
-
-
%
-
-
-
%
-
-
-
%
46,154
334
2.91
%
158,462
1,002
2.54
%
Advances from FHLB and
other
borrowings
64,868
459
2.87
%
65,847
468
2.83
%
66,833
476
2.83
%
75,432
505
2.69
%
77,255
539
2.81
%
Subordinated capital
notes
36,083
295
3.31
%
36,083
301
3.34
%
36,083
308
3.39
%
36,083
347
3.87
%
36,083
435
4.85
%
Total
borrowings
100,951
754
3.03
%
101,930
769
3.01
%
102,916
784
3.03
%
157,669
1,186
3.03
%
271,800
1,976
2.92
%
Total interest
-bearing liabilities
$
8,682,584
$
12,778
0.60
%
$
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
%
Interest rate spread
$
98,204
4.21
%
$
98,738
4.19
%
$
99,534
4.25
%
$
105,060
4.72
%
$
105,101
4.88
%
Net interest margin
4.26
%
4.24
%
4.30
%
4.78
%
4.94
%
Core deposits: (Non-GAAP)
Deposits
NOW accounts
$
2,397,673
$
2,393
0.40
%
$
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
%
Savings accounts
2,003,963
2,124
0.43
%
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
%
Time deposits
1,775,828
5,507
1.26
%
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
%
6,177,464
10,024
0.66
%
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
%
Non-interest bearing
deposit accounts
2,358,214
-
-
2,315,717
-
-
2,276,400
-
-
1,983,092
-
-
1,698,964
-
-
Total
core deposits
$
8,535,678
$
10,024
0.48
%
$
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
%
7
OFG Bancorp (NYSE: OFG)
Table 6-1: Loan Information and Performance Statistics (1)
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Net Charge-offs
(21)
Non-PCD
Mortgage:
Charge-offs
$
787
$
225
$
56
$
185
$
418
Recoveries
(615)
(79)
(269)
(9)
(249)
Total
mortgage
173
146
(213)
176
169
Commercial:
Charge-offs
68
413
298
497
3,771
Recoveries
(430)
(334)
(253)
(631)
(1,522)
Total
commercial
(363)
79
45
(134)
2,249
Consumer:
Charge-offs
4,469
6,456
5,114
4,187
6,015
Recoveries
(565)
(1,832)
(663)
(443)
(644)
Total
consumer
3,903
4,624
4,451
3,744
5,371
Auto:
Charge-offs
9,083
12,071
10,123
13,300
13,053
Recoveries
(5,817)
(5,928)
(5,950)
(3,405)
(4,211)
Total
auto
3,266
6,143
4,173
9,895
8,842
Total
$
6,980
$
10,992
$
8,456
$
13,681
$
16,631
PCD
Mortgage:
Charge-offs
$
2,590
$
1,344
$
1,677
$
2,178
$
5,143
Recoveries
(146)
(63)
(89)
(580)
(122)
Total
mortgage
2,444
1,281
1,588
1,598
5,021
Commercial:
Charge-offs
43
33,061
(a)
293
386
2,357
Recoveries
(436)
(234)
(91)
(286)
(375)
Total
commercial
(393)
32,827
202
100
1,982
Consumer:
Charge-offs
22
21
60
30
431
Recoveries
(21)
(200)
1
(30)
(63)
Total
consumer
1
(179)
61
-
368
Auto:
Charge-offs
456
574
474
600
375
Recoveries
(383)
(681)
(211)
(229)
(343)
Total
auto
73
(107)
263
371
32
Total
$
2,125
$
33,822
(a)
$
2,114
$
2,069
$
7,403
Total Net
Charge-offs
$
9,105
$
44,814
$
10,570
$
15,750
$
24,034
Net Charge-off Rates
(21)
Mortgage
0.47%
0.25%
0.24%
0.30%
0.86%
Commercial
-0.13%
5.45%
(a)
0.04%
-0.01%
0.76%
Consumer
3.78%
4.09%
3.94%
3.12%
4.63%
Auto
0.85%
1.56%
1.17%
2.72%
2.31%
Total
0.55%
2.67%
(a)
0.62%
0.92%
1.44%
Average Loans Held
For Investment
(21)
Mortgage
$
2,243,303
$
2,305,495
$
2,325,756
$
2,366,600
$
2,414,685
Commercial
2,405,419
2,416,703
2,484,977
2,484,573
2,239,684
Consumer
413,191
434,565
457,620
479,957
496,313
Auto
1,573,995
1,551,521
1,518,669
1,509,521
1,537,193
Total
$
6,635,908
$
6,708,284
$
6,787,022
$
6,840,651
$
6,687,875
(a) During 4Q 2020, the Company
charged-off $31.2 million
for two commercial
PCD loans.
