|
|
|
|
|
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
|
Depositary Shares each representing a 1/40
th
interest in a share of 6.350% Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series D
|
New York Stock Exchange
|
Large accelerated filer
|
[
ü
]
|
Accelerated filer
|
[ ]
|
Non-accelerated filer
|
[ ]
|
Smaller reporting company
|
[ ]
|
|
|
Emerging growth company
|
[ ]
|
|
|
|
|
|
|
|
|
|
|
|
|
Table of Contents
|
|
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|
|
|
|
|
2017 Tax Legislation
|
|
An Act to Provide for Reconciliation Pursuant to Titles II and V of the Concurrent Resolution on the Budget for Fiscal Year 2018 (Tax Cuts and Jobs Act)
|
ACL
|
|
Allowance for Credit Losses
|
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
|
Board or Board of Directors
|
|
The Board of Directors of Citizens Financial Group, Inc.
|
bps
|
|
Basis Points
|
C&I
|
|
Commercial and Industrial
|
Capital Plan Rule
|
|
Federal Reserve’s Regulation Y Capital Plan Rule
|
CBNA
|
|
Citizens Bank, National Association
|
CBPA
|
|
Citizens Bank of Pennsylvania
|
CCAR
|
|
Comprehensive Capital Analysis and Review
|
CCB
|
|
Capital Conservation Buffer
|
CCMI
|
|
Citizens Capital Markets, Inc.
|
CET1
|
|
Common Equity Tier 1
|
CFPB
|
|
Consumer Financial Protection Bureau
|
CFTC
|
|
Commodity Futures Trading Commission
|
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
|
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
|
EPS
|
|
Earnings Per Share
|
ESPP
|
|
Employee Stock Purchase Program
|
ERISA
|
|
Employee Retirement Income Security Act of 1974
|
Exchange Act
|
|
The Securities Exchange Act of 1934
|
FAMC
|
|
Franklin American Mortgage Company
|
FAMC acquisition
|
|
The August 1, 2018 acquisition of Franklin American Mortgage Company
|
Fannie Mae (FNMA)
|
|
Federal National Mortgage Association
|
FASB
|
|
Financial Accounting Standards Board
|
FDIA
|
|
Federal Deposit Insurance Act
|
FDIC
|
|
Federal Deposit Insurance Corporation
|
FFIEC
|
|
Federal Financial Institutions Examination Council
|
FHLB
|
|
Federal Home Loan Bank
|
FICO
|
|
Fair Isaac Corporation (credit rating)
|
FINRA
|
|
Financial Industry Regulation Authority
|
FRB
|
|
Board of Governors of the Federal Reserve System and, as applicable, Federal Reserve Bank(s)
|
Freddie Mac (FHLMC)
|
|
Federal Home Loan Mortgage Corporation
|
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
|
HTM
|
|
Held To Maturity
|
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
|
MD&A
|
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
Mid-Atlantic
|
|
District of Columbia, Delaware, Maryland, New Jersey, New York, Pennsylvania, Virginia, and West Virginia
|
Midwest
|
|
Illinois, Indiana, Michigan, and Ohio
|
MSA
|
|
Metropolitan Statistical Area
|
MSR
|
|
Mortgage Servicing Right
|
New England
|
|
Connecticut, Maine, Massachusetts, New Hampshire, Rhode Island, and Vermont
|
NM
|
|
Not meaningful
|
NPR
|
|
Notice of Proposed Rulemaking
|
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
|
Parent Company
|
|
Citizens Financial Group, Inc. (the Parent Company of Citizens Bank of Pennsylvania, Citizens Bank, National Association and other subsidiaries)
|
PD
|
|
Probability of Default
|
peers or peer regional banks
|
|
BB&T, Comerica, Fifth Third, KeyCorp, M&T, PNC, Regions, SunTrust and U.S. Bancorp
|
REITs
|
|
Real Estate Investment Trusts
|
ROTCE
|
|
Return on Average Tangible Common Equity
|
RPA
|
|
Risk Participation Agreement
|
SBO
|
|
Serviced by Others loan portfolio
|
SEC
|
|
United States Securities and Exchange Commission
|
SVaR
|
|
Stressed Value-at-Risk
|
TDR
|
|
Troubled Debt Restructuring
|
VaR
|
|
Value-at-Risk
|
VIE
|
|
Variable Interest Entities
|
•
|
Negative economic and political 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, and changes in the competitive environment;
|
•
|
Our ability to implement our business strategy, including the cost savings and efficiency components, and achieve our financial performance goals;
|
•
|
Our ability to meet heightened 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 U.S. Basel III capital rules) and our ability to generate capital internally or raise capital on favorable terms;
|
•
|
The effect of 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; and
|
•
|
Management’s ability to identify and manage these and other risks.
|
|
For the Year Ended December 31,
|
||||||||||||||||||||||||||||||
2018
|
|
2017
|
|||||||||||||||||||||||||||||
(in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
||||||||||||||||
Net interest income
|
|
$3,064
|
|
|
|
$1,497
|
|
|
|
($29
|
)
|
|
|
$4,532
|
|
|
|
$2,651
|
|
|
|
$1,411
|
|
|
|
$111
|
|
|
|
$4,173
|
|
Noninterest income
|
973
|
|
|
545
|
|
|
78
|
|
|
1,596
|
|
|
905
|
|
|
538
|
|
|
91
|
|
|
1,534
|
|
||||||||
Total revenue
|
4,037
|
|
|
2,042
|
|
|
49
|
|
|
6,128
|
|
|
3,556
|
|
|
1,949
|
|
|
202
|
|
|
5,707
|
|
||||||||
Noninterest expense
|
2,723
|
|
|
813
|
|
|
83
|
|
|
3,619
|
|
|
2,593
|
|
|
772
|
|
|
109
|
|
|
3,474
|
|
||||||||
Net income
|
|
$767
|
|
|
|
$927
|
|
|
|
$27
|
|
|
|
$1,721
|
|
|
|
$452
|
|
|
|
$774
|
|
|
|
$426
|
|
|
|
$1,652
|
|
Total average loans and leases and loans held for sale
|
|
$60,691
|
|
|
|
$51,344
|
|
|
|
$2,446
|
|
|
|
$114,481
|
|
|
|
$58,371
|
|
|
|
$48,655
|
|
|
|
$2,946
|
|
|
|
$109,972
|
|
Total average deposits
|
|
$77,542
|
|
|
|
$30,704
|
|
|
|
$7,611
|
|
|
|
$115,857
|
|
|
|
$74,873
|
|
|
|
$30,005
|
|
|
|
$6,996
|
|
|
|
$111,874
|
|
(dollars in billions)
|
|
Total
|
Total
|
Deposit
|
MSA
|
Total Branches
|
Deposits
|
Deposit Rank
|
Market Share
|
Boston, MA
|
202
|
$22.1
|
2
|
14.0%
|
Philadelphia, PA
|
171
|
15.0
|
4
|
11.0
|
Pittsburgh, PA
|
118
|
8.7
|
2
|
16.2
|
Providence, RI
|
93
|
8.6
|
1
|
26.0
|
Detroit, MI
|
81
|
5.5
|
6
|
7.0
|
Cleveland, OH
|
51
|
3.9
|
4
|
10.1
|
Manchester, NH
|
20
|
2.5
|
1
|
30.2
|
Buffalo, NY
|
41
|
1.9
|
4
|
8.9
|
Albany, NY
|
22
|
1.9
|
3
|
12.3
|
Rochester, NY
|
25
|
1.7
|
5
|
9.6
|
•
|
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 CBNA, including by engaging in a public offering to raise such capital. Furthermore, any extensions of credit from us to CBNA that are included in CBNA’s capital would be subordinate in right of payment to depositors and certain other indebtedness of CBNA.
