|
|
|
|
|
Delaware
|
|
05-0412693
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification Number)
|
Title of each class
|
|
Name of each exchange on which registered
|
Common stock, $0.01 par value per share
|
|
New York Stock Exchange
|
Large accelerated filer
|
[X]
|
Accelerated filer
|
[ ]
|
Non-accelerated filer (Do not check if a smaller reporting company)
|
[ ]
|
Smaller reporting company
|
[ ]
|
|
|
|
|
|
|
|
|
|
|
|
|
Table of Contents
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
AFS
|
|
Available for Sale
|
ALLL
|
|
Allowance for Loan and Lease Losses
|
AOCI
|
|
Accumulated Other Comprehensive Income (Loss)
|
ASU
|
|
Accounting Standards Update
|
ATM
|
|
Automated Teller Machine
|
BHC
|
|
Bank Holding Company
|
bps
|
|
Basis Points
|
C&I
|
|
Commercial and Industrial
|
Capital Plan Rule
|
|
Federal Reserve’s Regulation Y Capital Plan Rule
|
CBNA
|
|
Citizens Bank, N.A.
|
CBPA
|
|
Citizens Bank of Pennsylvania
|
CCAR
|
|
Comprehensive Capital Analysis and Review
|
CCO
|
|
Chief Credit Officer
|
CET1
|
|
Common Equity Tier 1
|
CEO
|
|
Chief Executive Officer
|
CFPB
|
|
Consumer Financial Protection Bureau
|
Citizens or CFG or the Company
|
|
Citizens Financial Group, Inc. and its Subsidiaries
|
CLTV
|
|
Combined Loan-to-Value
|
CLO
|
|
Collateralized Loan Obligation
|
CMO
|
|
Collateralized Mortgage Obligation
|
CRA
|
|
Community Reinvestment Act
|
CRE
|
|
Commercial Real Estate
|
CRO
|
|
Chief Risk Officer
|
CSA
|
|
Credit Support Annex
|
DFAST
|
|
Dodd-Frank Act Stress Test
|
DIF
|
|
Deposit Insurance Fund
|
Dodd-Frank Act
|
|
The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010
|
DTA
|
|
Deferred Tax Assets
|
EPS
|
|
Earnings Per Share
|
ESPP
|
|
Employee Stock Purchase Program
|
ERISA
|
|
Employee Retirement Income Security Act of 1974
|
Fannie Mae (FNMA)
|
|
Federal National Mortgage Association
|
FASB
|
|
Financial Accounting Standards Board
|
FDIA
|
|
Federal Deposit Insurance Act
|
FDIC
|
|
Federal Deposit Insurance Corporation
|
FHLB
|
|
Federal Home Loan Bank
|
FICO
|
|
Fair Isaac Corporation (credit rating)
|
FINRA
|
|
Financial Industry Regulation Authority
|
FRB
|
|
Federal Reserve Bank
|
FRBG
|
|
Federal Reserve Board of Governors
|
Freddie Mac (FHLMC)
|
|
Federal Home Loan Mortgage Corporation
|
FTE
|
|
Full Time Equivalent
|
FTP
|
|
Funds Transfer Pricing
|
GAAP
|
|
Accounting Principles Generally Accepted in the United States of America
|
GDP
|
|
Gross Domestic Product
|
GLBA
|
|
Gramm-Leach-Bliley Act of 1999
|
Ginnie Mae (GNMA)
|
|
Government National Mortgage Association
|
HELOC
|
|
Home Equity Line of Credit
|
HLS
|
|
Home Lending Solutions
|
HTM
|
|
Held To Maturity
|
IPO
|
|
Initial Public Offering
|
LCR
|
|
Liquidity Coverage Ratio
|
LGD
|
|
Loss Given Default
|
LIBOR
|
|
London Interbank Offered Rate
|
LIHTC
|
|
Low Income Housing Tax Credit
|
LTV
|
|
Loan-to-Value
|
MBS
|
|
Mortgage-Backed Securities
|
MSA
|
|
Metropolitan Statistical Area
|
MSR
|
|
Mortgage Servicing Right
|
NSFR
|
|
Net Stable Funding Ratio
|
NYSE
|
|
New York Stock Exchange
|
OCC
|
|
Office of the Comptroller of the Currency
|
OCI
|
|
Other Comprehensive Income
|
OFAC
|
|
Office of Foreign Assets Control
|
OIS
|
|
Overnight Index Swap
|
OTC
|
|
Over the Counter
|
PD
|
|
Probability of Default
|
peers or peer banks or peer regional banks
|
|
BB&T, Comerica, Fifth Third, KeyCorp, M&T, PNC, Regions, SunTrust and U.S. Bancorp
|
RBS
|
|
The Royal Bank of Scotland Group plc or any of its subsidiaries
|
REITs
|
|
Real Estate Investment Trusts
|
ROTCE
|
|
Return on Average Tangible Common Equity
|
RPA
|
|
Risk Participation Agreement
|
RWA
|
|
Risk-weighted Assets
|
SBO
|
|
Serviced by Others loan portfolio
|
SCA
|
|
Strategic Client Acquisition
|
SEC
|
|
United States Securities and Exchange Commission
|
SVaR
|
|
Stressed Value-at-Risk
|
TDR
|
|
Troubled Debt Restructuring
|
VaR
|
|
Value-at-Risk
|
•
|
Negative economic conditions that adversely affect the general economy, housing prices, the job market, consumer confidence and spending habits which may affect, among other things, the level of nonperforming assets, charge-offs and provision expense;
|
•
|
The rate of growth in the economy and employment levels, as well as general business and economic conditions;
|
•
|
Our ability to implement our strategic plan, including the cost savings and efficiency components, and achieve our indicative performance targets;
|
•
|
Our ability to remedy regulatory deficiencies and meet supervisory requirements and expectations;
|
•
|
Liabilities and business restrictions resulting from litigation and regulatory investigations;
|
•
|
Our capital and liquidity requirements (including under regulatory capital standards, such as the Basel III capital standards) and our ability to generate capital internally or raise capital on favorable terms;
|
•
|
The effect of the current low interest rate environment or changes in interest rates on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgages held for sale;
|
•
|
Changes in interest rates and market liquidity, as well as the magnitude of such changes, which may reduce interest margins, impact funding sources and affect the ability to originate and distribute financial products in the primary and secondary markets;
|
•
|
The effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin;
|
•
|
Financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including the Dodd-Frank Act and other legislation and regulation relating to bank products and services;
|
•
|
A failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors or other service providers, including as a result of cyber-attacks;
|
•
|
Management’s ability to identify and manage these and other risks; and
|
•
|
Any failure by us to successfully replicate or replace certain functions, systems and infrastructure provided by RBS.
|
|
For the Year Ended December 31,
|
||||||||||||||||||||||||||||||
2015
|
|
2014
|
|||||||||||||||||||||||||||||
(in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
(2)
|
|
|
Consolidated
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
(2)
|
|
|
Consolidated
|
||||||||||||||
Total average loans and leases and loans held for sale
|
|
$51,484
|
|
|
|
$41,593
|
|
|
|
$3,469
|
|
|
|
$96,546
|
|
|
|
$47,745
|
|
|
|
$37,683
|
|
|
|
$4,316
|
|
|
|
$89,744
|
|
Total average deposits and deposits held for sale
|
69,748
|
|
|
23,473
|
|
|
5,933
|
|
|
99,154
|
|
|
68,214
|
|
|
19,838
|
|
|
4,512
|
|
|
92,564
|
|
||||||||
Net interest income
|
2,198
|
|
|
1,162
|
|
|
42
|
|
|
3,402
|
|
|
2,151
|
|
|
1,073
|
|
|
77
|
|
|
3,301
|
|
||||||||
Noninterest income
|
910
|
|
|
415
|
|
|
97
|
|
|
1,422
|
|
|
899
|
|
|
429
|
|
|
350
|
|
|
1,678
|
|
||||||||
Total revenue
|
3,108
|
|
|
1,577
|
|
|
139
|
|
|
4,824
|
|
|
3,050
|
|
|
1,502
|
|
|
427
|
|
|
4,979
|
|
||||||||
Noninterest expense
|
2,456
|
|
|
709
|
|
|
94
|
|
|
3,259
|
|
|
2,513
|
|
|
652
|
|
|
227
|
|
|
3,392
|
|
||||||||
Net income (loss)
|
|
$262
|
|
|
|
$579
|
|
|
|
($1
|
)
|
|
|
$840
|
|
|
|
$182
|
|
|
|
$561
|
|
|
|
$122
|
|
|
|
$865
|
|
•
|
Capital Markets originates, structures and underwrites multi-bank credit facilities targeting middle-market, mid-corporate and private equity sponsors with a focus on offering value-added ideas to optimize their capital structure. From 2010 through 2015, Capital Markets was involved in closing 607 lead or co-lead transactions.
|
•
|
Corporate Finance provides advisory services to middle-market and mid-corporate companies, including mergers and acquisitions, equity private placements and capital structure advisory. The team works closely with industry sector specialists within debt capital markets on proprietary transaction development which serves to originate deal flow in multiple bank products.
|
•
|
Global Markets is a customer-facing business providing foreign exchange and interest rate risk management services. The lines of business include the centralized leveraged finance team, which provides underwriting and portfolio management expertise for all leveraged transactions and relationships; the private equity team, which serves the unique and time-sensitive needs of private equity firms, management companies and funds; and the sponsor finance team, which provides acquisition and follow-on financing for new and recapitalized portfolio companies of key sponsors.
|
•
|
Significant Scale with Strong Market Penetration in Attractive Geographic Markets
:
We believe our market share and scale in our footprint is central to our success and growth. With approximately 1,200 branches, approximately 3,200 ATMs, approximately 17,700 colleagues, and over 100 non-branch offices as well as our online, telephone and mobile banking platforms, we serve more than five million individuals, institutions and companies. As of June 30, 2015, we ranked second by deposit market share in the New England region (Maine, New Hampshire, Vermont, Massachusetts, Rhode Island and Connecticut), and we ranked in the top five in nine of our key MSAs, including Boston, Providence, Philadelphia, Pittsburgh and Cleveland.
(1)
We believe this strong market share in our core regions, which have relatively diverse economies and affluent demographics, will help us achieve our long-term growth objectives.
|
•
|
Strong Customer Relationships
:
We focus on building strong customer relationships by delivering a consistent, high-quality level of service supported by a wide range of products and services. We believe that we provide a distinctive customer experience characterized by offering the personal touch of a local bank with the product selection of a larger financial institution. Our Consumer Banking cross-sell efforts have improved to 5.1 products and services per retail household as of
December 31, 2015
compared to 4.4 products and services as of December 31, 2010. Additionally, the overall customer satisfaction index continued to improve in the New England region (up 1% from
2014
to
2015
).
(2)
In addition, we maintained our top 10 ranking in the overall national middle market bookrunner league table (by number of syndicated loans) for the full year 2015
(3)
and received a number 1 rank in our Net Promoter Score compared to the top four competitors in our footprint based on rolling four-quarter data through September 30, 2015.
(1)
Net Promoter Score is a customer loyalty metric, which is calculated by subtracting the percentage of customers who on a scale of 1-10 are detractors (rating 0-6) from the percentage of customers who are promoters (rating 9-10).
|
•
|
Experienced Management Team Supported by a High-Performing and Talented Workforce
:
Our leadership team of seasoned industry professionals is supported by a highly motivated, diverse set of managers and employees committed to delivering a strong customer value proposition. Our highly experienced and talented executive management team, whose members have more than 20 years of banking experience on average, provides strong leadership to deliver on our overall business objectives. Bruce Van Saun, our Chairman and CEO, has more than 30 years of financial services experience including four years as RBS Finance Director. Earlier in his career, Mr. Van Saun held a number of senior positions at The Bank of New York Mellon, Deutsche Bank, Wasserstein Perella Group and Kidder Peabody & Co. We continued to attract top talent throughout 2015. Don McCree recently joined the bank as our Vice Chairman and Head of Commercial Banking, and Eric Aboaf became our Chief Financial Officer. Mr. McCree previously served in a number of senior leadership positions over the course of 31 years at JPMorgan Chase & Co., and Mr. Aboaf most recently held the role of global Treasurer at Citigroup Inc. In addition, we have also hired new leadership in our mortgage and wealth businesses to drive growth in those key areas.
|
•
|
Stable, Low-Cost Core Deposit Base
:
We have a strong funding profile, with $102.5 billion of total deposits as of
December 31, 2015
, consisting of 27% in noninterest-bearing deposits and 73% in interest-bearing deposits. Noninterest-bearing deposits provide a lower-cost funding base, and we grew this base to $27.6 billion at
December 31, 2015
, up 40% from $19.7 billion at December 31, 2010. For the year ended
December 31, 2015
, our total average cost of deposits was 0.24%, up from 0.17% for the year ended
December 31, 2014
, 0.23% for the year ended
December 31, 2013
, 0.40% for the year ended December 31, 2012 and 0.54% for the year ended December 31, 2011.
|
•
|
Superior Capital Position
:
We are among the most well capitalized large regional banks in the United States, with a CET1 ratio of 11.7% as of December 31, 2015 compared to a peer average of 10.4%
(1)
as of December 31, 2015. Our strong capital position provides us the financial flexibility to continue to invest in our businesses and execute our strategic growth initiatives. Through recent capital optimization efforts, we have sought to better align our capital base with that of our peers banks by reducing our common equity Tier 1 capital and increasing other Tier 1 and Tier 2 capital levels. We continued our capital optimization strategy in 2015 by repurchasing $500 million of common stock funded by the issuance of $250 million of preferred stock and $250 million of subordinated debt.
|
•
|
Solid Asset Quality Throughout a Range of Credit Cycles
:
Our experienced credit risk professionals and prudent credit culture, combined with centralized processes and consistent underwriting standards across all business lines, have allowed us to maintain strong asset quality through a variety of business cycles. As a result, we weathered the global financial crisis better than our peers: for the two-year period ending December 31, 2009, net charge-offs averaged 1.63% of average loans compared to a peer average of 1.76%.
(1)
More recently, the credit quality of our loan portfolio has continued to improve with nonperforming assets as a percentage of total assets of 0.80% at
December 31, 2015
compared to 0.86% and 1.20% as of
December 31, 2014
and
2013
, respectively. Net charge-offs declined substantially to 0.30% of average loans in 2015 versus 0.36% in 2014. Our ALLL was 1.23% of total loans at
December 31, 2015
compared with 1.28% as of
December 31, 2014
. We believe the high quality of our loan portfolio provides us with capacity to prudently seek to add more attractive, higher yielding risk-adjusted returns while still maintaining appropriate risk discipline and solid asset quality.
|
•
|
Commitment to Communities
:
Community involvement is one of our principal values and we strive to contribute to a better quality of life by serving the communities across our footprint through employee volunteer efforts, a foundation that funds a range of non-profit organizations and executives that provide board leadership to community organizations. These efforts contribute to a culture that seeks to promote positive employee morale and provide differentiated brand awareness in the community relative to peer banks, while also making a positive difference within the communities we serve. Employees gave more than 70,000 volunteer hours in 2015 and also served on over 550 community boards across our footprint. We believe our strong commitment to our communities provides a competitive advantage by strengthening customer relationships and increasing loyalty.
|
•
|
Offer customers a differentiated experience
through the quality of our colleagues, products and services, and foster a culture around customer-centricity, commitment to excellence, leadership, teamwork and integrity.
|
•
|
Build a great brand
that invokes trust from customers and reinforces our value proposition of being “Simple. Clear. Personal.” for Consumer customers and providing solutions-oriented “Thought Leadership” to Commercial clients.
|
•
|
Deliver attractive risk-adjusted returns
by making good capital and resource allocation decisions, being good stewards of our resources, and rigorously evaluating our execution.
|
•
|
Operate with a strong balance
sheet
with regards to capital, liquidity and funding, coupled with a well-defined and prudent risk appetite.
|
•
|
Maintain a balanced business mix
between Commercial Banking and Consumer Banking.
|
•
|
Position the bank as a ‘community leader’
that makes a positive impact on the communities and local economies we serve.
|
•
|
Re-energize household growth and deepen relationships
— We strive to grow and deepen existing customer relationships by delivering a differentiated customer experience. We believe this approach will enable us to win, retain and expand customer relationships, as well as increase cross-sell and share of wallet penetration. We will also continue to invest in our online and mobile channels and optimize our distribution network. We recently launched an effort to improve multi-channel sales effectiveness, with the goal of deepening customer relationships using a needs based approach (“Citizens Checkup”).
|
•
|
Expand and enhance Wealth Management
— We view our wealth management business as an opportunity for continued growth and as vital to deepening the customer relationship and improving fee income generation.
|
•
|
Build a strong Residential Mortgage business
— Recognizing the critical importance of the mortgage product to the customer experience and relationship, we are building out our mortgage team and platform to achieve a solid market share position and generate consistent origination volumes. We are focused on improving penetration with our existing customer base and increasing our origination mix of conforming loans.
|
•
|
Drive growth in Student Lending and installment loans
— We have identified the underserved private student lending market as an attractive source of risk-adjusted revenue growth. We are well-positioned for growth in student lending with a unique education refinance product that serves a critical borrower need. We also have strong expertise in unsecured based lending based on a partnership with Apple.
|
•
|
Invest in and grow Business Banking
— We have recognized that strengthening efforts in the business banking market is critical to grow profitable relationships and drive scalable growth of the franchise. We view this as an important source for loans, deposits, and cash management revenue.
|
•
|
Optimize indirect Auto business
— Our auto initiative supports diversification of revenue generation outside of our traditional retail distribution channels. We continue to optimize this business through prudent expansion of originations across a broader credit spectrum to include predominantly prime borrowers and enhancing our pricing strategy to price loans in more granular ways (e.g., vehicle type, geography).
|
•
|
Strengthen Middle Market
— We are continuing to build on our strong core relationships and capabilities in the middle market, which will drive client growth and better share of wallet penetration. In 2015, we improved customer pricing and cross-sell efforts through enhanced pricing calculators and customer analytics.
|
•
|
Build out Mid-Corporate and Industry Verticals
— Since the third quarter of 2013, we have been building capabilities nationally in the mid-corporate space, which is focused on serving larger, mostly public clients with annual revenue of more than $500 million. The geographic expansion has been selective and in markets where our established expertise and product capabilities can be relevant. We have focused our growth on specialty verticals where we can leverage industry expertise (e.g., Healthcare, Technology, Oil and Gas).
|
•
|
Development of Capital & Global Markets
— We are strengthening capabilities in Capital Markets to provide comprehensive solutions to meet client needs, including building an institutional sales capability, loan trading desk, broker-dealer, and fixed income capabilities.
|
•
|
Build out Treasury Solutions
— We have made investments to upgrade our Treasury Solutions systems and products while also strengthening the leadership team to better meet client needs and diversifying the revenue base into other noninterest income areas. In 2015, we better aligned our Treasury Services pricing to the market, allowing us to continue to invest in our products and capabilities.
|
•
|
Leverage Franchise Finance capabilities with credibility
— We are a top provider of capital to leading franchisees from concepts including McDonald’s, Taco Bell, Dunkin’ Donuts, Buffalo Wild Wings, Wendy’s and Applebee’s. We are also broadening our target market to focus on regional restaurant operating companies and expanding penetration of gas station and convenience dealers.
|
•
|
Optimize Commercial Real Estate
— New product and market investments we’ve made in CRE have improved asset and return growth in recent years. We will continue to grow our CRE business, while prudently balancing market and product risk with portfolio growth.
|
•
|
Reposition Asset Finance
— We are repositioning our asset finance business to focus on cross-sell referrals from our Middle Market and Mid-Corporate businesses (while in the past we leveraged referrals from RBS). In addition, we are focusing on industries and collaterals where we have expertise including trucking, rail, construction, and renewable energy. These moves are designed to improve returns, while focusing on areas where we have demonstrated a strong balance of risk and returns.
|
•
|
Total assets increased $5.4 billion to $138.2 billion at
December 31, 2015
, or 4%, compared to
December 31, 2014
;
|
•
|
Loans and leases (excluding loans and leases held for sale) increased by $5.6 billion, or 6%, from
December 31, 2014
, reflecting a $3.0 billion increase in commercial and a $2.6 billion increase in retail loans; and
|
•
|
Total deposits (excluding deposits held for sale) increased $6.8 billion, or 7%, compared with
December 31, 2014
, driven by growth in money market, demand, and regular savings.
|
•
|
Net income of $871 million in
2015
(excluding after-tax restructuring charges and special items of $31 million) increased 10% compared to $790 million in 2014 (excluding a net $180 million after-tax gain related to the Chicago Divestiture and $105 million after-tax restructuring charges and special noninterest expense items);
|
•
|
Net interest margin of 2.75% in 2015 was down eight basis points from 2014 due to the continued effect of the low interest rate environment;
|
•
|
Credit quality continued to improve with net charge-offs declining to 0.30% of average loans in 2015 compared to 0.36% of average loans in 2014; and
|
•
|
ROTCE (excluding restructuring charges and special items) of 6.69% in 2015 increased 56 basis points from 6.13% in 2014.
|
•
|
Enjoin “unsafe or unsound” practices;
|
•
|
Require affirmative actions to correct any violation or practice;
|
•
|
Issue administrative orders that can be judicially enforced and could result in disqualifications from certain activities;
|
•
|
Direct increases in capital;
|
•
|
Direct the sale of subsidiaries or other assets;
|
•
|
Limit dividends and distributions;
|
•
|
Restrict growth;
|
•
|
Assess civil monetary penalties and require restitution to injured parties;
|
•
|
Remove officers and directors; and
|
•
|
Terminate deposit insurance.
|
•
|
4.5% CET1 to risk-weighted assets;
|
•
|
6.0% Tier 1 capital (that is, CET1 plus Additional Tier 1 capital) to risk-weighted assets;
|
•
|
8.0% Total capital (that is, Tier 1 capital plus Tier 2 capital) to risk-weighted assets; and
|
•
|
4.0% Tier 1 capital to average consolidated assets as reported on consolidated financial statements (known as the “leverage ratio”).
|
•
|
Federal Truth-In-Lending Act and Regulation Z issued by the CFPB, governing disclosures of credit terms to consumer borrowers;
|
•
|
Home Mortgage Disclosure Act and Regulation C issued by the CFPB, requiring financial institutions to provide information to enable the public and public officials to determine whether a financial institution is fulfilling its obligation to help meet the housing needs of the community it serves;
|
•
|
Equal Credit Opportunity Act and Regulation B issued by the CFPB, prohibiting discrimination on the basis of various prohibited factors in extending credit;
|
•
|
Fair Debt Collection Act, governing the manner in which consumer debts may be collected by collection agencies; and
|
•
|
Service Members Civil Relief Act, applying to all debts incurred prior to commencement of active military service (including credit card and other open-end debt) and limiting the amount of interest, including service and renewal charges and any other fees or charges (other than bona fide insurance) that is related to the obligation or liability.
|
•
|
Truth in Savings Act and Regulation DD issued by the CFPB, which require disclosure of deposit terms to consumers;
|
•
|
Expected Funds Availability Act and Regulation CC issued by the FRB, which relates to the availability of deposit funds to consumers;
|
•
|
Right to Financial Privacy Act, which imposes a duty to maintain the confidentiality of consumer financial records and prescribes procedures for complying with administrative subpoenas of financial records; and
|
•
|
Electronic Funds Transfer Act and Regulation E issued by the CFPB, which governs automatic deposits to and withdrawals from deposit accounts and consumer rights and liabilities arising from the use of automated teller machines and other electronic banking services.