8
Table 6-2: Loan Information and Performance Statistics (Excludes PCD Loans) (1)
OFG Bancorp (NYSE: OFG)
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Early Delinquency (30 - 89 days
past due)
Mortgage
$
17,350
$
22,339
$
16,783
$
15,665
$
20,518
Commercial
3,911
8,043
5,151
7,704
6,074
Consumer
8,250
12,230
12,032
18,254
13,127
Auto
75,449
88,357
87,912
89,825
110,959
Total
$
104,960
$
130,969
$
121,878
$
131,448
$
150,678
Early Delinquency Rates (30
- 89 days past due)
Mortgage
2.19%
2.71%
1.98%
1.79%
2.31%
Commercial
0.21%
0.44%
0.29%
0.40%
0.32%
Consumer
2.09%
2.96%
2.77%
3.98%
2.73%
Auto
4.82%
5.76%
5.81%
6.17%
7.46%
Total
2.15%
2.68%
2.50%
2.64%
3.16%
Total Delinquency
(30 days and over past
due)
Mortgage:
Traditional,
Non traditional, and Loans
under Loss Mitigation
$
62,827
$
67,671
$
51,123
$
40,719
$
46,768
GNMA's buy-back option program
40,777
56,193
62,651
75,091
75,314
Total mortgage
103,604
123,864
113,774
115,810
122,082
Commercial
26,065
30,604
35,596
38,258
33,746
Consumer
11,042
17,147
17,080
22,796
16,808
Auto
86,918
108,842
109,735
100,027
131,715
Total
$
227,629
$
280,457
$
276,185
$
276,891
$
304,351
Total Delinquency
Rates (30 days and
over past due)
Mortgage:
Traditional,
Non traditional, and Loans
under Loss Mitigation
7.94%
8.22%
6.03%
4.66%
5.27%
GNMA's buy-back option program
5.15%
6.82%
7.39%
8.59%
8.48%
Total mortgage
13.10%
15.04%
13.42%
13.25%
13.75%
Commercial
1.43%
1.67%
1.99%
1.99%
1.77%
Consumer
2.79%
4.15%
3.93%
4.97%
3.49%
Auto
5.55%
7.09%
7.26%
6.87%
8.85%
Total
4.65%
5.74%
5.67%
5.56%
6.38%
Nonperforming Assets
(14)
Mortgage
$
50,933
$
46,967
$
40,477
$
30,491
$
31,073
Commercial
42,778
41,999
44,941
44,187
42,668
Consumer
2,900
4,987
5,206
4,933
3,690
Auto
11,842
20,766
22,583
10,539
21,147
Total nonperforming
loans
108,453
114,719
113,207
90,150
98,578
Foreclosed real estate
15,598
11,596
19,456
24,792
27,292
Other repossessed assets
2,768
1,816
1,918
1,360
3,096
Total nonperforming
assets
$
126,819
$
128,131
$
134,581
$
116,302
$
128,966
Nonperforming Loan Rates
Mortgage
6.44%
5.70%
4.78%
3.49%
3.50%
Commercial
2.34%
2.29%
2.52%
2.30%
2.23%
Consumer
0.73%
1.21%
1.20%
1.08%
0.77%
Auto
0.76%
1.35%
1.49%
0.72%
1.42%
Total loans
2.22%
2.35%
2.33%
1.81%
2.07%
9
OFG Bancorp (NYSE: OFG)
Table 6-3: Loan Information and Performance Statistics (1)
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Nonperforming PCD Loans
(14)
Mortgage
$
958
$
1,003
$
1,003
$
1,373
$
1,341
Commercial
34,906
36,470
(a)
79,631
81,064
82,411
Consumer
-
1
4
12
10
Total nonperforming
loans
$
35,864
$
37,474
(a)
$
80,638
$
82,449
$
83,762
Nonperforming PCD Loan Rates
Mortgage
0.07%
0.07%
0.07%
0.09%
0.09%
Commercial
12.80%
12.88%
(a)
22.59%
21.00%
21.07%