|
•
|
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 the event of impairment of the capital stock of CBNA, we, as CBNA’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
|
|
12/31/2015
|
|
12/31/2016
|
|
12/31/2017
|
|
12/31/2018
|
|
|||||||
CFG
|
|
$100
|
|
|
$101
|
|
|
$108
|
|
|
$116
|
|
|
$161
|
|
|
$193
|
|
|
$140
|
|
S&P 500 Index
|
100
|
|
99
|
|
104
|
|
105
|
|
118
|
|
143
|
|
137
|
|
|||||||
KBW BKX Index
|
100
|
|
98
|
|
103
|
|
103
|
|
133
|
|
157
|
|
129
|
|
|||||||
Peer Regional Bank Average
|
|
$100
|
|
|
$99
|
|
|
$105
|
|
|
$105
|
|
|
$137
|
|
|
$159
|
|
|
$133
|
|
Period
|
Total Number of Shares Repurchased
(1)
|
Weighted-Average Price Paid Per Share
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
(1)
|
Maximum Dollar Amount of Shares That May Yet Be Purchased As Part of Publicly Announced Plans or Programs
(1)
|
October 1, 2018 - October 31, 2018
|
6,214,965
|
$36.38
|
6,214,965
|
$393,897,709
|
November 1, 2018 - November 30, 2018
|
—
|
$—
|
—
|
$393,897,709
|
December 1, 2018 - December 31, 2018
|
2,031,256
|
$36.38
|
2,031,256
|
$320,000,000
|
|
For the Year Ended December 31,
|
||||||||||||||||||
(in millions, except per-share and ratio data)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|||||
OPERATING DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net interest income
|
|
$4,532
|
|
|
|
$4,173
|
|
|
|
$3,758
|
|
|
|
$3,402
|
|
|
|
$3,301
|
|
Noninterest income
|
1,596
|
|
|
1,534
|
|
|
1,497
|
|
|
1,422
|
|
|
1,678
|
|
|||||
Total revenue
|
6,128
|
|
|
5,707
|
|
|
5,255
|
|
|
4,824
|
|
|
4,979
|
|
|||||
Provision for credit losses
|
326
|
|
|
321
|
|
|
369
|
|
|
302
|
|
|
319
|
|
|||||
Noninterest expense
|
3,619
|
|
|
3,474
|
|
|
3,352
|
|
|
3,259
|
|
|
3,392
|
|
|||||
Income before income tax expense
|
2,183
|
|
|
1,912
|
|
|
1,534
|
|
|
1,263
|
|
|
1,268
|
|
|||||
Income tax expense
(1)
|
462
|
|
|
260
|
|
|
489
|
|
|
423
|
|
|
403
|
|
|||||
Net income
|
1,721
|
|
|
1,652
|
|
|
1,045
|
|
|
840
|
|
|
865
|
|
|||||
Net income available to common stockholders
|
1,692
|
|
|
1,638
|
|
|
1,031
|
|
|
833
|
|
|
865
|
|
|||||
Net income per average common share - basic
(2)
|
3.54
|
|
|
3.26
|
|
|
1.97
|
|
|
1.55
|
|
|
1.55
|
|
|||||
Net income per average common share - diluted
(2)
|
3.52
|
|
|
3.25
|
|
|
1.97
|
|
|
1.55
|
|
|
1.55
|
|
|||||
Dividends declared and paid per common share
|
0.98
|
|
|
0.64
|
|
|
0.46
|
|
|
0.40
|
|
|
1.43
|
|
|||||
OTHER OPERATING DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Return on average common equity
(3)
|
8.62
|
%
|
|
8.35
|
%
|
|
5.23
|
%
|
|
4.30
|
%
|
|
4.46
|
%
|
|||||
Return on average tangible common equity
(3)
|
12.94
|
|
|
12.35
|
|
|
7.74
|
|
|
6.45
|
|
|
6.71
|
|
|||||
Return on average total assets
(3)
|
1.11
|
|
|
1.10
|
|
|
0.73
|
|
|
0.62
|
|
|
0.68
|
|
|||||
Return on average total tangible assets
(3)
|
1.16
|
|
|
1.15
|
|
|
0.76
|
|
|
0.65
|
|
|
0.71
|
|
|||||
Efficiency ratio
(3)
|
59.06
|
|
|
60.87
|
|
|
63.80
|
|
|
67.56
|
|
|
68.12
|
|
|||||
Operating leverage
(3) (4)
|
3.19
|
|
|
4.98
|
|
|
6.08
|
|
|
0.81
|
|
|
61.99
|
|
|||||
Net interest margin
(3)
|
3.19
|
|
|
3.02
|
|
|
2.86
|
|
|
2.75
|
|
|
2.83
|
|
|||||
Effective income tax rate
(1)
|
21.16
|
|
|
13.62
|
|
|
31.88
|
|
|
33.52
|
|
|
31.80
|
|
|
As of December 31,
|
||||||||||||||||||
(in millions, except ratio data)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|||||
BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Total assets
|
|
$160,518
|
|
|
|
$152,336
|
|
|
|
$149,520
|
|
|
|
$138,208
|
|
|
|
$132,857
|
|
Loans held for sale, at fair value
|
1,219
|
|
|
497
|
|
|
583
|
|
|
325
|
|
|
256
|
|
|||||
Other loans held for sale
|
101
|
|
|
221
|
|
|
42
|
|
|
40
|
|
|
25
|
|
|||||
Loans and leases
|
116,660
|
|
|
110,617
|
|
|
107,669
|
|
|
99,042
|
|
|
93,410
|
|
|||||
Allowance for loan and lease losses
|
(1,242
|
)
|
|
(1,236
|
)
|
|
(1,236
|
)
|
|
(1,216
|
)
|
|
(1,195
|
)
|
|||||
Total securities
|
25,075
|
|
|
25,733
|
|
|
25,610
|
|
|
24,075
|
|
|
24,704
|
|
|||||
Goodwill
|
6,923
|
|
|
6,887
|
|
|
6,876
|
|
|
6,876
|
|
|
6,876
|
|
|||||
Total liabilities
|
139,701
|
|
|
132,066
|
|
|
129,773
|
|
|
118,562
|
|
|
113,589
|
|
|||||
Total deposits
|
119,575
|
|
|
115,089
|
|
|
109,804
|
|
|
102,539
|
|
|
95,707
|
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
|
1,156
|
|
|
815
|
|
|
1,148