|
•
|
Total reported loans for construction, land development and other land represent 100% or more of the institution’s total capital, or
|
•
|
Total commercial real estate loans represent 300% or more of the institution’s total capital, and the outstanding balance of the institution’s commercial real estate loan portfolio has increased by 50% or more during the prior 36 months.
|
•
|
We may be compelled to contribute capital to our subsidiary banks, including by engaging in a public offering to raise such capital. Furthermore, any extensions of credit from us to our banking subsidiaries that are included in the relevant bank’s capital would be subordinate in right of payment to depositors and certain other indebtedness of such subsidiary banks.
|
•
|
In the event of a bank holding company’s bankruptcy, any commitment that the bank holding company had been required to make to a federal bank regulatory agency to maintain the capital of a subsidiary bank will be assumed by the bankruptcy trustee and entitled to priority of payment.
|
•
|
In certain circumstances one of our banking subsidiaries could be assessed for losses incurred by the other. In addition, in the event of impairment of the capital stock of one of our banking subsidiaries, we, as our banking subsidiary’s stockholder, could be required to pay such deficiency.
|
•
|
quarterly variations in our results of operations or the quarterly financial results of companies perceived to be similar to us;
|
•
|
changes in expectations as to our future financial performance, including financial estimates by securities analysts and investors;
|
•
|
our announcements or our competitors’ announcements regarding new products or services, enhancements, significant contracts, acquisitions or strategic investments;
|
•
|
fluctuations in the market valuations of companies perceived by investors to be comparable to us;
|
•
|
future sales of our common stock;
|
•
|
additions or departures of members of our senior management or other key personnel;
|
•
|
changes in industry conditions or perceptions; and
|
•
|
changes in applicable laws, rules or regulations and other dynamics.
|
|
9/24/2014
|
|
9/30/2014
|
|
12/31/2014
|
|
3/31/2015
|
|
6/30/2015
|
|
9/30/2015
|
|
12/31/2015
|
|
|||||||
CFG
|
|
$100
|
|
|
$101
|
|
|
$108
|
|
|
$105
|
|
|
$120
|
|
|
$105
|
|
|
$116
|
|
S&P 500 Index
|
100
|
|
99
|
|
104
|
|
105
|
|
105
|
|
98
|
|
105
|
|
|||||||
KBW BKX Index
|
100
|
|
98
|
|
103
|
|
100
|
|
108
|
|
98
|
|
103
|
|
|||||||
Peer Regional Bank Average
|
|
$100
|
|
|
$99
|
|
|
$105
|
|
|
$104
|
|
|
$107
|
|
|
$99
|
|
|
$105
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions, except per share amounts)
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
OPERATING DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
|
$3,402
|
|
|
|
$3,301
|
|
|
|
$3,058
|
|
|
|
$3,227
|
|
|
|
$3,320
|
|
Noninterest income
|
1,422
|
|
|
1,678
|
|
|
1,632
|
|
|
1,667
|
|
|
1,711
|
|
|||||
Total revenue
|
4,824
|
|
|
4,979
|
|
|
4,690
|
|
|
4,894
|
|
|
5,031
|
|
|||||
Provision for credit losses
|
302
|
|
|
319
|
|
|
479
|
|
|
413
|
|
|
882
|
|
|||||
Noninterest expense
|
3,259
|
|
|
3,392
|
|
|
7,679
|
|
|
3,457
|
|
|
3,371
|
|
|||||
Noninterest expense, excluding goodwill impairment
(1)
|
3,259
|
|
|
3,392
|
|
|
3,244
|
|
|
3,457
|
|
|
3,371
|
|
|||||
Income (loss) before income tax expense (benefit)
|
1,263
|
|
|
1,268
|
|
|
(3,468
|
)
|
|
1,024
|
|
|
778
|
|
|||||
Income tax expense (benefit)
|
423
|
|
|
403
|
|
|
(42
|
)
|
|
381
|
|
|
272
|
|
|||||
Net income (loss)
|
840
|
|
|
865
|
|
|
(3,426
|
)
|
|
643
|
|
|
506
|
|
|||||
Net income, excluding goodwill impairment
(1)
|
840
|
|
|
865
|
|
|
654
|
|
|
643
|
|
|
506
|
|
|||||
Net income (loss) available to common stockholders
|
833
|
|
|
865
|
|
|
(3,426
|
)
|
|
643
|
|
|
506
|
|
|||||
Net income available to common stockholders, excluding goodwill impairment
(1)
|
833
|
|
|
865
|
|
|
654
|
|
|
643
|
|
|
506
|
|
|||||
Net income (loss) per average common share - basic
(2)
|
1.55
|
|
|
1.55
|
|
|
(6.12
|
)
|
|
1.15
|
|
|
0.90
|
|
|||||
Net income (loss) per average common share - diluted
(2)
|
1.55
|
|
|
1.55
|
|
|
(6.12
|
)
|
|
1.15
|
|
|
0.90
|
|
|||||
Net income per average common share - basic, excluding goodwill impairment
(1) (2)
|
1.55
|
|
|
1.55
|
|
|
1.17
|
|
|
1.15
|
|
|
0.90
|
|
|||||
Net income per average common share - diluted, excluding goodwill impairment
(1) (2)
|
1.55
|
|
|
1.55
|
|
|
1.17
|
|
|
1.15
|
|
|
0.90
|
|
|||||
Dividends declared and paid per common share
|
0.40
|
|
|
1.43
|
|
|
2.12
|
|
|
0.27
|
|
|
—
|
|
|||||
OTHER OPERATING DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average common equity
(3)
|
4.30
|
%
|
|
4.46
|
%
|
|
(15.69
|
%)
|
|
2.69
|
%
|
|
2.19
|
%
|
|||||
Return on average common equity, excluding goodwill impairment
(1)
|
4.30
|
|
|
4.46
|
|
|
3.00
|
|
|
2.69
|
|
|
2.19
|
|
|||||
Return on average tangible common equity
(1)
|
6.45
|
|
|
6.71
|
|
|
(25.91
|
)
|
|
4.86
|
|
|
4.18
|
|
|||||
Return on average tangible common equity, excluding goodwill impairment
(1)
|
6.45
|
|
|
6.71
|
|
|
4.95
|
|
|
4.86
|
|
|
4.18
|
|
|||||
Return on average total assets
(4)
|
0.62
|
|
|
0.68
|
|
|
(2.83
|
)
|
|
0.50
|
|
|
0.39
|
|
|||||
Return on average total assets, excluding goodwill impairment
(1)
|
0.62
|
|
|
0.68
|
|
|
0.54
|
|
|
0.50
|
|
|
0.39
|
|
|||||
Return on average total tangible assets
(1)
|
0.65
|
|
|
0.71
|
|
|
(3.05
|
)
|
|
0.55
|
|
|
0.43
|
|
|||||
Return on average total tangible assets, excluding goodwill impairment
(1)
|
0.65
|
|
|
0.71
|
|
|
0.58
|
|
|
0.55
|
|
|
0.43
|
|
|||||
Efficiency ratio
(1)
|
67.56
|
|
|
68.12
|
|
|
163.73
|
|
|
70.64
|
|
|
67.00
|
|
|||||
Efficiency ratio, excluding goodwill impairment
(1)
|
67.56
|
|
|
68.12
|
|
|
69.17
|
|
|
70.64
|
|
|
67.00
|
|
|||||
Net interest margin
(5)
|
2.75
|
|
|
2.83
|
|
|
2.85
|
|
|
2.89
|
|
|
2.97
|
|
|
As of December 31,
|
||||||||||||||||||
(in millions)
|
2015
|
|
|
2014
|
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|||||
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$138,208
|
|
|
|
$132,857
|
|
|
|
$122,154
|
|
|
|
$127,053
|
|
|
|
$129,654
|
|
Loans and leases
(6)
|
99,042
|
|
|
93,410
|
|
|
85,859
|
|
|
87,248
|
|
|
86,795
|
|
|||||
Allowance for loan and lease losses
|
1,216
|
|
|
1,195
|
|
|
1,221
|
|
|
1,255
|
|
|
1,698
|
|
|||||
Total securities
|
24,075
|
|
|
24,704
|
|
|
21,274
|
|
|
19,439
|
|
|
23,371
|
|
|||||
Goodwill
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
11,311
|
|
|
11,311
|
|
|||||
Total liabilities
|
118,562
|
|
|
113,589
|
|
|
102,958
|
|
|
102,924
|
|
|
106,261
|
|
|||||
Total deposits
(7)
|
102,539
|
|
|
95,707
|
|
|
86,903
|
|
|
95,148
|
|
|
92,888
|
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
|
802
|
|
|
4,276
|
|
|
4,791
|
|
|
3,601
|
|
|
4,152
|
|
|||||
Other short-term borrowed funds
|
2,630
|
|
|
6,253
|
|
|
2,251
|
|
|
501
|
|
|
3,100
|
|
|||||
Long-term borrowed funds
|
9,886
|
|
|
4,642
|
|
|
1,405
|
|
|
694
|
|
|
3,242
|
|
|||||
Total stockholders’ equity
|
19,646
|
|
|
19,268
|
|
|
19,196
|
|
|
24,129
|
|
|
23,393
|
|
|||||
OTHER BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality Ratios
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan and lease losses as a % of total loans and leases
|
1.23
|
%
|
|
1.28
|
%
|
|
1.42
|
%
|
|
1.44
|
%
|
|
1.96
|
%
|
|||||
Allowance for loan and lease losses as a % of nonperforming loans and leases
|
115
|
|
|
109
|
|
|
86
|
|
|
67
|
|
|
95
|
|
|||||
Nonperforming loans and leases as a % of total loans and leases
|
1.07
|
|
|
1.18
|
|
|
1.65
|
|
|
2.14
|
|
|
2.06
|
|
|||||
Capital Ratios:
(8)
|
|
|
|
|
|
|
|
|
|
||||||||||
CET1 capital ratio
(9)
|
11.7
|
|
|
12.4
|
|
|
13.5
|
|
|
13.9
|
|
|
13.3
|
|
|||||
Tier 1 capital ratio
(10)
|
12.0
|
|
|
12.4
|
|
|
13.5
|
|
|
14.2
|
|
|
13.9
|
|
|||||
Total capital ratio
(11)
|
15.3
|
|
|
15.8
|
|
|
16.1
|
|
|
15.8
|
|
|
15.1
|
|
|||||
Tier 1 leverage ratio
(12)
|
10.5
|
|
|
10.6
|
|
|
11.6
|
|
|
12.1
|
|
|
11.6
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
•
|
Return on average common equity, which we define as net income (loss) available to common stockholders divided by average common equity;
|
•
|
Return on average tangible common equity, which we define as net income (loss) available to common stockholders divided by average common equity excluding average goodwill (net of related deferred tax liability) and average other intangibles;
|
•
|
Return on average total assets, which we define as net income (loss) divided by average total assets;
|
•
|
Return on average total tangible assets, which we define as net income (loss) divided by average total assets excluding average goodwill (net of related deferred tax liability) and average other intangibles;
|
•
|
Efficiency ratio, which we define as the ratio of our total noninterest expense to the sum of net interest income and total noninterest income. We measure our efficiency ratio to evaluate the efficiency of our operations as it helps us monitor how costs are changing compared to our income. A decrease in our efficiency ratio represents improvement; and
|
•
|
Net interest margin, which we calculate by dividing annualized net interest income for the period by average total interest-earning assets, is a key measure that we use to evaluate our net interest income.
|
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions, except per-share amounts)
|
Ref.
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
Noninterest expense, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest expense (GAAP)
|
A
|
|
|
$3,259
|
|
|
|
$3,392
|
|
|
|
$7,679
|
|
|
|
$3,457
|
|
|
|
$3,371
|
|
Less: Goodwill impairment (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,435
|
|
|
—
|
|
|
—
|
|
|||||
Noninterest expense, excluding goodwill impairment (non-GAAP)
|
B
|
|
|
$3,259
|
|
|
|
$3,392
|
|
|
|
$3,244
|
|
|
|
$3,457
|
|
|
|
$3,371
|
|
Net income (loss), excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) (GAAP)
|
C
|
|
|
$840
|
|
|
|
$865
|
|
|
|
($3,426
|
)
|
|
|
$643
|
|
|
|
$506
|
|
Add: Goodwill impairment, net of income tax benefit (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,080
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss), excluding goodwill impairment (non-GAAP)
|
D
|
|
|
$840
|
|
|
|
$865
|
|
|
|
$654
|
|
|
|
$643
|
|
|
|
$506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) available to common stockholders, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income (loss) available to common stockholders (GAAP)
|
E
|
|
|
$833
|
|
|
|
$865
|
|
|
|
($3,426
|
)
|
|
|
$643
|
|
|
|
$506
|
|
Add: Goodwill impairment, net of income tax benefit (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,080
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss) available to common stockholders, excluding goodwill impairment (non-GAAP)
|
F
|
|
|
$833
|
|
|
|
$865
|
|
|
|
$654
|
|
|
|
$643
|
|
|
|
$506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average common equity, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average common equity (GAAP)
|
G
|
|
|
$19,354
|
|
|
|
$19,399
|
|
|
|
$21,834
|
|
|
|
$23,938
|
|
|
|
$23,137
|
|
Return on average common equity, excluding goodwill impairment (non-GAAP)
|
F/G
|
|
4.30
|
%
|
|
4.46
|
%
|
|
3.00
|
%
|
|
2.69
|
%
|
|
2.19
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average tangible common equity, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average common equity (GAAP)
|
|
|
|
$19,354
|
|
|
|
$19,399
|
|
|
|
$21,834
|
|
|
|
$23,938
|
|
|
|
$23,137
|
|
Less: Average goodwill (GAAP)
|
|
|
6,876
|
|
|
6,876
|
|
|
9,063
|
|
|
11,311
|
|
|
11,311
|
|
|||||
Less: Average other intangibles (GAAP)
|
|
|
4
|
|
|
7
|
|
|
9
|
|
|
12
|
|
|
15
|
|
|||||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
445
|
|
|
377
|
|
|
459
|
|
|
617
|
|
|
295
|
|
|||||
Average tangible common equity (non-GAAP)
|
H
|
|
|
$12,919
|
|
|
|
$12,893
|
|
|
|
$13,221
|
|
|
|
$13,232
|
|
|
|
$12,106
|
|
Return on average tangible common equity (non-GAAP)
|
E/H
|
|
6.45
|
%
|
|
6.71
|
%
|
|
(25.91
|
)%
|
|
4.86
|
%
|
|
4.18
|
%
|
|||||
Return on average tangible common equity, excluding goodwill impairment (non-GAAP)
|
F/H
|
|
6.45
|
%
|
|
6.71
|
%
|
|
4.95
|
%
|
|
4.86
|
%
|
|
4.18
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average total assets, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average total assets (GAAP)
|
I
|
|
|
$135,070
|
|
|
|
$127,624
|
|
|
|
$120,866
|
|
|
|
$127,666
|
|
|
|
$128,344
|
|
Return on average total assets, excluding goodwill impairment (non-GAAP)
|
D/I
|
|
0.62
|
%
|
|
0.68
|
%
|
|
0.54
|
%
|
|
0.50
|
%
|
|
0.39
|
%
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average total tangible assets, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average total assets (GAAP)
|
I
|
|
|
$135,070
|
|
|
|
$127,624
|
|
|
|
$120,866
|
|
|
|
$127,666
|
|
|
|
$128,344
|
|
Less: Average goodwill (GAAP)
|
|
|
6,876
|
|
|
6,876
|
|
|
9,063
|
|
|
11,311
|
|
|
11,311
|
|
|||||
Less: Average other intangibles (GAAP)
|
|
|
4
|
|
|
7
|
|
|
9
|
|
|
12
|
|
|
15
|
|
|||||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
445
|
|
|
377
|
|
|
459
|
|
|
617
|
|
|
295
|
|
|||||
Average tangible assets (non-GAAP)
|
J
|
|
|
$128,635
|
|
|
|
$121,118
|
|
|
|
$112,253
|
|
|
|
$116,960
|
|
|
|
$117,313
|
|
Return on average total tangible assets (non-GAAP)
|
C/J
|
|
0.65
|
%
|
|
0.71
|
%
|
|
(3.05
|
)%
|
|
0.55
|
%
|
|
0.43
|
%
|
|||||
Return on average total tangible assets, excluding goodwill impairment (non-GAAP)
|
D/J
|
|
0.65
|
%
|
|
0.71
|
%
|
|
0.58
|
%
|
|
0.55
|
%
|
|
0.43
|
%
|
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions, except per-share amounts)
|
Ref.
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Efficiency ratio, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Noninterest expense (GAAP)
|
A
|
|
|
$3,259
|
|
|
|
$3,392
|
|
|
|
$7,679
|
|
|
|
$3,457
|
|
|
|
$3,371
|
|
Net interest income (GAAP)
|
|
|
|
$3,402
|
|
|
|
$3,301
|
|
|
|
$3,058
|
|
|
|
$3,227
|
|
|
|
$3,320
|
|
Noninterest income (GAAP)
|
|
|
1,422
|
|
|
1,678
|
|
|
1,632
|
|
|
1,667
|
|
|
1,711
|
|
|||||
Total revenue (GAAP)
|
K
|
|
|
$4,824
|
|
|
|
$4,979
|
|
|
|
$4,690
|
|
|
|
$4,894
|
|
|
|
$5,031
|
|
Efficiency ratio (non-GAAP)
|
A/K
|
|
67.56
|
%
|
|
68.12
|
%
|
|
163.73
|
%
|
|
70.64
|
%
|
|
67.00
|
%
|
|||||
Efficiency ratio, excluding goodwill impairment (non-GAAP)
|
B/K
|
|
67.56
|
%
|
|
68.12
|
%
|
|
69.17
|
%
|
|
70.64
|
%
|
|
67.00
|
%
|
|||||
Net income (loss) per average common share-basic and diluted, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Average common shares outstanding - basic (GAAP)
|
L
|
|
535,599,731
|
|
|
556,674,146
|
|
|
559,998,324
|
|
|
559,998,324
|
|
|
559,998,324
|
|
|||||
Average common shares outstanding - diluted (GAAP)
|
M
|
|
538,220,898
|
|
|
557,724,936
|
|
|
559,998,324
|
|
|
559,998,324
|
|
|
559,998,324
|
|
|||||
Net income (loss) (GAAP)
|
E
|
|
|
$833
|
|
|
|
$865
|
|
|
|
($3,426
|
)
|
|
|
$643
|
|
|
|
$506
|
|
Add: Goodwill impairment, net of income tax benefit (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,080
|
|
|
—
|
|
|
—
|
|
|||||
Net income (loss), excluding goodwill impairment (non-GAAP)
|
F
|
|
|
$833
|
|
|
|
$865
|
|
|
|
$654
|
|
|
|
$643
|
|
|
|
$506
|
|
Net income (loss) per average common share-basic, excluding goodwill impairment (non-GAAP)
|
F/L
|
|
1.55
|
|
|
1.55
|
|
|
1.17
|
|
|
1.15
|
|
|
0.90
|
|
|||||
Net income (loss) per average common share-diluted, excluding goodwill impairment (non-GAAP)
|
F/M
|
|
1.55
|
|
|
1.55
|
|
|
1.17
|
|
|
1.15
|
|
|
0.90
|
|
|
|
|
Year Ended December 31,
|
||||||||||
(dollars in millions)
|
Ref.
|
|
2015
|
|
2014
|
|
2013
|
||||||
Total revenue, excluding special items:
|
|
|
|
|
|
|
|
||||||
Total revenue (GAAP)
|
K
|
|
|
$4,824
|
|
|
|
$4,979
|
|
|
|
$4,690
|
|
Less: Special items - Gain on Chicago Divestiture
|
|
|
—
|
|
|
288
|
|
|
—
|
|
|||
Total revenue, excluding special items (non-GAAP)
|
N
|
|
|
$4,824
|
|
|
|
$4,691
|
|
|
|
$4,690
|
|
|
|
|
|
|
|
|
|
||||||
Noninterest expense excluding goodwill impairment, restructuring charges and special items:
|
|
|
|
|
|
|
|
||||||
Noninterest expense (GAAP)
|
A
|
|
|
$3,259
|
|
|
|
$3,392
|
|
|
|
$7,679
|
|
Less: Goodwill impairment (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,435
|
|
|||
Less: Restructuring charges (GAAP)
|
|
|
26
|
|
|
114
|
|
|
26
|
|
|||
Less: Special items
(1)
|
|
|
24
|
|
|
55
|
|
|
—
|
|
|||
Noninterest expense, excluding goodwill impairment, restructuring charges and special items (non-GAAP)
|
O
|
|
|
$3,209
|
|
|
|
$3,223
|
|
|
|
$3,218
|
|
Efficiency ratio, excluding goodwill impairment, restructuring charges and special items (non-GAAP)
|
O/N
|
|
66.52
|
%
|
|
68.70
|
%
|
|
68.61
|
%
|
|||
|
|
|
|
|
|
|
|
||||||
Net income, excluding goodwill impairment, restructuring charges and special items:
|
|
|
|
|
|
|
|
||||||
Net income (loss) (GAAP)
|
C
|
|
|
$840
|
|
|
|
$865
|
|
|
|
($3,426
|
)
|
Add: Goodwill impairment (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,080
|
|
|||
Add: Restructuring charges (GAAP)
|
|
|
16
|
|
|
72
|
|
|
17
|
|
|||
Special items:
|
|
|
|
|
|
|
|
||||||
Less: Net gain on the Chicago Divestiture (GAAP)
|
|
|
—
|
|
|
180
|
|
|
—
|
|
|||
Add: Regulatory charges (GAAP)
|
|
|
1
|
|
|
22
|
|
|
—
|
|
|||
Add: Separation expenses / IPO related (GAAP)
|
|
|
14
|
|
|
11
|
|
|
—
|
|
|||
Net income, excluding goodwill impairment, restructuring charges and special items (non-GAAP)
|
|
|
|
$871
|
|
|
|
$790
|
|
|
|
$671
|
|
|
|
|
|
|
|
|
|
||||||
Net income (loss) available to common stockholders, excluding goodwill impairment, restructuring charges and special items:
|
|
|
|
|
|
|
|
||||||
Net income (loss) available to common stockholders (GAAP)
|
E
|
|
|
$833
|
|
|
|
$865
|
|
|
|
($3,426
|
)
|
Add: Goodwill impairment (GAAP)
|
|
|
—
|
|
|
—
|
|
|
4,080
|
|
|||
Add: Restructuring charges (GAAP)
|
|
|
16
|
|
|
72
|
|
|
17
|
|
|||
Special items:
|
|
|
|
|
|
|
|
||||||
Less: Net gain on the Chicago Divestiture (GAAP)
|
|
|
—
|
|
|
180
|
|
|
—
|
|
|||
Add: Regulatory charges (GAAP)
|
|
|
1
|
|
|
22
|
|
|
—
|
|
|||
Add: Separation expenses / IPO related (GAAP)
|
|
|
14
|
|
|
11
|
|
|
—
|
|
|||
Net income available to common shareholders, excluding goodwill impairment, restructuring charges and special items (non-GAAP)
|
P
|
|
|
$864
|
|
|
|
$790
|
|
|
|
$671
|
|
|
|
|
|
|
|
|
|
||||||
Return on average tangible common equity, excluding goodwill impairment, restructuring charges and special items:
|
|
|
|
|
|
|
|
||||||
Average common equity (GAAP)
|
G
|
|
|
$19,354
|
|
|
|
$19,399
|
|
|
|
$21,834
|
|
Less: Average goodwill (GAAP)
|
|
|
6,876
|
|
|
6,876
|
|
|
9,063
|
|
|||
Less: Average other intangibles (GAAP)
|
|
|
4
|
|
|
7
|
|
|
9
|
|
|||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
445
|
|
|
377
|
|
|
459
|
|
|||
Average tangible common equity (non-GAAP)
|
H
|
|
|
$12,919
|
|
|
|
$12,893
|
|
|
|
$13,221
|
|
|
|
|
|
|
|
|
|
||||||
Return on average tangible common equity (non-GAAP)
|
E/H
|
|
6.45
|
%
|
|
6.71
|
%
|
|
(25.91
|
%)
|
|||
Return on average tangible common equity, excluding goodwill impairment, restructuring charges and special items (non-GAAP)
|
P/H
|
|
6.69
|
%
|
|
6.13
|
%
|
|
5.08
|
%
|
|
|
|
As of and for the Year Ended December31,
|
|||||||||||||||||||||||||||||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||||||||||||||||||
(dollars in millions)
|
Ref.
