Ofg bancorp (OFG)
Income statement / TTM
Mar'20Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18Dec'17Sep'17Jun'17Mar'17Dec'16Sep'16Jun'16Mar'16Dec'15Sep'15Jun'15Mar'15Dec'14Sep'14Jun'14Mar'14Dec'13Sep'13Jun'13Mar'13Dec'12Sep'12Jun'12Mar'12Dec'11Sep'11Jun'11Mar'11Sep'10Jun'10
Interest income:
Non-covered loans

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

286,280

216,589

142,707

80,023

70,815

70,012

68,758

68,600

68,795

69,447

0

0

0

Covered loans

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

87,095

87,721

84,064

85,376

86,323

82,262

74,980

67,665

62,155

55,520

0

0

0

Interest and Fee Income, Loans and Leases

372,258

339,875

339,295

337,539

330,888

321,381

312,123

310,574

309,383

312,421

315,869

316,006

318,443

321,945

325,802

340,462

351,291

367,622

390,682

401,966

424,405

435,553

448,572

449,336

451,497

443,902

373,375

304,310

226,771

165,399

157,138

152,274

143,738

136,265

0

0

0

-

-

Mortgage-backed securities

14,702

19,854

25,397

30,017

32,064

31,190

29,525

27,597

26,839

26,994

28,035

28,787

28,731

30,522

32,827

34,967

35,745

35,338

35,318

37,023

41,009

44,836

46,610

45,430

42,526

40,927

44,446

58,770

71,263

88,508

97,272

106,801

136,249

151,924

168,703

176,707

0

0

0

Investment securities and other

15,889

14,066

13,034

10,652

9,007

7,848

6,839

6,534

6,417

6,232

5,363

4,703

4,290

4,125

4,076

3,939

3,837

3,608

3,643

3,708

3,770

4,868

6,150

7,366

8,511

8,803

8,169

7,495

7,027

6,901

7,506

8,691

9,193

9,106

13,340

19,627

0

0

0

Total interest income

402,849

373,795

377,726

378,208

371,959

360,419

348,487

344,705

342,639

345,647

349,267

349,496

351,464

356,592

362,705

379,368

390,873

406,568

429,643

442,697

469,184

485,257

501,332

502,132

502,534

493,632

427,261

366,948

0

-

0

0

-

297,295

0

0

0

0

0

Interest expense:
Deposits

46,926

39,355

38,993

37,044

34,704

32,953

31,246

30,242

30,243

30,298

30,037

29,767

29,482

29,253

28,497

27,817

27,054

27,034

28,509

29,519

32,080

33,954

36,025

39,698

40,020

40,977

36,683

32,063

30,461

29,649

33,955

38,733

42,394

45,497

47,944

48,403

0

0

0

Securities sold under agreements to repurchase

5,640

7,423

8,869

9,769

9,503

7,794

6,120

5,160

5,054

7,223

10,437

13,427

15,951

18,805

22,033

25,366

28,502

29,567

29,581

29,429

29,407

29,654

29,917

29,675

29,412

29,249

32,729

40,862

50,253

60,575

71,817

79,679

86,691

93,280

96,005

98,286

0

0

0

Advances from FHLB and other borrowings

2,188

2,212

2,208

2,175

2,064

1,875

1,938

2,017

2,176

2,398

2,410

3,051

4,542

6,186

7,881

8,927

9,077

9,072

9,053

9,084

9,125

9,185

9,243

9,250

9,202

8,620

8,690

8,930

9,615

10,906

11,668

12,149

12,225

12,270

12,175

12,186

0

0

0

InterestExpenseOtherLongTermDebt

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

909

1,930

2,951

3,972

4,084

4,084

4,084

0

0

0

Note payable to the FDIC

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

0

0

Subordinated capital notes

1,923

2,012

2,037

2,034

1,999

1,903

1,811

1,713

1,618

1,556

1,511

1,930

2,419

2,921

3,458

3,526

3,528

3,523

3,622

3,739

3,860

3,989

4,130

4,272

4,446

5,114

4,481

3,660

2,811

1,479

1,288

1,270

1,257

1,231

1,242

1,242

0

0

0

Total interest expense

56,677

51,002

52,107

51,022

48,270

44,525

41,115

39,132

39,091

41,475

44,395

48,175

52,394

57,165

61,869

65,636

68,161

69,196

70,765

71,771

74,472

76,782

79,315

82,895

83,080

83,960

82,583

85,515

93,140

103,518

120,658

134,782

146,539

156,362

162,273

166,088