|
|
|
802
|
|
|
4,276
|
|
|||||
Other short-term borrowed funds
|
1,653
|
|
|
1,856
|
|
|
3,211
|
|
|
2,630
|
|
|
6,253
|
|
|||||
Long-term borrowed funds
|
14,433
|
|
|
11,765
|
|
|
12,790
|
|
|
9,886
|
|
|
4,642
|
|
|||||
Total stockholders’ equity
|
20,817
|
|
|
20,270
|
|
|
19,747
|
|
|
19,646
|
|
|
19,268
|
|
|||||
OTHER BALANCE SHEET DATA:
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset Quality Ratios:
|
|
|
|
|
|
|
|
|
|
||||||||||
Allowance for loan and lease losses as a % of total loans and leases
|
1.06
|
%
|
|
1.12
|
%
|
|
1.15
|
%
|
|
1.23
|
%
|
|
1.28
|
%
|
|||||
Allowance for loan and lease losses as a % of nonperforming loans and leases
|
156
|
|
|
142
|
|
|
118
|
|
|
115
|
|
|
109
|
|
|||||
Nonperforming loans and leases as a % of total loans and leases
|
0.68
|
|
|
0.79
|
|
|
0.97
|
|
|
1.07
|
|
|
1.18
|
|
|||||
Capital Ratios:
(5)
|
|
|
|
|
|
|
|
|
|
||||||||||
CET1 capital ratio
(6)
|
10.6
|
|
|
11.2
|
|
|
11.2
|
|
|
11.7
|
|
|
12.4
|
|
|||||
Tier 1 capital ratio
(7)
|
11.3
|
|
|
11.4
|
|
|
11.4
|
|
|
12.0
|
|
|
12.4
|
|
|||||
Total capital ratio
(8)
|
13.3
|
|
|
13.9
|
|
|
14.0
|
|
|
15.3
|
|
|
15.8
|
|
|||||
Tier 1 leverage ratio
(9)
|
10.0
|
|
|
10.0
|
|
|
9.9
|
|
|
10.5
|
|
|
10.6
|
|
|
|
Page
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
•
|
Return on average common equity, which we define as annualized net income available to common stockholders divided by average common equity;
|
•
|
Return on average tangible common equity, which we define as annualized net income 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 annualized net income divided by average total assets;
|
•
|
Return on average total tangible assets, which we define as annualized net income 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;
|
•
|
Operating leverage, which we define as the percent change in total revenue, less the percent change in noninterest expense;
|
•
|
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; and
|
•
|
Common equity tier 1 capital ratio, which represents CET1 capital divided by total risk-weighted assets as defined under U.S. Basel III Standardized approach.
|
|
Year Ended December 31, 2018
|
||||||||||||||||||
(in millions)
|
Noninterest income
|
|
Noninterest expense
|
|
Credit-related costs
|
|
Income tax expense
|
|
Net Income
|
||||||||||
Reported results (GAAP)
|
|
$1,596
|
|
|
|
$3,619
|
|
|
|
$326
|
|
|
|
$462
|
|
|
|
$1,721
|
|
Less: Notable items
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax Legislation DTL adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(29
|
)
|
|
29
|
|
|||||
TOP efficiency initiatives and other actions
|
(1
|
)
|
|
33
|
|
|
—
|
|
|
(8
|
)
|
|
(26
|
)
|
|||||
FAMC integration costs
|
(4
|
)
|
|
21
|
|
|
—
|
|
|
(6
|
)
|
|
(19
|
)
|
|||||
Total notable items
|
|
($5
|
)
|
|
|
$54
|
|
|
|
$—
|
|
|
|
($43
|
)
|
|
|
($16
|
)
|
Underlying results (non-GAAP)
|
|
$1,601
|
|
|
|
$3,565
|
|
|
|
$326
|
|
|
|
$505
|
|
|
|
$1,737
|
|
|
Year Ended December 31, 2017
|
||||||||||||||||||
(in millions)
|
Noninterest income
|
|
Noninterest expense
|
|
Credit-related costs
|
|
Income tax expense
|
|
Net Income
|
||||||||||
Reported results (GAAP)
|
|
$1,534
|
|
|
|
$3,474
|
|
|
|
$321
|
|
|
|
$260
|
|
|
|
$1,652
|
|
Less: Notable items
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax and tax-related notable items:
|
|
|
|
|
|
|
|
|
|
||||||||||
Tax Legislation DTL adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
(331
|
)
|
|
331
|
|
|||||
Colleague and community reinvestment
|
—
|
|
|
22
|
|
|
—
|
|
|
(9
|
)
|
|
(13
|
)
|
|||||
Settlement of certain tax matters
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
23
|
|
|||||
TOP efficiency initiatives
|
—
|
|
|
15
|
|
|
—
|
|
|
(6
|
)
|
|
(9
|
)
|
|||||
Lease impairment credit-related costs
|
(11
|
)
|
|
15
|
|
|
(26
|
)
|
|
—
|
|
|
—
|
|
|||||
Gain on mortgage/home equity TDR Transaction
|
17
|
|
|
—
|
|
|
—
|
|
|
7
|
|
|
10
|
|
|||||
Home equity operational items
|
—
|
|
|
3
|
|
|
—
|
|
|
(1
|
)
|
|
(2
|
)
|
|||||
Total notable items
|
|
$6
|
|
|
|
$55
|
|
|
|
($26
|
)
|
|
|
($363
|
)
|
|
|
$340
|
|
Underlying results (non-GAAP)
|
|
$1,528
|
|
|
|
$3,419
|
|
|
|
$347
|
|
|
|
$623
|
|
|
|
$1,312
|
|
•
|
Net income available to common stockholders of
$1.7 billion
increase
d
$54 million
, or
3%
, compared to
$1.6 billion
in
2017
.