|
|
Consumer
Banking |
Commercial
Banking |
Other
|
Consolidated
|
|
Consumer
Banking |
Commercial
Banking |
Other
|
Consolidated
|
|
Consumer
Banking |
Commercial
Banking |
Other
|
Consolidated
|
||||||||||||||||||||||||
Net income (loss), excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Net income (loss) (GAAP)
|
Q
|
|
|
$262
|
|
|
$579
|
|
|
($1
|
)
|
|
$840
|
|
|
|
$182
|
|
|
$561
|
|
|
$122
|
|
|
$865
|
|
|
|
$242
|
|
|
$514
|
|
|
($4,182
|
)
|
|
($3,426
|
)
|
Add: Goodwill impairment, net of income tax benefit (GAAP)
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
4,080
|
|
4,080
|
|
||||||||||||
Net income (loss), excluding goodwill impairment (non-GAAP)
|
R
|
|
|
$262
|
|
|
$579
|
|
|
($1
|
)
|
|
$840
|
|
|
|
$182
|
|
|
$561
|
|
|
$122
|
|
|
$865
|
|
|
|
$242
|
|
|
$514
|
|
|
($102
|
)
|
|
$654
|
|
Net income (loss) available to common stockholders, excluding goodwill impairment:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Net income (loss) (GAAP)
|
Q
|
|
|
$262
|
|
|
$579
|
|
|
($1
|
)
|
|
$840
|
|
|
|
$182
|
|
|
$561
|
|
|
$122
|
|
|
$865
|
|
|
|
$242
|
|
|
$514
|
|
|
($4,182
|
)
|
|
($3,426
|
)
|
Less: Preferred stock dividends
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
||||||||||||
Net income (loss) available to common stockholders (GAAP)
|
S
|
|
|
$262
|
|
|
$579
|
|
|
($8
|
)
|
|
$833
|
|
|
|
$182
|
|
|
$561
|
|
|
$122
|
|
|
$865
|
|
|
|
$242
|
|
|
$514
|
|
|
($4,182
|
)
|
|
($3,426
|
)
|
Add: Goodwill impairment, net of income tax benefit (GAAP)
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
4,080
|
|
4,080
|
|
||||||||||||
Net income available to common stockholders, excluding goodwill impairment (non-GAAP)
|
T
|
|
|
$262
|
|
|
$579
|
|
|
($8
|
)
|
|
$833
|
|
|
|
$182
|
|
|
$561
|
|
|
$122
|
|
|
$865
|
|
|
|
$242
|
|
|
$514
|
|
|
($102
|
)
|
|
$654
|
|
Efficiency ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Total revenue (GAAP)
|
U
|
|
|
$3,108
|
|
|
$1,577
|
|
|
$139
|
|
|
$4,824
|
|
|
|
$3,050
|
|
|
$1,502
|
|
|
$427
|
|
|
$4,979
|
|
|
|
$3,201
|
|
|
$1,420
|
|
|
$69
|
|
|
$4,690
|
|
Noninterest expense (GAAP)
|
V
|
|
|
$2,456
|
|
|
$709
|
|
|
$94
|
|
|
$3,259
|
|
|
|
$2,513
|
|
|
$652
|
|
|
$227
|
|
|
$3,392
|
|
|
|
$2,522
|
|
|
$635
|
|
|
$4,522
|
|
|
$7,679
|
|
Less: Goodwill impairment (GAAP)
|
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$
|
—
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
|
$—
|
|
|
$—
|
|
|
$4,435
|
|
|
$4,435
|
|
Noninterest expense, excluding goodwill impairment (non- GAAP)
|
W
|
|
|
$2,456
|
|
|
$709
|
|
|
$94
|
|
|
$3,259
|
|
|
|
$2,513
|
|
|
$652
|
|
|
$227
|
|
|
$3,392
|
|
|
|
$2,522
|
|
|
$635
|
|
|
$87
|
|
|
$3,244
|
|
Efficiency ratio (non-GAAP)
|
V/U
|
|
79.02
|
%
|
44.94
|
%
|
NM
|
|
67.56
|
%
|
|
82.39
|
%
|
43.30
|
%
|
NM
|
|
68.12
|
%
|
|
78.76
|
%
|
44.66
|
%
|
NM
|
|
163.73
|
%
|
||||||||||||
Efficiency ratio, excluding goodwill impairment (non-GAAP)
|
W/U
|
|
79.02
|
%
|
44.94
|
%
|
NM
|
|
67.56
|
%
|
|
82.39
|
%
|
43.30
|
%
|
NM
|
|
68.12
|
%
|
|
78.76
|
%
|
44.66
|
%
|
NM
|
|
69.17
|
%
|
||||||||||||
Return on average total tangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
Average total assets (GAAP)
|
|
|
|
$52,848
|
|
|
$42,800
|
|
|
$39,422
|
|
|
$135,070
|
|
|
|
$48,939
|
|
|
$38,483
|
|
|
$40,202
|
|
|
$127,624
|
|
|
|
$46,465
|
|
|
$35,229
|
|
|
$39,172
|
|
|
$120,866
|
|
Less: Average goodwill (GAAP)
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
—
|
|
—
|
|
9,063
|
|
9,063
|
|
||||||||||||
Less: Average other intangibles (GAAP)
|
|
|
—
|
|
—
|
|
4
|
|
4
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
|
—
|
|
—
|
|
9
|
|
9
|
|
||||||||||||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
—
|
|
—
|
|
445
|
|
445
|
|
|
—
|
|
—
|
|
377
|
|
377
|
|
|
—
|
|
—
|
|
459
|
|
459
|
|
||||||||||||
Average total tangible assets (non-GAAP)
|
X
|
|
|
$52,848
|
|
|
$42,800
|
|
|
$32,987
|
|
|
$128,635
|
|
|
|
$48,939
|
|
|
$38,483
|
|
|
$33,696
|
|
|
$121,118
|
|
|
|
$46,465
|
|
|
$35,229
|
|
|
$30,559
|
|
|
$112,253
|
|
Return on average total tangible assets (non-GAAP)
|
Q/X
|
|
0.50
|
%
|
1.35
|
%
|
NM
|
|
0.65
|
%
|
|
0.37
|
%
|
1.46
|
%
|
NM
|
|
0.71
|
%
|
|
0.52
|
%
|
1.46
|
%
|
NM
|
|
(3.05
|
)%
|
||||||||||||
Return on average total tangible assets, excluding goodwill impairment (non-GAAP)
|
R/X
|
|
0.50
|
%
|
1.35
|
%
|
NM
|
|
0.65
|
%
|
|
0.37
|
%
|
1.46
|
%
|
NM
|
|
0.71
|
%
|
|
0.52
|
%
|
1.46
|
%
|
NM
|
|
0.58
|
%
|
||||||||||||
Return on average tangible common equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Average common equity (GAAP)
(2)
|
|
|
|
$4,739
|
|
|
$4,666
|
|
|
$9,949
|
|
|
$19,354
|
|
|
|
$4,665
|
|
|
$4,174
|
|
|
$10,560
|
|
|
$19,399
|
|
|
|
$4,395
|
|
|
$3,897
|
|
|
$13,542
|
|
|
$21,834
|
|
Less: Average goodwill (GAAP)
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
—
|
|
—
|
|
9,063
|
|
9,063
|
|
||||||||||||
Less: Average other intangibles (GAAP)
|
|
|
—
|
|
—
|
|
4
|
|
4
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
|
—
|
|
—
|
|
9
|
|
9
|
|
||||||||||||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
—
|
|
—
|
|
445
|
|
445
|
|
|
—
|
|
—
|
|
377
|
|
377
|
|
|
—
|
|
—
|
|
459
|
|
459
|
|
||||||||||||
Average tangible common equity (non-GAAP)(2)
|
Y
|
|
|
$4,739
|
|
|
$4,666
|
|
|
$3,514
|
|
|
$12,919
|
|
|
|
$4,665
|
|
|
$4,174
|
|
|
$4,054
|
|
|
$12,893
|
|
|
|
$4,395
|
|
|
$3,897
|
|
|
$4,929
|
|
|
$13,221
|
|
Return on average tangible common equity (non-GAAP)
(2)
|
S/Y
|
|
5.53
|
%
|
12.41
|
%
|
NM
|
|
6.45
|
%
|
|
3.90
|
%
|
13.43
|
%
|
NM
|
|
6.71
|
%
|
|
5.48
|
%
|
13.20
|
%
|
NM
|
|
(25.91
|
)%
|
||||||||||||
Return on average tangible common equity, excluding goodwill impairment (non-GAAP)
(2)
|
T/Y
|
|
5.53
|
%
|
12.41
|
%
|
NM
|
|
6.45
|
%
|
|
3.90
|
%
|
13.43
|
%
|
NM
|
|
6.71
|
%
|
|
5.48
|
%
|
13.20
|
%
|
NM
|
|
4.95
|
%
|
•
|
Net income of
$840 million
decreased
$25 million
, compared to
$865 million
in 2014;
|
•
|
Net income included
$31 million
in after-tax restructuring charges and special noninterest expense items, compared with a net $180 million after-tax gain related to the Chicago Divestiture and $105 million after-tax in restructuring charges and special noninterest expense items in 2014. Excluding the restructuring charges and special items, net income increased
$81 million
, or
10%
, to $871 million,
(1)
from $790 million
(1)
in 2014;
|
•
|
Net income available to common stockholders of $833 million decreased $32 million, compared to $865 million in 2014. Excluding the impact of the Chicago Divestiture gain, restructuring charges and special items net income available to common stockholders of $864 million
(1)
increased $74 million, or 9%, from 2014.
|
•
|
Net interest income of
$3.4 billion
increased
$101 million
, or
3%
, from $3.3 billion in 2014, as the benefit of earning asset growth and a reduction in pay-fixed swap costs was partially offset by continued pressure from the relatively persistent low-rate environment on loan yields and mix, the effect of the Chicago Divestiture, higher borrowing costs related to debt issuances, and higher deposit costs;
|
•
|
Net interest margin of
2.75%
decreased
8
basis points, compared to
2.83%
in 2014, given the impact of the continued low-rate environment on loan yields and mix, higher borrowing costs related to the issuance of subordinated debt and senior notes, higher deposit costs and the impact of the Chicago Divestiture;
|
•
|
Noninterest income of
$1.4 billion
decreased
$256 million
, or
15%
, compared to
$1.7 billion
in 2014, which included a $288 million pre-tax gain related to the Chicago Divestiture. Excluding the Chicago Divestiture gain, noninterest income increased $32 million, or 2%, as higher mortgage banking fees, bank-owned life insurance income, other income, and service charges and fees were partially offset by lower foreign exchange and trade finance fees, capital markets fees, trust and investment services fees and card fees;
|
•
|
Noninterest expense of
$3.3 billion
was down
$133 million
, or
4%
, compared to
$3.4 billion
in 2014 driven by a
$119 million
decrease in restructuring charges and special items, and the impact of the Chicago Divestiture as investments to drive future growth were offset by the benefit of efficiency initiatives;
|
•
|
Provision for credit losses totaled
$302 million
, down
$17 million
, or
5%
, from
$319 million
in 2014, reflecting continued improvement in credit quality. Results in 2015 included a net provision build of $18 million compared with a net $4 million release in 2014;
|
•
|
Return on average tangible common equity ratio of
6.45%
(1)
compared to
6.71%
(1)
for 2014. Excluding the impact of restructuring charges and special items mentioned above, our return on average tangible common equity improved to
6.69%
(1)
from
6.13%
(1)
in 2014;
|
•
|
Average loans and leases of
$96.2 billion
increased
$7.1 billion
, or
8%
, from $
89.0 billion
in 2014, driven by commercial loan growth and growth in auto, residential mortgage, and student loans, partially offset by a decrease in home equity balances and a reduction in the non-core loan portfolio;
|
•
|
Average interest-bearing deposits of
$72.5 billion
increased
$8.1 billion
, or
13%
, from $
64.4 billion
(excluding deposits held for sale) in 2014, driven by growth in all deposit products;
|
•
|
Net charge-offs of
$284 million
decreased
$39 million
, or
12%
, from
$323 million
in 2014 reflecting continued improvement in credit quality. The ALLL of
$1.2 billion
increased
$21 million
compared to year end 2014. ALLL to total loans and leases was
1.23%
as of
December 31, 2015
, compared with
1.28%
as of December 31, 2014. ALLL to non-performing loans and leases ratio was
115%
as of
December 31, 2015
, compared with
109%
as of December 31, 2014; and
|
•
|
Net income per average common share, basic and diluted, was
$1.55
for 2015, which was unchanged from 2014 due to the impact on 2015 earnings per share of a $7 million preferred stock dividend.
|
|
Year Ended December 31,
|
|
|
|
|
||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
Percent
|
||||
Operating Data:
|
|
|
|
|
|
|
|
||||||
Net interest income
|
|
$3,402
|
|
|
|
$3,301
|
|
|
|
$101
|
|
|
3%
|
Noninterest income
|
1,422
|
|
|
1,678
|
|
|
(256
|
)
|
|
(15)
|
|||
Total revenue
|
4,824
|
|
|
4,979
|
|
|
(155
|
)
|
|
(3)
|
|||
Total revenue, excluding special items
(1)
|
4,824
|
|
|
4,691
|
|
|
133
|
|
|
3
|
|||
Provision for credit losses
|
302
|
|
|
319
|
|
|
(17
|
)
|
|
(5)
|
|||
Noninterest expense
|
3,259
|
|
|
3,392
|
|
|
(133
|
)
|
|
(4)
|
|||
Noninterest expense, excluding restructuring charges and special items
(1)
|
3,209
|
|
|
3,223
|
|
|
(14
|
)
|
|
—
|
|||
Income before income tax expense
|
1,263
|
|
|
1,268
|
|
|
(5
|
)
|
|
—
|
|||
Income tax expense
|
423
|
|
|
403
|
|
|
20
|
|
|
5
|
|||
Net income
|
840
|
|
|
865
|
|
|
(25
|
)
|
|
(3)
|
|||
Net income, excluding restructuring charges and special items
(1)
|
871
|
|
|
790
|
|
|
81
|
|
|
10
|
|||
Net income available to common stockholders
|
833
|
|
|
865
|
|
|
(32
|
)
|
|
(4)
|
|||
Net income available to common stockholders, excluding restructuring charges and special items
(1)
|
864
|
|
|
790
|
|
|
74
|
|
|
9
|
|||
Return on average tangible common equity
(1)
|
6.45
|
%
|
|
6.71
|
%
|
|
(26
|
) bps
|
|
—
|
|||
Return on average tangible common equity, excluding restructuring charges and special items
(1)
|
6.69
|
%
|
|
6.13
|
%
|
|
56
|
bps
|
|
—
|
|
Year Ended December 31,
|
|
|
|||||||||||||||||||
2015
|
|
2014
|
|
Change
|
||||||||||||||||||
(dollars in millions)
|
Average
Balances
|
Income/
Expense
|
Yields/
Rates
|
|
Average
Balances
|
Income/
Expense
|
Yields/
Rates
|
|
Average
Balances
|
Yields/
Rates
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
$1,746
|
|
|
$5
|
|
0.29
|
%
|
|
|
$2,113
|
|
|
$5
|
|
0.22
|
%
|
|
|
($367
|
)
|
7 bps
|
Taxable investment securities
|
24,649
|
|
621
|
|
2.52
|
|
|
24,319
|
|
619
|
|
2.55
|
|
|
330
|
|
(3)
|
|||||
Non-taxable investment securities
|
9
|
|
—
|
|
2.60
|
|
|
11
|
|
—
|
|
2.60
|
|
|
(2
|
)
|
—
|
|||||
Total investment securities
|
24,658
|
|
621
|
|
2.52
|
|
|
24,330
|
|
619
|
|
2.55
|
|
|
328
|
|
(3)
|
|||||
Commercial
|
32,673
|
|
951
|
|
2.87
|
|
|
29,993
|
|
900
|
|
2.96
|
|
|
2,680
|
|
(9)
|
|||||
Commercial real estate
|
8,231
|
|
211
|
|
2.53
|
|
|
7,158
|
|
183
|
|
2.52
|
|
|
1,073
|
|
1
|
|||||
Leases
|
3,902
|
|
97
|
|
2.50
|
|
|
3,776
|
|
103
|
|
2.73
|
|
|
126
|
|
(23)
|
|||||
Total commercial
|
44,806
|
|
1,259
|
|
2.78
|
|
|
40,927
|
|
1,186
|
|
2.86
|
|
|
3,879
|
|
(8)
|
|||||
Residential mortgages
|
12,338
|
|
465
|
|
3.77
|
|
|
10,729
|
|
425
|
|
3.96
|
|
|
1,609
|
|
(19)
|
|||||
Home equity loans
|
3,025
|
|
163
|
|
5.38
|
|
|
3,877
|
|
205
|
|
5.29
|
|
|
(852
|
)
|
9
|
|||||
Home equity lines of credit
|
14,958
|
|
441
|
|
2.95
|
|
|
15,552
|
|
450
|
|
2.89
|
|
|
(594
|
)
|
6
|
|||||
Home equity loans serviced by others
(1)
|
1,117
|
|
77
|
|
6.94
|
|
|
1,352
|
|
91
|
|
6.75
|
|
|
(235
|
)
|
19
|
|||||
Home equity lines of credit serviced by others
(1)
|
453
|
|
11
|
|
2.44
|
|
|
609
|
|
16
|
|
2.68
|
|
|
(156
|
)
|
(24)
|
|||||
Automobile
|
13,516
|
|
372
|
|
2.75
|
|
|
11,011
|
|
282
|
|
2.57
|
|
|
2,505
|
|
18
|
|||||
Student
|
3,313
|
|
167
|
|
5.03
|
|
|
2,148
|
|
102
|
|
4.74
|
|
|
1,165
|
|
29
|
|||||
Credit cards
|
1,621
|
|
178
|
|
10.97
|
|
|
1,651
|
|
167
|
|
10.14
|
|
|
(30
|
)
|
83
|
|||||
Other retail
|
1,003
|
|
78
|
|
7.75
|
|
|
1,186
|
|
88
|
|
7.43
|
|
|
(183
|
)
|
32
|
|||||
Total retail
|
51,344
|
|
1,952
|
|
3.80
|
|
|
48,115
|
|
1,826
|
|
3.80
|
|
|
3,229
|
|
—
|
|||||
Total loans and leases
|
96,150
|
|
3,211
|
|
3.32
|
|
|
89,042
|
|
3,012
|
|
3.37
|
|
|
7,108
|
|
(5)
|
|||||
Loans held for sale, at fair value
|
301
|
|
10
|
|
3.47
|
|
|
163
|
|
5
|
|
3.10
|
|
|
138
|
|
37
|
|||||
Other loans held for sale
|
95
|
|
7
|
|
7.22
|
|
|
539
|
|
23
|
|
4.17
|
|
|
(444
|
)
|
305
|
|||||
Interest-earning assets
|
122,950
|
|
3,854
|
|
3.12
|
|
|
116,187
|
|
3,664
|
|
3.14
|
|
|
6,763
|
|
(2)
|
|||||
Allowance for loan and lease losses
|
(1,196
|
)
|
|
|
|
(1,230
|
)
|
|
|
|
34
|
|
|
|||||||||
Goodwill
|
6,876
|
|
|
|
|
6,876
|
|
|
|
|
—
|
|
|
|||||||||
Other noninterest-earning assets
|
6,440
|
|
|
|
|
5,791
|
|
|
|
|
649
|
|
|
|||||||||
Total noninterest-earning assets
|
12,120
|
|
|
|
|
11,437
|
|
|
|
|
683
|
|
|
|||||||||
Total assets
|
|
$135,070
|
|
|
|
|
|
$127,624
|
|
|
|
|
|
$7,446
|
|
|
||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Checking with interest
|
|
$16,666
|
|
|
$19
|
|
0.11
|
%
|
|
|
$14,507
|
|
|
$12
|
|
0.08
|
%
|
|
|
$2,159
|
|
3 bps
|
Money market and savings
|
43,458
|
|
117
|
|
0.27
|
|
|
39,579
|
|
77
|
|
0.19
|
|
|
3,879
|
|
8
|
|||||
Term deposits
|
12,424
|
|
101
|
|
0.82
|
|
|
10,317
|
|
67
|
|
0.65
|
|
|
2,107
|
|
17
|
|||||
Total interest-bearing deposits
|
72,548
|
|
237
|
|
0.33
|
|
|
64,403
|
|
156
|
|
0.24
|
|
|
8,145
|
|
9
|
|||||
Interest-bearing deposits held for sale
|
—
|
|
—
|
|
—
|
|
|
1,960
|
|
4
|
|
0.22
|
|
|
(1,960
|
)
|
(22)
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
3,364
|
|
16
|
|
0.46
|
|
|
5,699
|
|
32
|
|
0.55
|
|
|
(2,335
|
)
|
(9)
|
|||||
Other short-term borrowed funds
|
5,865
|
|
67
|
|
1.13
|
|
|
5,640
|
|
89
|
|
1.56
|
|
|
225
|
|
(43)
|
|||||
Long-term borrowed funds
|
4,479
|
|
132
|
|
2.95
|
|
|
1,907
|
|
82
|
|
4.25
|
|
|
2,572
|
|
(130)
|
|||||
Total borrowed funds
|
13,708
|
|
215
|
|
1.56
|
|
|
13,246
|
|
203
|
|
1.51
|
|
|
462
|
|
5
|
|||||
Total interest-bearing liabilities
|
86,256
|
|
452
|
|
0.52
|
|
|
79,609
|
|
363
|
|
0.45
|
|
|
6,647
|
|
7
|
|||||
Demand deposits
|
26,606
|
|
|
|
|
25,739
|
|
|
|
|
867
|
|
|
|||||||||
Demand deposits held for sale
|
—
|
|
|
|
|
462
|
|
|
|
|
(462
|
)
|
|
|||||||||
Other liabilities
|
2,671
|
|
|
|
|
2,415
|
|
|
|
|
256
|
|
|
|||||||||
Total liabilities
|
115,533
|
|
|
|
|
108,225
|
|
|
|
|
7,308
|
|
|
|||||||||
Stockholders’ equity
|
19,537
|
|
|
|
|
19,399
|
|
|
|
|
138
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
|
$135,070
|
|
|
|
|
|
$127,624
|
|
|
|
|
|
$7,446
|
|
|
||||||
Interest rate spread
|
|
|
2.60
|
|
|
|
|
2.69
|
|
|
|
(9)
|
||||||||||
Net interest income
|
|
|
$3,402
|
|
|
|
|
|
$3,301
|
|
|
|
|
|
|
|||||||
Net interest margin
|
|
|
2.75
|
%
|
|
|
|
2.83
|
%
|
|
|
(8)bps
|
||||||||||
Memo: Total deposits (interest-bearing and demand)
|
|
$99,154
|
|
|
$237
|
|
0.24
|
%
|
|
|
$92,564
|
|
|
$160
|
|
0.17
|
%
|
|
|
$6,590
|
|
7 bps
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Service charges and fees
|
|
$575
|
|
|
|
$574
|
|
|
|
$1
|
|
|
—
|
%
|
Card fees
|
232
|
|
|
233
|
|
|
(1
|
)
|
|
—
|
|
|||
Trust and investment services fees
|
157
|
|
|
158
|
|
|
(1
|
)
|
|
(1
|
)
|
|||
Mortgage banking fees
|
101
|
|
|
71
|
|
|
30
|
|
|
42
|
|
|||
Capital markets fees
|
88
|
|
|
91
|
|
|
(3
|
)
|
|
(3
|
)
|
|||
Foreign exchange and trade finance fees
|
90
|
|
|
95
|
|
|
(5
|
)
|
|
(5
|
)
|
|||
Bank-owned life insurance income
|
56
|
|
|
49
|
|
|
7
|
|
|
14
|
|
|||
Securities gains, net
|
29
|
|
|
28
|
|
|
1
|
|
|
4
|
|
|||
Other income
(1)
|
94
|
|
|
379
|
|
|
(285
|
)
|
|
(75
|
)
|
|||
Noninterest income
|
|
$1,422
|
|
|
|
$1,678
|
|
|
|
($256
|
)
|
|
(15
|
%)
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Salaries and employee benefits
|
|
$1,636
|
|
|
|
$1,678
|
|
|
|
($42
|
)
|
|
(3
|
%)
|
Outside services
|
371
|
|
|
420
|
|
|
(49
|
)
|
|
(12
|
)
|
|||
Occupancy
|
319
|
|
|
326
|
|
|
(7
|
)
|
|
(2
|
)
|
|||
Equipment expense
|
257
|
|
|
250
|
|
|
7
|
|
|
3
|
|
|||
Amortization of software
|
146
|
|
|
145
|
|
|
1
|
|
|
1
