Annual Income Statements for Popular Capital Trust II PFD GTD 6.125%
This table shows Popular Capital Trust II PFD GTD 6.125%'s income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Popular Capital Trust II PFD GTD 6.125%
This table shows Popular Capital Trust II PFD GTD 6.125%'s income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Income / (Loss) Attributable to Common Shareholders |
|
422 |
257 |
159 |
151 |
136 |
94 |
103 |
177 |
155 |
177 |
Consolidated Net Income / (Loss) |
|
422 |
257 |
159 |
151 |
137 |
95 |
103 |
178 |
155 |
178 |
Net Income / (Loss) Continuing Operations |
|
422 |
257 |
159 |
151 |
137 |
95 |
103 |
178 |
155 |
178 |
Total Pre-Tax Income |
|
490 |
207 |
205 |
195 |
182 |
93 |
159 |
218 |
198 |
222 |
Total Revenue |
|
1,006 |
718 |
694 |
692 |
694 |
703 |
715 |
735 |
737 |
755 |
Net Interest Income / (Expense) |
|
580 |
560 |
532 |
532 |
534 |
534 |
551 |
568 |
572 |
591 |
Total Interest Income |
|
651 |
713 |
739 |
794 |
845 |
867 |
894 |
922 |
937 |
920 |
Loans and Leases Interest Income |
|
481 |
522 |
541 |
570 |
597 |
623 |
639 |
649 |
665 |
674 |
Investment Securities Interest Income |
|
133 |
140 |
132 |
123 |
149 |
143 |
167 |
185 |
177 |
167 |
Deposits and Money Market Investments Interest Income |
|
37 |
51 |
66 |
101 |
99 |
101 |
89 |
88 |
96 |
79 |
Total Interest Expense |
|
72 |
154 |
207 |
262 |
311 |
333 |
343 |
354 |
365 |
329 |
Deposits Interest Expense |
|
61 |
139 |
193 |
243 |
294 |
319 |
329 |
340 |
351 |
316 |
Short-Term Borrowings Interest Expense |
|
0.92 |
4.49 |
2.89 |
1.62 |
1.48 |
1.34 |
1.19 |
1.13 |
1.43 |
0.93 |
Long-Term Debt Interest Expense |
|
9.80 |
9.80 |
11 |
17 |
15 |
13 |
13 |
13 |
13 |
12 |
Total Non-Interest Income |
|
426 |
158 |
162 |
160 |
160 |
169 |
164 |
166 |
164 |
165 |
Other Service Charges |
|
291 |
28 |
28 |
25 |
25 |
23 |
27 |
25 |
23 |
23 |
Net Realized & Unrealized Capital Gains on Investments |
|
-1.72 |
0.48 |
1.48 |
1.42 |
-1.14 |
3.00 |
1.46 |
0.60 |
0.27 |
-2.03 |
Other Non-Interest Income |
|
138 |
130 |
133 |
134 |
136 |
143 |
136 |
140 |
141 |
144 |
Provision for Credit Losses |
|
40 |
50 |
48 |
37 |
45 |
79 |
73 |
47 |
71 |
66 |
Total Non-Interest Expense |
|
476 |
462 |
441 |
460 |
466 |
531 |
483 |
470 |
467 |
468 |
Salaries and Employee Benefits |
|
194 |
190 |
199 |
191 |
193 |
195 |
215 |
197 |
202 |
206 |
Net Occupancy & Equipment Expense |
|
104 |
116 |
103 |
109 |
110 |
117 |
117 |
117 |
126 |
114 |
Marketing Expense |
|
24 |
28 |
19 |
25 |
23 |
28 |
21 |
25 |
26 |
30 |
Property & Liability Insurance Claims |
|
6.61 |
6.34 |
8.87 |
6.80 |
8.93 |
81 |
24 |
11 |
10 |
9.73 |
Other Operating Expenses |
|
137 |
120 |
110 |
127 |
107 |
109 |
105 |
118 |
103 |
108 |
Amortization Expense |
|
0.80 |
0.79 |
0.80 |
0.80 |
0.80 |
0.80 |
0.80 |
0.73 |
0.70 |
0.71 |
Income Tax Expense |
|
68 |
-50 |
46 |
44 |
46 |
-1.48 |
56 |
40 |
42 |
44 |
Basic Earnings per Share |
|
$5.71 |
$3.48 |
$2.22 |
$2.10 |
$1.90 |
$1.31 |
$1.43 |
$2.47 |
$2.16 |
$2.50 |
Weighted Average Basic Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Diluted Earnings per Share |
|
$5.70 |
$3.47 |
$2.22 |
$2.10 |
$1.90 |
$1.30 |
$1.43 |
$2.46 |
$2.16 |
$2.51 |
Weighted Average Diluted Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Weighted Average Basic & Diluted Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Annual Cash Flow Statements for Popular Capital Trust II PFD GTD 6.125%
This table details how cash moves in and out of Popular Capital Trust II PFD GTD 6.125%'s business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Change in Cash & Equivalents |
|
-17 |
-4.69 |
38 |
-9.38 |
-8.93 |
103 |
-63 |
52 |
-49 |
1.83 |
Net Cash From Operating Activities |
|
670 |
597 |
636 |
848 |
705 |
679 |
1,005 |
1,015 |
687 |
675 |
Net Cash From Continuing Operating Activities |
|
670 |
597 |
636 |
848 |
705 |
679 |
1,005 |
1,025 |
687 |
675 |
Net Income / (Loss) Continuing Operations |
|
895 |
217 |
108 |
618 |
671 |
507 |
935 |
1,103 |
541 |
614 |
Consolidated Net Income / (Loss) |
|
895 |
217 |
108 |
618 |
671 |
507 |
935 |
1,103 |
541 |
614 |
Provision For Loan Losses |
|
241 |
170 |
325 |
228 |
166 |
293 |
-193 |
83 |
209 |
257 |
Depreciation Expense |
|
47 |
47 |
48 |
53 |
58 |
58 |
55 |
55 |
59 |
57 |
Amortization Expense |
|
-62 |
-29 |
-13 |
-78 |
-149 |
-57 |
-13 |
32 |
-42 |
-249 |
Non-Cash Adjustments to Reconcile Net Income |
|
-1,572 |
-433 |
-211 |
-516 |
-340 |
-588 |
-565 |
-598 |
-109 |
-19 |
Changes in Operating Assets and Liabilities, net |
|
1,120 |
625 |
379 |
542 |
299 |
466 |
786 |
349 |
29 |
15 |
Net Cash From Investing Activities |
|
238 |
-3,455 |
-5,352 |
-4,391 |
-4,170 |
-13,068 |
-10,519 |
5,350 |
-2,613 |
-1,632 |
Net Cash From Continuing Investing Activities |
|
-1,147 |
-3,140 |
-5,352 |
-4,391 |
-4,170 |
-13,068 |
-10,519 |
5,382 |
-2,613 |
-1,637 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-63 |
-100 |
-63 |
-81 |
-76 |
-60 |
-73 |
-104 |
-208 |
-213 |
Acquisitions |
|
- |
0.00 |
0.00 |