|
◦
|
On an Underlying basis,* net income available to common stockholders increased
32%
led by revenue growth of
8%
, with a
9%
increase in net interest income and a
5%
increase in noninterest income.
|
•
|
Total revenue of
$6.1 billion
increase
d
$421 million
, or
7%
, from
2017
, driven by strong net interest income and noninterest income growth:
|
◦
|
Net interest income of
$4.5 billion
increase
d
$359 million
, or
9%
, compared to
$4.2 billion
in
2017
, driven by higher loan yields and
4%
average loan growth.
|
◦
|
Net interest margin of
3.19%
increase
d
17
basis points, compared to
3.02%
in 2017, reflecting the benefit of higher interest rates and continued mix shift towards higher-yielding assets, partially offset by higher deposit and other funding costs.
|
–
|
Average loans and leases of
$113.5 billion
increase
d
$4.2 billion
, or
4%
, from
$109.3 billion
in 2017, reflecting a
$2.5 billion
increase
in commercial loans and leases and a
$1.7 billion
increase
in retail loans.
|
–
|
Average deposits of
$115.9 billion
increase
d
$4.0 billion
, or
4%
, from
$111.9 billion
in 2017, reflecting strength in term, checking with interest, savings and demand deposits.
|
◦
|
Noninterest income of
$1.6 billion
increase
d
$62 million
, or
4%
, from 2017, driven by strength in mortgage banking fees, including the $57 million impact of the FAMC acquisition, as well as foreign exchange and interest rate products, trust and investment services fees, letter of credit and loan fees and card fees, partially offset by lower capital market fees and service charges and fees.
|
–
|
On an Underlying basis,* noninterest income
increase
d
$73 million
from
$1.5 billion
in 2017.
|
•
|
Noninterest expense of
$3.6 billion
increase
d
$145 million
, or
4%
, compared to
$3.5 billion
in 2017, reflecting higher salaries and employee benefits driven by higher revenue-based incentives and merit increases, higher outside services expense, including continued investments to drive growth, $60 million of FAMC costs, primarily in salaries and employee benefits, and $54 million of notable items. These increases were partially offset by lower other operating expenses.
|
◦
|
On an Underlying basis,* noninterest expense
increase
d
4%
from 2017.
|
•
|
Positive operating leverage was
3.2%
, the efficiency ratio improved by
181
basis points to
59.1%
compared to 2017, and ROTCE was
12.9%
.
|
◦
|
On an Underlying basis,* operating leverage was
3.3%
, the efficiency ratio improved
183
basis points to
58.1%
from
60.0%
in 2017 and ROTCE increased
327
basis points to
13.1%
from
9.8%
.
|
•
|
Return on average common equity was
8.6%
compared to
8.3%
in 2017.
|
◦
|
On an Underlying basis,* return on average common equity of
8.7%
improved
207
basis points from
6.6%
in 2017.
|
•
|
Earnings per diluted common share
increase
d
$0.27
, or
8%
, from 2017.
|
◦
|
On an Underlying basis,* earnings per diluted common share
increase
d
$0.98
, or
38%
, from 2017.
|
•
|
Tangible book value per common share improved
5%
to
$28.73
from 2017. Fully diluted average common shares outstanding
decrease
d by
23.3 million
shares from 2017.
|
•
|
Provision for credit losses of
$326 million
increase
d
$5 million
, or
2%
, from
$321 million
in 2017.
|
◦
|
On an Underlying basis,* total credit-related costs
decrease
d
$21 million
, or
6%
, from
$347 million
in 2017, driven primarily by the $26 million impact of 2017 aircraft lease impairments.
|
•
|
Net charge-offs of
$317 million
increased
$12 million
, or
4%
, from
$305 million
in 2017. The ALLL of
$1.2 billion
increased
$6 million
compared to December 31, 2017.
|
◦
|
ALLL to total loans and leases of
1.06%
decreased from 1.12% as of December 31, 2017.
|
◦
|
The ALLL to nonperforming loans and leases ratio of
156%
increased from 142% as of December 31, 2017.
|
•
|
The effective income tax rate
increase
d to
21.2%
from
13.6%
in 2017, primarily attributable to the revaluation of our deferred tax liability as a result of 2017 Tax Legislation.
|
◦
|
On an Underlying basis,* the effective income tax rate decreased to
22.5%
from
32.2%
in 2017, primarily attributable to the reduction in the federal statutory tax rate from 35% to 21% under the 2017 Tax Legislation, partially offset by an increase in state and local income taxes and non-deductible FDIC premiums.