0

0

0

Interest Income (Expense), Net

346,172

322,793

325,619

327,186

323,689

315,894

307,372

305,573

303,548

304,172

304,872

301,321

299,070

299,427

300,836

313,732

322,712

337,372

358,878

370,926

394,712

408,475

422,017

419,237

419,454

409,672

343,407

285,060

211,921

157,290

141,258

132,984

142,641

140,933

150,720

155,213

0

0

0

Provision for Non Covered Loan and Lease Losses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

58,797

52,497

18,770

13,854

14,200

14,400

14,400

15,200

15,500

15,800

0

0

0

Provision for Covered Loan and Lease Losses

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

5,939

3,086

3,342

9,827

8,845

6,688

5,221

-1,387

0

0

0

-

-

Total provision for loan and lease losses

131,674

96,792

85,024

55,855

52,897

56,108

69,715

99,156

110,945

113,139

101,605

81,032

68,941

65,076

103,893

132,003

133,097

161,501

126,188

91,866

91,142

60,640

56,357

52,074

75,997

72,894

64,736

55,583

22,112

23,681

23,045

21,088

19,621

13,813

14,113

0

0

0

-

Net interest income after provision for loan and lease losses

214,498

226,001

240,595

271,331

270,792

259,786

237,657

206,417

192,603

191,033

203,267

220,289

230,129

234,351

196,943

181,729

189,615

175,871

232,690

279,060

303,570

347,835

365,660

367,163

343,457

336,778

278,671

229,477

189,809

133,609

118,213

111,896

123,020

127,120

136,607

138,864

0

0

0

Non-interest income:
Fees and Commissions, Depositor Accounts

48,047

42,866

43,288

43,272

43,640

43,638

40,865

39,991

39,305

39,468

41,987

42,394

42,155

41,647

40,890

41,386

41,379

41,466

41,650

40,577

40,360

40,712

37,855

40,248

42,958

44,239

41,031

31,891

22,331

13,573

11,967

11,930

12,019

12,663

13,369

13,441

0

0

0

Wealth management revenue

27,628

26,224

26,408

26,204

25,797

25,934

25,731

25,340

25,594

25,790

26,461

26,971

27,496

27,433

27,434

27,793

28,037

29,040

29,864

30,092

30,143

29,855

29,156

29,437

30,131

30,924

30,600

29,248

27,121

25,350

23,761

23,106

21,778

20,571

19,257

18,529

0

0

0

Fees and Commissions Mortgage Banking and Servicing Income

6,303

4,275

3,733

3,857

4,216

4,767

5,217

5,249

5,220

4,050

4,541

4,688

4,753

5,021

4,711

4,282

5,120

6,128

6,752

7,857

7,549

7,381

7,026

7,263

9,536

10,994

10,878

10,748

9,357

8,706

10,002

10,556

10,555

9,876

10,434

10,015

0

0

0

Fees and Commissions

81,978

73,365

73,429

73,333

73,653

74,339

71,813

70,580

70,119

69,308

72,989

74,053

74,404

74,101

73,035

73,461

74,536

76,634

78,266

78,526

78,052

77,948

74,037

76,948

82,625

86,157

82,509

71,887

58,809

47,629

45,730

45,592

44,352

43,110

43,060

41,985

0

0

0

Portion of loss on securities recognized in other comprehensive income

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Other Than Temporary Impairment Losses Investments Securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

Total loss on other-than-temporarily impaired securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

FDIC indemnification asset expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

54,720

0

0

-

0

-

-

-

-

-

-

-

-

Change in true-up payment obligation expense

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

-

0

0

0

-

-

-

-

-

-

-

-

-

-

Fdic Shared Loss Expense Net

-

-

-

-

-

-

-

-

-

-1,403

1,433

4,729

8,149

13,581

15,145

13,928

33,753

42,808

50,388

65,243

60,353

65,756

74,242

73,273

74,883

69,267

0

0

0

-

-

-

-

-

-

-

-

-

-

Net Gain On [Abstract]
Available-for-sale Securities, Gross Realized Gain (Loss)