-1,843 |
0.00 |
0.00 |
-156 |
- |
0.00 |
0.00 |
Purchase of Investment Securities |
|
-2,488 |
-4,404 |
-7,470 |
-9,581 |
-18,474 |
-30,583 |
-20,934 |
-24,916 |
-18,890 |
-34,416 |
Sale and/or Maturity of Investments |
|
921 |
1,463 |
2,189 |
7,146 |
15,021 |
18,451 |
10,175 |
32,597 |
18,961 |
34,629 |
Other Investing Activities, net |
|
-248 |
-99 |
-7.68 |
-32 |
-641 |
-876 |
469 |
-2,195 |
-2,476 |
-1,637 |
Net Cash From Financing Activities |
|
-926 |
2,853 |
4,754 |
3,534 |
3,456 |
12,492 |
9,451 |
-6,323 |
1,878 |
960 |
Net Cash From Continuing Financing Activities |
|
-926 |
2,853 |
4,754 |
3,534 |
3,456 |
12,492 |
9,451 |
-6,323 |
1,878 |
960 |
Net Change in Deposits |
|
207 |
3,286 |
4,954 |
4,260 |
4,044 |
13,102 |
10,139 |
-5,770 |
2,365 |
1,261 |
Issuance of Debt |
|
129 |
165 |
150 |
378 |
75 |
262 |
75 |
0.00 |
77 |
225 |
Issuance of Common Equity |
|
6.23 |
7.44 |
7.02 |
7.27 |
8.72 |
9.09 |
4.67 |
5.84 |
6.31 |
6.86 |
Repayment of Debt |
|
-738 |
-255 |
-96 |
-768 |
-212 |
-143 |
-241 |
184 |
-349 |
-96 |
Repurchase of Preferred Equity |
|
- |
- |
- |
0.00 |
0.00 |
-28 |
0.00 |
0.00 |
0.00 |
0.00 |
Repurchase of Common Equity |
|
-1.02 |
-0.56 |
-76 |
-125 |
-251 |
-500 |
-351 |
-632 |
-0.46 |
-214 |
Payment of Dividends |
|
-19 |
-66 |
-96 |
-105 |
-116 |
-134 |
-141 |
-162 |
-160 |
-180 |
Other Financing Activities, Net |
|
-510 |
-284 |
-90 |
-112 |
-94 |
-76 |
-35 |
51 |
-61 |
-43 |
Quarterly Cash Flow Statements for Popular Capital Trust II PFD GTD 6.125%
This table details how cash moves in and out of Popular Capital Trust II PFD GTD 6.125%'s business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Net Change in Cash & Equivalents |
|
1,489 |
-1,538 |
-6.97 |
14 |
59 |
-114 |
-99 |
39 |
68 |
-6.26 |
Net Cash From Operating Activities |
|
322 |
201 |
153 |
198 |
122 |
214 |
162 |
80 |
233 |
199 |
Net Cash From Continuing Operating Activities |
|
322 |
211 |
153 |
198 |
122 |
214 |
162 |
80 |
233 |
199 |
Net Income / (Loss) Continuing Operations |
|
422 |
257 |
159 |
151 |
137 |
95 |
103 |
178 |
155 |
178 |
Consolidated Net Income / (Loss) |
|
422 |
257 |
159 |
151 |
137 |
95 |
103 |
178 |
155 |
178 |
Provision For Loan Losses |
|
40 |
50 |
48 |
37 |
45 |
79 |
73 |
47 |
71 |
66 |
Depreciation Expense |
|
14 |
14 |
14 |
14 |
15 |
15 |
15 |
16 |
15 |
10 |
Amortization Expense |
|
0.32 |
-9.23 |
-1.48 |
4.64 |
-23 |
-22 |
-51 |
-76 |
-68 |
-55 |
Non-Cash Adjustments to Reconcile Net Income |
|
-281 |
-102 |
-32 |
-11 |
-14 |
-52 |
-1.79 |
9.99 |
-18 |
-10 |
Changes in Operating Assets and Liabilities, net |
|
127 |
1.94 |
-34 |
2.26 |
-39 |
99 |
23 |
-94 |
76 |
11 |
Net Cash From Investing Activities |
|
1,607 |
1,785 |
173 |
-3,215 |
975 |
-547 |
-357 |
-1,730 |
1,878 |
-1,423 |
Net Cash From Continuing Investing Activities |
|
1,607 |
1,816 |
173 |
-3,215 |
975 |
-547 |
-357 |
-1,730 |
1,878 |
-1,427 |
Purchase of Property, Leasehold Improvements and Equipment |
|
-28 |
-36 |
-36 |
-49 |
-48 |
-74 |
-54 |
-42 |
-58 |
-60 |
Purchase of Investment Securities |
|
-4,224 |
-17,841 |
-4,601 |
-5,980 |
-3,445 |
-4,864 |
-7,233 |
-10,237 |
-7,044 |
-9,901 |
Sale and/or Maturity of Investments |
|
6,729 |
20,125 |
4,966 |
3,435 |
5,301 |
5,258 |
6,927 |
8,838 |
9,526 |
9,337 |
Other Investing Activities, net |
|
-870 |
-433 |
-156 |
-621 |
-833 |
-866 |
2.35 |
-290 |
-546 |
-803 |
Net Cash From Financing Activities |
|
-440 |
-3,534 |
-333 |
3,030 |
-1,038 |
219 |
97 |
1,689 |
-2,043 |
1,217 |
Net Cash From Continuing Financing Activities |
|
-440 |
-3,534 |
-333 |
3,030 |
-1,038 |
219 |
97 |
1,689 |
-2,043 |
1,217 |
Net Change in Deposits |
|
-509 |
-3,593 |
-294 |
3,048 |
-668 |
279 |
190 |
1,722 |
-1,865 |
1,214 |
Issuance of Debt |
|
250 |
-175 |
29 |
43 |
-0.22 |
4.29 |
0.00 |
- |
- |
225 |
Issuance of Common Equity |
|
1.55 |
1.55 |
1.57 |
1.55 |
1.60 |
1.60 |
1.80 |
1.77 |
1.70 |
1.59 |
Repayment of Debt |
|
-0.77 |
287 |
-1.80 |
-22 |
-301 |
-24 |
-22 |
-26 |
-25 |
-24 |
Repurchase of Common Equity |
|
-231 |
-0.14 |
-0.28 |
-0.08 |
-0.05 |
-0.05 |
-0.31 |
-0.14 |
-59 |
-154 |
Payment of Dividends |
|
-42 |
-40 |
-40 |
-40 |
-40 |
-40 |
-45 |
-45 |
-45 |
-45 |
Other Financing Activities, Net |
|
91 |
-14 |
-28 |
-1.48 |
-30 |
-1.70 |
-29 |
37 |
-50 |
-0.64 |
Annual Balance Sheets for Popular Capital Trust II PFD GTD 6.125%
This table presents Popular Capital Trust II PFD GTD 6.125%'s assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Total Assets |
|
35,762 |
38,662 |
44,277 |
47,605 |
52,115 |
65,926 |
75,098 |
67,638 |
70,758 |
73,045 |
Cash and Due from Banks |
|
364 |
362 |
403 |
394 |
388 |
491 |
428 |
470 |
420 |
420 |
Federal Funds Sold |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest Bearing Deposits at Other Banks |
|
2,084 |
2,867 |
5,255 |
4,171 |
3,262 |
11,641 |
17,537 |
5,615 |
6,999 |
6,381 |
Trading Account Securities |
|
6,641 |
8,648 |
10,615 |
13,647 |
18,006 |
21,964 |
25,247 |
26,559 |
25,153 |
26,250 |
Loans and Leases, Net of Allowance |