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
Percent
|
|||||
Net interest income
|
|
$4,532
|
|
|
|
$4,173
|
|
|
|
$359
|
|
|
9
|
%
|
Noninterest income
|
1,596
|
|
|
1,534
|
|
|
62
|
|
|
4
|
|
|||
Total revenue
|
6,128
|
|
|
5,707
|
|
|
421
|
|
|
7
|
|
|||
Provision for credit losses
|
326
|
|
|
321
|
|
|
5
|
|
|
2
|
|
|||
Noninterest expense
|
3,619
|
|
|
3,474
|
|
|
145
|
|
|
4
|
|
|||
Income before income tax expense
|
2,183
|
|
|
1,912
|
|
|
271
|
|
|
14
|
|
|||
Income tax expense
|
462
|
|
|
260
|
|
|
202
|
|
|
78
|
|
|||
Net income
|
|
$1,721
|
|
|
|
$1,652
|
|
|
|
$69
|
|
|
4
|
%
|
Net income available to common stockholders
|
|
$1,692
|
|
|
|
$1,638
|
|
|
|
$54
|
|
|
3
|
%
|
Return on average tangible common equity
|
12.94
|
%
|
|
12.35
|
%
|
|
59
|
bps
|
|
|
|
December 31,
|
||||
|
2018
|
|
|
2017
|
|
Return on average total assets
|
1.11
|
%
|
|
1.10
|
%
|
Return on average common equity
|
8.62
|
|
|
8.35
|
|
Dividend payout ratio
|
28
|
|
|
20
|
|
Average equity to average assets ratio
|
13.02
|
|
|
13.25
|
|
|
Year Ended December 31,
|
|
|
|||||||||||||||||||
2018
|
|
2017
|
|
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
|
|
$1,579
|
|
|
$29
|
|
1.82
|
%
|
|
|
$1,807
|
|
|
$18
|
|
0.96
|
%
|
|
|
($228
|
)
|
86 bps
|
Taxable investment securities
|
25,233
|
|
672
|
|
2.66
|
|
|
25,696
|
|
625
|
|
2.43
|
|
|
(463
|
)
|
23
|
|||||
Non-taxable investment securities
|
6
|
|
—
|
|
2.60
|
|
|
7
|
|
—
|
|
2.60
|
|
|
(1
|
)
|
—
|
|||||
Total investment securities
|
25,239
|
|
672
|
|
2.66
|
|
|
25,703
|
|
625
|
|
2.43
|
|
|
(464
|
)
|
23
|
|||||
Commercial
|
39,363
|
|
1,621
|
|
4.06
|
|
|
37,631
|
|
1,334
|
|
3.50
|
|
|
1,732
|
|
56
|
|||||
Commercial real estate
|
12,299
|
|
557
|
|
4.47
|
|
|
11,178
|
|
402
|
|
3.55
|
|
|
1,121
|
|
92
|
|||||
Leases
|
3,038
|
|
82
|
|
2.71
|
|
|
3,437
|
|
86
|
|
2.50
|
|
|
(399
|
)
|
21
|
|||||
Total commercial loans and leases
|
54,700
|
|
2,260
|
|
4.08
|
|
|
52,246
|
|
1,822
|
|
3.44
|
|
|
2,454
|
|
64
|
|||||
Residential mortgages
|
17,883
|
|
644
|
|
3.60
|
|
|
16,017
|
|
571
|
|
3.57
|
|
|
1,866
|
|
3
|
|||||
Home equity loans
|
1,215
|
|
72
|
|
5.91
|
|
|
1,610
|
|
91
|
|
5.68
|
|
|
(395
|
)
|
23
|
|||||
Home equity lines of credit
|
13,043
|
|
592
|
|
4.54
|
|
|
13,706
|
|
514
|
|
3.75
|
|
|
(663
|
)
|
79
|
|||||
Home equity loans serviced by others
|
463
|
|
34
|
|
7.36
|
|
|
642
|
|
46
|
|
7.09
|
|
|
(179
|
)
|
27
|
|||||
Home equity lines of credit serviced by others
|
124
|
|
5
|
|
4.23
|
|
|
181
|
|
7
|
|
4.07
|
|
|
(57
|
)
|
16
|
|||||
Automobile
|
12,555
|
|
461
|
|
3.68
|
|
|
13,491
|
|
442
|
|
3.27
|
|
|
(936
|
)
|
41
|
|||||
Education
|
8,486
|
|
487
|
|
5.74
|
|
|
7,557
|
|
403
|
|
5.33
|
|
|
929
|
|
41
|
|||||
Credit cards
|
1,891
|
|
202
|
|
10.68
|
|
|
1,725
|
|
185
|
|
10.75
|
|
|
166
|
|
(7)
|
|||||
Other retail
|
3,113
|
|
253
|
|
8.09
|
|
|
2,117
|
|
168
|
|
7.94
|
|
|
996
|
|
15
|
|||||
Total retail loans
|
58,773
|
|
2,750
|
|
4.68
|
|
|
57,046
|
|
2,427
|
|
4.25
|
|
|
1,727
|
|
43
|
|||||
Total loans and leases
(1)
|
113,473
|
|
5,010
|
|
4.39
|
|
|
109,292
|
|
4,249
|
|
3.87
|
|
|
4,181
|
|
52
|
|||||
Loans held for sale, at fair value
|
844
|
|
37
|
|
4.38
|
|
|
490
|
|
18
|
|
3.58
|
|
|
354
|
|
80
|
|||||
Other loans held for sale
|
164
|
|
10
|
|
6.18
|
|
|
190
|
|
10
|
|
5.36
|
|
|
(26
|
)
|
82
|
|||||
Interest-earning assets
|
141,299
|
|
5,758
|
|
4.05
|
|
|
137,482
|
|
4,920
|
|
3.56
|
|
|
3,817
|
|
49
|
|||||
Allowance for loan and lease losses
|
(1,245
|
)
|
|
|
|
(1,225
|
)
|
|
|
|
(20
|
)
|
|
|||||||||
Goodwill
|
6,912
|
|
|
|
|
6,883
|
|
|
|
|
29
|
|
|
|||||||||
Other noninterest-earning assets
|
7,587
|
|
|
|
|
6,813
|
|
|
|
|
774
|
|
|
|||||||||
Total assets
|
|
$154,553
|
|
|
|
|
|
$149,953
|
|
|
|
|
|
$4,600
|
|
|
||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Checking with interest
|
|
$21,856
|
|
|
$138
|
|
0.63
|
%
|
|
|
$21,458
|
|
|
$79
|
|
0.37
|
%
|
|
|
$398
|
|
26 bps
|
Money market accounts
|
36,497
|
|
343
|
|
0.94
|
|
|
37,450
|
|
198
|
|
0.53
|
|
|
(953
|
)
|
41
|
|||||
Regular savings
|
10,238
|
|
15
|