Consumer
0.00%
0.07%
0.17%
0.41%
0.30%
Total
2.11%
2.11%
(a)
4.26%
4.19%
4.19%
Total PCD Loans
Held for Investment
(21)
Mortgage
$
1,406,044
$
1,459,932
$
1,504,914
$
1,541,637
$
1,561,557
Commercial
272,793
283,160
352,555
386,046
391,158
Consumer
1,120
1,394
2,336
2,950
3,350
Total loans
$
1,679,957
$
1,744,486
$
1,859,805
$
1,930,633
$
1,956,065
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Total Nonperforming
Loans
(14)
Mortgage
$
51,891
$
47,970
$
41,480
$
31,864
$
32,414
Commercial
77,684
78,469
(a)
124,572
125,251
125,079
Consumer
2,900
4,988
5,210
4,945
3,700
Auto
11,842
20,766
22,583
10,539
21,147
Total nonperforming
loans
$
144,317
$
152,193
(a)
$
193,845
$
172,599
$
182,340
Total Nonperforming
Loan Rates
Mortgage
2.36%
2.10%
1.76%
1.32%
1.32%
Commercial
3.22%
3.27%
(a)
5.13%
4.85%
5.44%
Consumer
0.73%
1.20%
1.19%
1.07%
0.76%
Auto
0.75%
1.33%
1.46%
0.71%
1.38%
Total
2.19%
2.28%
(a)
2.87%
2.48%
2.69%
Total Loans Held
for Investment
(21)
Mortgage
$
2,197,106
$
2,283,375
$
2,352,585
$
2,415,923
$
2,449,507
Commercial
2,411,718
2,402,010
2,426,795
2,582,529
2,301,350
Consumer
396,193
414,946
436,882
461,664
485,060
Auto
1,588,509
1,561,802
1,543,665
1,492,396
1,530,167
Total loans
$
6,593,526
$
6,662,133
$
6,759,927
$
6,952,512
$
6,766,084
(a) During 4Q 2020, the Company
charged-off $31.2 million
for two commercial
PCD loans.
10
OFG Bancorp (NYSE: OFG)
Table 7: Allowance for Credit Losses (1)
Quarter Ended March 31, 2021
(Dollars in thousands) (unaudited)
Mortgage
Commercial
Consumer
Auto
Total
Allowance for credit losses
Non-PCD:
Balance at beginning of period
$
19,687
$
45,779
$
25,253
$
70,296
$
161,015
(Recapture) provision
for credit losses
(2,480)
1,542
(158)
4,039
2,943
Charge-offs
(787)
(68)
(4,469)
(9,083)
(14,407)
Recoveries
615
430
565
5,817
7,427
Balance at end of period
$
17,035
$
47,683
$
21,191
$
71,069
$
156,978
Allowance for credit losses
PCD:
Balance at beginning of period
$
26,388
$
16,406
$
57
$
943
$
43,794
Provision (recapture)
for credit losses
5,994
(2,492)
(4)
(172)
3,326
Charge-offs
(2,590)
(43)
(22)
(456)
(3,111)
Recoveries
146
436
21
383
986
Balance at end of period
$
29,938
$
14,307
$
52
$
698
$
44,995
Allowance for credit
losses summary:
Balance at beginning of period
$
46,075
$
62,185
$
25,310
$
71,239
$
204,809
Provision (recapture)
for credit losses
3,514
(950)
(162)
3,867
6,269
Charge-offs
(3,377)
(111)
(4,491)
(9,539)
(17,518)
Recoveries
761
866
586
6,200
8,413
Balance at end of period
$
46,973
$
61,990
$
21,243
$
71,767
$
201,973
Allowance coverage ratio
2.14%
2.57%
5.36%
4.52%
3.06%
Allowance coverage ratio
excluding PPP loans (Non-GAAP)
2.14%
2.95%
5.36%
4.52%
3.22%
11
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.