|
22,346 |
22,774 |
24,293 |
26,508 |
27,407 |
28,479 |
29,232 |
31,351 |
35,059 |
37,102 |
Loans and Leases |
|
22,346 |
22,774 |
24,293 |
26,508 |
27,407 |
29,385 |
29,241 |
32,078 |
35,065 |
37,108 |
Allowance for Loan and Lease Losses |
|
- |
- |
- |
- |
0.00 |
907 |
8.10 |
727 |
5.78 |
5.32 |
Premises and Equipment, Net |
|
503 |
544 |
547 |
570 |
557 |
510 |
494 |
499 |
565 |
602 |
Goodwill |
|
626 |
627 |
627 |
671 |
671 |
671 |
720 |
827 |
804 |
803 |
Intangible Assets |
|
58 |
45 |
36 |
27 |
29 |
22 |
16 |
13 |
9.76 |
6.83 |
Other Assets |
|
3,031 |
2,550 |
2,418 |
2,050 |
2,151 |
2,148 |
1,953 |
2,305 |
2,477 |
2,227 |
Total Liabilities & Shareholders' Equity |
|
35,762 |
38,662 |
44,277 |
47,605 |
52,115 |
65,926 |
75,098 |
67,638 |
70,758 |
73,045 |
Total Liabilities |
|
30,656 |
33,464 |
39,173 |
42,170 |
46,099 |
59,897 |
69,129 |
63,544 |
65,611 |
67,432 |
Non-Interest Bearing Deposits |
|
6,402 |
6,980 |
8,491 |
9,149 |
9,160 |
13,129 |
15,684 |
15,961 |
15,420 |
15,140 |
Interest Bearing Deposits |
|
20,808 |
23,516 |
26,963 |
30,561 |
34,598 |
43,738 |
51,321 |
45,267 |
48,199 |
49,745 |
Short-Term Debt |
|
1.20 |
481 |
487 |
282 |
193 |
121 |
167 |
514 |
91 |
280 |
Long-Term Debt |
|
1,663 |
1,575 |
1,536 |
1,256 |
1,102 |
1,225 |
989 |
887 |
987 |
896 |
Other Long-Term Liabilities |
|
1,021 |
912 |
1,696 |
922 |
1,045 |
1,685 |
968 |
917 |
915 |
1,372 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
5,105 |
5,198 |
5,104 |
5,435 |
6,017 |
6,029 |
5,969 |
4,093 |
5,147 |
5,613 |
Total Preferred & Common Equity |
|
5,105 |
5,198 |
5,104 |
5,435 |
6,017 |
6,029 |
5,969 |
4,093 |
5,147 |
5,613 |
Preferred Stock |
|
50 |
50 |
50 |
50 |
50 |
22 |
22 |
22 |
22 |
22 |
Total Common Equity |
|
5,055 |
5,148 |
5,054 |
5,385 |
5,967 |
6,007 |
5,947 |
4,071 |
5,125 |
5,591 |
Common Stock |
|
4,230 |
4,256 |
4,300 |
4,367 |
4,448 |
4,573 |
4,651 |
4,792 |
4,844 |
4,910 |
Retained Earnings |
|
1,088 |
1,220 |
1,195 |
1,652 |
2,148 |
2,261 |
2,974 |
3,834 |
4,195 |
4,571 |
Treasury Stock |
|
-6.10 |
-8.29 |
-90 |
-206 |
-460 |
-1,017 |
-1,353 |
-2,030 |
-2,019 |
-2,229 |
Accumulated Other Comprehensive Income / (Loss) |
|
-257 |
-320 |
-351 |
-428 |
-170 |
190 |
-325 |
-2,525 |
-1,896 |
-1,661 |
Quarterly Balance Sheets for Popular Capital Trust II PFD GTD 6.125%
This table presents Popular Capital Trust II PFD GTD 6.125%'s assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
Metric |
|
Q3 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Total Assets |
|
70,730 |
67,676 |
70,838 |
69,737 |
70,937 |
72,845 |
71,323 |
Cash and Due from Banks |
|
2,017 |
462 |
477 |
535 |
320 |
360 |
428 |
Federal Funds Sold |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Interest Bearing Deposits at Other Banks |
|
3,975 |
6,098 |
8,593 |
6,389 |
5,929 |
6,851 |
6,531 |
Trading Account Securities |
|
30,442 |
34,526 |
25,930 |
25,659 |
26,329 |
26,751 |
25,286 |
Loans and Leases, Net of Allowance |
|
31,516 |
31,642 |
32,325 |
34,023 |
35,113 |
35,585 |
36,190 |
Loans and Leases |
|
31,523 |
32,338 |
33,031 |
34,029 |
35,119 |
35,592 |
36,195 |
Allowance for Loan and Lease Losses |
|
7.21 |
696 |
706 |
6.06 |
5.73 |
6.25 |
5.43 |
Premises and Equipment, Net |
|
493 |
508 |
524 |
534 |
589 |
599 |
624 |
Goodwill |
|
827 |
827 |
827 |
804 |
804 |
804 |
804 |
Intangible Assets |
|
14 |
12 |
11 |
11 |
8.97 |
8.24 |
7.53 |
Other Assets |
|
2,055 |
8,261 |
2,151 |
2,409 |
2,583 |
2,616 |
2,197 |
Total Liabilities & Shareholders' Equity |
|
70,730 |
67,676 |
70,838 |
69,737 |
70,937 |
72,845 |
71,323 |
Total Liabilities |
|
67,055 |
63,205 |
66,273 |
65,279 |
65,760 |
67,472 |
65,533 |
Non-Interest Bearing Deposits |
|
17,605 |
15,941 |
15,317 |
15,201 |
15,492 |
15,470 |
15,276 |
Interest Bearing Deposits |
|
47,214 |
45,013 |
48,688 |
48,136 |
48,317 |
50,061 |
48,392 |
Short-Term Debt |
|
412 |
123 |
123 |
93 |
66 |
106 |
55 |
Long-Term Debt |
|
889 |
1,279 |
1,304 |
1,005 |
966 |
942 |
918 |
Other Long-Term Liabilities |
|
935 |
849 |
841 |
844 |
918 |
894 |
890 |
Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Total Equity & Noncontrolling Interests |
|
3,675 |
4,471 |
4,565 |
4,458 |
5,177 |
5,373 |
5,791 |
Total Preferred & Common Equity |
|
3,675 |
4,471 |
4,565 |
4,458 |
5,177 |
5,373 |
5,791 |
Preferred Stock |
|
22 |
22 |
22 |
22 |
22 |
22 |
22 |
Total Common Equity |
|
3,653 |
4,449 |
4,543 |
4,435 |
5,155 |
5,351 |
5,768 |
Common Stock |
|
4,654 |
4,794 |
4,797 |
4,798 |
4,849 |
4,854 |
4,855 |
Retained Earnings |
|
3,694 |
3,982 |
4,093 |
4,190 |
4,253 |
4,386 |
4,496 |
Treasury Stock |
|
-1,971 |
-2,025 |
-2,019 |
-2,019 |
-2,013 |
-2,011 |
-2,069 |
Accumulated Other Comprehensive Income / (Loss) |
|
-2,724 |
-2,302 |
-2,328 |
-2,534 |
-1,933 |
-1,878 |
-1,513 |
Annual Metrics And Ratios for Popular Capital Trust II PFD GTD 6.125%
This table displays calculated financial ratios and metrics derived from Popular Capital Trust II PFD GTD 6.125%'s official financial filings.