|
0.15
|
|
|
9,384
|
|
4
|
|
0.04
|
|
|
854
|
|
11
|
|||||
Term deposits
|
18,035
|
|
289
|
|
1.61
|
|
|
15,448
|
|
160
|
|
1.04
|
|
|
2,587
|
|
57
|
|||||
Total interest-bearing deposits
|
86,626
|
|
785
|
|
0.91
|
|
|
83,740
|
|
441
|
|
0.53
|
|
|
2,886
|
|
38
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
654
|
|
6
|
|
0.94
|
|
|
776
|
|
3
|
|
0.38
|
|
|
(122
|
)
|
56
|
|||||
Other short-term borrowed funds
|
1,808
|
|
57
|
|
3.18
|
|
|
2,321
|
|
31
|
|
1.32
|
|
|
(513
|
)
|
186
|
|||||
Long-term borrowed funds
|
13,455
|
|
378
|
|
2.79
|
|
|
12,479
|
|
272
|
|
2.17
|
|
|
976
|
|
62
|
|||||
Total borrowed funds
|
15,917
|
|
441
|
|
2.76
|
|
|
15,576
|
|
306
|
|
1.96
|
|
|
341
|
|
80
|
|||||
Total interest-bearing liabilities
|
102,543
|
|
1,226
|
|
1.19
|
|
|
99,316
|
|
747
|
|
0.75
|
|
|
3,227
|
|
44
|
|||||
Demand deposits
|
29,231
|
|
|
|
|
28,134
|
|
|
|
|
1,097
|
|
|
|||||||||
Other liabilities
|
2,651
|
|
|
|
|
2,637
|
|
|
|
|
14
|
|
|
|||||||||
Total liabilities
|
134,425
|
|
|
|
|
130,087
|
|
|
|
|
4,338
|
|
|
|||||||||
Stockholders’ equity
|
20,128
|
|
|
|
|
19,866
|
|
|
|
|
262
|
|
|
|||||||||
Total liabilities and stockholders’ equity
|
|
$154,553
|
|
|
|
|
|
$149,953
|
|
|
|
|
|
$4,600
|
|
|
||||||
Interest rate spread
|
|
|
2.86
|
%
|
|
|
|
2.81
|
%
|
|
|
5
|
||||||||||
Net interest income
|
|
|
$4,532
|
|
|
|
|
|
$4,173
|
|
|
|
|
|
||||||||
Net interest margin
|
|
|
3.19
|
%
|
|
|
|
3.02
|
%
|
|
|
17 bps
|
||||||||||
Memo: Total deposits (interest-bearing and demand)
|
|
$115,857
|
|
|
$785
|
|
0.68
|
%
|
|
|
$111,874
|
|
|
$441
|
|
0.39
|
%
|
|
|
$3,983
|
|
29 bps
|
|
Year Ended December 31,
|
||||||||
|
2018 Versus 2017
|
||||||||
(in millions)
|
Average Volume
|
Average Rate
|
Net Change
|
||||||
Interest Income
|
|
|
|
||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
($2
|
)
|
|
$13
|
|
|
$11
|
|
Taxable investment securities
|
(11
|
)
|
58
|
|
47
|
|
|||
Non-taxable investment securities
|
—
|
|
—
|
|
—
|
|
|||
Total investment securities
|
(11
|
)
|
58
|
|
47
|
|
|||
Commercial
|
61
|
|
226
|
|
287
|
|
|||
Commercial real estate
|
40
|
|
115
|
|
155
|
|
|||
Leases
|
(10
|
)
|
6
|
|
(4
|
)
|
|||
Total commercial loans and leases
|
91
|
|
347
|
|
438
|
|
|||
Residential mortgages
|
67
|
|
6
|
|
73
|
|
|||
Home equity loans
|
(22
|
)
|
3
|
|
(19
|
)
|
|||
Home equity lines of credit
|
(25
|
)
|
103
|
|
78
|
|
|||
Home equity loans serviced by others
|
(13
|
)
|
1
|
|
(12
|
)
|
|||
Home equity lines of credit serviced by others
|
(2
|
)
|
—
|
|
(2
|
)
|
|||
Automobile
|
(31
|
)
|
50
|
|
19
|
|
|||
Education
|
50
|
|
34
|
|
84
|
|
|||
Credit cards
|
18
|
|
(1
|
)
|
17
|
|
|||
Other retail
|
79
|
|
6
|
|
85
|
|
|||
Total retail loans
|
121
|
|
202
|
|
323
|
|
|||
Total loans and leases
|
212
|
|
549
|
|
761
|
|
|||
Loans held for sale, at fair value
|
13
|
|
6
|
|
19
|
|
|||
Other loans held for sale
|
(1
|
)
|
1
|
|
—
|
|
|||
Total interest income
|
|
$211
|
|
|
$627
|
|
|
$838
|
|
Interest Expense
|
|
|
|
||||||
Checking with interest
|
|
$1
|
|
|
$58
|
|
|
$59
|
|
Money market accounts
|
(5
|
)
|
150
|
|
145
|
|
|||
Regular savings
|
—
|
|
11
|
|
11
|
|
|||
Term deposits
|
27
|
|
102
|
|
129
|
|
|||
Total interest-bearing deposits
|
23
|
|
321
|
|
344
|
|
|||
Federal funds purchased and securities sold under agreements to repurchase
|
—
|
|
3
|
|
3
|
|
|||
Other short-term borrowed funds
|
(7
|
)
|
33
|
|
26
|
|
|||
Long-term borrowed funds
|
21
|
|
85
|
|
106
|
|
|||
Total borrowed funds
|
14
|
|
121
|
|
135
|
|
|||
Total interest expense
|
37
|
|
442
|
|
479
|
|
|||
Net interest income
|
|
$174
|
|
|
$185
|
|
|
$359
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Service charges and fees
|
|
$513
|
|
|
|
$516
|
|
|
|
($3
|
)
|
|
(1
|
%)
|
Card fees
|
244
|
|
|
233
|
|
|
11
|
|
|
5
|
|
|||
Capital markets fees
|
179
|
|
|
194
|
|
|
(15
|
)
|
|
(8
|
)
|
|||
Trust and investment services fees
|
171
|
|
|
158
|
|
|
13
|
|
|
8
|
|
|||
Mortgage banking fees
|
152
|
|
|
108
|
|
|
44
|
|
|
41
|
|
|||
Letter of credit and loan fees
|
128
|
|
|
121
|
|
|
7
|
|
|
6
|
|
|||
Foreign exchange and interest rate products