|
|
|||
Other operating expense
|
530
|
|
|
573
|
|
|
(43
|
)
|
|
(8
|
)
|
|||
Noninterest expense
|
|
$3,259
|
|
|
|
$3,392
|
|
|
|
($133
|
)
|
|
(4
|
%)
|
|
As of and for the Year Ended December 31, 2015
|
||||||||||||||
(dollars in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
(1)
|
Consolidated
|
|||||||
Net interest income
|
|
$2,198
|
|
|
|
$1,162
|
|
|
|
$42
|
|
|
|
$3,402
|
|
Noninterest income
|
910
|
|
|
415
|
|
|
97
|
|
|
1,422
|
|
||||
Total revenue
|
3,108
|
|
|
1,577
|
|
|
139
|
|
|
4,824
|
|
||||
Noninterest expense
|
2,456
|
|
|
709
|
|
|
94
|
|
|
3,259
|
|
||||
Profit before provision for credit losses
|
652
|
|
|
868
|
|
|
45
|
|
|
1,565
|
|
||||
Provision for credit losses
|
252
|
|
|
(13
|
)
|
|
63
|
|
|
302
|
|
||||
Income (loss) before income tax expense (benefit)
|
400
|
|
|
881
|
|
|
(18
|
)
|
|
1,263
|
|
||||
Income tax expense (benefit)
|
138
|
|
|
302
|
|
|
(17
|
)
|
|
423
|
|
||||
Net income (loss)
|
|
$262
|
|
|
|
$579
|
|
|
|
($1
|
)
|
|
|
$840
|
|
Loans and leases and loans held for sale (year-end)
|
|
$53,344
|
|
|
|
$42,987
|
|
|
|
$3,076
|
|
|
|
$99,407
|
|
Average Balances:
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$52,848
|
|
|
|
$42,800
|
|
|
|
$39,422
|
|
|
|
$135,070
|
|
Loans and leases and loans held for sale
|
51,484
|
|
|
41,593
|
|
|
3,469
|
|
|
96,546
|
|
||||
Deposits
|
69,748
|
|
|
23,473
|
|
|
5,933
|
|
|
99,154
|
|
||||
Interest-earning assets
|
51,525
|
|
|
41,689
|
|
|
29,736
|
|
|
122,950
|
|
||||
Key Metrics
|
|
|
|
|
|
|
|
||||||||
Net interest margin
|
4.27
|
%
|
|
2.79
|
%
|
|
NM
|
|
|
2.75
|
%
|
||||
Efficiency ratio
(2)
|
79.02
|
|
|
44.94
|
|
|
NM
|
|
|
67.56
|
|
||||
Average loans to average deposits ratio
(3)
|
73.81
|
|
|
177.19
|
|
|
NM
|
|
|
97.37
|
|
||||
Return on average total tangible assets
(2)
|
0.50
|
|
|
1.35
|
|
|
NM
|
|
|
0.65
|
|
||||
Return on average tangible common equity
(2) (4)
|
5.53
|
|
|
12.41
|
|
|
NM
|
|
|
6.45
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
|
|
$2,198
|
|
|
|
$2,151
|
|
|
|
$47
|
|
|
2
|
%
|
Noninterest income
|
910
|
|
|
899
|
|
|
11
|
|
|
1
|
|
|||
Total revenue
|
3,108
|
|
|
3,050
|
|
|
58
|
|
|
2
|
|
|||
Noninterest expense
|
2,456
|
|
|
2,513
|
|
|
(57
|
)
|
|
(2
|
)
|
|||
Profit before provision for credit losses
|
652
|
|
|
537
|
|
|
115
|
|
|
21
|
|
|||
Provision for credit losses
|
252
|
|
|
259
|
|
|
(7
|
)
|
|
(3
|
)
|
|||
Income before income tax expense
|
400
|
|
|
278
|
|
|
122
|
|
|
44
|
|
|||
Income tax expense
|
138
|
|
|
96
|
|
|
42
|
|
|
44
|
|
|||
Net income
|
|
$262
|
|
|
|
$182
|
|
|
|
$80
|
|
|
44
|
|
Loans and leases and loans held for sale (year-end)
|
|
$53,344
|
|
|
|
$49,919
|
|
|
|
$3,425
|
|
|
7
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$52,848
|
|
|
|
$48,939
|
|
|
|
$3,909
|
|
|
8
|
|
Loans and leases and loans held for sale
(1)
|
51,484
|
|
|
47,745
|
|
|
3,739
|
|
|
8
|
|
|||
Deposits and deposits held for sale
(2)
|
69,748
|
|
|
68,214
|
|
|
1,534
|
|
|
2
|
|
|||
Interest-earning assets
|
51,525
|
|
|
47,777
|
|
|
3,748
|
|
|
8
|
%
|
|||
Key Metrics
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
4.27
|
%
|
|
4.50
|
%
|
|
(23) bps
|
|
|
—
|
|
|||
Efficiency ratio
(3)
|
79.02
|
|
|
82.39
|
|
|
(337) bps
|
|
|
—
|
|
|||
Average loans to average deposits ratio
(4)
|
73.81
|
|
|
69.99
|
|
|
382 bps
|
|
|
—
|
|
|||
Return on average total tangible assets
(3)
|
0.50
|
|
|
0.37
|
|
|
13 bps
|
|
|
—
|
|
|||
Return on average tangible common equity
(3) (5)
|
5.53
|
|
|
3.90
|
|
|
163 bps
|
|
|
—
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
|
|
$1,162
|
|
|
|
$1,073
|
|
|
|
$89
|
|
|
8
|
%
|
Noninterest income
|
415
|
|
|
429
|
|
|
(14
|
)
|
|
(3
|
)
|
|||
Total revenue
|
1,577
|
|
|
1,502
|
|
|
75
|
|
|
5
|
|
|||
Noninterest expense
|
709
|
|
|
652
|
|
|
57
|
|
|
9
|
|
|||
Profit before provision for credit losses
|
868
|
|
|
850
|
|
|
18
|
|
|
2
|
|
|||
Provision for credit losses
|
(13
|
)
|
|
(6
|
)
|
|
(7
|
)
|
|
(117
|
)
|
|||
Income before income tax expense
|
881
|
|
|
856
|
|
|
25
|
|
|
3
|
|
|||
Income tax expense
|
302
|
|
|
295
|
|
|
7
|
|
|
2
|
|
|||
Net income
|
|
$579
|
|
|
|
$561
|
|
|
|
$18
|
|
|
3
|
|
Loans and leases and loans held for sale (year-end)
|
|
$42,987
|
|
|
|
$39,861
|
|
|
|
$3,126
|
|
|
8
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$42,800
|
|
|
|
$38,483
|
|
|
|
$4,317
|
|
|
11
|
|
Loans and leases and loans held for sale
(1)
|
41,593
|
|
|
37,683
|
|
|
3,910
|
|
|
10
|
|
|||
Deposits and deposits held for sale
(2)
|
23,473
|
|
|
19,838
|
|
|
3,635
|
|
|
18
|
|
|||
Interest-earning assets
|
41,689
|
|
|
37,809
|
|
|
3,880
|
|
|
10
|
|
|||
Key Metrics
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
2.79
|
%
|
|
2.84
|
%
|
|
(5) bps
|
|
|
—
|
|
|||
Efficiency ratio
(3)
|
44.94
|
|
|
43.37
|
|
|
157 bps
|
|
|
—
|
|
|||
Average loans to average deposits ratio
(4)
|
177.19
|
|
|
189.96
|
|
|
(1,277) bps
|
|
|
—
|
|
|||
Return on average total tangible assets
(3)
|
1.35
|
|
|
1.46
|
|
|
(11) bps
|
|
|
—
|
|
|||
Return on average tangible common equity
(3) (5)
|
12.41
|
|
|
13.43
|
|
|
(102) bps
|
|
|
—
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Net interest income
|
|
$42
|
|
|
|
$77
|
|
|
|
($35
|
)
|
|
(45
|
%)
|
Noninterest income
|
97
|
|
|
350
|
|
|
(253
|
)
|
|
(72
|
)
|
|||
Total revenue
|
139
|
|
|
427
|
|
|
(288
|
)
|
|
(67
|
)
|
|||
Noninterest expense
|
94
|
|
|
227
|
|
|
(133
|
)
|
|
(59
|
)
|
|||
Profit before provision for credit losses
|
45
|
|
|
200
|
|
|
(155
|
)
|
|
(78
|
)
|
|||
Provision for credit losses
|
63
|
|
|
66
|
|
|
(3
|
)
|
|
(5
|
)
|
|||
(Loss) income before income tax (benefit) expense
|
(18
|
)
|
|
134
|
|
|
(152
|
)
|
|
(113
|
)
|
|||
Income tax (benefit) expense
|
(17
|
)
|
|
12
|
|
|
(29
|
)
|
|
(242
|
)
|
|||
Net (loss) income
|
|
($1
|
)
|
|
|
$122
|
|
|
|
($123
|
)
|
|
(101
|
)
|
Loans and leases and loans held for sale (year-end)
|
|
$3,076
|
|
|
|
$3,911
|
|
|
|
($835
|
)
|
|
(21
|
)
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$39,422
|
|
|
|
$40,202
|
|
|
|
($780
|
)
|
|
(2
|
)
|
Loans and leases and loans held for sale
|
3,469
|
|
|
4,316
|
|
|
(847
|
)
|
|
(20
|
)
|
|||
Deposits and deposits held for sale
|
5,933
|
|
|
4,512
|
|
|
1,421
|
|
|
31
|
|
|||
Interest-earning assets
|
29,736
|
|
|
30,601
|
|
|
(865
|
)
|
|
(3
|
)
|
•
|
Net income of $865 million increased $4.3 billion compared to a loss of $3.4 billion in 2013;
|
•
|
Net income included a net $180 million after-tax gain related to the Chicago Divestiture and $105 million after-tax restructuring charges and special noninterest expense items largely related to our separation from RBS and ongoing efforts to improve processes and enhance efficiencies across the organization. 2013 included an after-tax goodwill impairment charge of $4.1 billion. Excluding the Chicago gain, restructuring charges and special items and the goodwill impairment charge, net income increased $119 million, or 18%, to $790 million
(1)
, from $671 million
(1)
in 2013;
|
•
|
Net interest income of $3.3 billion increased $243 million, or 8%, from $3.1 billion in 2013, largely reflecting growth in investment securities and loan portfolios, and a reduction in pay-fixed swap costs and deposit costs as we continued to reduce our reliance on higher cost certificate of deposit and money market deposits. These results were partially offset by the impact of declining loan yields given the relatively persistent low-rate environment and higher long-term borrowing costs;
|
•
|
Net interest margin of 2.83%, compared to 2.85% in 2013, remained relatively stable as the impact of continued pressure on commercial and retail loan yields and higher long-term borrowing costs were partially offset by a reduction in pay-fixed swap costs and deposit costs;
|
•
|
Noninterest income of $1.7 billion included a $288 million pre-tax gain on the Chicago Divestiture, and increased $46 million, or 3%, to $1.7 billion, compared to $1.6 billion in 2013. Excluding the gain, noninterest income decreased $242 million, or 15%, driven by the effect of a $116 million reduction in net securities gains, lower mortgage banking fees, and lower service charges and fees, which were partially offset by growth in trust and investment services fees and capital markets fees;
|
•
|
Noninterest expense of $3.4 billion decreased $4.3 billion, or 56%, compared to $7.7 billion in 2013, which included a pre-tax $4.4 billion goodwill impairment charge. Results in 2014 included $169 million in pre-tax restructuring charges and special items compared with $26 million in 2013. Excluding the goodwill impairment and restructuring charges and special items, noninterest expense remained relatively stable;
|
•
|
Provision for credit losses totaled $319 million and decreased $160 million, or 33%, from $479 million in 2013. Results in 2014 included a net provision release of $4 million compared with a $22 million release in 2013;
|
•
|
Our return on average tangible common equity ratio improved to 6.71%
(1)
, from (25.91%)
(1)
in 2013. Excluding the impact of the goodwill impairment, restructuring charges and special items mentioned above, our return on average tangible common equity improved to 6.13%
(1)
from 5.08%
(1)
in 2013;
|
•
|
Average loans and leases of $89.0 billion increased $3.6 billion, or 4%, from $85.4 billion in 2013, due to growth in commercial loans, residential mortgages and auto loans, which more than offset the reduction in home equity loans and lines of credit;
|
•
|
Average interest-bearing deposits of $64.4 billion decreased $3.5 billion, or 5%, from $67.9 billion in 2013, primarily driven by a $2.0 billion decrease associated with the Chicago Divestiture as well as a reduction of higher cost money market and term deposits; and
|
•
|
Net income per average common share, basic and diluted, was $1.55 in 2014, compared to a loss of $6.12 in 2013, which included a goodwill impairment charge of $7.29 per share.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
2013
|
|
Change
|
|
Percent
|
|||||||
Operating Data:
|
|
|
|
|
|
|
|
|||||||
Net interest income
|
|
$3,301
|
|
|
|
$3,058
|
|
|
|
$243
|
|
|
8
|
%
|
Noninterest income
|
1,678
|
|
|
1,632
|
|
|
46
|
|
|
3
|
|
|||
Total revenue
|
4,979
|
|
|
4,690
|
|
|
289
|
|
|
6
|
|
|||
Total revenue, excluding special items
(1)
|
4,691
|
|
|
4,690
|
|
|
1
|
|
|
—
|
|
|||
Provision for credit losses
|
319
|
|
|
479
|
|
|
(160
|
)
|
|
(33
|
)
|
|||
Noninterest expense
|
3,392
|
|
|
7,679
|
|
|
(4,287
|
)
|
|
(56
|
)
|
|||
Noninterest expense, excluding goodwill impairment
(1)
|
3,392
|
|
|
3,244
|
|
|
148
|
|
|
5
|
|
|||
Noninterest expense, excluding goodwill impairment, restructuring charges and special items
(1)
|
3,223
|
|
|
3,218
|
|
|
5
|
|
|
—
|
|
|||
Income (loss) before income tax expense (benefit)
|
1,268
|
|
|
(3,468
|
)
|
|
4,736
|
|
|
137
|
|
|||
Income tax expense (benefit)
|
403
|
|
|
(42
|
)
|
|
445
|
|
|
1,060
|
|
|||
Net income (loss)
|
865
|
|
|
(3,426
|
)
|
|
4,291
|
|
|
125
|
|
|||
Net income, excluding goodwill impairment
(1)
|
865
|
|
|
654
|
|
|
211
|
|
|
32
|
|
|||
Net income, excluding goodwill impairment, restructuring charges and special items
(1)
|
790
|
|
|
671
|
|
|
119
|
|
|
18
|
|
|||
Return on average tangible common equity
(1)
|
6.71
|
%
|
|
(25.91
|
%)
|
|
NM
|
|
|
—
|
|
|||
Return on average tangible common equity, excluding goodwill impairment
(1)
|
6.71
|
%
|
|
4.95
|
%
|
|
176
|
bps
|
|
—
|
|
|||
Return on average tangible common equity, excluding goodwill impairment, restructuring charges and special items
(1)
|
6.13
|
%
|
|
5.08
|
%
|
|
105
|
bps
|
|
—
|
|
|
Year Ended December 31,
|
|
Change
|
||||||||||||||||||||||||
2014
|
|
2013
|
|
|
|
|
|||||||||||||||||||||
(dollars in millions)
|
Average
Balances
|
|
Income/
Expense
|
|
Yields/
Rates
|
|
Average
Balances
|
|
Income/
Expense
|
|
Yields/
Rates
|
|
Average
Balances
|
|
Yields/
Rates
|
||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
$2,113
|
|
|
|
$5
|
|
|
0.22
|
%
|
|
|
$2,278
|
|
|
|
$11
|
|
|
0.46
|
%
|
|
|
($165
|
)
|
|
(24) bps
|
Taxable investment securities
|
24,319
|
|
|
619
|
|
|
2.55
|
|
|
19,062
|
|
|
477
|
|
|
2.50
|
|
|
5,257
|
|
|
5
|
|||||
Non-taxable investment securities
|
11
|
|
|
—
|
|
|
2.60
|
|
|
12
|
|
|
—
|
|
|
2.66
|
|
|
(1
|
)
|
|
(6)
|
|||||
Total investment securities
|
24,330
|
|
|
619
|
|
|
2.55
|
|
|
19,074
|
|
|
477
|
|
|
2.50
|
|
|
5,256
|
|
|
5
|
|||||
Commercial
|
29,993
|
|
|
900
|
|
|
2.96
|
|
|
28,654
|
|
|
900
|
|
|
3.10
|
|
|
1,339
|
|
|
(14)
|
|||||
Commercial real estate
|
7,158
|
|
|
183
|
|
|
2.52
|
|
|
6,568
|
|
|
178
|
|
|
2.67
|
|
|
590
|
|
|
(15)
|
|||||
Leases
|
3,776
|
|
|
103
|
|
|
2.73
|
|
|
3,463
|
|
|
105
|
|
|
3.05
|
|
|
313
|
|
|
(32)
|
|||||
Total commercial
|
40,927
|
|
|
1,186
|
|
|
2.86
|
|
|
38,685
|
|
|
1,183
|
|
|
3.02
|
|
|
2,242
|
|
|
(16)
|
|||||
Residential mortgages
|
10,729
|
|
|
425
|
|
|
3.96
|
|
|
9,104
|
|
|
360
|
|
|
3.96
|
|
|
1,625
|
|
|
—
|
|||||
Home equity loans
|
3,877
|
|
|
205
|
|
|
5.29
|
|
|
4,606
|
|
|
246
|
|
|
5.35
|
|
|
(729
|
)
|
|
(6)
|
|||||
Home equity lines of credit
|
15,552
|
|
|
450
|
|
|
2.89
|
|
|
16,337
|
|
|
463
|
|
|
2.83
|
|
|
(785
|
)
|
|
6
|
|||||
Home equity loans serviced by others
(1)
|
1,352
|
|
|
91
|
|
|
6.75
|
|
|
1,724
|
|
|
115
|
|
|
6.65
|
|
|
(372
|
)
|
|
10
|
|||||
Home equity lines of credit serviced by others
(1)
|
609
|
|
|
16
|
|
|
2.68
|
|
|
768
|
|
|
22
|
|
|
2.88
|
|
|
(159
|
)
|
|
(20)
|
|||||
Automobile
|
11,011
|
|
|
282
|
|
|
2.57
|
|
|
8,857
|
|
|
235
|
|
|
2.65
|
|
|
2,154
|
|
|
(8)
|
|||||
Student
|
2,148
|
|
|
102
|
|
|
4.74
|
|
|
2,202
|
|
|
95
|
|
|
4.30
|
|
|
(54
|
)
|
|
44
|
|||||
Credit cards
|
1,651
|
|
|
167
|
|
|
10.14
|
|
|
1,669
|
|
|
175
|
|
|
10.46
|
|
|
(18
|
)
|
|
(32)
|
|||||
Other retail
|
1,186
|
|
|
88
|
|
|
7.43
|
|
|
1,453
|
|
|
107
|
|
|
7.36
|
|
|
(267
|
)
|
|
7
|
|||||
Total retail
|
48,115
|
|
|
1,826
|
|
|
3.80
|
|
|
46,720
|
|
|
1,818
|
|
|
3.89
|
|
|
1,395
|
|
|
(9)
|
|||||
Total loans and leases
|
89,042
|
|
|
3,012
|
|
|
3.37
|
|
|
85,405
|
|
|
3,001
|
|
|
3.50
|
|
|
3,637
|
|
|
(13)
|
|||||
Loans held for sale, at fair value
|
163
|
|
|
5
|
|
|
3.10
|
|
|
392
|
|
|
12
|
|
|
3.07
|
|
|
(229
|
)
|
|
3
|
|||||
Other loans held for sale
|
539
|
|
|
23
|
|
|
4.17
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
539
|
|
|
NM
|
|||||
Interest-earning assets
|
116,187
|
|
|
3,664
|
|
|
3.14
|
|
|
107,149
|
|
|
3,501
|
|
|
3.25
|
|
|
9,038
|
|
|
(11)
|
|||||
Allowance for loan and lease losses
|
(1,230
|
)
|
|
|
|
|
|
(1,219
|
)
|
|
|
|
|
|
(11
|
)
|
|
|
|||||||||
Goodwill
|
6,876
|
|
|
|
|
|
|
9,063
|
|
|
|
|
|
|
(2,187
|
)
|
|
|
|||||||||
Other noninterest-earning assets
|
5,791
|
|
|
|
|
|
|
5,873
|
|
|
|
|
|
|
(82
|
)
|
|
|
|||||||||
Total noninterest-earning assets
|
11,437
|
|
|
|
|
|
|
13,717
|
|
|
|
|
|
|
(2,280
|
)
|
|
|
|||||||||
Total assets
|
|
$127,624
|
|
|
|
|
|
|
|
$120,866
|
|
|
|
|
|
|
|
$6,758
|
|
|
|
||||||
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Checking with interest
|
|
$14,507
|
|
|
|
$12
|
|
|
0.08
|
%
|
|
|
$14,096
|
|
|
|
$8
|
|
|
0.06
|
%
|
|
|
$411
|
|
|
2 bps
|
Money market and savings
|
39,579
|
|
|
77
|
|
|
0.19
|
|
|
42,575
|
|
|
105
|
|
|
0.25
|
|
|
(2,996
|
)
|
|
(6)
|
|||||
Term deposits
|
10,317
|
|
|
67
|
|
|
0.65
|
|
|
11,266
|
|
|
103
|
|
|
0.91
|
|
|
(949
|
)
|
|
(26)
|
|||||
Total interest-bearing deposits
|
64,403
|
|
|
156
|
|
|
0.24
|
|
|
67,937
|
|
|
216
|
|
|
0.32
|
|
|
(3,534
|
)
|
|
(8)
|
|||||
Interest-bearing deposits held for sale
|
1,960
|
|
|
4
|
|
|
0.22
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,960
|
|
|
22
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
5,699
|
|
|
32
|
|
|
0.55
|
|
|
2,400
|
|
|
192
|
|
|
7.89
|
|
|
3,299
|
|
|
NM
|
|||||
Other short-term borrowed funds
|
5,640
|
|
|
89
|
|
|
1.56
|
|
|
251
|
|
|
4
|
|
|
1.64
|
|
|
5,389
|
|
|
(8)
|
|||||
Long-term borrowed funds
|
1,907
|
|
|
82
|
|
|
4.25
|
|
|
778
|
|
|
31
|
|
|
3.93
|
|
|
1,129
|
|
|
32
|
|||||
Total borrowed funds
|
13,246
|
|
|
203
|
|
|
1.51
|
|
|
3,429
|
|
|
227
|
|
|
6.53
|
|
|
9,817
|
|
|
NM
|
|||||
Total interest-bearing liabilities
|
79,609
|
|
|
363
|
|
|
0.45
|
|
|
71,366
|
|
|
443
|
|
|
0.61
|
|
|
8,243
|
|
|
(16)
|
|||||
Demand deposits
|
25,739
|
|
|
|
|
|
|
25,399
|
|
|
|
|
|
|
340
|
|
|
|
|||||||||
Demand deposits held for sale
|
462
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
462
|
|
|
|
|||||||||
Other liabilities
|
2,415
|
|
|
|
|
|
|
2,267
|
|
|
|
|
|
|
148
|
|
|
|
|||||||||
Total liabilities
|
108,225
|
|
|
|
|
|
|
99,032
|
|
|
|
|
|
|
9,193
|
|
|
|
|||||||||
Stockholders' equity
|
19,399
|
|
|
|
|
|
|
21,834
|
|
|
|
|
|
|
(2,435
|
)
|
|
|
|||||||||
Total liabilities and stockholders' equity
|
|
$127,624
|
|
|
|
|
|
|
|
$120,866
|
|
|
|
|
|
|
|
$6,758
|
|
|
|
||||||
Interest rate spread
|
|
|
|
|
2.69
|
|
|
|
|
|
|
2.64
|
|
|
|
|
5
|
||||||||||
Net interest income
|
|
|
|
$3,301
|
|
|
|
|
|
|
|
$3,058
|
|
|
|
|
|
|
|
||||||||
Net interest margin
|
|
|
|
|
2.83
|
%
|
|
|
|
|
|
2.85
|
%
|
|
|
|
(2) bps
|
||||||||||
Memo: Total deposits (interest-bearing and demand)
|
|
$92,564
|
|
|
|
$160
|
|
|
0.17
|
%
|
|
|
$93,336
|
|
|
|
$216
|
|
|
0.23
|
%
|
|
|
($772
|
)
|
|
(6) bps
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
Percent
|
||||
Service charges and fees
|
|
$574
|
|
|
|
$640
|
|
|
|
($66
|
)
|
|
(10
|
%)
|
Card fees
|
233
|
|
|
234
|
|
|
(1
|
)
|
|
—
|
|
|||
Mortgage banking fees
|
71
|
|
|
153
|
|
|
(82
|
)
|
|
(54
|
)
|
|||
Trust and investment services fees
|
158
|
|
|
149
|
|
|
9
|
|
|
6
|
|
|||