Metric |
|
2015 |
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
44.83% |
-10.81% |
11.69% |
24.27% |
3.11% |
-3.76% |
9.74% |
17.88% |
-9.21% |
5.71% |
EBITDA Growth |
|
83.05% |
-18.56% |
19.63% |
90.73% |
2.03% |
-14.78% |
107.41% |
2.82% |
-47.68% |
-12.68% |
EBIT Growth |
|
417.88% |
-26.20% |
15.01% |
117.94% |
10.92% |
-24.41% |
101.10% |
-0.72% |
-45.30% |
17.92% |
NOPAT Growth |
|
1,065.84% |
-75.89% |
-50.05% |
474.06% |
8.57% |
-24.51% |
84.53% |
17.94% |
-50.91% |
13.46% |
Net Income Growth |
|
385.61% |
-75.80% |
-50.31% |
474.06% |
8.57% |
-24.51% |
84.53% |
17.94% |
-50.91% |
13.46% |
EPS Growth |
|
380.84% |
-76.19% |
-50.49% |
494.12% |
13.53% |
-14.68% |
95.23% |
27.66% |
-48.60% |
13.83% |
Operating Cash Flow Growth |
|
-23.24% |
-10.98% |
6.69% |
33.15% |
-16.77% |
-3.77% |
48.08% |
0.93% |
-32.32% |
-1.73% |
Free Cash Flow Firm Growth |
|
-75.85% |
-314.43% |
186.94% |
230.65% |
-57.03% |
33.52% |
167.31% |
130.61% |
-106.96% |
126.45% |
Invested Capital Growth |
|
12.81% |
7.16% |
-1.74% |
-2.17% |
4.86% |
0.86% |
-3.40% |
-22.89% |
13.32% |
9.06% |
Revenue Q/Q Growth |
|
3.25% |
-7.01% |
6.55% |
6.99% |
-0.39% |
-0.14% |
1.94% |
1.73% |
-0.54% |
1.82% |
EBITDA Q/Q Growth |
|
-30.64% |
-27.12% |
29.76% |
11.51% |
0.64% |
10.77% |
6.01% |
-6.35% |
-15.30% |
17.53% |
EBIT Q/Q Growth |
|
-30.52% |
-30.24% |
34.54% |
17.61% |
-1.01% |
6.41% |
5.27% |
-5.71% |
-14.40% |
19.25% |
NOPAT Q/Q Growth |
|
16.15% |
-39.83% |
-47.37% |
50.92% |
9.89% |
1.91% |
3.29% |
4.86% |
-23.09% |
15.67% |
Net Income Q/Q Growth |
|
10.98% |
-39.51% |
-47.66% |
50.92% |
9.89% |
1.91% |
3.29% |
4.86% |
-23.09% |
15.67% |
EPS Q/Q Growth |
|
10.90% |
-39.77% |
-48.48% |
51.50% |
10.79% |
5.01% |
5.33% |
6.40% |
-22.39% |
16.46% |
Operating Cash Flow Q/Q Growth |
|
40.64% |
-13.69% |
-20.39% |
35.69% |
-6.39% |
3.14% |
13.56% |
-9.46% |
1.85% |
-2.05% |
Free Cash Flow Firm Q/Q Growth |
|
85.80% |
-359.90% |
194.33% |
40.07% |
-45.81% |
-4.81% |
21.17% |
-17.72% |
-252.92% |
107.42% |
Invested Capital Q/Q Growth |
|
0.65% |
3.92% |
-4.11% |
-4.36% |
0.32% |
0.76% |
-1.68% |
10.41% |
12.06% |
0.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
19.90% |
18.17% |
19.46% |
29.87% |
29.56% |
26.18% |
49.47% |
43.16% |
24.87% |
20.54% |
EBIT Margin |
|
20.68% |
17.11% |
17.62% |
30.90% |
33.24% |
26.11% |
47.85% |
40.30% |
24.28% |
27.08% |
Profit (Net Income) Margin |
|
46.43% |
12.60% |
5.61% |
25.89% |
27.26% |
21.39% |
35.96% |
35.98% |
19.46% |
20.88% |
Tax Burden Percent |
|
224.50% |
73.62% |
31.81% |
83.79% |
82.01% |
81.90% |
75.16% |
89.28% |
80.13% |
77.10% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
-124.16% |
26.77% |
68.19% |
16.21% |
17.99% |
18.10% |
24.84% |
10.72% |
19.87% |
22.90% |
Return on Invested Capital (ROIC) |
|
14.00% |
3.07% |
1.50% |
8.77% |
9.40% |
6.90% |
12.90% |
17.48% |
9.24% |
9.44% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
14.08% |
3.14% |
1.50% |
8.77% |
9.40% |
6.90% |
12.90% |
17.48% |
9.24% |
9.44% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.10% |
1.13% |
0.59% |
2.96% |
2.32% |
1.51% |
2.69% |
4.44% |
2.48% |
1.98% |
Return on Equity (ROE) |
|
19.11% |
4.21% |
2.09% |
11.73% |
11.72% |
8.41% |
15.58% |
21.92% |
11.72% |
11.42% |
Cash Return on Invested Capital (CROIC) |
|
1.96% |
-3.83% |
3.25% |
10.96% |
4.65% |
6.04% |
16.35% |
43.33% |
-3.25% |
0.77% |
Operating Return on Assets (OROA) |
|
1.16% |
0.79% |
0.82% |
1.61% |
1.64% |
1.05% |
1.76% |
1.73% |
0.98% |
1.11% |
Return on Assets (ROA) |
|
2.60% |
0.58% |
0.26% |
1.35% |
1.35% |
0.86% |
1.33% |
1.55% |
0.78% |
0.85% |
Return on Common Equity (ROCE) |
|
18.90% |
4.17% |
2.07% |
11.62% |
11.62% |
8.36% |
15.53% |
21.82% |
11.66% |
11.37% |
Return on Equity Simple (ROE_SIMPLE) |
|
17.54% |
4.17% |
2.11% |
11.37% |
11.15% |
8.40% |
15.66% |
26.94% |
10.52% |
10.94% |
Net Operating Profit after Tax (NOPAT) |
|
894 |
216 |
108 |
618 |
671 |
507 |
935 |
1,103 |
541 |
614 |
NOPAT Margin |
|
46.36% |
12.53% |
5.61% |
25.89% |
27.26% |
21.39% |
35.96% |
35.98% |
19.46% |
20.88% |
Net Nonoperating Expense Percent (NNEP) |
|
-0.08% |
-0.06% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
35.08% |
39.44% |
35.89% |
33.05% |
34.39% |
43.80% |
43.00% |
40.54% |
47.16% |
47.47% |
Operating Expenses to Revenue |
|
66.80% |
73.00% |
65.44% |
59.55% |
60.02% |
61.54% |
59.59% |
56.99% |
68.22% |
64.18% |
Earnings before Interest and Taxes (EBIT) |
|
399 |
294 |
339 |
738 |
818 |
619 |
1,244 |
1,235 |
676 |
797 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
384 |
313 |
374 |
713 |
728 |
620 |
1,286 |
1,322 |
692 |
604 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
0.47 |
0.72 |
0.60 |
0.75 |
0.77 |
0.72 |
1.03 |
1.10 |
1.13 |
1.17 |
Price to Tangible Book Value (P/TBV) |
|
0.54 |
0.83 |
0.69 |
0.87 |
0.87 |
0.82 |
1.18 |
1.38 |
1.34 |
1.37 |
Price to Revenue (P/Rev) |
|
1.23 |
2.16 |
1.58 |
1.70 |
1.86 |
1.83 |
2.36 |
1.46 |
2.07 |
2.23 |
Price to Earnings (P/E) |
|
2.65 |
17.41 |
29.27 |
6.60 |
6.84 |
8.60 |
6.58 |
4.06 |
10.68 |
10.68 |
Dividend Yield |
|
1.32% |
2.09% |
3.35% |
2.47% |
2.33% |
3.10% |
2.28% |
3.54% |
2.84% |
2.72% |
Earnings Yield |
|
37.71% |
5.74% |
3.42% |
15.15% |
14.61% |
11.62% |
15.20% |
24.64% |
9.36% |
9.36% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.24 |
0.36 |
0.00 |
0.15 |
0.31 |
0.00 |
0.00 |
0.00 |
0.00 |
0.14 |
Enterprise Value to Revenue (EV/Rev) |
|
0.85 |
1.50 |
0.00 |
0.45 |
0.92 |
0.00 |
0.00 |
0.00 |
0.00 |
0.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
4.25 |
8.27 |
0.00 |
1.51 |
3.11 |
0.00 |
0.00 |
0.00 |
0.00 |
1.56 |
Enterprise Value to EBIT (EV/EBIT) |
|
4.09 |
8.78 |
0.00 |
1.46 |
2.76 |
0.00 |
0.00 |
0.00 |
0.00 |
1.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
1.82 |
11.99 |
0.00 |
1.74 |
3.37 |
0.00 |
0.00 |
0.00 |
0.00 |
1.54 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
2.43 |
4.33 |
0.00 |
1.27 |
3.21 |
0.00 |
0.00 |
0.00 |
0.00 |
1.40 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
13.01 |
0.00 |
0.00 |
1.40 |
6.81 |
0.00 |
0.00 |
0.00 |
0.00 |
18.78 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.33 |