12,974

8,274

8,274

4,776

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Reimbursement from FDIC shared-loss coverage in sale of loans

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Gain (Loss) on Sale of Securities, Net

-

-

-

-

-

-

-

-

-

-

6,895

6,891

211

12,207

12,207

12,207

11,996

2,572

2,572

2,572

2,572

4,366

4,366

4,366

4,366

0

18,505

54,871

66,850

74,210

60,600

38,205

35,358

27,996

37,055

34,917

0

0

0

Net (amortization) accretion of FDIC shared-loss indemnification asset

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-1,409

-5,145

0

0

0

Fair value adjustment on FDIC equity appreciation instrument

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Derivative Gain Loss On Derivative Net

-

-

-

-

-

-

-

-

-

132

28

45

13

-71

35

-190

-103

-190

-366

-151

-475

-608

-226

-1,044

-961

-1,526

-42,107

-43,107

-42,836

-42,048

-14,528

-12,022

-8,425

-12,381

-22,137

-49,447

0

0

0

Gains Losses On Extinguishment Of Debt

-

-

0

0

-

-

0

0

-

-80

-80

-80

0

-12,000

-12,000

-12,000

-12,000

0

0

0

0

-

-

-

-

1,061

-23,251

0

0

-

0

-

-

-

0

-

-

-

-

Business Combination Bargain Purchase Gain Recognized Amount

0

-

-

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Trading securities

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

0

Foreclosed real estate

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

-

-474

-301

0

0

0

Early extinguishment ofsubordinated capital notes

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

Other non-interest income

523

546

5,344

5,380

5,584

5,756

809

1,330

1,141

1,028

1,419

5,941

5,911

6,163

6,359

949

12

-2,142

-2,540

-1,892

-821

1,373

1,230

-1,000

1,078

670

708

3,465

1,226

338

-3,022

-4,018

-4,011

-3,083

107

128

0

0

0

Total non-interest income, net

96,220

82,493

87,040

83,482

79,237

80,095

72,652

71,944

78,127

78,687

79,818

82,121

72,390

66,819

63,247

79,009

59,198

52,576

47,298

13,812

18,975

17,323

5,165

5,997

12,225

17,095

1,231

12,289

23,390

26,055

36,307

38,891

37,814

32,455

30,666

9,367

0

0

0

Non-interest expense:
Compensation and employee benefits

97,736

82,533

80,038

78,033

76,257

76,524

77,407

78,794

80,012

79,751

78,444

77,730

76,854

76,761

76,407

78,254

79,073

78,999

84,652

82,229

83,676

85,283

83,115

87,113

90,495

91,957

82,834

71,567

58,662

45,778

43,913

44,183

44,229

45,552

46,197

45,037

0

0

0

Occupancy, Net

33,745

30,052

30,326

31,407

33,062

33,084

33,866

33,754

33,126

32,557

31,176

30,253

29,822

30,300

30,528

31,731

32,507

33,466

35,101

35,315

35,037

34,710

34,540

34,040

33,501

34,408

30,384

26,311

22,537

17,530

17,240

17,412

17,334

17,530

18,474

18,509

0

0

0

Electronic Banking Charges

25,767

21,244

20,965

21,046

21,333

21,234

19,916

19,351

19,386

19,322

20,467

20,523

20,020

20,707

20,792

21,211

22,115

21,893

21,710

20,851

19,796

19,081

19,300

18,357

17,626

16,702

13,173

10,894

8,438

6,268

6,307

6,267

5,813

5,709

5,306

5,043

0

0

0

Information Technology And Data Processing

14,292

9,865

9,116

8,925

8,725

8,227

7,962

7,952

8,021

8,010

8,104

7,920

7,457

7,116

6,412

5,914

5,851

5,648

5,791

5,716

5,658

6,019

7,428

8,868

9,718

10,546

0

0

0

-

-

-

-

-

-

-

-

-

-

Professional Fees

17,210

14,629

13,822

13,237

12,956

12,442

11,748

11,784

11,863

12,406

13,126

12,902

12,487

12,235

11,333

12,444

13,777

14,973

16,795

16,602

15,971

15,996

16,584

17,186

19,049

21,321

17,276

18,711

18,558

17,500

22,785

22,249

22,777

22,805

21,986

20,598

0

0

0

General Insurance Expense (Income)