Foreign exchange and trade finance fees
|
95
|
|
|
97
|
|
|
(2
|
)
|
|
(2
|
)
|
|||
Capital markets fees
|
91
|
|
|
53
|
|
|
38
|
|
|
72
|
|
|||
Bank-owned life insurance income
|
49
|
|
|
50
|
|
|
(1
|
)
|
|
(2
|
)
|
|||
Securities gains, net
|
28
|
|
|
144
|
|
|
(116
|
)
|
|
(81
|
)
|
|||
Other income
(1)
|
379
|
|
|
112
|
|
|
267
|
|
|
238
|
|
|||
Noninterest income
|
|
$1,678
|
|
|
|
$1,632
|
|
|
|
$46
|
|
|
3
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
Percent
|
|
|||
Salaries and employee benefits
|
|
$1,678
|
|
|
|
$1,652
|
|
|
|
$26
|
|
|
2
|
%
|
Outside services
|
420
|
|
|
360
|
|
|
60
|
|
|
17
|
|
|||
Occupancy
|
326
|
|
|
327
|
|
|
(1
|
)
|
|
—
|
|
|||
Equipment expense
|
250
|
|
|
275
|
|
|
(25
|
)
|
|
(9
|
)
|
|||
Amortization of software
|
145
|
|
|
102
|
|
|
43
|
|
|
42
|
|
|||
Goodwill impairment
|
—
|
|
|
4,435
|
|
|
(4,435
|
)
|
|
(100
|
)
|
|||
Other operating expense
|
573
|
|
|
528
|
|
|
45
|
|
|
9
|
|
|||
Noninterest expense
|
|
$3,392
|
|
|
|
$7,679
|
|
|
|
($4,287
|
)
|
|
(56
|
%)
|
|
As of and for the Year Ended December 31, 2014
|
||||||||||||||
(dollars in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
(4)
|
Consolidated
|
|||||||
Net interest income
|
|
$2,151
|
|
|
|
$1,073
|
|
|
|
$77
|
|
|
|
$3,301
|
|
Noninterest income
|
899
|
|
|
429
|
|
|
350
|
|
|
1,678
|
|
||||
Total revenue
|
3,050
|
|
|
1,502
|
|
|
427
|
|
|
4,979
|
|
||||
Noninterest expense
|
2,513
|
|
|
652
|
|
|
227
|
|
|
3,392
|
|
||||
Profit before provision for credit losses
|
537
|
|
|
850
|
|
|
200
|
|
|
1,587
|
|
||||
Provision for credit losses
|
259
|
|
|
(6
|
)
|
|
66
|
|
|
319
|
|
||||
Income before income tax expense
|
278
|
|
|
856
|
|
|
134
|
|
|
1,268
|
|
||||
Income tax expense
|
96
|
|
|
295
|
|
|
12
|
|
|
403
|
|
||||
Net income
|
|
$182
|
|
|
|
$561
|
|
|
|
$122
|
|
|
|
$865
|
|
Loans and leases and loans held for sale (year-end)
(1)
|
|
$49,919
|
|
|
|
$39,861
|
|
|
|
$3,911
|
|
|
|
$93,691
|
|
Average Balances:
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$48,939
|
|
|
|
$38,483
|
|
|
|
$40,202
|
|
|
|
$127,624
|
|
Loans and leases and loans held for sale
(1)
|
47,745
|
|
|
37,683
|
|
|
4,316
|
|
|
89,744
|
|
||||
Deposits and deposits held for sale
|
68,214
|
|
|
19,838
|
|
|
4,513
|
|
|
92,565
|
|
||||
Interest-earning assets
|
47,777
|
|
|
37,809
|
|
|
30,601
|
|
|
116,187
|
|
||||
Key Metrics
|
|
|
|
|
|
|
|
||||||||
Net interest margin
|
4.50
|
%
|
|
2.84
|
%
|
|
NM
|
|
|
2.83
|
%
|
||||
Efficiency ratio
(2)
|
82.39
|
|
|
43.37
|
|
|
NM
|
|
|
68.12
|
|
||||
Average loans to average deposits ratio
|
69.99
|
|
|
189.96
|
|
|
NM
|
|
|
96.95
|
|
||||
Return on average total tangible assets
(2)
|
0.37
|
|
|
1.46
|
|
|
NM
|
|
|
0.71
|
|
||||
Return on average tangible common equity
(2) (3)
|
3.90
|
|
|
13.43
|
|
|
NM
|
|
|
6.71
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
2013
|
|
Change
|
|
Percent
|
|||||||
Net interest income
|
|
$2,151
|
|
|
|
$2,176
|
|
|
|
($25
|
)
|
|
(1
|
%)
|
Noninterest income
|
899
|
|
|
1,025
|
|
|
(126
|
)
|
|
(12
|
)
|
|||
Total revenue
|
3,050
|
|
|
3,201
|
|
|
(151
|
)
|
|
(5
|
)
|
|||
Noninterest expense
|
2,513
|
|
|
2,522
|
|
|
(9
|
)
|
|
—
|
|
|||
Profit before provision for credit losses
|
537
|
|
|
679
|
|
|
(142
|
)
|
|
(21
|
)
|
|||
Provision for credit losses
|
259
|
|
|
308
|
|
|
(49
|
)
|
|
(16
|
)
|
|||
Income before income tax expense
|
278
|
|
|
371
|
|
|
(93
|
)
|
|
(25
|
)
|
|||
Income tax expense
|
96
|
|
|
129
|
|
|
(33
|
)
|
|
(26
|
)
|
|||
Net income
|
|
$182
|
|
|
|
$242
|
|
|
|
($60
|
)
|
|
(25
|
)
|
Loans and leases and loans held for sale (year-end)
(1)
|
|
$49,919
|
|
|
|
$45,019
|
|
|
|
$4,900
|
|
|
11
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$48,939
|
|
|
|
$46,465
|
|
|
|
$2,474
|
|
|
5
|
|
Loans and leases and loans held for sale
(1)
|
47,745
|
|
|
45,106
|
|
|
2,639
|
|
|
6
|
|
|||
Deposits and deposits held for sale
|
68,214
|
|
|
72,158
|
|
|
(3,944
|
)
|
|
(5
|
)
|
|||
Interest-earning assets
|
47,777
|
|
|
45,135
|
|
|
2,642
|
|
|
6
|
%
|
|||
Key Metrics
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
4.50
|
%
|
|
4.82
|
%
|
|
(32) bps
|
|
|
—
|
|
|||
Efficiency ratio
(2)
|
82.39
|
|
|
78.76
|
|
|
363 bps
|
|
|
—
|
|
|||
Average loans to average deposits ratio
|
69.99
|
|
|
62.51
|
|
|
748 bps
|
|
|
—
|
|
|||
Return on average total tangible assets
(2)
|
0.37
|
|
|
0.52
|
|
|
(15) bps
|
|
|
—
|
|
|||
Return on average tangible common equity
(2) (3)
|
3.90
|
|
|
5.48
|
|
|
(158) bps
|
|
|
—
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
2013
|
|
Change
|
|
Percent
|
|||||||
Net interest income
|
|
$1,073
|
|
|
|
$1,031
|
|
|
|
$42
|
|
|
4
|
%
|
Noninterest income
|
429
|
|
|
389
|
|
|
40
|
|
|
10
|
|
|||
Total revenue
|
1,502
|
|
|
1,420
|
|
|
82
|
|
|
6
|
|
|||
Noninterest expense
|
652
|
|
|
635
|
|
|
17
|
|
|
3
|
|
|||
Profit before provision for credit losses
|
850
|
|
|
785
|
|
|
65
|
|
|
8
|
|
|||
Provision for credit losses
|
(6
|
)
|
|
(7
|
)
|
|
1
|
|
|
14
|
|
|||
Income before income tax expense
|
856
|
|
|
792
|
|
|
64
|
|
|
8
|
|
|||
Income tax expense
|
295
|
|
|
278
|
|
|
17
|
|
|
6
|
|
|||
Net income
|
|
$561
|
|
|
|
$514
|
|
|
|
$47
|
|
|
9
|
|
Loans and leases and loans held for sale (year-end)
(1)
|
|
$39,861
|
|
|
|
$36,155
|
|
|
|
$3,706
|
|
|
10
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$38,483
|
|
|
|
$35,229
|
|
|
|
$3,254
|
|
|
9
|
|
Loans and leases and loans held for sale
(1)
|
37,683
|
|
|
34,647
|
|
|
3,036
|
|
|
9
|
|
|||
Deposits and deposits held for sale
|
19,838
|
|
|
17,516
|
|
|
2,322
|
|
|
13
|
|
|||
Interest-earning assets
|
37,809
|
|
|
34,771
|
|
|
3,038
|
|
|
9
|
%
|
|||
Key Metrics
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
2.84
|
%
|
|
2.97
|
%
|
|
(13) bps
|
|
|
—
|
|
|||
Efficiency ratio
(2)
|
43.37
|
|
|
44.66
|
|
|
(129) bps
|
|
|
—
|
|
|||
Average loans to average deposits ratio
|
189.96
|
|
|
197.80
|
|
|
(784) bps
|
|
|
—
|
|
|||
Return on average total tangible assets
(2)
|
1.46
|
|
|
1.46
|
|
|
— bps
|
|
|
—
|
|
|||
Return on average tangible common equity
(2) (3)
|
13.43
|
|
|
13.20
|
|
|
23 bps
|
|
|
—
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2014
|
|
|
2013
|
|
|
Change
|
|
|
Percent
|
||||
Net interest income (expense)
|
|
$77
|
|
|
|
($149
|
)
|
|
|
$226
|
|
|
152
|
%
|
Noninterest income
|
350
|
|
|
218
|
|
|
132
|
|
|
61
|
|
|||
Total revenue
|
427
|
|
|
69
|
|
|
358
|
|
|
519
|
|
|||
Noninterest expense
|
227
|
|
|
4,522
|
|
|
(4,295
|
)
|
|
(95
|
)
|
|||
Profit (loss) before provision for credit losses
|
200
|
|
|
(4,453
|
)
|
|
4,653
|
|
|
104
|
|
|||
Provision for credit losses
|
66
|
|
|
178
|
|
|
(112
|
)
|
|
(63
|
)
|
|||
Income (loss) before income tax expense (benefit)
|
134
|
|
|
(4,631
|
)
|
|
4,765
|
|
|
103
|
|
|||
Income tax expense (benefit)
|
12
|
|
|
(449
|
)
|
|
461
|
|
|
103
|
|
|||
Net income (loss)
|
|
$122
|
|
|
|
($4,182
|
)
|
|
|
$4,304
|
|
|
103
|
|
Loans and leases and loans held for sale (year-end)
|
|
$3,911
|
|
|
|
$5,939
|
|
|
|
($2,028
|
)
|
|
(34
|
)
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$40,202
|
|
|
|
$39,172
|
|
|
|
$1,030
|
|
|
3
|
|
Loans and leases and loans held for sale
|
4,316
|
|
|
6,044
|
|
|
(1,728
|
)
|
|
(29
|
)
|
|||
Deposits and deposits held for sale
|
4,512
|
|
|
3,662
|
|
|
851
|
|
|
23
|
|
|||
Interest-earning assets
|
30,601
|
|
|
27,243
|
|
|
3,358
|
|
|
12
|
%
|
|
December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Commercial
|
|
$33,264
|
|
|
|
$31,431
|
|
|
|
$1,833
|
|
|
6
|
%
|
Commercial real estate
|
8,971
|
|
|
7,809
|
|
|
1,162
|
|
|
15
|
|
|||
Leases
|
3,979
|
|
|
3,986
|
|
|
(7
|
)
|
|
—
|
|
|||
Total commercial
|
46,214
|
|
|
43,226
|
|
|
2,988
|
|
|
7
|
|
|||
Residential mortgages
|
13,318
|
|
|
11,832
|
|
|
1,486
|
|
|
13
|
|
|||
Home equity loans
|
2,557
|
|
|
3,424
|
|
|
(867
|
)
|
|
(25
|
)
|
|||
Home equity lines of credit
|
14,674
|
|
|
15,423
|
|
|
(749
|
)
|
|
(5
|
)
|
|||
Home equity loans serviced by others
(1)
|
986
|
|
|
1,228
|
|
|
(242
|
)
|
|
(20
|
)
|
|||
Home equity lines of credit serviced by others
(1)
|
389
|
|
|
550
|
|
|
(161
|
)
|
|
(29
|
)
|
|||
Automobile
|
13,828
|
|
|
12,706
|
|
|
1,122
|
|
|
9
|
|
|||
Student
|
4,359
|
|
|
2,256
|
|
|
2,103
|
|
|
93
|
|
|||
Credit cards
|
1,634
|
|
|
1,693
|
|
|
(59
|
)
|
|
(3
|
)
|
|||
Other retail
|
1,083
|
|
|
1,072
|
|
|
11
|
|
|
1
|
|
|||
Total retail
|
52,828
|
|
|
50,184
|
|
|
2,644
|
|
|
5
|
|
|||
Total loans and leases
(2) (3)
|
|
$99,042
|
|
|
|
$93,410
|
|
|
|
$5,632
|
|
|
6
|
%
|
|
December 31,
|
|
(Date of Designation)
|
|
Change from
|
|
Change from
|
||||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
June 30, 2009
|
|
2015-2014
|
|
2015-2009
|
||||||
Commercial
|
|
$38
|
|
|
|
$68
|
|
|
|
$1,900
|
|
|
(44
|
%)
|
|
(98
|
%)
|
Commercial real estate
|
130
|
|
|
216
|
|
|
3,412
|
|
|
(40
|
)
|
|
(96
|
)
|
|||
Total commercial
|
168
|
|
|
284
|
|
|
5,312
|
|
|
(41
|
)
|
|
(97
|
)
|
|||
Residential mortgages
|
297
|
|
|
365
|
|
|
1,467
|
|
|
(19
|
)
|
|
(80
|
)
|
|||
Home equity loans
|
69
|
|
|
118
|
|
|
384
|
|
|
(42
|
)
|
|
(82
|
)
|
|||
Home equity lines of credit
|
74
|
|
|
121
|
|
|
231
|
|
|
(39
|
)
|
|
(68
|
)
|
|||
Home equity loans serviced by others
(1)
|
986
|
|
|
1,228
|
|
|
4,591
|
|
|
(20
|
)
|
|
(79
|
)
|
|||
Home equity lines of credit serviced by others
(1)
|
389
|
|
|
550
|
|
|
1,589
|
|
|
(29
|
)
|
|
(76
|
)
|
|||
Automobile
|
—
|
|
|
—
|
|
|
769
|
|
|
—
|
|
|
(100
|
)
|
|||
Student
|
329
|
|
|
369
|
|
|
1,495
|
|
|
(11
|
)
|
|
(78
|
)
|
|||
Credit cards
|
—
|
|
|
—
|
|
|
995
|
|
|
—
|
|
|
(100
|
)
|
|||
Other retail
|
—
|
|
|
—
|
|
|
3,268
|
|
|
—
|
|
|
(100
|
)
|
|||
Total retail
|
2,144
|
|
|
2,751
|
|
|
14,789
|
|
|
(22
|
)
|
|
(86
|
)
|
|||
Total non-core loans
|
2,312
|
|
|
3,035
|
|
|
20,101
|
|
|
(24
|
)
|
|
(88
|
)
|
|||
Other assets
|
26
|
|
|
65
|
|
|
378
|
|
|
(60
|
)
|
|
(93
|
)
|
|||
Total non-core assets
|
|
$2,338
|
|
|
|
$3,100
|
|
|
|
$20,479
|
|
|
(25
|
%)
|
|
(89
|
%)
|
|
December 31, 2015
|
||||||||||||||
(in millions)
|
Current
|
|
|
30-89 Days
Past Due |
|
90+ Days
Past Due
|
|
Total
|
|
||||||
Recorded Investment:
|
|
|
|
|
|
|
|
||||||||
Residential mortgages
|
|
$327
|
|
|
|
$37
|
|
|
|
$77
|
|
|
|
$441
|
|
Home equity loans
|
170
|
|
|
19
|
|
|
35
|
|
|
224
|
|
||||
Home equity lines of credit
|
163
|
|
|
11
|
|
|
20
|
|
|
194
|
|
||||
Home equity loans serviced by others
(1)
|
67
|
|
|
3
|
|
|
4
|
|
|
74
|
|
||||
Home equity lines of credit serviced by others
(1)
|
6
|
|
|
1
|
|
|
3
|
|
|
10
|
|
||||
Automobile
|
13
|
|
|
1
|
|
|
—
|
|
|
14
|
|
||||
Student
|
157
|
|
|
6
|
|
|
2
|
|
|
165
|
|
||||
Credit cards
|
25
|
|
|
2
|
|
|
1
|
|
|
28
|
|
||||
Other retail
|
14
|
|
|
1
|
|
|
—
|
|
|
15
|
|
||||
Total
|
|
$942
|
|
|
|
$81
|
|
|
|
$142
|
|
|
|
$1,165
|
|
|
December 31, 2015
|
||||||||||
(in millions)
|
Accruing
|
|
|
Nonaccruing
|
|
|
Total
|
|
|||
Recorded Investment:
|
|
|
|
|
|
||||||
Residential mortgages
|
|
$279
|
|
|
|
$162
|
|
|
|
$441
|
|
Home equity loans
|
158
|
|
|
66
|
|
|
224
|
|
|||
Home equity lines of credit
|
107
|
|
|
87
|
|
|
194
|
|
|||
Home equity loans serviced by others
(1)
|
52
|
|
|
22
|
|
|
74
|
|
|||
Home equity lines of credit serviced by others
(1)
|
4
|
|
|
6
|
|
|
10
|
|
|||
Automobile
|
6
|
|
|
8
|
|
|
14
|
|
|||
Student
|
138
|
|
|
27
|
|
|
165
|
|
|||
Credit cards
|
27
|
|
|
1
|
|
|
28
|
|
|||
Other retail
|
15
|
|
|
—
|
|
|
15
|
|
|||
Total
|
|
$786
|
|
|
|
$379
|
|
|
|
$1,165
|
|
|
December 31, 2015
|
|
December 31, 2014
|
|
|
|||||||||||||||||
(dollars in millions)
|
Amortized
Cost
|
|
Fair Value
|
|
Amortized
Cost
|
|
Fair Value
|
|
Change in Fair Value
|
|||||||||||||
Securities Available for Sale:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
U.S. Treasury
|
|
$16
|
|
|
|
$16
|
|
|
|
$15
|
|
|
|
$15
|
|
|
|
$1
|
|
|
7
|
%
|
State and political subdivisions
|
9
|
|
|
9
|
|
|
10
|
|
|
10
|
|
|
(1
|
)
|
|
(10
|
)
|
|||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Federal agencies and U.S. government sponsored entities
|
17,234
|
|
|
17,320
|
|
|
17,683
|
|
|
17,934
|
|
|
(614
|
)
|
|
(3
|
)
|
|||||
Other/non-agency
|
555
|
|
|
522
|
|
|
703
|
|
|
672
|
|
|
(150
|
)
|
|
(22
|
)
|
|||||
Total mortgage-backed securities
|
17,789
|
|
|
17,842
|
|
|
18,386
|
|
|
18,606
|
|
|
(764
|
)
|
|
(4
|
)
|
|||||
Total debt securities
|
17,814
|
|
|
17,867
|
|
|
18,411
|
|
|
18,631
|
|
|
(764
|
)
|
|
(4
|
)
|
|||||
Marketable equity securities
|
5
|
|
|
5
|
|
|
10
|
|
|
13
|
|
|
(8
|
)
|
|
(62
|
)
|
|||||
Other equity securities
|
12
|
|
|
12
|
|
|
12
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|||||
Total equity securities
|
17
|
|
|
17
|
|
|
22
|
|
|
25
|
|
|
(8
|
)
|
|
(32
|
)
|
|||||
Total securities available for sale
|
|
$17,831
|
|
|
|
$17,884
|
|
|
|
$18,433
|
|
|
|
$18,656
|
|
|
|
($772
|
)
|
|
(4
|
)
|
Securities Held to Maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Federal agencies and U.S. government sponsored entities
|
|
$4,105
|
|
|
|
$4,121
|
|
|
|
$3,728
|
|
|
|
$3,719
|
|
|
|
$402
|
|
|
11
|
|
Other/non-agency
|
1,153
|
|
|
1,176
|
|
|
1,420
|
|
|
1,474
|
|
|
(298
|
)
|
|
(20
|
)
|
|||||
Total securities held to maturity
|
|
$5,258
|
|
|
|
$5,297
|
|
|
|
$5,148
|
|
|
|
$5,193
|
|
|
|
$104
|
|
|
2
|
|
Total securities available for sale and held to maturity
|
|
$23,089
|
|
|
|
$23,181
|
|
|
|
$23,581
|
|
|
|
$23,849
|
|
|
|
($668
|
)
|
|
(3
|
%)
|
|
December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Demand
|
|
$27,649
|
|
|
|
$26,086
|
|
|
|
$1,563
|
|
|
6
|
%
|
Checking with interest
|
17,921
|
|
|
16,394
|
|
|
1,527
|
|
|
9
|
|
|||
Regular savings
|
8,218
|
|
|
7,824
|
|
|
394
|
|
|
5
|
|
|||
Money market accounts
|
36,727
|
|
|
33,345
|
|
|
3,382
|
|
|
10
|
|
|||
Term deposits
|
12,024
|
|
|
12,058
|
|
|
(34
|
)
|
|
—
|
|
|||
Total deposits
|
|
$102,539
|
|
|
|
$95,707
|
|
|
|
$6,832
|
|
|
7
|
%
|
|
December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Federal funds purchased
|
|
$—
|
|
|
|
$574
|
|
|
|
($574
|
)
|
|
(100
|
%)
|
Securities sold under agreements to repurchase
|
802
|
|
|
3,702
|
|
|
(2,900
|
)
|
|
(78
|
)
|
|||
Other short-term borrowed funds (primarily current portion of FHLB advances)
|
2,630
|
|
|
6,253
|
|
|
(3,623
|
)
|
|
(58
|
)
|
|||
Total short-term borrowed funds
|
|
$3,432
|
|
|
|
$10,529
|
|
|
|
($7,097
|
)
|
|
(67
|
%)
|
|
As of and for the Year Ended December 31,
|
||||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
2013
|
|
|||
Weighted-average interest rate at year-end:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
0.15
|
%
|
|
0.14
|
%
|
|
0.09
|
%
|
|||
Other short-term borrowed funds (primarily current portion of FHLB advances)
|
0.44
|
|
|
0.26
|
|
|
0.20
|
|
|||
Maximum amount outstanding at month-end during the year:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
|
$5,375
|
|
|
|
$7,022
|
|
|
|
$5,114
|
|
Other short-term borrowed funds (primarily current portion of FHLB advances)
|
7,004
|
|
|
7,702
|
|
|
2,251
|
|
|||
Average amount outstanding during the year:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
|
$3,364
|
|
|
|
$5,699
|
|
|
|
$2,400
|
|
Other short-term borrowed funds (primarily current portion of FHLB advances)
|
5,865
|
|
|
5,640
|
|
|
251
|
|
|||
Weighted-average interest rate during the year:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
0.22
|
%
|
|
0.12
|
%
|
|
0.31
|
%
|
|||
Other short-term borrowed funds (primarily current portion of FHLB advances)
|
0.28
|
|
|
0.25
|
|
|
0.44
|
|
|
December 31,
|
||||||
(in millions)
|
2015
|
|
|
2014
|
|
||
Citizens Financial Group, Inc.:
|
|
|
|
||||
4.150% fixed rate subordinated debt, due 2022
|
|
$350
|
|
|
|
$350
|
|
5.158% fixed-to-floating rate subordinated debt, (LIBOR + 3.56%) callable, due 2023
(1)
|
333
|
|
|
333
|
|
||
4.771% fixed rate subordinated debt, due 2023
(1)
|
—
|
|
|
333
|
|
||
4.691% fixed rate subordinated debt, due 2024
(1)
|
—
|
|
|
334
|
|
||
4.153% fixed rate subordinated debt, due 2024
(1) (2)
|
250
|
|
|
333
|
|
||
4.023% fixed rate subordinated debt, due 2024
(1) (3)
|
331
|
|
|
333
|
|
||
4.082% fixed rate subordinated debt, due 2025
(1) (4)
|
331
|
|
|
334
|
|
||
4.350% fixed rate subordinated debt, due 2025
|
250
|
|
|
—
|
|
||
4.300% fixed rate subordinated debt, due 2025
|
750
|
|
|
—
|
|
||
Banking Subsidiaries:
|
|
|
|
||||
1.600% senior unsecured notes, due 2017
(5) (6)
|
749
|
|
|
750
|
|
||
2.300% senior unsecured notes, due 2018
(5) (7)
|
747
|
|
|
—
|
|
||
2.450% senior unsecured notes, due 2019
(5) (8)
|
752
|
|
|
746
|
|
||
Federal Home Loan advances due through 2033
|
5,018
|
|
|
772
|
|
||
Other
|
25
|
|
|
24
|
|
||
Total long-term borrowed funds
|
|
$9,886
|
|
|
|
$4,642
|
|
•
|
A forward starting $500 million pay-fixed interest-rate swap agreement to manage the interest rate exposure on forecasted issuance of senior fixed-rate debt to be issued in July 2016. We pay a fixed rate of 1.82% on the swap agreement and receive three-month LIBOR;
|
•
|
A $166 million receive-fixed interest-rate swap agreement to manage the interest rate exposure on fixed-rate sub-debt issued in October 2014. This agreement converted the 4.02% fixed-rate debt coupon to three-month LIBOR. We receive a fixed rate of 2.02% on the swap agreement and pay three-month LIBOR; and,
|
•
|
A $334 million receive-fixed interest-rate swap agreement to manage the interest rate exposure on fixed-rate sub-debt issued in October 2014. This agreement converted the 4.08% fixed-rate debt coupon to three-month LIBOR. We receive a fixed rate of 2.05% on the swap agreement and pay three-month LIBOR.