0.40 |
0.40 |
0.28 |
0.22 |
0.22 |
0.19 |
0.34 |
0.21 |
0.21 |
Long-Term Debt to Equity |
|
0.33 |
0.30 |
0.30 |
0.23 |
0.18 |
0.20 |
0.17 |
0.22 |
0.19 |
0.16 |
Financial Leverage |
|
0.36 |
0.36 |
0.40 |
0.34 |
0.25 |
0.22 |
0.21 |
0.25 |
0.27 |
0.21 |
Leverage Ratio |
|
7.35 |
7.22 |
8.05 |
8.72 |
8.71 |
9.80 |
11.75 |
14.18 |
14.98 |
13.36 |
Compound Leverage Factor |
|
7.35 |
7.22 |
8.05 |
8.72 |
8.71 |
9.80 |
11.75 |
14.18 |
14.98 |
13.36 |
Debt to Total Capital |
|
24.58% |
28.34% |
28.39% |
22.05% |
17.71% |
18.25% |
16.21% |
25.49% |
17.32% |
17.32% |
Short-Term Debt to Total Capital |
|
0.02% |
6.63% |
6.83% |
4.04% |
2.64% |
1.64% |
2.34% |
9.35% |
1.47% |
4.12% |
Long-Term Debt to Total Capital |
|
24.56% |
21.71% |
21.56% |
18.01% |
15.07% |
16.61% |
13.88% |
16.14% |
15.85% |
13.20% |
Preferred Equity to Total Capital |
|
0.74% |
0.69% |
0.70% |
0.72% |
0.69% |
0.30% |
0.31% |
0.40% |
0.36% |
0.33% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
74.68% |
70.97% |
70.91% |
77.23% |
81.60% |
81.45% |
83.48% |
74.11% |
82.32% |
82.35% |
Debt to EBITDA |
|
4.33 |
6.58 |
5.41 |
2.16 |
1.78 |
2.17 |
0.90 |
1.06 |
1.56 |
1.95 |
Net Debt to EBITDA |
|
-2.04 |
-3.75 |
-9.72 |
-4.24 |
-3.24 |
-17.39 |
-13.07 |
-3.54 |
-9.16 |
-9.31 |
Long-Term Debt to EBITDA |
|
4.33 |
5.04 |
4.11 |
1.76 |
1.51 |
1.98 |
0.77 |
0.67 |
1.43 |
1.48 |
Debt to NOPAT |
|
1.86 |
9.54 |
18.79 |
2.49 |
1.93 |
2.66 |
1.24 |
1.27 |
1.99 |
1.91 |
Net Debt to NOPAT |
|
-0.88 |
-5.44 |
-33.75 |
-4.90 |
-3.51 |
-21.29 |
-17.98 |
-4.25 |
-11.71 |
-9.16 |
Long-Term Debt to NOPAT |
|
1.86 |
7.31 |
14.27 |
2.03 |
1.64 |
2.42 |
1.06 |
0.80 |
1.82 |
1.46 |
Noncontrolling Interest Sharing Ratio |
|
1.07% |
0.97% |
0.97% |
0.95% |
0.88% |
0.60% |
0.37% |
0.44% |
0.48% |
0.41% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
125 |
-269 |
234 |
773 |
332 |
443 |
1,185 |
2,733 |
-190 |
50 |
Operating Cash Flow to CapEx |
|
1,069.55% |
594.67% |
1,015.17% |
1,052.16% |
932.22% |
1,129.91% |
1,381.07% |
977.50% |
330.03% |
316.16% |
Free Cash Flow to Firm to Interest Expense |
|
0.65 |
-1.27 |
1.04 |
2.69 |
0.90 |
1.89 |
7.18 |
9.16 |
-0.17 |
0.04 |
Operating Cash Flow to Interest Expense |
|
3.45 |
2.81 |
2.84 |
2.95 |
1.91 |
2.89 |
6.09 |
3.40 |
0.62 |
0.49 |
Operating Cash Flow Less CapEx to Interest Expense |
|
3.13 |
2.34 |
2.56 |
2.67 |
1.71 |
2.63 |
5.65 |
3.05 |
0.43 |
0.33 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.06 |
0.05 |
0.05 |
0.05 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
3.87 |
3.29 |
3.52 |
4.27 |
4.37 |
4.44 |
5.18 |
6.17 |
5.23 |
5.04 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
6,769 |
7,253 |
7,127 |
6,973 |
7,312 |
7,375 |
7,125 |
5,494 |
6,225 |
6,789 |
Invested Capital Turnover |
|
0.30 |
0.25 |
0.27 |
0.34 |
0.34 |
0.32 |
0.36 |
0.49 |
0.47 |
0.45 |
Increase / (Decrease) in Invested Capital |
|
769 |
484 |
-126 |
-155 |
339 |
63 |
-250 |
-1,631 |
732 |
564 |
Enterprise Value (EV) |
|
1,631 |
2,584 |
-541 |
1,078 |
2,262 |
-6,419 |
-10,646 |
-192 |
-552 |
945 |
Market Capitalization |
|
2,364 |
3,707 |
3,043 |
4,056 |
4,567 |
4,344 |
6,142 |
4,469 |
5,766 |
6,547 |
Book Value per Share |
|
$48.80 |
$49.60 |
$49.52 |
$53.66 |
$61.68 |
$71.29 |
$74.47 |
$56.65 |
$70.93 |
$80.32 |
Tangible Book Value per Share |
|
$42.19 |
$43.12 |
$43.02 |
$46.70 |
$54.44 |
$63.06 |
$65.25 |
$44.96 |
$59.66 |
$68.69 |
Total Capital |
|
6,769 |
7,253 |
7,127 |
6,973 |
7,312 |
7,375 |
7,125 |
5,494 |
6,225 |
6,789 |
Total Debt |
|
1,664 |
2,055 |
2,023 |
1,538 |
1,295 |
1,346 |
1,155 |
1,400 |
1,078 |
1,176 |
Total Long-Term Debt |
|
1,663 |
1,575 |
1,536 |
1,256 |
1,102 |
1,225 |
989 |
887 |
987 |
896 |
Net Debt |
|
-784 |
-1,173 |
-3,634 |
-3,027 |
-2,356 |
-10,786 |
-16,810 |
-4,684 |
-6,341 |
-5,624 |
Capital Expenditures (CapEx) |
|
63 |
100 |
63 |
81 |
76 |
60 |
73 |
104 |
208 |
213 |
Net Nonoperating Expense (NNE) |
|
-1.35 |
-1.14 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,664 |
2,055 |
2,023 |
1,538 |
1,295 |
1,346 |
1,155 |
1,400 |
1,078 |
1,176 |
Total Depreciation and Amortization (D&A) |
|
-15 |
18 |
35 |
-25 |
-91 |
1.55 |
42 |
88 |
16 |
-192 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$8.66 |
$2.06 |
$1.02 |
$6.07 |
$6.89 |
$5.88 |
$11.49 |
$14.65 |
$7.53 |
$8.56 |
Adjusted Weighted Average Basic Shares Outstanding |
|
103.67M |
103.80M |
102.17M |
100.07M |
88.58M |
84.26M |
79.92M |
71.87M |
72.25M |
69.61M |
Adjusted Diluted Earnings per Share |
|
$8.65 |
$2.06 |
$1.02 |
$6.06 |
$6.88 |
$5.87 |
$11.46 |
$14.63 |
$7.52 |
$8.56 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
103.67M |
103.80M |
102.17M |
100.07M |
88.58M |
84.26M |
79.92M |
71.87M |
72.25M |
69.61M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
103.67M |
103.80M |
102.17M |
100.07M |
88.58M |
84.26M |
79.92M |
71.87M |
72.25M |
69.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
292 |
218 |
237 |
629 |
671 |
507 |
935 |
1,111 |
560 |
614 |
Normalized NOPAT Margin |
|
15.14% |
12.69% |
12.33% |
26.33% |
27.26% |
21.39% |
35.96% |
36.24% |
20.12% |
20.88% |
Pre Tax Income Margin |
|
20.68% |
17.11% |
17.62% |
30.90% |
33.24% |
26.11% |
47.85% |
40.30% |
24.28% |
27.08% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
2.06 |
1.39 |
1.51 |
2.57 |
2.22 |
2.63 |
7.54 |
4.14 |
0.61 |
0.57 |
NOPAT to Interest Expense |
|
4.61 |
1.01 |
0.48 |
2.15 |
1.82 |
2.16 |
5.66 |
3.69 |
0.49 |
0.44 |
EBIT Less CapEx to Interest Expense |
|
1.73 |
0.91 |
1.23 |
2.29 |
2.01 |
2.38 |
7.10 |
3.79 |
0.42 |
0.42 |
NOPAT Less CapEx to Interest Expense |
|
4.28 |
0.54 |
0.20 |
1.87 |
1.61 |
1.90 |
5.22 |
3.35 |
0.30 |
0.29 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
2.15% |
30.43% |
89.07% |
17.06% |
17.26% |
26.38% |
15.13% |
14.65% |
29.53% |
29.38% |
Augmented Payout Ratio |
|
2.26% |
30.69% |
159.34% |
37.32% |
54.59% |
125.17% |
52.63% |
71.96% |
29.62% |
64.21% |
Quarterly Metrics And Ratios for Popular Capital Trust II PFD GTD 6.125%
This table displays calculated financial ratios and metrics derived from Popular Capital Trust II PFD GTD 6.125%'s official financial filings.