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Stockholders' Equity to Non
-GAAP Tangible
Common Equity
Total stockholders'
equity
$
1,108,423
$
1,085,975
$
1,064,322
$
1,041,284
$
1,022,594
Less:
Intangible assets
(129,514)
(131,965)
(134,719)
(137,475)
(140,243)
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
$
897,039
$
872,140
$
847,733
$
821,939
$
800,481
Common shares outstanding
at end of period
51,579
51,387
51,345
51,342
51,327
Tangible book
value per common share
(Non-GAAP)
$
17.39
$
16.97
$
16.51
$
16.01
$
15.60
Total Assets
to Tangible Assets
Total assets
$
10,153,342
$
9,826,011
$
10,018,991
$
9,932,719
$
9,238,571
Less:
Intangible assets
(129,514)
(131,965)
(134,719)
(137,475)
(140,243)
Tangible assets
(Non-GAAP)
$
10,023,828
$
9,694,046
$
9,884,272
$
9,795,244
$
9,098,328
Non-GAAP TCE Ratio
Tangible common
equity
$
897,039
$
872,140
$
847,733
$
821,939
$
800,481
Tangible assets
10,023,828
9,694,046
9,884,272
9,795,244
9,098,328
TCE ratio
8.95%
9.00%
8.58%
8.39%
8.80%
Average Equity to
Non-GAAP Average
Tangible Common
Equity
Average total stockholders'
equity
$
1,101,046
$
1,083,423
$
1,062,460
$
1,037,195
$
1,043,481
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
$
1,019,176
$
1,001,553
$
980,590
$
955,325
$
961,611
Less:
Average intangible
assets
(130,767)
(133,542)
(136,138)
(139,094)
(141,875)
Average tangible
common equity
$
888,409
$
868,011
$
844,452
$
816,231
$
819,736
12
OFG Bancorp (NYSE: OFG)
Table 8-2: Reconciliation of GAAP to Non-GAAP Measures and Calculation
of Regulatory Capital Measures (Continued)
BASEL III
Standardized
2021
2020
2020
2020
2020
(Dollars in thousands) (unaudited)
Q1
Q4
Q3
Q2
Q1
Regulatory Capital Metrics
Common equity Tier 1 capital
$
919,856
$
894,074
$
862,636
$
836,899
$
816,356
Tier 1 capital
1,036,726
1,010,944
979,506
953,769
933,226
Total risk-based
capital
(15)
1,121,832
1,096,764
1,065,744
1,040,987
1,020,748
Risk-weighted assets
6,782,921
6,837,846
6,875,108
6,957,906
6,983,626
(a)
Regulatory Capital Ratios
Common equity Tier 1 capital
ratio
(16)
13.56%
13.08%
12.55%
12.03%
11.69%
Tier 1 risk-based capital ratio
(17)
15.28%
14.78%
14.25%
13.71%
13.36%
Total risk-based
capital ratio
(18)
16.54%
16.04%
15.50%
14.96%
14.62%
Leverage ratio
(19)
10.48%
10.30%
10.00%
10.16%
10.14%
Common Equity Tier 1 Capital Ratio
Under Basel III Standardized
Approach
Total stockholders'
equity
(1)
$
1,108,423
$
1,085,975
$
1,064,322
$
1,041,284
$
1,022,594
Plus: CECL transition adjustment
(20)
33,637
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
(7,146)
(12,091)
(9,453)
(8,885)
(7,576)
Unrealized losses on
cash flow hedges, net of income
tax
916
1,069
1,185
1,297
1,286
1,053,960
1,027,729
1,007,678
984,095
966,316
Less:
Disallowed goodwill
(86,069)
(86,069)
(86,069)
(86,069)
(86,069)
Disallowed other intangible
assets, net
(30,172)
(32,073)
(33,810)
(35,563)
(37,241)
Disallowed deferred
tax assets, net
(17,863)
(15,513)
(25,163)
(25,564)
(26,650)
(a)
Common equity Tier 1 capital
919,856
894,074
862,636
836,899
816,356
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
1,036,726
1,010,944
979,506
953,769
933,226
Plus tier 2 capital:
Qualifying allowance for
loan and lease losses
85,106
85,820
86,238
87,218
87,522
Total risk-based
capital
$
1,121,832
$
1,096,764
$
1,065,744
$
1,040,987
$
1,020,748
(a) During 1Q 2020, the Company
early implemented Simplifications
to the Capital Rule, which
increased common
equity tier 1 (CET1) capital
threshold deductions
from 10 percent
to 25 percent and removed
the aggregate 15 percent
CET1 threshold deduction.
13
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 lo
ans.
(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.
14