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||||||
(dollars in millions)
|
Notional Amount
(1)
|
Derivative Assets
|
Derivative Liabilities
|
|
Notional Amount
(1)
|
Derivative Assets
|
Derivative Liabilities
|
||||||||||||
Derivatives designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
$16,750
|
|
|
$96
|
|
|
$50
|
|
|
|
$5,750
|
|
|
$24
|
|
|
$99
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
33,719
|
|
540
|
|
455
|
|
|
31,848
|
|
589
|
|
501
|
|
||||||
Foreign exchange contracts
|
8,366
|
|
163
|
|
156
|
|
|
8,359
|
|
170
|
|
164
|
|
||||||
Other contracts
|
981
|
|
8
|
|
5
|
|
|
730
|
|
7
|
|
9
|
|
||||||
Total derivatives not designated as hedging instruments
|
|
711
|
|
616
|
|
|
|
766
|
|
674
|
|
||||||||
Gross derivative fair values
|
|
807
|
|
666
|
|
|
|
790
|
|
773
|
|
||||||||
Less: Gross amounts offset in the Consolidated Balance Sheets
(2)
|
|
(178
|
)
|
(178
|
)
|
|
|
(161
|
)
|
(161
|
)
|
||||||||
Less: Cash collateral applied
(2)
|
|
(4
|
)
|
(3
|
)
|
|
|
—
|
|
—
|
|
||||||||
Total net derivative fair values presented in the Consolidated Balance Sheets
(3)
|
|
|
$625
|
|
|
$485
|
|
|
|
|
$629
|
|
|
$612
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||||||
(dollars in millions, except per share amounts)
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
|
March 31,
2015
|
|
December 31,
2014
|
|
September 30, 2014
|
|
June 30,
2014
|
|
March 31, 2014
|
||||||||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net interest income
|
|
$870
|
|
|
|
$856
|
|
|
|
$840
|
|
|
|
$836
|
|
|
|
$840
|
|
|
|
$820
|
|
|
|
$833
|
|
|
|
$808
|
|
Noninterest income
|
362
|
|
|
353
|
|
|
360
|
|
|
347
|
|
|
339
|
|
|
341
|
|
|
640
|
|
|
358
|
|
||||||||
Total revenue
|
1,232
|
|
|
1,209
|
|
|
1,200
|
|
|
1,183
|
|
|
1,179
|
|
|
1,161
|
|
|
1,473
|
|
|
1,166
|
|
||||||||
Provision for credit losses
|
91
|
|
|
76
|
|
|
77
|
|
|
58
|
|
|
72
|
|
|
77
|
|
|
49
|
|
|
121
|
|
||||||||
Noninterest expense
|
810
|
|
|
798
|
|
|
841
|
|
|
810
|
|
|
824
|
|
|
810
|
|
|
948
|
|
|
810
|
|
||||||||
Income before income tax expense
|
331
|
|
|
335
|
|
|
282
|
|
|
315
|
|
|
283
|
|
|
274
|
|
|
476
|
|
|
235
|
|
||||||||
Income tax expense
|
110
|
|
|
115
|
|
|
92
|
|
|
106
|
|
|
86
|
|
|
85
|
|
|
163
|
|
|
69
|
|
||||||||
Net income
|
|
$221
|
|
|
|
$220
|
|
|
|
$190
|
|
|
|
$209
|
|
|
|
$197
|
|
|
|
$189
|
|
|
|
$313
|
|
|
|
$166
|
|
Net income available to common stockholders
|
|
$221
|
|
|
|
$213
|
|
|
|
$190
|
|
|
|
$209
|
|
|
|
$197
|
|
|
|
$189
|
|
|
|
$313
|
|
|
|
$166
|
|
Net income per average common share- basic
(1)
|
|
$0.42
|
|
|
|
$0.40
|
|
|
|
$0.35
|
|
|
|
$0.38
|
|
|
|
$0.36
|
|
|
|
$0.34
|
|
|
|
$0.56
|
|
|
|
$0.30
|
|
Net income per average common share- diluted
(1)
|
|
$0.42
|
|
|
|
$0.40
|
|
|
|
$0.35
|
|
|
|
$0.38
|
|
|
|
$0.36
|
|
|
|
$0.34
|
|
|
|
$0.56
|
|
|
|
$0.30
|
|
Other Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Return on average common equity
(2) (3)
|
4.51
|
%
|
|
4.40
|
%
|
|
3.94
|
%
|
|
4.36
|
%
|
|
4.06
|
%
|
|
3.87
|
%
|
|
6.41
|
%
|
|
3.48
|
%
|
||||||||
Return on average total assets
(3) (4)
|
0.64
|
|
|
0.65
|
|
|
0.56
|
|
|
0.63
|
|
|
0.60
|
|
|
0.58
|
|
|
0.99
|
|
|
0.54
|
|
||||||||
Net interest margin
(3) (5)
|
2.77
|
|
|
2.76
|
|
|
2.72
|
|
|
2.77
|
|
|
2.80
|
|
|
2.77
|
|
|
2.87
|
|
|
2.89
|
|
||||||||
Stock Activity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Share Price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
High
|
|
$27.17
|
|
|
|
$28.18
|
|
|
|
$28.71
|
|
|
|
$25.84
|
|
|
|
$25.60
|
|
|
|
$23.57
|
|
|
|
$—
|
|
|
|
$—
|
|
Low
|
22.48
|
|
|
21.14
|
|
|
24.03
|
|
|
22.67
|
|
|
21.47
|
|
|
21.35
|
|
|
—
|
|
|
—
|
|
||||||||
Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash dividends declared and paid per common share
|
|
$0.10
|
|
|
|
$0.10
|
|
|
|
$0.10
|
|
|
|
$0.10
|
|
|
|
$0.10
|
|
|
|
$0.68
|
|
|
|
$0.61
|
|
|
|
$0.04
|
|
Dividend payout ratio
|
24
|
%
|
|
25
|
%
|
|
28
|
%
|
|
26
|
%
|
|
28
|
%
|
|
203
|
%
|
|
110
|
%
|
|
15
|
%
|
|
As of
|
||||||||||||||||||||||||||||||
(dollars in millions)
|
December 31,
2015
|
|
September 30,
2015
|
|
June 30,
2015
|
|
March 31,
2015
|
|
December 31,
2014
|
|
September 30, 2014
|
|
June 30,
2014
|
|
March 31, 2014
|
||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$138,208
|
|
|
|
$135,447
|
|
|
|
$137,251
|
|
|
|
$136,535
|
|
|
|
$132,857
|
|
|
|
$131,341
|
|
|
|
$130,279
|
|
|
|
$126,892
|
|
Loans and leases
(6)
|
99,042
|
|
|
97,431
|
|
|
96,538
|
|
|
94,494
|
|
|
93,410
|
|
|
90,749
|
|
|
88,829
|
|
|
87,083
|
|
||||||||
Allowance for loan and lease losses
|
1,216
|
|
|
1,201
|
|
|
1,201
|
|
|
1,202
|
|
|
1,195
|
|
|
1,201
|
|
|
1,210
|
|
|
1,259
|
|
||||||||
Total securities
|
24,075
|
|
|
24,354
|
|
|
25,134
|
|
|
25,121
|
|
|
24,704
|
|
|
24,885
|
|
|
24,854
|
|
|
24,828
|
|
||||||||
Goodwill
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
||||||||
Total liabilities
|
118,562
|
|
|
115,847
|
|
|
117,665
|
|
|
116,971
|
|
|
113,589
|
|
|
111,958
|
|
|
110,682
|
|
|
107,450
|
|
||||||||
Deposits
(7)
|
102,539
|
|
|
101,866
|
|
|
100,615
|
|
|
98,990
|
|
|
95,707
|
|
|
93,463
|
|
|
91,656
|
|
|
87,462
|
|
||||||||
Federal funds purchased and securities sold under agreements to repurchase
|
802
|
|
|
1,293
|
|
|
3,784
|
|
|
4,421
|
|
|
4,276
|
|
|
5,184
|
|
|
6,807
|
|
|
6,080
|
|
||||||||
Other short-term borrowed funds
|
2,630
|
|
|
5,861
|
|
|
6,762
|
|
|
7,004
|
|
|
6,253
|
|
|
6,715
|
|
|
7,702
|
|
|
4,950
|
|
||||||||
Long-term borrowed funds
|
9,886
|
|
|
4,153
|
|
|
3,890
|
|
|
3,904
|
|
|
4,642
|
|
|
2,062
|
|
|
1,732
|
|
|
1,403
|
|
||||||||
Total stockholders’ equity
|
19,646
|
|
|
19,600
|
|
|
19,586
|
|
|
19,564
|
|
|
19,268
|
|
|
19,383
|
|
|
19,597
|
|
|
19,442
|
|
||||||||
Other Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan and lease losses as a percentage of total loans and leases
|
1.23
|
%
|
|
1.23
|
%
|
|
1.24
|
%
|
|
1.27
|
%
|
|
1.28
|
%
|
|
1.32
|
%
|
|
1.36
|
%
|
|
1.45
|
%
|
||||||||
Allowance for loan and lease losses as a percentage of nonperforming loans and leases
|
115
|
|
|
116
|
|
|
114
|
|
|
106
|
|
|
109
|
|
|
111
|
|
|
101
|
|
|
92
|
|
||||||||
Nonperforming loans and leases as a percentage of total loans and leases
|
1.07
|
|
|
1.06
|
|
|
1.09
|
|
|
1.20
|
|
|
1.18
|
|
|
1.19
|
|
|
1.35
|
|
|
1.57
|
|
||||||||
Capital ratios:
(8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
CET1 capital ratio
(9)
|
11.7
|
|
|
11.8
|
|
|
11.8
|
|
|
12.2
|
|
|
12.4
|
|
|
12.9
|
|
|
13.3
|
|
|
13.4
|
|
||||||||
Tier1 capital ratio
(10)
|
12.0
|
|
|
12.0
|
|
|
12.1
|
|
|
12.2
|
|
|
12.4
|
|
|
12.9
|
|
|
13.3
|
|
|
13.4
|
|
||||||||
Total capital ratio
(11)
|
15.3
|
|
|
15.4
|
|
|
15.3
|
|
|
15.5
|
|
|
15.8
|
|
|
16.1
|
|
|
16.2
|
|
|
16.0
|
|
||||||||
Tier 1 leverage ratio
(12)
|
10.5
|
|
|
10.4
|
|
|
10.4
|
|
|
10.5
|
|
|
10.6
|
|
|
10.9
|
|
|
11.1
|
|
|
11.4
|
|
•
|
4.5% CET1 to risk-weighted assets;
|
•
|
6.0% Tier 1 capital (CET1 plus Additional Tier 1 capital) to risk-weighted assets;
|
•
|
8.0% Total capital (Tier 1 capital plus Tier 2 capital) to risk-weighted assets; and
|
•
|
4.0% Tier 1 capital to average consolidated assets as reported on consolidated financial statements (known as the “leverage ratio”).
|
|
|
Transitional Basel III
|
|
Pro Forma Basel III Assuming Full Phase-in
|
||||||||||||
|
Actual Amount
|
Actual Ratio
|
Required
Minimum
|
Well-Capitalized Minimum for Purposes of Prompt Corrective Action
|
|
Actual Ratio
(1)
|
Required Minimum + Required Capital Conservation Buffer for Non-Leverage Ratios
|
FDIA Required Well-Capitalized Minimum for Purposes of Prompt Corrective Action
|
||||||||
Basel III Transitional as of December 31, 2015
|
|
|
|
|
||||||||||||
Common equity tier 1 capital
(2)
|
|
$13,389
|
|
11.7
|
%
|
4.5
|
%
|
6.5
|
%
|
|
11.7
|
%
|
7.0
|
%
|
6.5
|
%
|
Tier 1 capital
(3)
|
13,636
|
|
12.0
|
|
6.0
|
|
8.0
|
|
|
11.9
|
|
8.5
|
|
8.0
|
|
|
Total capital
(4)
|
17,505
|
|
15.3
|
|
8.0
|
|
10.0
|
|
|
15.3
|
|
10.5
|
|
10.0
|
|
|
Tier 1 leverage
(5)
|
13,636
|
|
10.5
|
|
4.0
|
|
5.0
|
|
|
10.5
|
|
4.0
|
|
5.0
|
|
|
Basel I as of December 31, 2014
|
|
|
|
|
||||||||||||
Tier 1 common equity
(2)
|
|
$13,173
|
|
12.4
|
%
|
Not Applicable
|
Not Applicable
|
|
|
|
|
|||||
Tier 1 capital
(3)
|
13,173
|
|
12.4
|
|
4.0
|
%
|
6.0
|
%
|
|
|
|
|
||||
Total capital
(4)
|
16,781
|
|
15.8
|
|
8.0
|
|
10.0
|
|
|
|
|
|
||||
Tier 1 leverage
(5)
|
13,173
|
|
10.6
|
|
4.0
|
|
5.0
|
|
|
|
|
|
(dollars in millions)
|
December 31, 2015
|
||
Common equity tier 1 capital
|
|
$13,389
|
|
Impact of intangibles at 100%
|
(2
|
)
|
|
Fully phased-in common equity tier 1 capital
(1)
|
|
$13,387
|
|
Total capital
|
|
$17,505
|
|
Impact of intangibles at 100%
|
(2
|
)
|
|
Fully phased in common total capital
(1)
|
|
$17,503
|
|
Risk-weighted assets
|
|
$114,084
|
|
Impact of intangibles - 100% capital deduction
|
(2
|
)
|
|
Impact of mortgage servicing assets at 250% risk weight
|
246
|
|
|
Fully phased-in risk-weighted assets
(1)
|
|
$114,328
|
|
Transitional common equity tier 1 ratio
(2)
|
11.7
|
%
|
|
Fully phased-in common equity tier 1 ratio
(1)(2)
|
11.7
|
|
|
Transitional total capital ratio
(3)
|
15.3
|
|
|
Fully phased-in total capital ratio
(1)(3)
|
15.3
|
|
|
|
|
|
|
|
|
FDIA Requirements
|
||||||||||
|
Actual
|
|
Minimum Capital Adequacy
|
|
Classification as
“
Well Capitalized
”
|
||||||||||||
(dollars in millions)
|
Amount
|
Ratio
|
|
Amount
|
Ratio
|
|
Amount
|
Ratio
|
|||||||||
Basel III Transitional as of December 31, 2015
|
|
|
|
|
|
|
|
|
|||||||||
Common equity tier 1 capital
(1)
|
|
$13,389
|
|
11.7
|
%
|
|
|
$5,134
|
|
4.5
|
%
|
|
|
$7,415
|
|
6.5
|
%
|
Tier 1 capital
(2)
|
13,636
|
|
12.0
|
|
|
6,845
|
|
6.0
|
|
|
9,127
|
|
8.0
|
|
|||
Total capital
(3)
|
17,505
|
|
15.3
|
|
|
9,127
|
|
8.0
|
|
|
11,408
|
|
10.0
|
|
|||
Tier 1 leverage
(4)
|
13,636
|
|
10.5
|
|
|
5,218
|
|
4.0
|
|
|
6,523
|
|
5.0
|
|
|||
Risk-weighted assets
|
114,084
|
|
|
|
|
|
|
|
|
||||||||
Quarterly adjusted average assets
|
130,455
|
|
|
|
|
|
|
|
|
||||||||
Basel I as of December 31, 2014
|
|
|
|
|
|
|
|
|
|||||||||
Tier 1 common equity
(1)
|
|
$13,173
|
|
12.4
|
%
|
|
Not Applicable
|
Not Applicable
|
|
Not Applicable
|
Not Applicable
|
||||||
Tier 1 capital
(2)
|
13,173
|
|
12.4
|
|
|
|
$4,239
|
|
4.0
|
%
|
|
|
$6,358
|
|
6.0
|
%
|
|
Total capital
(3)
|
16,781
|
|
15.8
|
|
|
8,477
|
|
8.0
|
|
|
10,596
|
|
10.0
|
|
|||
Tier 1 leverage
(4)
|
13,173
|
|
10.6
|
|
|
4,982
|
|
4.0
|
|
|
6,227
|
|
5.0
|
|
|||
Risk-weighted assets
|
105,964
|
|
|
|
|
|
|
|
|
||||||||
Quarterly adjusted average assets
|
124,539
|
|
|
|
|
|
|
|
|
|
Transitional Basel III
|
|
Basel I
|
||||
(dollars in millions)
|
December 31, 2015
|
|
December 31, 2014
|
||||
Total common stockholders’ equity
|
|
$19,399
|
|
|
|
$19,268
|
|
Exclusions
(1)
:
|
|
|
|
||||
Net unrealized (gains) losses recorded in accumulated other comprehensive income, net of tax:
|
|
|
|
||||
Debt and marketable equity securities available for sale
|
28
|
|
|
(74
|
)
|
||
Derivatives
|
(10
|
)
|
|
69
|
|
||
Unamortized net periodic benefit costs
|
369
|
|
|
377
|
|
||
Deductions:
|
|
|
|
||||
Goodwill
|
(6,876
|
)
|
|
(6,876
|
)
|
||
Deferred tax liability associated with goodwill
|
480
|
|
|
420
|
|
||
Other intangible assets
|
(1
|
)
|
|
(6
|
)
|
||
|
|
|
|
||||
Disallowed mortgage servicing
|
—
|
|
|
(5
|
)
|
||
Total Common Equity Tier 1
(2)
|
13,389
|
|
|
13,173
|
|
||
Qualifying preferred stock
|
247
|
|
|
—
|
|
||
Total Tier 1 Capital
|
13,636
|
|
|
13,173
|
|
||
|
|
|
|
||||
Qualifying long-term debt securities as tier 2
|
2,595
|
|
|
2,350
|
|
||
Allowance for loan and lease losses
|
1,216
|
|
|
1,195
|
|
||
Allowance for credit losses for off-balance sheet exposure
|
58
|
|
|
61
|
|
||
Unrealized gains on equity securities
|
—
|
|
|
2
|
|
||
Total capital
|
|
$17,505
|
|
|
|
$16,781
|
|
•
|
Declared and paid common dividends of $0.10 per share, aggregating to dividend payments of approximately $55 million, $53 million, $53 million and $53 million, respectively, in the first, second, third and fourth quarters of 2015;
|
•
|
Issued 250,000 shares of the 5.500% Fixed-To-Floating Non-cumulative Perpetual Preferred Stock, Series A, on April 6, 2015, with aggregate liquidation value of $250 million and approximately $247 million of net capital value after deduction of fixed issuance costs;
|
•
|
Repurchased 10,473,397 of our outstanding common shares from RBS, on April 7, 2015, at a price of $23.87 per share reducing market and regulatory capital by approximately $250 million;
|
•
|
Issued $250 million aggregate principal amount 4.350% Subordinated Notes due 2025 on July 31, 2015;
|
•
|
Repurchased 9,615,384 of our outstanding common shares from RBS on August 3, 2015, at a price of $26.00 per share reducing market and regulatory capital by approximately $250 million;
|
•
|
Declared a semi-annual dividend of $27.50 per share on the 5.500% fixed-to-floating rate non-cumulative perpetual Series A Preferred Stock, aggregating to approximately $7 million, and paid on October 6, 2015;
|
•
|
Issued $750 million aggregate principal amount 4.300% Subordinated Notes due 2025 on December 3, 2015;
|
•
|
Repurchased $333 million aggregate principal amount of our 4.771% Subordinated Notes due 2023 from RBS, on December 3, 2015;
|
•
|
Repurchased $334 million aggregate principal amount of our 4.691% Subordinated Notes due 2024 from RBS, on December 3, 2015; and
|
•
|
Repurchased $83 million aggregate principal amount of our 4.153% Subordinated Notes due 2024 from RBS, on December 3, 2015.