Metric |
|
Q3 2022 |
Q4 2022 |
Q1 2023 |
Q2 2023 |
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Revenue Growth |
|
52.75% |
7.82% |
6.87% |
0.13% |
-31.06% |
-2.10% |
3.02% |
6.14% |
6.20% |
7.47% |
EBITDA Growth |
|
48.00% |
-29.78% |
-25.60% |
-32.02% |
-65.43% |
-59.10% |
-43.19% |
-25.75% |
-16.58% |
104.21% |
EBIT Growth |
|
47.86% |
-26.57% |
-21.69% |
-29.38% |
-62.79% |
-54.97% |
-22.62% |
12.12% |
8.39% |
138.13% |
NOPAT Growth |
|
70.24% |
24.79% |
-24.90% |
-28.50% |
-67.66% |
-63.21% |
-35.03% |
17.62% |
13.70% |
87.98% |
Net Income Growth |
|
70.24% |
24.79% |
-24.90% |
-28.50% |
-67.66% |
-63.21% |
-35.03% |
17.62% |
13.70% |
87.98% |
EPS Growth |
|
84.47% |
33.98% |
-17.47% |
-24.19% |
-66.67% |
-62.54% |
-35.59% |
17.14% |
13.68% |
93.08% |
Operating Cash Flow Growth |
|
47.27% |
-34.52% |
-22.39% |
-32.58% |
-62.22% |
6.19% |
5.57% |
-59.44% |
91.69% |
-6.60% |
Free Cash Flow Firm Growth |
|
738.30% |
313.60% |
-98.96% |
-128.84% |
-116.45% |
-133.74% |
-1,425.79% |
57.55% |
-137.89% |
39.38% |
Invested Capital Growth |
|
-31.33% |
-22.89% |
2.47% |
14.08% |
11.65% |
13.32% |
5.73% |
7.14% |
21.76% |
9.06% |
Revenue Q/Q Growth |
|
45.55% |
-28.63% |
-3.40% |
-0.21% |
0.21% |
1.35% |
1.66% |
2.81% |
0.26% |
2.57% |
EBITDA Q/Q Growth |
|
60.73% |
-58.09% |
2.93% |
-1.95% |
-18.27% |
-50.42% |
42.97% |
28.16% |
-8.17% |
21.37% |
EBIT Q/Q Growth |
|
77.91% |
-57.83% |
-0.72% |
-5.18% |
-6.26% |
-48.97% |
70.60% |
37.39% |
-9.38% |
12.11% |
NOPAT Q/Q Growth |
|
99.79% |
-39.12% |
-38.17% |
-4.92% |
-9.63% |
-30.76% |
9.19% |
72.14% |
-12.64% |
14.48% |
Net Income Q/Q Growth |
|
99.79% |
-39.12% |
-38.17% |
-4.92% |
-9.63% |
-30.76% |
9.19% |
72.14% |
-12.64% |
14.48% |
EPS Q/Q Growth |
|
105.78% |
-39.12% |
-36.02% |
-5.41% |
-9.52% |
-31.58% |
10.00% |
72.03% |
-12.20% |
16.20% |
Operating Cash Flow Q/Q Growth |
|
9.50% |
-37.55% |
-23.91% |
29.57% |
-38.64% |
75.55% |
-24.36% |
-50.21% |
189.95% |
-14.47% |
Free Cash Flow Firm Q/Q Growth |
|
31.94% |
-29.89% |
-99.07% |
-3,448.23% |
24.76% |
-43.81% |
63.41% |
-7.22% |
-321.63% |
63.36% |
Invested Capital Q/Q Growth |
|
-5.27% |
10.41% |
6.91% |
2.02% |
-7.29% |
12.06% |
-0.25% |
3.39% |
5.36% |
0.37% |
Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBITDA Margin |
|
50.15% |
29.45% |
31.38% |
30.83% |
25.15% |
12.30% |
17.30% |
21.57% |
19.76% |
23.38% |
EBIT Margin |
|
48.74% |
28.80% |
29.60% |
28.12% |
26.31% |
13.25% |
22.23% |
29.71% |
26.85% |
29.35% |
Profit (Net Income) Margin |
|
41.98% |
35.81% |
22.92% |
21.84% |
19.70% |
13.46% |
14.45% |
24.20% |
21.09% |
23.54% |
Tax Burden Percent |
|
86.14% |
124.35% |
77.44% |
77.65% |
74.87% |
101.59% |
65.02% |
81.46% |
78.53% |
80.19% |
Interest Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
Effective Tax Rate |
|
13.86% |
-24.35% |
22.56% |
22.35% |
25.13% |
-1.59% |
34.98% |
18.54% |
21.47% |
19.81% |
Return on Invested Capital (ROIC) |
|
20.69% |
17.39% |
12.28% |
12.08% |
10.46% |
6.39% |
6.71% |
11.10% |
9.89% |
10.64% |
ROIC Less NNEP Spread (ROIC-NNEP) |
|
20.69% |
17.39% |
12.28% |
12.08% |
10.46% |
6.39% |
6.71% |
11.10% |
9.89% |
10.64% |
Return on Net Nonoperating Assets (RNNOA) |
|
5.50% |
4.42% |
3.31% |
3.25% |
3.09% |
1.71% |
1.69% |
2.76% |
2.00% |
2.23% |
Return on Equity (ROE) |
|
26.19% |
21.81% |
15.59% |
15.33% |
13.55% |
8.10% |
8.40% |
13.86% |
11.89% |
12.87% |
Cash Return on Invested Capital (CROIC) |
|
54.36% |
43.33% |
15.66% |
4.44% |
2.36% |
-3.25% |
2.47% |
1.36% |
-11.01% |
0.77% |
Operating Return on Assets (OROA) |
|
2.03% |
1.24% |
1.34% |
1.23% |
1.05% |
0.53% |
0.90% |
1.18% |
1.10% |
1.20% |
Return on Assets (ROA) |
|
1.75% |
1.54% |
1.04% |
0.95% |
0.78% |
0.54% |
0.58% |
0.96% |
0.86% |
0.96% |
Return on Common Equity (ROCE) |
|
26.07% |
21.72% |
15.51% |
15.26% |
13.48% |
8.07% |
8.36% |
13.80% |
11.84% |
12.81% |
Return on Equity Simple (ROE_SIMPLE) |
|
28.62% |
0.00% |
23.48% |
21.68% |
15.79% |
0.00% |
9.38% |
9.53% |
9.17% |
0.00% |
Net Operating Profit after Tax (NOPAT) |
|
422 |
257 |
159 |
151 |
137 |
95 |
103 |
178 |
155 |
178 |
NOPAT Margin |
|
41.98% |
35.81% |
22.92% |
21.84% |
19.70% |
13.46% |
14.45% |
24.20% |
21.09% |
23.54% |
Net Nonoperating Expense Percent (NNEP) |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
SG&A Expenses to Revenue |
|
32.07% |
46.54% |
46.23% |
47.05% |
47.03% |
48.34% |
49.46% |
46.28% |
47.97% |
46.27% |
Operating Expenses to Revenue |
|
47.32% |
64.30% |
63.53% |
66.50% |
67.19% |
75.56% |
67.61% |
63.92% |
63.45% |
61.90% |
Earnings before Interest and Taxes (EBIT) |
|
490 |
207 |
205 |
195 |
182 |
93 |
159 |
218 |
198 |
222 |
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
505 |
211 |
218 |
213 |
174 |
86 |
124 |
158 |
146 |
177 |
Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Price to Book Value (P/BV) |
|
1.37 |
1.10 |
0.90 |
0.93 |
1.00 |
1.13 |
1.24 |
1.20 |
1.24 |
1.17 |
Price to Tangible Book Value (P/TBV) |
|
1.78 |
1.38 |
1.11 |
1.14 |
1.22 |
1.34 |
1.47 |
1.41 |
1.44 |
1.37 |
Price to Revenue (P/Rev) |
|
1.66 |
1.46 |
1.29 |
1.36 |
1.58 |
2.07 |
2.27 |
2.25 |
2.48 |
2.23 |
Price to Earnings (P/E) |
|
4.77 |
4.06 |
3.81 |
4.28 |
6.29 |
10.68 |
13.15 |
12.52 |
13.50 |
10.68 |
Dividend Yield |
|
3.05% |
3.54% |
3.96% |
3.75% |
3.59% |
2.84% |
2.66% |
2.73% |