|
126
|
|
|
109
|
|
|
17
|
|
|
16
|
|
|||
Securities gains, net
|
19
|
|
|
11
|
|
|
8
|
|
|
73
|
|
|||
Other income
(1)
|
64
|
|
|
84
|
|
|
(20
|
)
|
|
(24
|
)
|
|||
Noninterest income
(2)
|
|
$1,596
|
|
|
|
$1,534
|
|
|
|
$62
|
|
|
4
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Salaries and employee benefits
(1)
|
|
$1,880
|
|
|
|
$1,766
|
|
|
|
$114
|
|
|
6
|
%
|
Outside services
|
447
|
|
|
404
|
|
|
43
|
|
|
11
|
|
|||
Occupancy
|
333
|
|
|
319
|
|
|
14
|
|
|
4
|
|
|||
Equipment expense
|
275
|
|
|
263
|
|
|
12
|
|
|
5
|
|
|||
Amortization of software
|
189
|
|
|
180
|
|
|
9
|
|
|
5
|
|
|||
Other operating expense
(1)
|
495
|
|
|
542
|
|
|
(47
|
)
|
|
(9
|
)
|
|||
Noninterest expense
|
|
$3,619
|
|
|
|
$3,474
|
|
|
|
$145
|
|
|
4
|
%
|
|
As of and for the Year Ended December 31, 2018
|
||||||||||||||
(dollars in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
(4)
|
|
|
Consolidated
|
|||||||
Net interest income
(1)
|
|
$3,064
|
|
|
|
$1,497
|
|
|
|
($29
|
)
|
|
|
$4,532
|
|
Noninterest income
|
973
|
|
|
545
|
|
|
78
|
|
|
1,596
|
|
||||
Total revenue
|
4,037
|
|
|
2,042
|
|
|
49
|
|
|
6,128
|
|
||||
Noninterest expense
|
2,723
|
|
|
813
|
|
|
83
|
|
|
3,619
|
|
||||
Profit before provision for credit losses
|
1,314
|
|
|
1,229
|
|
|
(34
|
)
|
|
2,509
|
|
||||
Provision for credit losses
|
289
|
|
|
26
|
|
|
11
|
|
|
326
|
|
||||
Income (loss) before income tax expense (benefit)
|
1,025
|
|
|
1,203
|
|
|
(45
|
)
|
|
2,183
|
|
||||
Income tax expense (benefit)
|
258
|
|
|
276
|
|
|
(72
|
)
|
|
462
|
|
||||
Net income
|
|
$767
|
|
|
|
$927
|
|
|
|
$27
|
|
|
|
$1,721
|
|
Loans and leases (period-end)
(2)
|
|
$62,250
|
|
|
|
$53,439
|
|
|
|
$2,291
|
|
|
|
$117,980
|
|
Average Balances:
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$62,444
|
|
|
|
$52,362
|
|
|
|
$39,747
|
|
|
|
$154,553
|
|
Total loans and leases
(2)
|
60,691
|
|
|
51,344
|
|
|
2,446
|
|
|
114,481
|
|
||||
Deposits
|
77,542
|
|
|
30,704
|
|
|
7,611
|
|
|
115,857
|
|
||||
Interest-earning assets
|
60,743
|
|
|
51,572
|
|
|
28,984
|
|
|
141,299
|
|
||||
Key Performance Metrics:
|
|
|
|
|
|
|
|
||||||||
Net interest margin
|
5.04
|
%
|
|
2.90
|
%
|
|
NM
|
|
|
3.19
|
%
|
||||
Efficiency ratio
|
67.47
|
|
|
39.80
|
|
|
NM
|
|
|
59.06
|
|
||||
Loans-to-deposits ratio (average balances)
(3)
|
77.42
|
|
|
166.09
|
|
|
NM
|
|
|
97.94
|
|
||||
Return on average total tangible assets
|
1.23
|
|
|
1.77
|
|
|
NM
|
|
|
1.16
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
(1)
|
|
$3,064
|
|
|
|
$2,651
|
|
|
|
$413
|
|
|
16
|
%
|
Noninterest income
|
973
|
|
|
905
|
|
|
68
|
|
|
8
|
|
|||
Total revenue
|
4,037
|
|
|
3,556
|
|
|
481
|
|
|
14
|
|
|||
Noninterest expense
|
2,723
|
|
|
2,593
|
|
|
130
|
|
|
5
|
|
|||
Profit before provision for credit losses
|
1,314
|
|
|
963
|
|
|
351
|
|
|
36
|
|
|||
Provision for credit losses
|
289
|
|
|
265
|
|
|
24
|
|
|
9
|
|
|||
Income before income tax expense
|
1,025
|
|
|
698
|
|
|
327
|
|
|
47
|
|
|||
Income tax expense
|
258
|
|
|
246
|
|
|
12
|
|
|
5
|
|
|||
Net income
|
|
$767
|
|
|
|
$452
|
|
|
|
$315
|
|
|
70
|
|
Loans (period-end)
(2)
|
|
$62,250
|
|
|
|
$60,096
|
|
|
|
$2,154
|
|
|
4
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$62,444
|
|
|
|
$59,714
|
|
|
|
$2,730
|
|
|
5
|
%
|
Total loans and leases
(2)
|
60,691
|
|
|
58,371
|
|
|
2,320
|
|
|
4
|
|
|||
Deposits
|
77,542
|
|
|
74,873
|
|
|
2,669
|
|
|
4
|
|
|||
Interest-earning assets
|
60,743
|
|
|
58,422
|
|
|
2,321
|
|
|
4
|
|
|||
Key Performance Metrics:
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
5.04
|
%
|
|
4.54
|
%
|
|
50
|
bps
|
|
|
||||
Efficiency ratio
|
67.47
|
|
|
72.93
|
|
|
(546
|
) bps
|
|
|
||||
Loans-to-deposits ratio (average balances)
(3)
|
77.42
|
|
|
77.49
|
|
|
(7
|
) bps
|
|
|
||||
Return on average total tangible assets
|
1.23
|
|
|
0.76
|
|
|
47
|
bps
|
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
(1)
|
|
$1,497
|
|
|
|
$1,411
|
|
|
|
$86
|
|
|
6
|
%
|
Noninterest income
|
545
|
|
|
538
|
|
|
7
|
|
|
1
|
|
|||
Total revenue
|
2,042
|
|
|
1,949
|
|
|
93
|
|
|
5
|
|
|||