|
|
Transitional Basel III
|
|
Basel I
|
||||||||
|
December 31, 2015
|
|
December 31, 2014
|
||||||||
(dollars in millions)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||
Citizens Bank, N.A.
|
|
|
|
|
|
||||||
Common equity tier 1 capital
(1)
|
|
$10,754
|
|
11.7
|
%
|
|
Not Applicable
|
Not Applicable
|
|||
Tier 1 capital
(2)
|
10,754
|
|
11.7
|
|
|
|
$10,406
|
|
12.2
|
%
|
|
Total capital
(3)
|
13,132
|
|
14.3
|
|
|
12,584
|
|
14.8
|
|
||
Tier 1 leverage
(4)
|
10,754
|
|
10.7
|
|
|
10,406
|
|
10.9
|
|
||
Risk-weighted assets
|
91,625
|
|
|
|
|
|
|||||
Quarterly adjusted average assets
|
100,504
|
|
|
|
|
|
|||||
Citizens Bank of Pennsylvania
|
|
|
|
|
|
||||||
Common equity tier 1 capital
(1)
|
|
$3,017
|
|
13.0
|
%
|
|
Not Applicable
|
Not Applicable
|
|||
Tier 1 capital
(2)
|
3,017
|
|
13.0
|
|
|
|
$2,967
|
|
14.1
|
%
|
|
Total capital
(3)
|
3,559
|
|
15.4
|
|
|
3,494
|
|
16.6
|
|
||
Tier 1 leverage
(4)
|
3,017
|
|
9.1
|
|
|
2,967
|
|
9.5
|
|
||
Risk-weighted assets
|
23,179
|
|
|
|
|
|
|||||
Quarterly adjusted average assets
|
33,045
|
|
|
|
|
|
|
December 31, 2015
|
|||||
|
Moody’s
|
|
Standard and
Poor’s
|
|
Fitch
|
|
Citizens Financial Group, Inc.:
|
|
|
|
|
|
|
Long-term issuer
|
NR
|
|
BBB+
|
|
BBB+
|
|
Short-term issuer
|
NR
|
|
A-2
|
|
F2
|
|
Subordinated debt
|
NR
|
|
BBB
|
|
BBB
|
|
Preferred Stock
|
NR
|
|
BB+
|
|
BB-
|
|
Citizens Bank, N.A.:
|
|
|
|
|
|
|
Long-term issuer
|
Baa1
|
|
A-
|
|
BBB+
|
|
Short-term issuer
|
NR
|
|
A-2
|
|
F2
|
|
Long-term deposits
|
A1
|
|
NR
|
|
A-
|
|
Short-term deposits
|
P-1
|
|
NR
|
|
F2
|
|
Citizens Bank of Pennsylvania:
|
|
|
|
|
|
|
Long-term issuer
|
Baa1
|
|
A-
|
|
BBB+
|
|
Short-term issuer
|
NR
|
|
A-2
|
|
F2
|
|
Long-term deposits
|
A1
|
|
NR
|
|
A-
|
|
Short-term deposits
|
P-1
|
|
NR
|
|
F2
|
|
NR = Not rated
|
|
|
|
|
|
•
|
Core deposits, including loans and deposits held for sale, continued to be our primary source of funding and our consolidated year-end loan-to-deposit ratio was
96.9%
;
|
•
|
Short-term unsecured wholesale funding was
$527 million
, substantially offset by our net overnight position (which is defined as excess cash balances held at the Federal Reserve Banks plus federal funds sold minus federal funds purchased) of
$2.0 billion
;
|
•
|
Contingent liquidity was
$23.1 billion
; net overnight position (defined above), totaled
$2.0 billion
; unencumbered liquid securities totaled
$17.0 billion
; and available FHLB capacity primarily secured by mortgage loans totaled
$4.1 billion
; and
|
•
|
Available discount window capacity, defined as available total borrowing capacity from the Federal Reserve based on identified collateral, is secured by non-mortgage commercial and consumer loans and totaled
$11.0 billion
. Use of this borrowing capacity would likely be considered only during exigent circumstances.
|
•
|
Current liquidity sources and capacities, including excess cash at the Federal Reserve Banks, free and liquid securities and available and secured FHLB borrowing capacity;
|
•
|
Contingent stressed liquidity, including idiosyncratic, systemic and combined stress scenarios, in addition to evolving regulatory requirements such as the LCR and the NSFR; and
|
•
|
Current and prospective exposures, including secured and unsecured wholesale funding and spot and cumulative cash-flow gaps across a variety of horizons.
|
(in millions)
|
Total
|
|
Less than 1 year
|
|
1 to 3 years
|
|
3 to 5 years
|
|
After 5 years
|
|
|||||
Long-term borrowed funds
(1)
|
|
$9,886
|
|
|
$—
|
|
|
$6,517
|
|
|
$755
|
|
|
$2,614
|
|
Operating lease obligations
|
817
|
|
190
|
|
298
|
|
149
|
|
180
|
|
|||||
Term deposits
(1)
|
12,024
|
|
9,994
|
|
1,737
|
|
287
|
|
6
|
|
|||||
Purchase obligations
(2)
|
675
|
|
491
|
|
79
|
|
48
|
|
57
|
|
|||||
Total outstanding contractual obligations
|
|
$23,402
|
|
|
$10,675
|
|
|
$8,631
|
|
|
$1,239
|
|
|
$2,857
|
|
|
December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2015
|
|
|
2014
|
|
|
Change
|
|
|
Percent
|
|
|||
Commitment amount:
|
|
|
|
|
|
|
|
|||||||
Undrawn commitments to extend credit
|
|
$56,524
|
|
|
|
$55,899
|
|
|
|
$625
|
|
|
1
|
%
|
Financial standby letters of credit
|
2,010
|
|
|
2,315
|
|
|
(305
|
)
|
|
(13
|
)
|
|||
Performance letters of credit
|
42
|
|
|
65
|
|
|
(23
|
)
|
|
(35
|
)
|
|||
Commercial letters of credit
|
87
|
|
|
75
|
|
|
12
|
|
|
16
|
|
|||
Marketing rights
|
47
|
|
|
51
|
|
|
(4
|
)
|
|
(8
|
)
|
|||
Risk participation agreements
|
26
|
|
|
19
|
|
|
7
|
|
|
37
|
|
|||
Residential mortgage loans sold with recourse
|
10
|
|
|
11
|
|
|
(1
|
)
|
|
(9
|
)
|
|||
Total
|
|
$58,746
|
|
|
|
$58,435
|
|
|
|
$311
|
|
|
1
|
%
|
•
|
Level 1. Quoted prices (unadjusted) in active markets for identical assets or liabilities;
|
•
|
Level 2. Observable inputs other than Level 1 prices, such as quoted prices for similar instruments; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by market data for substantially the full term of the asset or liability; and
|
•
|
Level 3. Unobservable inputs that are supported by little or no market information and that are significant to the fair value measurement.
|
|
Estimated % Change in
Net Interest Income over 12 Months
|
||||
|
December 31,
|
||||
Basis points
|
2015
|
|
|
2014
|
|
Instantaneous Change in Interest Rates
|
|
|
|
||
+200
|
10.6
|
%
|
|
13.4
|
%
|
+100
|
5.8
|
|
|
7.0
|
|
-100
|
(5.8
|
)
|
|
(3.8
|
)
|
-200
|
(6.4
|
)
|
|
(4.3
|
)
|
Gradual Change in Interest Rates
|
|
|
|
|
|
+200
|
6.1
|
|
|
6.8
|
|
+100
|
3.2
|
|
|
3.5
|
|
-100
|
(3.1
|
)
|
|
(2.3
|
)
|
-200
|
(4.6
|
)
|
|
(3.0
|
)
|
(in millions)
|
|
For the Quarter Ended December 31, 2015
|
|
For the Quarter Ended December 31, 2014
|
||||||||||||||||||||||||||||
Market Risk Category
|
|
Period End
|
|
Average
|
|
High
|
|
Low
|
|
Period End
|
|
Average
|
|
High
|
|
Low
|
||||||||||||||||
Interest Rate
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
Foreign Exchange Currency Rate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
Diversification Benefit
|
|
—
|
|
|
—
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
|
—
|
|
|
—
|
|
|
NM
(1)
|
|
|
NM
(1)
|
|
||||||||
General VaR
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
Specific Risk VaR
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total VaR
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$—
|
|
|
|
$1
|
|
|
|
$—
|
|
Stressed General VaR
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$1
|
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$3
|
|
|
|
$1
|
|
Stressed Specific Risk VaR
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total Stressed VaR
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$1
|
|
|
|
$2
|
|
|
|
$2
|
|
|
|
$3
|
|
|
|
$1
|
|
Market Risk Regulatory Capital
|
|
|
$7
|
|
|
|
|
|
|
|
|
|
|
|
|
$6
|
|
|
|
|
|
|
|
|||||||||
Specific Risk Not Modeled Add-on
|
|
5
|
|
|
|
|
|
|
|
|
3
|
|
|
|
|
|
|
|
||||||||||||||
de Minimis Exposure Add-on
|
|
15
|
|
|
|
|
|
|
|
|
6
|
|
|
|
|
|
|
|
||||||||||||||
Total Market Risk Regulatory Capital
|
|
|
$27
|
|
|
|
|
|
|
|
|
|
$15
|
|
|
|
|
|
|
|
||||||||||||
Market Risk-Weighted Assets
|
|
|
$333
|
|
|
|
|
|
|
|
|
|
|
|
|
$191
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||||||||||
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||||||
(dollars in millions)
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
$1,746
|
|
|
$5
|
|
0.29
|
%
|
|
|
$2,113
|
|
|
$5
|
|
0.22
|
%
|
|
|
$2,278
|
|
|
$11
|
|
0.46
|
%
|
Taxable investment securities
|
24,649
|
|
621
|
|
2.52
|
|
|
24,319
|
|
619
|
|
2.55
|
|
|
19,062
|
|
477
|
|
2.50
|
|
||||||
Non-taxable investment securities
|
9
|
|
—
|
|
2.60
|
|
|
11
|
|
—
|
|
2.60
|
|
|
12
|
|
—
|
|
2.66
|
|
||||||
Total investment securities
|
24,658
|
|
621
|
|
2.52
|
|
|
24,330
|
|
619
|
|
2.55
|
|
|
19,074
|
|
477
|
|
2.50
|
|
||||||
Commercial
|
32,673
|
|
951
|
|
2.87
|
|
|
29,993
|
|
900
|
|
2.96
|
|
|
28,654
|
|
900
|
|
3.10
|
|
||||||
Commercial real estate
|
8,231
|
|
211
|
|
2.53
|
|
|
7,158
|
|
183
|
|
2.52
|
|
|
6,568
|
|
178
|
|
2.67
|
|
||||||
Leases
|
3,902
|
|
97
|
|
2.50
|
|
|
3,776
|
|
103
|
|
2.73
|
|
|
3,463
|
|
105
|
|
3.05
|
|
||||||
Total commercial
|
44,806
|
|
1,259
|
|
2.78
|
|
|
40,927
|
|
1,186
|
|
2.86
|
|
|
38,685
|
|
1,183
|
|
3.02
|
|
||||||
Residential mortgages
|
12,338
|
|
465
|
|
3.77
|
|
|
10,729
|
|
425
|
|
3.96
|
|
|
9,104
|
|
360
|
|
3.96
|
|
||||||
Home equity loans
|
3,025
|
|
163
|
|
5.38
|
|
|
3,877
|
|
205
|
|
5.29
|
|
|
4,606
|
|
246
|
|
5.35
|
|
||||||
Home equity lines of credit
|
14,958
|
|
441
|
|
2.95
|
|
|
15,552
|
|
450
|
|
2.89
|
|
|
16,337
|
|
463
|
|
2.83
|
|
||||||
Home equity loans serviced by others
(1)
|
1,117
|
|
77
|
|
6.94
|
|
|
1,352
|
|
91
|
|
6.75
|
|
|
1,724
|
|
115
|
|
6.65
|
|
||||||
Home equity lines of credit serviced by others
(1)
|
453
|
|
11
|
|
2.44
|
|
|
609
|
|
16
|
|
2.68
|
|
|
768
|
|
22
|
|
2.88
|
|
||||||
Automobile
|
13,516
|
|
372
|
|
2.75
|
|
|
11,011
|
|
282
|
|
2.57
|
|
|
8,857
|
|
235
|
|
2.65
|
|
||||||
Student
|
3,313
|
|
167
|
|
5.03
|
|
|
2,148
|
|
102
|
|
4.74
|
|
|
2,202
|
|
95
|
|
4.30
|
|
||||||
Credit cards
|
1,621
|
|
178
|
|
10.97
|
|
|
1,651
|
|
167
|
|
10.14
|
|
|
1,669
|
|
175
|
|
10.46
|
|
||||||
Other retail
|
1,003
|
|
78
|
|
7.75
|
|
|
1,186
|
|
88
|
|
7.43
|
|
|
1,453
|
|
107
|
|
7.36
|
|
||||||
Total retail
|
51,344
|
|
1,952
|
|
3.80
|
|
|
48,115
|
|
1,826
|
|
3.80
|
|
|
46,720
|
|
1,818
|
|
3.89
|
|
||||||
Total loans and leases
(2)
|
96,150
|
|
3,211
|
|
3.32
|
|
|
89,042
|
|
3,012
|
|
3.37
|
|
|
85,405
|
|
3,001
|
|
3.50
|
|
||||||
Loans held for sale, at fair value
|
301
|
|
10
|
|
3.47
|
|
|
163
|
|
5
|
|
3.10
|
|
|
392
|
|
12
|
|
3.07
|
|
||||||
Other loans held for sale
|
95
|
|
7
|
|
7.22
|
|
|
539
|
|
23
|
|
4.17
|
|
|
—
|
|
—
|
|
—
|
|
||||||
Interest-earning assets
|
122,950
|
|
3,854
|
|
3.12
|
|
|
116,187
|
|
3,664
|
|
3.14
|
|
|
107,149
|
|
3,501
|
|
3.25
|
|
||||||
Allowance for loan and lease losses
|
(1,196
|
)
|
|
|
|
(1,230
|
)
|
|
|
|
(1,219
|
)
|
|
|
||||||||||||
Goodwill
|
6,876
|
|
|
|
|
6,876
|
|
|
|
|
9,063
|
|
|
|
||||||||||||
Other noninterest-earning assets
|
6,440
|
|
|
|
|
5,791
|
|
|
|
|
5,873
|
|
|
|
||||||||||||
Total noninterest-earning assets
|
12,120
|
|
|
|
|
11,437
|
|
|
|
|
13,717
|
|
|
|
||||||||||||
Total assets
|
|
$135,070
|
|
|
|
|
|
$127,624
|
|
|
|
|
|
$120,866
|
|
|
|
|
Year Ended December 31,
|
|||||||||||||||||||||||||
|
2015
|
|
2014
|
|
2013
|
|||||||||||||||||||||
(dollars in millions)
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|
Average Balances
|
Income/ Expense
|
Yields/ Rates
|
|||||||||||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Checking with interest
|
|
$16,666
|
|
|
$19
|
|
0.11
|
%
|
|
|
$14,507
|
|
|
$12
|
|
0.08
|
%
|
|
|
$14,096
|
|
|
$8
|
|
0.06
|
%
|
Money market and savings
|
43,458
|
|
117
|
|
0.27
|
|
|
39,579
|
|
77
|
|
0.19
|
|
|
42,575
|
|
105
|
|
0.25
|
|
||||||
Term deposits
|
12,424
|
|
101
|
|
0.82
|
|
|
10,317
|
|
67
|
|
0.65
|
|
|
11,266
|
|
103
|
|
0.91
|
|
||||||
Total interest-bearing deposits
|
72,548
|
|
237
|
|
0.33
|
|
|
64,403
|
|
156
|
|
0.24
|
|
|
67,937
|
|
216
|
|
0.32
|
|
||||||
Interest-bearing deposits held for sale
|
—
|
|
—
|
|
—
|
|
|
1,960
|
|
4
|
|
0.22
|
|
|
—
|
|
—
|
|
—
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
(3)
|
3,364
|
|
16
|
|
0.46
|
|
|
5,699
|
|
32
|
|
0.55
|
|
|
2,400
|
|
192
|
|
7.89
|
|
||||||
Other short-term borrowed funds
|
5,865
|
|
67
|
|
1.13
|
|
|
5,640
|
|
89
|
|
1.56
|
|
|
251
|
|
4
|
|
1.64
|
|
||||||
Long-term borrowed funds
|
4,479
|
|
132
|
|
2.95
|
|
|
1,907
|
|
82
|
|
4.25
|
|
|
778
|
|
31
|
|
3.93
|
|
||||||
Total borrowed funds
|
13,708
|
|
215
|
|
1.56
|
|
|
13,246
|
|
203
|
|
1.51
|
|
|
3,429
|
|
227
|
|
6.53
|
|
||||||
Total interest-bearing liabilities
|
86,256
|
|
452
|
|
0.52
|
|
|
79,609
|
|
363
|
|
0.45
|
|
|
71,366
|
|
443
|
|
0.61
|
|
||||||
Demand deposits
|
26,606
|
|
|
|
|
25,739
|
|
|
|
|
25,399
|
|
|
|
||||||||||||
Demand deposits held for sale
|
—
|
|
|
|
|
462
|
|
|
|
|
—
|
|
|
|
||||||||||||
Other liabilities
|
2,671
|
|
|
|
|
2,415
|
|
|
|
|
2,267
|
|
|
|
||||||||||||
Total liabilities
|
115,533
|
|
|
|
|
108,225
|
|
|
|
|
99,032
|
|
|
|
||||||||||||
Stockholders’ equity
|
19,537
|
|
|
|
|
19,399
|
|
|
|
|
21,834
|
|
|
|
||||||||||||
Total liabilities and stockholders’ equity
|
|
$135,070
|
|
|
|
|
|
$127,624
|
|
|
|
|
|
$120,866
|
|
|
|
|||||||||
Interest rate spread
|
|
|
2.60
|
|
|
|
|
2.69
|
|
|
|
|
2.64
|
|
||||||||||||
Net interest income
|
|
|
$3,402
|
|
|
|
|
|
$3,301
|
|
|
|
|
|
$3,058
|
|
|
|||||||||
Net interest margin
|
|
|
2.75
|
%
|
|
|
|
2.83
|
%
|
|
|
|
2.85
|
%
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||
|
2015 Versus 2014
|
|
2014 Versus 2013
|
||||||||||||||||
(in millions)
|
Average Volume
|
Average Rate
|
Net Change
|
|
Average Volume
|
Average Rate
|
Net Change
|
||||||||||||
Interest Income
|
|
|
|
|
|
|
|
||||||||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
($1
|
)
|
|
$1
|
|
|
$—
|
|
|
|
($1
|
)
|
|
($5
|
)
|
|
($6
|
)
|
Taxable investment securities
|
|
$9
|
|
|
($7
|
)
|
2
|
|
|
132
|
|
10
|
|
142
|
|
||||
Non-taxable investment securities
|
—
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
—
|
|
||||||
Total investment securities
|
9
|
|
(7
|
)
|
|
$2
|
|
|
132
|
|
10
|
|
|
$142
|
|
||||
Commercial
|
79
|
|
(28
|
)
|
|
$51
|
|
|
42
|
|
(42
|
)
|
|
$—
|
|
||||
Commercial real estate
|
27
|
|
1
|
|
28
|
|
|
16
|
|
(11
|
)
|
5
|
|
||||||
Leases
|
3
|
|
(9
|
)
|
(6
|
)
|
|
10
|
|
(12
|
)
|
(2
|
)
|
||||||
Total commercial
|
109
|
|
(36
|
)
|
73
|
|
|
68
|
|
(65
|
)
|
3
|
|
||||||
Residential mortgages
|
63
|
|
(23
|
)
|
40
|
|
|
65
|
|
—
|
|
65
|
|
||||||
Home equity loans
|
(44
|
)
|
2
|
|
(42
|
)
|
|
(39
|
)
|
(2
|
)
|
(41
|
)
|
||||||
Home equity lines of credit
|
(18
|
)
|
9
|
|
(9
|
)
|
|
(22
|
)
|
9
|
|
(13
|
)
|
||||||
Home equity loans serviced by others
(1)
|
(17
|
)
|
3
|
|
(14
|
)
|
|
(25
|
)
|
1
|
|
(24
|
)
|
||||||
Home equity lines of credit serviced by others
(1)
|
(4
|
)
|
(1
|
)
|
(5
|
)
|
|
(5
|
)
|
(1
|
)
|
(6
|
)
|
||||||
Automobile
|
65
|
|
25
|
|
90
|
|
|
57
|
|
(10
|
)
|
47
|
|
||||||
Student
|
55
|
|
10
|
|
65
|
|
|
(2
|
)
|
9
|
|
7
|
|
||||||
Credit cards
|
(3
|
)
|
14
|
|
11
|
|
|
(2
|
)
|
(6
|
)
|
(8
|
)
|
||||||
Other retail
|
(14
|
)
|
4
|
|
(10
|
)
|
|
(20
|
)
|
1
|
|
(19
|
)
|
||||||
Total retail
|
83
|
|
43
|
|
126
|
|
|
7
|
|
1
|
|
8
|
|
||||||
Total loans and leases
|
192
|
|
7
|
|
199
|
|
|
75
|
|
(64
|
)
|
11
|
|
||||||
Loans held for sale, at fair value
|
5
|
|
—
|
|
5
|
|
|
(7
|
)
|
—
|
|
(7
|
)
|
||||||
Other loans held for sale
|
(18
|
)
|
2
|
|
(16
|
)
|
|
44
|
|
(21
|
)
|
23
|
|
||||||
Total interest income
|
|
$187
|
|
|
$3
|
|
|
$190
|
|
|
|
$243
|
|
|
($80
|
)
|
|
$163
|
|
Interest Expense
|
|
|
|
|
|
|
|
||||||||||||
Checking with interest
|
|
$—
|
|
|
$7
|
|
|
$7
|
|
|
|
$—
|
|
|
$4
|
|
|
$4
|
|
Money market and savings
|
8
|
|
32
|
|
40
|
|
|
(7
|
)
|
(21
|
)
|
(28
|
)
|
||||||
Term deposits
|
14
|
|
20
|
|
34
|
|
|
(9
|
)
|