0

-

0

-

0

-

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Taxes, other than payroll and income taxes

9,772

8,749

8,729

8,669

8,911

9,017

8,998

9,066

9,075

9,187

9,404

9,546

9,483

9,782

10,015

10,279

10,652

9,460

10,235

11,080

12,153

14,409

14,766

15,296

16,652

15,539

13,122

10,189

4,950

3,502

3,457

3,550

4,515

4,721

5,063

5,140

0

0

0

Gain (Loss) On Sale Of Foreclosed Real Estate, Other Repossessed Assets And Credit Related Expenses

-10,654

-11,498

-19,801

-20,858

-20,563

-13,552

-21,773

-16,113

-11,607

-12,626

8,647

10,652

10,638

10,267

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Advertising Expense

5,626

5,208

5,243

5,239

4,948

5,084

5,111

5,187

5,568

5,616

5,755

5,697

5,586

5,485

5,623

5,853

6,117

6,452

6,503

6,751

6,862

7,014

7,750

7,396

7,397

7,025

6,798

6,921

6,815

6,254

5,597

5,689

5,633

5,977

5,661

5,339

0

0

0

General Insurance Expense

-

-

-

5,712

-

-

-

5,400

5,101

-

5,397

5,587

7,559

9,109

10,647

11,668

10,764

9,567

8,791

8,627

8,709

8,830

8,072

7,801

8,191

8,795

9,115

8,881

7,600

6,742

6,565

6,273

6,477

6,642

6,584

7,015

0

0

0

Loan Servicing And Cleaning Expenses

4,987

4,853

4,734

4,791

4,858

4,810

4,739

4,622

4,665

4,693

4,900

6,610

7,306

8,247

9,215

8,347

8,975

9,198

8,891

8,785

7,860

7,567

7,695

7,958

8,173

7,588

6,272

4,746

3,817

3,309

3,435

3,803

3,924

3,978

4,094

3,912

0

0

0

Loss on sale of foreclosed real estate and other reossessed assets

-

-

-

-

-

-

-

-

-

-

5,727

7,302

9,678

10,282

7,224

20,855

27,029

30,546

36,625

27,866

24,185

25,125

24,567

22,428

19,489

16,484

17,685

13,042

10,261

7,628

4,484

4,030

3,855

3,829

2,784

2,701

0

0

0

Loss on sale foreclosed real estate and other repossesed asset

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

-

-

-

Communication

3,545

3,315

3,376

3,347

3,303

3,447

3,360

3,288

3,386

3,415

3,769

3,662

3,330

3,379

3,865

3,891

4,080

3,808

3,075

3,121

3,164

3,430

3,486

3,448

3,470

3,377

2,936

2,545

2,102

1,627

1,459

1,459

1,492

1,500

2,039

2,383

0

0

0

Printing, postage, stationary and supplies

2,612

2,468

2,355

2,182

2,151

2,217

2,297

2,384

2,444

2,437

2,519

2,535

2,470

2,558

2,659

2,681

2,663

2,575

2,557

2,553

2,616

2,533

2,437

2,641

2,847

3,459

3,166

2,641

2,112

1,254

1,257

1,250

1,290

1,264

1,235

1,235

0

0

0

NoninterestExpenseDirectorAndInvestorRelations

1,296

1,216

1,157

1,120

0

-

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

Restructuring charges

24,358

24,054

2,316

760

-240

0

0

0

0

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

17,660

18,049

15,797

10,524

4,990

0

0

0

-

-

-

-

-

-

Other

11,173

10,251

7,330

8,036

10,339

10,105

8,114

8,271

6,070

5,316

8,866

9,827

9,038

8,675

7,192

6,654

9,006

9,738

9,890

11,601

10,817

11,622

10,843

9,478

8,884

8,177

7,902

6,480

4,856

3,613

3,217

3,114

3,815

3,447

3,587

3,709

0

0

0

Director and Investors Relations

-

-

-

-

-

-

-

-

-

-

1,050

1,062

1,089

1,087

1,074

1,087

1,075

1,091

1,141

1,145

1,149

1,106

1,049

1,029

1,113

1,098

1,073

1,001

966

1,039

1,136

1,330

1,327