2.47% |
2.72% |
Earnings Yield |
|
20.96% |
24.64% |
26.23% |
23.35% |
15.91% |
9.36% |
7.61% |
7.99% |
7.41% |
9.36% |
Enterprise Value to Invested Capital (EV/IC) |
|
0.07 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
0.04 |
0.18 |
0.14 |
Enterprise Value to Revenue (EV/Rev) |
|
0.11 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.42 |
0.09 |
0.41 |
0.32 |
Enterprise Value to EBITDA (EV/EBITDA) |
|
0.24 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.96 |
0.47 |
2.31 |
1.56 |
Enterprise Value to EBIT (EV/EBIT) |
|
0.26 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.86 |
0.39 |
1.78 |
1.19 |
Enterprise Value to NOPAT (EV/NOPAT) |
|
0.32 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
2.41 |
0.50 |
2.24 |
1.54 |
Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.30 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
1.69 |
0.44 |
1.72 |
1.40 |
Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.10 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
7.85 |
3.01 |
0.00 |
18.78 |
Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Debt to Equity |
|
0.35 |
0.34 |
0.31 |
0.31 |
0.25 |
0.21 |
0.20 |
0.19 |
0.17 |
0.21 |
Long-Term Debt to Equity |
|
0.24 |
0.22 |
0.29 |
0.29 |
0.23 |
0.19 |
0.19 |
0.18 |
0.16 |
0.16 |
Financial Leverage |
|
0.27 |
0.25 |
0.27 |
0.27 |
0.30 |
0.27 |
0.25 |
0.25 |
0.20 |
0.21 |
Leverage Ratio |
|
15.01 |
14.18 |
15.01 |
16.07 |
17.27 |
14.98 |
14.37 |
14.46 |
13.76 |
13.36 |
Compound Leverage Factor |
|
15.01 |
14.18 |
15.01 |
16.07 |
17.27 |
14.98 |
14.37 |
14.46 |
13.76 |
13.36 |
Debt to Total Capital |
|
26.15% |
25.49% |
23.88% |
23.82% |
19.76% |
17.32% |
16.63% |
16.31% |
14.40% |
17.32% |
Short-Term Debt to Total Capital |
|
8.29% |
9.35% |
2.10% |
2.06% |
1.68% |
1.47% |
1.06% |
1.65% |
0.82% |
4.12% |
Long-Term Debt to Total Capital |
|
17.86% |
16.14% |
21.78% |
21.76% |
18.08% |
15.85% |
15.56% |
14.67% |
13.58% |
13.20% |
Preferred Equity to Total Capital |
|
0.45% |
0.40% |
0.38% |
0.37% |
0.40% |
0.36% |
0.36% |
0.34% |
0.33% |
0.33% |
Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
Common Equity to Total Capital |
|
73.41% |
74.11% |
75.74% |
75.81% |
79.84% |
82.32% |
83.02% |
83.34% |
85.28% |
82.35% |
Debt to EBITDA |
|
0.92 |
1.06 |
1.12 |
1.24 |
1.34 |
1.56 |
1.73 |
1.93 |
1.89 |
1.95 |
Net Debt to EBITDA |
|
-3.32 |
-3.54 |
-4.13 |
-6.66 |
-7.13 |
-9.16 |
-8.72 |
-11.35 |
-11.64 |
-9.31 |
Long-Term Debt to EBITDA |
|
0.63 |
0.67 |
1.03 |
1.14 |
1.23 |
1.43 |
1.62 |
1.73 |
1.79 |
1.48 |
Debt to NOPAT |
|
1.24 |
1.27 |
1.34 |
1.44 |
1.56 |
1.99 |
2.13 |
2.04 |
1.83 |
1.91 |
Net Debt to NOPAT |
|
-4.46 |
-4.25 |
-4.91 |
-7.72 |
-8.28 |
-11.71 |
-10.74 |
-12.03 |
-11.27 |
-9.16 |
Long-Term Debt to NOPAT |
|
0.85 |
0.80 |
1.22 |
1.32 |
1.43 |
1.82 |
1.99 |
1.84 |
1.73 |
1.46 |
Noncontrolling Interest Sharing Ratio |
|
0.46% |
0.44% |
0.48% |
0.50% |
0.54% |
0.48% |
0.46% |
0.45% |
0.43% |
0.41% |
Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Free Cash Flow to Firm (FCFF) |
|
2,693 |
1,888 |
18 |
-589 |
-443 |
-637 |
-233 |
-250 |
-1,054 |
-386 |
Operating Cash Flow to CapEx |
|
1,142.44% |
560.22% |
424.40% |
402.41% |
252.13% |
286.90% |
299.81% |
193.73% |
404.41% |
330.67% |
Free Cash Flow to Firm to Interest Expense |
|
37.60 |
12.29 |
0.08 |
-2.24 |
-1.43 |
-1.91 |
-0.68 |
-0.71 |
-2.89 |
-1.17 |
Operating Cash Flow to Interest Expense |
|
4.50 |
1.31 |
0.74 |
0.76 |
0.39 |
0.64 |
0.47 |
0.23 |
0.64 |
0.61 |
Operating Cash Flow Less CapEx to Interest Expense |
|
4.10 |
1.08 |
0.56 |
0.57 |
0.24 |
0.42 |
0.31 |
0.11 |
0.48 |
0.42 |
Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Asset Turnover |
|
0.04 |
0.04 |
0.05 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
0.04 |
Fixed Asset Turnover |
|
6.15 |
6.17 |
6.24 |
6.13 |
5.45 |
5.23 |
5.11 |
5.07 |
4.99 |
5.04 |
Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Invested Capital |
|
4,976 |
5,494 |
5,873 |
5,992 |
5,555 |
6,225 |
6,210 |
6,420 |
6,764 |
6,789 |
Invested Capital Turnover |
|
0.49 |
0.49 |
0.54 |
0.55 |
0.53 |
0.47 |
0.46 |
0.46 |
0.47 |
0.45 |
Increase / (Decrease) in Invested Capital |
|
-2,271 |
-1,631 |
141 |
740 |
580 |
732 |
336 |
428 |
1,209 |
564 |
Enterprise Value (EV) |
|
341 |
-192 |
-1,139 |
-3,389 |
-1,389 |
-552 |
1,172 |
255 |
1,187 |
945 |
Market Capitalization |
|
5,010 |
4,469 |
3,997 |
4,232 |
4,416 |
5,766 |
6,366 |
6,397 |
7,150 |
6,547 |
Book Value per Share |
|
$50.25 |
$56.65 |
$61.81 |
$62.98 |
$61.47 |
$70.93 |
$71.33 |
$73.97 |
$80.90 |
$80.32 |
Tangible Book Value per Share |
|
$38.68 |
$44.96 |
$50.14 |
$51.35 |
$50.18 |
$59.66 |
$60.08 |
$62.73 |
$69.51 |
$68.69 |
Total Capital |
|
4,976 |
5,494 |
5,873 |
5,992 |
5,555 |
6,225 |
6,210 |
6,420 |
6,764 |
6,789 |
Total Debt |
|
1,301 |
1,400 |
1,403 |
1,427 |
1,098 |
1,078 |
1,032 |
1,047 |
974 |
1,176 |
Total Long-Term Debt |
|
889 |
887 |
1,279 |
1,304 |
1,005 |
987 |
966 |
942 |
918 |
896 |
Net Debt |
|
-4,691 |
-4,684 |
-5,158 |
-7,643 |
-5,827 |
-6,341 |
-5,217 |
-6,164 |
-5,985 |
-5,624 |
Capital Expenditures (CapEx) |
|
28 |
36 |
36 |
49 |
48 |
74 |
54 |
42 |
58 |
60 |
Net Nonoperating Expense (NNE) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
Net Nonoperating Obligations (NNO) |
|
1,301 |
1,400 |
1,403 |
1,427 |
1,098 |
1,078 |