(27
|
)
|
(36
|
)
|
||||||
Total interest-bearing deposits
|
22
|
|
59
|
|
81
|
|
|
(16
|
)
|
(44
|
)
|
(60
|
)
|
||||||
Interest-bearing deposits held for sale
|
(4
|
)
|
—
|
|
(4
|
)
|
|
—
|
|
4
|
|
4
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
(13
|
)
|
(3
|
)
|
(16
|
)
|
|
264
|
|
(424
|
)
|
(160
|
)
|
||||||
Other short-term borrowed funds
|
4
|
|
(26
|
)
|
(22
|
)
|
|
89
|
|
(4
|
)
|
85
|
|
||||||
Long-term borrowed funds
|
109
|
|
(59
|
)
|
50
|
|
|
45
|
|
6
|
|
51
|
|
||||||
Total borrowed funds
|
100
|
|
(88
|
)
|
12
|
|
|
398
|
|
(422
|
)
|
(24
|
)
|
||||||
Total interest expense
|
118
|
|
(29
|
)
|
89
|
|
|
382
|
|
(462
|
)
|
(80
|
)
|
||||||
Net interest income
|
|
$69
|
|
|
$32
|
|
|
$101
|
|
|
|
($139
|
)
|
|
$382
|
|
|
$243
|
|
|
December 31,
|
||||||||||
(in millions)
|
2015
|
|
|
2014
|
|
|
2013
|
|
|||
Securities Available for Sale:
|
|
|
|
|
|
||||||
U.S. Treasury and other
|
|
$16
|
|
|
|
$15
|
|
|
|
$15
|
|
State and political subdivisions
|
9
|
|
|
10
|
|
|
10
|
|
|||
Mortgage-backed securities:
|
|
|
|
|
|
||||||
Federal agencies and U.S. government sponsored entities
|
17,320
|
|
|
17,934
|
|
|
14,993
|
|
|||
Other/non-agency
|
522
|
|
|
672
|
|
|
952
|
|
|||
Total mortgage-backed securities
|
17,842
|
|
|
18,606
|
|
|
15,945
|
|
|||
Total debt securities available for sale
|
17,867
|
|
|
18,631
|
|
|
15,970
|
|
|||
Marketable equity securities
|
5
|
|
|
13
|
|
|
13
|
|
|||
Other equity securities
|
12
|
|
|
12
|
|
|
12
|
|
|||
Total equity securities available for sale
|
17
|
|
|
25
|
|
|
25
|
|
|||
Total securities available for sale
|
|
$17,884
|
|
|
|
$18,656
|
|
|
|
$15,995
|
|
Securities Held to Maturity:
|
|
|
|
|
|
||||||
Mortgage-backed securities:
|
|
|
|
|
|
||||||
Federal Agencies and U.S. government sponsored entities
|
|
$4,105
|
|
|
|
$3,728
|
|
|
|
$2,940
|
|
Other/non-agency
|
1,153
|
|
|
1,420
|
|
|
1,375
|
|
|||
Total securities held to maturity
|
|
$5,258
|
|
|
|
$5,148
|
|
|
|
$4,315
|
|
Other Investment Securities, at Fair Value:
|
|
|
|
|
|
||||||
Money market mutual fund
|
|
$65
|
|
|
|
$28
|
|
|
|
$29
|
|
Other investments
|
5
|
|
|
5
|
|
|
5
|
|
|||
Total other investment securities, at fair value
|
|
$70
|
|
|
|
$33
|
|
|
|
$34
|
|
Other Investment Securities, at Cost:
|
|
|
|
|
|
||||||
Federal Reserve Bank stock
|
|
$468
|
|
|
|
$477
|
|
|
|
$462
|
|
Federal Home Loan Bank stock
|
395
|
|
|
390
|
|
|
468
|
|
|||
Total other investment securities, at cost
|
|
$863
|
|
|
|
$867
|
|
|
|
$930
|
|
|
Distribution of Maturities
|
||||||||||||||
|
As of December 31, 2015
|
||||||||||||||
(dollars in millions)
|
Due in 1 Year or Less
|
Due After 1
Through 5 Years |
Due After 5
Through 10 Years |
Due After 10
Years |
Total
|
|
|||||||||
Amortized cost:
|
|
|
|
|
|
||||||||||
Debt securities available for sale:
|
|
|
|
|
|
||||||||||
U.S. Treasury and other
|
|
$15
|
|
|
$—
|
|
|
$1
|
|
|
$—
|
|
|
$16
|
|
State and political subdivisions
|
—
|
|
—
|
|
—
|
|
9
|
|
9
|
|
|||||
Mortgage-backed securities:
|
|
|
|
|
|
||||||||||
Federal agencies and U.S. government sponsored entities
|
4
|
|
52
|
|
1,833
|
|
15,345
|
|
17,234
|
|
|||||
Other/non-agency
|
—
|
|
68
|
|
3
|
|
484
|
|
555
|
|
|||||
Total debt securities available for sale
|
19
|
|
120
|
|
1,837
|
|
15,838
|
|
17,814
|
|
|||||
Debt securities held to maturity:
|
|
|
|
|
|
||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
||||||||||
Federal agencies and U.S. government sponsored entities
|
—
|
|
—
|
|
—
|
|
4,105
|
|
4,105
|
|
|||||
Other/non-agency
|
—
|
|
—
|
|
—
|
|
1,153
|
|
1,153
|
|
|||||
Total debt securities held to maturity
|
—
|
|
—
|
|
—
|
|
5,258
|
|
5,258
|
|
|||||
Total amortized cost of debt securities
(1)
|
|
$19
|
|
|
$120
|
|
|
$1,837
|
|
|
$21,096
|
|
|
$23,072
|
|
Weighted-average yield
(2)
|
1.27
|
%
|
4.88
|
%
|
1.90
|
%
|
2.57
|
%
|
2.53
|
%
|
|
December 31,
|
||||||||||||||||||
(in millions)
|
2015
|
|
|
2014
|
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|||||
Commercial
|
|
$33,264
|
|
|
|
$31,431
|
|
|
|
$28,667
|
|
|
|
$28,856
|
|
|
|
$25,770
|
|
Commercial real estate
|
8,971
|
|
|
7,809
|
|
|
6,948
|
|
|
6,459
|
|
|
7,602
|
|
|||||
Leases
|
3,979
|
|
|
3,986
|
|
|
3,780
|
|
|
3,415
|
|
|
3,164
|
|
|||||
Total commercial
|
46,214
|
|
|
43,226
|
|
|
39,395
|
|
|
38,730
|
|
|
36,536
|
|
|||||
Residential mortgages
|
13,318
|
|
|
11,832
|
|
|
9,726
|
|
|
9,323
|
|
|
9,719
|
|
|||||
Home equity loans
|
2,557
|
|
|
3,424
|
|
|
4,301
|
|
|
5,106
|
|
|
6,766
|
|
|||||
Home equity lines of credit
|
14,674
|
|
|
15,423
|
|
|
15,667
|
|
|
16,672
|
|
|
16,666
|
|
|||||
Home equity loans serviced by others
(1)
|
986
|
|
|
1,228
|
|
|
1,492
|
|
|
2,024
|
|
|
2,535
|
|
|||||
Home equity lines of credit serviced by others
(1)
|
389
|
|
|
550
|
|
|
679
|
|
|
936
|
|
|
1,089
|
|
|||||
Automobile
|
13,828
|
|
|
12,706
|
|
|
9,397
|
|
|
8,944
|
|
|
7,571
|
|
|||||
Student
|
4,359
|
|
|
2,256
|
|
|
2,208
|
|
|
2,198
|
|
|
2,271
|
|
|||||
Credit cards
|
1,634
|
|
|
1,693
|
|
|
1,691
|
|
|
1,691
|
|
|
1,637
|
|
|||||
Other retail
|
1,083
|
|
|
1,072
|
|
|
1,303
|
|
|
1,624
|
|
|
2,005
|
|
|||||
Total retail
|
52,828
|
|
|
50,184
|
|
|
46,464
|
|
|
48,518
|
|
|
50,259
|
|
|||||
Total loans and leases
|
|
$99,042
|
|
|
|
$93,410
|
|
|
|
$85,859
|
|
|
|
$87,248
|
|
|
|
$86,795
|
|
|
December 31, 2015
|
|||||||||||
(in millions)
|
Due in 1 Year or Less
|
Due After 1 Year Through 5 Years
|
Due After 5 Years
|
Total Loans and Leases
|
||||||||
Commercial
|
|
$28,293
|
|
|
$3,141
|
|
|
$1,830
|
|
|
$33,264
|
|
Commercial real estate
|
8,626
|
|
155
|
|
190
|
|
8,971
|
|
||||
Leases
|
665
|
|
2,055
|
|
1,259
|
|
3,979
|
|
||||
Total commercial
|
37,584
|
|
5,351
|
|
3,279
|
|
46,214
|
|
||||
Residential mortgages
|
1,485
|
|
1,201
|
|
10,632
|
|
13,318
|
|
||||
Home equity loans
|
542
|
|
388
|
|
1,627
|
|
2,557
|
|
||||
Home equity lines of credit
|
10,772
|
|
2,144
|
|
1,758
|
|
14,674
|
|
||||
Home equity loans serviced by others
(1)
|
—
|
|
133
|
|
853
|
|
986
|
|
||||
Home equity lines of credit serviced by others
(1)
|
389
|
|
—
|
|
—
|
|
389
|
|
||||
Automobile
|
131
|
|
7,663
|
|
6,034
|
|
13,828
|
|
||||
Student
|
13
|
|
305
|
|
4,041
|
|
4,359
|
|
||||
Credit cards
|
1,487
|
|
147
|
|
—
|
|
1,634
|
|
||||
Other retail
|
447
|
|
311
|
|
325
|
|
1,083
|
|
||||
Total retail
|
15,266
|
|
12,292
|
|
25,270
|
|
52,828
|
|
||||
Total loans and leases
|
|
$52,850
|
|
|
$17,643
|
|
|
$28,549
|
|
|
$99,042
|
|
Loans and leases due after one year at fixed interest rates
|
|
$12,785
|
|
|
$20,261
|
|
|
$33,046
|
|
|||
Loans and leases due after one year at variable interest rates
|
4,858
|
|
8,288
|
|
13,146
|
|
|
December 31,
|
||||||||||||||||||
(in millions)
|
2015
|
|
|
2014
|
|
|
2013
|
|
|
2012
|
|
|
2011
|
|
|||||
Nonaccrual loans and leases
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$70
|
|
|
|
$113
|
|
|
|
$96
|
|
|
|
$119
|
|
|
|
$176
|
|
Commercial real estate
|
77
|
|
|
50
|
|
|
169
|
|
|
386
|
|
|
710
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||
Total commercial
|
147
|
|
|
163
|
|
|
265
|
|
|
506
|
|
|
887
|
|
|||||
Residential mortgages
|
331
|
|
|
345
|
|
|
382
|
|
|
486
|
|
|
374
|
|
|||||
Home equity loans
|
135
|
|
|
203
|
|
|
266
|
|
|
298
|
|
|
207
|
|
|||||
Home equity lines of credit
|
272
|
|
|
257
|
|
|
333
|
|
|
259
|
|
|
109
|
|
|||||
Home equity loans serviced by others
(1)
|
38
|
|
|
47
|
|
|
59
|
|
|
92
|
|
|
68
|
|
|||||
Home equity lines of credit serviced by others
(1)
|
32
|
|
|
25
|
|
|
30
|
|
|
41
|
|
|
25
|
|
|||||
Automobile
|
42
|
|
|
21
|
|
|
16
|
|
|
16
|
|
|
7
|
|
|||||
Student
|
35
|
|
|
11
|
|
|
3
|
|
|
3
|
|
|
4
|
|
|||||
Credit cards
|
16
|
|
|
16
|
|
|
19
|
|
|
20
|
|
|
23
|
|
|||||
Other retail
|
3
|
|
|
5
|
|
|
10
|
|
|
9
|
|
|
8
|
|
|||||
Total retail
|
904
|
|
|
930
|
|
|
1,118
|
|
|
1,224
|
|
|
825
|
|
|||||
Total nonaccrual loans and leases
|
1,051
|
|
|
1,093
|
|
|
1,383
|
|
|
1,730
|
|
|
1,712
|
|
|||||
Loans and leases that are accruing and 90 days or more delinquent
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
1
|
|
|
1
|
|
|
—
|
|
|
71
|
|
|
1
|
|
|||||
Commercial real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
33
|
|
|
4
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
1
|
|
|
1
|
|
|
—
|
|
|
104
|
|
|
5
|
|
|||||
Residential mortgages
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|||||
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity lines of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity loans serviced by others
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity lines of credit serviced by others
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Student
|
6
|
|
|
6
|
|
|
31
|
|
|
33
|
|
|
36
|
|
|||||
Credit cards
|
—
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|||||
Other retail
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total retail
|
8
|
|
|
7
|
|
|
33
|
|
|
35
|
|
|
67
|
|
|||||
Total accruing and 90 days or more delinquent
|
9
|
|
|
8
|
|
|
33
|
|
|
139
|
|
|
72
|
|
|||||
Total nonperforming loans and leases
|
|
$1,060
|
|
|
|
$1,101
|
|
|
|
$1,416
|
|
|
|
$1,869
|
|
|
|
$1,784
|
|
Troubled debt restructurings
(2)
|
|
$909
|
|
|
|
$955
|
|
|
|
$777
|
|
|
|
$704
|
|
|
|
$493
|
|
(in millions)
|
For the Year Ended December 31, 2015
|
||
Gross amount of interest income that would have been recorded in accordance with original contractual terms, and had been outstanding throughout the year or since origination, if held for only part of the year
(1)
|
|
$126
|
|
Interest income actually recognized
|
13
|
|
|
Total interest income foregone
|
|
$113
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions)
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
Allowance for Loan and Lease Losses
—
Beginning:
|
|
||||||||||||||||||
Commercial
|
|
$388
|
|
|
|
$361
|
|
|
|
$379
|
|
|
|
$394
|
|
|
|
$399
|
|
Commercial real estate
|
61
|
|
|
78
|
|
|
111
|
|
|
279
|
|
|
401
|
|
|||||
Leases
|
23
|
|
|
24
|
|
|
19
|
|
|
18
|
|
|
28
|
|
|||||
Qualitative
(1)
|
72
|
|
|
35
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial
|
544
|
|
|
498
|
|
|
509
|
|
|
691
|
|
|
828
|
|
|||||
Residential mortgages
|
63
|
|
|
104
|
|
|
74
|
|
|
105
|
|
|
118
|
|
|||||
Home equity loans
|
50
|
|
|
85
|
|
|
82
|
|
|
62
|
|
|
71
|
|
|||||
Home equity lines of credit
|
152
|
|
|
159
|
|
|
107
|
|
|
116
|
|
|
112
|
|
|||||
Home equity loans serviced by others
(2)
|
47
|
|
|
85
|
|
|
146
|
|
|
241
|
|
|
316
|
|
|||||
Home equity lines of credit serviced by others
(2)
|
11
|
|
|
18
|
|
|
32
|
|
|
52
|
|
|
69
|
|
|||||
Automobile
|
58
|
|
|
23
|
|
|
30
|
|
|
40
|
|
|
41
|
|
|||||
Student
|
93
|
|
|
83
|
|
|
75
|
|
|
73
|
|
|
98
|
|
|||||
Credit cards
|
68
|
|
|
72
|
|
|
65
|
|
|
72
|
|
|
119
|
|
|||||
Other retail
|
32
|
|
|
34
|
|
|
46
|
|
|
55
|
|
|
77
|
|
|||||
Qualitative
(1)
|
77
|
|
|
60
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total retail
|
651
|
|
|
723
|
|
|
657
|
|
|
816
|
|
|
1,021
|
|
|||||
Unallocated
|
—
|
|
|
—
|
|
|
89
|
|
|
191
|
|
|
156
|
|
|||||
Total allowance for loan and lease losses
—
beginning
|
|
$1,195
|
|
|
|
$1,221
|
|
|
|
$1,255
|
|
|
|
$1,698
|
|
|
|
$2,005
|
|
Gross Charge-offs:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
($30
|
)
|
|
|
($31
|
)
|
|
|
($72
|
)
|
|
|
($127
|
)
|
|
|
($170
|
)
|
Commercial real estate
|
(6
|
)
|
|
(12
|
)
|
|
(36
|
)
|
|
(129
|
)
|
|
(208
|
)
|
|||||
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|||||
Total commercial
|
(36
|
)
|
|
(43
|
)
|
|
(108
|
)
|
|
(257
|
)
|
|
(378
|
)
|
|||||
Residential mortgages
|
(22
|
)
|
|
(36
|
)
|
|
(54
|
)
|
|
(85
|
)
|
|
(98
|
)
|
|||||
Home equity loans
|
(34
|
)
|
|
(55
|
)
|
|
(77
|
)
|
|
(121
|
)
|
|
(124
|
)
|
|||||
Home equity lines of credit
|
(59
|
)
|
|
(80
|
)
|
|
(102
|
)
|
|
(118
|
)
|
|
(106
|
)
|
|||||
Home equity loans serviced by others
(2)
|
(32
|
)
|
|
(55
|
)
|
|
(119
|
)
|
|
(220
|
)
|
|
(300
|
)
|
|||||
Home equity lines of credit serviced by others
(2)
|
(14
|
)
|
|
(12
|
)
|
|
(27
|
)
|
|
(48
|
)
|
|
(66
|
)
|
|||||
Automobile
|
(117
|
)
|
|
(41
|
)
|
|
(19
|
)
|
|
(29
|
)
|
|
(47
|
)
|
|||||
Student
|
(51
|
)
|
|
(54
|
)
|
|
(74
|
)
|
|
(88
|
)
|
|
(97
|
)
|
|||||
Credit cards
|
(59
|
)
|
|
(64
|
)
|
|
(68
|
)
|
|
(68
|
)
|
|
(85
|
)
|
|||||
Other retail
|
(56
|
)
|
|
(53
|
)
|
|
(55
|
)
|
|
(76
|
)
|
|
(85
|
)
|
|||||
Total retail
|
(444
|
)
|
|
(450
|
)
|
|
(595
|
)
|
|
(853
|
)
|
|
(1,008
|
)
|
|||||
Total gross charge-offs
|
|
($480
|
)
|
|
|
($493
|
)
|
|
|
($703
|
)
|
|
|
($1,110
|
)
|
|
|
($1,386
|
)
|
Gross Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$18
|
|
|
|
$35
|
|
|
|
$46
|
|
|
|
$64
|
|
|
|
$42
|
|
Commercial real estate
|
31
|
|
|
23
|
|
|
40
|
|
|
47
|
|
|
47
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
3
|
|
|||||
Total commercial
|
49
|
|
|
58
|
|
|
87
|
|
|
113
|
|
|
92
|
|
|||||
Residential mortgages
|
12
|
|
|
11
|
|
|
10
|
|
|
16
|
|
|
15
|
|
|||||
Home equity loans
|
11
|
|
|
24
|
|
|
26
|
|
|
27
|
|
|
27
|
|
|||||
Home equity lines of credit
|
18
|
|
|
15
|
|
|
19
|
|
|
9
|
|
|
9
|
|
|||||
Home equity loans serviced by others
(2)
|
17
|
|
|
21
|
|
|
23
|
|
|
22
|
|
|
18
|
|
|||||
Home equity lines of credit serviced by others
(2)
|
8
|
|
|
5
|
|
|
5
|
|
|
5
|
|
|
4
|
|
|||||
Automobile
|
49
|
|
|
20
|
|
|
12
|
|
|
21
|
|
|
35
|
|
|||||
Student
|
12
|
|
|
9
|
|
|
13
|
|
|
14
|
|
|
12
|
|
|||||
Credit cards
|
8
|
|
|
7
|
|
|
7
|
|
|
8
|
|
|
9
|
|
|||||
Other retail
|
12
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total retail
|
147
|
|
|
112
|
|
|
115
|
|
|
122
|
|
|
129
|
|
|||||
Total gross recoveries
|
|
$196
|
|
|
|
$170
|
|
|
|
$202
|
|
|
|
$235
|
|
|
|
$221
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions)
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
Net (Charge-offs)/Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
($12
|
)
|
|
|
$4
|
|
|
|
($26
|
)
|
|
|
($63
|
)
|
|
|
($128
|
)
|
Commercial real estate
|
25
|
|
|
11
|
|
|
4
|
|
|
(82
|
)
|
|
(161
|
)
|
|||||
Leases
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
3
|
|
|||||
Total commercial
|
13
|
|
|
15
|
|
|
(21
|
)
|
|
(144
|
)
|
|
(286
|
)
|
|||||
Residential mortgages
|
(10
|
)
|
|
(25
|
)
|
|
(44
|
)
|
|
(69
|
)
|
|
(83
|
)
|
|||||
Home equity loans
|
(23
|
)
|
|
(31
|
)
|
|
(51
|
)
|
|
(94
|
)
|
|
(97
|
)
|
|||||
Home equity lines of credit
|
(41
|
)
|
|
(65
|
)
|
|
(83
|
)
|
|
(109
|
)
|
|
(97
|
)
|
|||||
Home equity loans serviced by others
(2)
|
(15
|
)
|
|
(34
|
)
|
|
(96
|
)
|
|
(198
|
)
|
|
(282
|
)
|
|||||
Home equity lines of credit serviced by others
(2)
|
(6
|
)
|
|
(7
|
)
|
|
(22
|
)
|
|
(43
|
)
|
|
(62
|
)
|
|||||
Automobile
|
(68
|
)
|
|
(21
|
)
|
|
(7
|
)
|
|
(8
|
)
|
|
(12
|
)
|
|||||
Student
|
(39
|
)
|
|
(45
|
)
|
|
(61
|
)
|
|
(74
|
)
|
|
(85
|
)
|
|||||
Credit cards
|
(51
|
)
|
|
(57
|
)
|
|
(61
|
)
|
|
(60
|
)
|
|
(76
|
)
|
|||||
Other retail
|
(44
|
)
|
|
(53
|
)
|
|
(55
|
)
|
|
(76
|
)
|
|
(85
|
)
|
|||||
Total retail
|
(297
|
)
|
|
(338
|
)
|
|
(480
|
)
|
|
(731
|
)
|
|
(879
|
)
|