1,305

1,374

1,410

0

0

0

Total non-interest expense

268,414

233,244

206,050

206,264

207,112

207,081

202,024

201,552

202,068

201,631

207,351

211,808

212,817

215,990

222,254

236,418

247,030

248,505

251,757

242,242

237,653

242,725

246,233

249,892

258,731

264,136

240,177

208,592

169,615

131,808

122,941

121,495

122,481

124,259

124,384

122,031

0

0

0

Income before income taxes

42,304

75,250

121,585

148,549

142,917

132,800

108,285

76,809

68,662

68,089

75,734

90,602

89,702

85,180

37,936

24,320

1,783

-20,058

28,231

50,630

84,892

122,433

124,592

123,268

96,951

89,737

39,725

33,174

43,584

27,856

31,579

29,292

38,353

35,316

42,889

26,200

0

0

0

Income tax expense

10,132

21,409

42,009

53,256

51,954

48,390

31,546

19,851

14,249

15,443

24,605

27,672

29,537

25,994

-4,718

-7,783

-12,872

-17,554

9,166

16,602

26,446

37,252

39,910

38,497

-4,050

-8,709

-19,810

-24,501

8,490

3,301

93

-1,221

-3,669

866

4,374

3,828

0

0

0

Net income

32,172

53,841

79,576

95,293

90,963

84,410

76,739

56,958

54,413

52,646

51,129

62,930

60,165

59,186

42,654

32,103

14,655

-2,504

19,065

34,028

58,446

85,181

84,682

84,771

101,001

98,446

59,535

57,675

35,094

24,555

31,486

30,513

42,022

34,450

38,515

22,372

0

0

0

Dividends, Preferred Stock

6,512

6,512

6,512

8,350

10,187

12,024

13,862

13,861

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

13,862

14,894

14,468

12,203

9,939

6,641

4,803

4,802

4,802

4,802

5,334

0

0

0

Deemed dividend on preferred stock beneficial conversion feature

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

0

-

-

-

-

0

-

Less: Allocation of undistributed earnings for participating preferred stock

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

-

0

Income available to common shareholders

25,660

47,329

73,064

86,943

80,776

72,386

62,877

43,097

40,551

38,784

37,267

49,068

46,303

45,324

28,792

18,241

793

-16,366

5,203

20,166

44,584

71,319

70,820

70,909

87,139

84,584

44,641

43,207

22,891

14,616

24,845

25,710

37,220

29,648

11,002

-8,777

0

0

0

Earnings per common share:
Basic

0.00

-0.06

0.11

0.44

0.43

0.47

0.45

0.36

0.31

0.31

0.00

0.30

0.27

0.27

0.27

0.25

0.24

-0.11

0.03

-0.15

-0.14

0.37

0.36

0.40

0.45

0.36

0.35

0.75

0.39

-0.58

0.36

0.34

0.23

-0.28

0.35

0.56

0.04

0.75

-0.13

Diluted

0.00

-0.04

0.11

0.43

0.42

0.45

0.42

0.35

0.30

0.32

0.00

0.30

0.26

0.28

0.26

0.25

0.24

-0.11

0.03

-0.15

-0.14

0.36

0.34

0.38

0.42

0.34

0.34

0.68

0.37

-0.57

0.35

0.34

0.23

-0.28

0.35

0.56

0.04

0.75

-0.13

Weighted Average Number Of Share Outstanding Basic And Diluted

51,713

51,798

51,772

51,680

51,626

51,585

51,464

51,226

51,121

51,051

51,102

51,100

51,131

51,082

51,111

51,095

51,064

50,923

51,146

51,774

51,977

51,992

52,362

52,352

52,598

52,950

53,322

52,968

52,892

92,388

47,978

40,808

41

131,827

44

45

46,179

42,288

33,053

Cash dividends per share of common stock

0.07

0.07

0.07

0.07

0.07

0.07

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.10

0.10

0.10

0.10

0.08

0.08

0.08

0.08

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.06

0.05

0.05

0.05

0.04

0.04