1,032 |
1,047 |
974 |
1,176 |
Total Depreciation and Amortization (D&A) |
|
14 |
4.67 |
12 |
19 |
-8.05 |
-6.63 |
-35 |
-60 |
-52 |
-45 |
Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Adjusted Basic Earnings per Share |
|
$5.71 |
$3.48 |
$2.22 |
$2.10 |
$1.90 |
$1.31 |
$1.43 |
$2.47 |
$2.16 |
$2.50 |
Adjusted Weighted Average Basic Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Adjusted Diluted Earnings per Share |
|
$5.70 |
$3.47 |
$2.22 |
$2.10 |
$1.90 |
$1.30 |
$1.43 |
$2.46 |
$2.16 |
$2.51 |
Adjusted Weighted Average Diluted Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
72.69M |
71.87M |
71.97M |
72.13M |
72.15M |
72.25M |
72.27M |
72.34M |
71.31M |
69.61M |
Normalized Net Operating Profit after Tax (NOPAT) |
|
430 |
145 |
159 |
151 |
154 |
65 |
103 |
178 |
155 |
178 |
Normalized NOPAT Margin |
|
42.75% |
20.16% |
22.92% |
21.84% |
22.18% |
9.27% |
14.45% |
24.20% |
21.09% |
23.54% |
Pre Tax Income Margin |
|
48.74% |
28.80% |
29.60% |
28.12% |
26.31% |
13.25% |
22.23% |
29.71% |
26.85% |
29.35% |
Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
EBIT to Interest Expense |
|
6.85 |
1.35 |
0.99 |
0.74 |
0.59 |
0.28 |
0.46 |
0.62 |
0.54 |
0.67 |
NOPAT to Interest Expense |
|
5.90 |
1.67 |
0.77 |
0.58 |
0.44 |
0.28 |
0.30 |
0.50 |
0.43 |
0.54 |
EBIT Less CapEx to Interest Expense |
|
6.45 |
1.11 |
0.82 |
0.55 |
0.43 |
0.06 |
0.31 |
0.50 |
0.38 |
0.49 |
NOPAT Less CapEx to Interest Expense |
|
5.50 |
1.44 |
0.59 |
0.39 |
0.28 |
0.06 |
0.14 |
0.39 |
0.27 |
0.36 |
Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
Dividend Payout Ratio |
|
15.01% |
14.65% |
15.73% |
16.43% |
22.74% |
29.53% |
33.97% |
33.22% |
33.08% |
29.38% |
Augmented Payout Ratio |
|
75.09% |
71.96% |
37.78% |
39.83% |
22.82% |
29.62% |
34.07% |
33.33% |
44.30% |
64.21% |
Key Financial Trends
Popular, Inc. (NASDAQ:BPOP) has demonstrated solid financial performance over the last four years, with several key trends evident from its quarterly financial data.
Positive Developments:
- Steady growth in Loans and Leases Interest Income: from $481 million in Q3 2022 to $674 million in Q4 2024, indicating expanding core lending activities.
- Net Interest Income increased from about $530 million in early 2023 quarters to $591 million in Q4 2024, reflecting improved net interest margins.
- Consistent profitability with net income growing from $103 million in Q1 2024 to $178 million in Q4 2024, showing improved earnings power.
- Increasing Non-Interest Income, maintaining around $160 million–$165 million range in the past few quarters, diversifying revenue streams beyond interest income.
- Strong and improving cash flow from operations, with Q4 2024 operating cash flow rising to approximately $199 million, supporting financial flexibility.
- Solid common equity base growth with total common equity rising from about $3.7 billion in Q3 2022 to approximately $5.8 billion by Q3 2024, supporting capital adequacy.
- Active capital return to shareholders - consistent dividend payments around $0.55 to $0.62 per share quarterly and substantial share repurchases over quarters indicate management’s commitment to shareholder value.
Neutral Observations:
- Provision for Credit Losses fluctuated between $37 million and $78 million per quarter; while it increased recently, it remains within moderate levels relative to loans, reflecting prudent credit risk management.
- Total assets have grown moderately over the period, reaching about $71 billion by Q3 2024, reflecting steady business growth without aggressive leverage expansion.
- Interest Expense has increased alongside interest income but the net interest income growth suggests effective interest rate risk management.
Potential Concerns:
- Increasing Non-Interest Expenses, notably salaries and employee benefits as well as occupancy and equipment costs, which reached $205 million and $114 million respectively in Q4 2024, could pressure margins if revenue growth slows.
- Other operating expenses remain high and somewhat volatile, around $100 million per quarter, requiring monitoring for efficiency improvements.
- Allowance for Loan and Lease Losses shows variability with some quarters exhibiting high balances (up to $706 million in Q2 2023), signaling credit risk that needs attention.
- Large swings in investing activities, particularly large purchases and sales of investment securities, imply active portfolio management but also introduce volatility in cash flows.
- Significant fluctuations in financing cash flows including large debt repayments and issuances could impact financial stability if not managed prudently.
- Accumulated Other Comprehensive Income reflects consistent negative values (around -$1.5 billion to -$2.7 billion range), which may have an impact on equity and perceived financial health depending on the components.
In summary, Popular, Inc. has steadily increased its core lending income and net interest income while maintaining profitability growth and shareholder distributions. However, rising operational expenses and credit provisions along with some cash flow volatility call for close monitoring by investors. The bank's capital position is solid, supporting its ongoing growth and capital return activities.
08/09/25 05:54 AMAI Generated. May Contain Errors.