Noninterest expense
|
813
|
|
|
772
|
|
|
41
|
|
|
5
|
|
|||
Profit before provision for credit losses
|
1,229
|
|
|
1,177
|
|
|
52
|
|
|
4
|
|
|||
Provision for credit losses
|
26
|
|
|
19
|
|
|
7
|
|
|
37
|
|
|||
Income before income tax expense
|
1,203
|
|
|
1,158
|
|
|
45
|
|
|
4
|
|
|||
Income tax expense
|
276
|
|
|
384
|
|
|
(108
|
)
|
|
(28
|
)
|
|||
Net income
|
|
$927
|
|
|
|
$774
|
|
|
|
$153
|
|
|
20
|
|
Loans and leases (period-end)
(2)
|
|
$53,439
|
|
|
|
$48,623
|
|
|
|
$4,816
|
|
|
10
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$52,362
|
|
|
|
$49,747
|
|
|
|
$2,615
|
|
|
5
|
%
|
Total loans and leases
(2)
|
51,344
|
|
|
48,655
|
|
|
2,689
|
|
|
6
|
|
|||
Deposits
|
30,704
|
|
|
30,005
|
|
|
699
|
|
|
2
|
|
|||
Interest-earning assets
|
51,572
|
|
|
48,802
|
|
|
2,770
|
|
|
6
|
|
|||
Key Performance Metrics:
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
2.90
|
%
|
|
2.89
|
%
|
|
1
|
bps
|
|
|
||||
Efficiency ratio
|
39.80
|
|
|
39.62
|
|
|
18
|
bps
|
|
|
||||
Average loans to average deposits ratio
(3)
|
166.09
|
|
|
161.15
|
|
|
494
|
bps
|
|
|
||||
Return on average total tangible assets
|
1.77
|
|
|
1.56
|
|
|
21
|
bps
|
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Net interest income
(1)
|
|
($29
|
)
|
|
|
$111
|
|
|
|
($140
|
)
|
|
(126
|
%)
|
Noninterest income
|
78
|
|
|
91
|
|
|
(13
|
)
|
|
(14
|
)
|
|||
Total revenue
|
49
|
|
|
202
|
|
|
(153
|
)
|
|
(76
|
)
|
|||
Noninterest expense
|
83
|
|
|
109
|
|
|
(26
|
)
|
|
(24
|
)
|
|||
Profit before provision for credit losses
|
(34
|
)
|
|
93
|
|
|
(127
|
)
|
|
(137
|
)
|
|||
Provision for credit losses
|
11
|
|
|
37
|
|
|
(26
|
)
|
|
(70
|
)
|
|||
(Loss) income before income tax benefit
|
(45
|
)
|
|
56
|
|
|
(101
|
)
|
|
(180
|
)
|
|||
Income tax benefit
|
(72
|
)
|
|
(370
|
)
|
|
298
|
|
|
81
|
|
|||
Net income
|
|
$27
|
|
|
|
$426
|
|
|
|
($399
|
)
|
|
(94
|
)
|
Loans and leases (period-end)
(2)
|
|
$2,291
|
|
|
|
$2,616
|
|
|
|
($325
|
)
|
|
(12
|
)
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$39,747
|
|
|
|
$40,492
|
|
|
|
($745
|
)
|
|
(2
|
%)
|
Total loans and leases
(2)
|
2,446
|
|
|
2,946
|
|
|
(500
|
)
|
|
(17
|
)
|
|||
Deposits
|
7,611
|
|
|
6,996
|
|
|
615
|
|
|
9
|
|
|||
Interest-earning assets
|
28,984
|
|
|
30,258
|
|
|
(1,274
|
)
|
|
(4
|
)
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
Percent
|
|||||
Net interest income
|
|
$4,173
|
|
|
|
$3,758
|
|
|
|
$415
|
|
|
11
|
%
|
Noninterest income
|
1,534
|
|
|
1,497
|
|
|
37
|
|
|
2
|
|
|||
Total revenue
|
5,707
|
|
|
5,255
|
|
|
452
|
|
|
9
|
|
|||
Provision for credit losses
|
321
|
|
|
369
|
|
|
(48
|
)
|
|
(13
|
)
|
|||
Noninterest expense
|
3,474
|
|
|
3,352
|
|
|
122
|
|
|
4
|
|
|||
Income before income tax expense
|
1,912
|
|
|
1,534
|
|
|
378
|
|
|
25
|
|
|||
Income tax expense
|
260
|
|
|
489
|
|
|
(229
|
)
|
|
(47
|
)
|
|||
Net income
|
|
$1,652
|
|
|
|
$1,045
|
|
|
|
$607
|
|
|
58
|
%
|
Net income available to common stockholders
|
|
$1,638
|
|
|
|
$1,031
|
|
|
|
$607
|
|
|
59
|
%
|
Return on average tangible common equity
|
12.35
|
%
|
|
7.74
|
%
|
|
461
|
bps
|
|
|
|
December 31,
|
||||
|
2017
|
|
|
2016
|
|
Return on average total assets
|
1.10
|
%
|
|
0.73
|
%
|
Return on average common equity
|
8.35
|
|
|
5.23
|
|
Dividend payout ratio
|
19.62
|
|
|
23.30
|
|
Average equity to average assets ratio
|
13.25
|
|
|
13.93
|
|
|
Year Ended December 31,
|
|
|
|||||||||||||||||||
2017
|
|
2016
|
|
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
|
|
$1,807
|
|
|
$18
|
|
0.96
|
%
|
|
|
$1,931
|
|
|
$8
|
|
0.41
|
%
|
|
|
($124
|
)
|
55 bps
|
Taxable investment securities
|
25,696
|
|
625
|
|
2.43
|
|
|
24,643
|
|
584
|
|
2.37
|
|
|
1,053
|
|
6
|
|||||
Non-taxable investment securities
|
7
|
|
—
|
|
2.60
|
|
|
8
|
|
—
|
|
2.60
|
|
|
(1
|
)
|
—
|
|||||
Total investment securities
|
25,703
|
|
625
|
|
2.43
|
|
|
24,651
|
|
584
|
|
2.37
|
|
|
1,052
|
|
6
|
|||||
Commercial
|
37,631
|
|
1,334
|
|
3.50
|
|
|
35,652
|
|
1,136
|
|
3.13
|
|
|
1,979
|
|
37
|
|||||
Commercial real estate
|
11,178
|
|
402
|
|
3.55
|
|
|
9,741
|
|
278
|
|
2.81
|
|
|
1,437
|
|
74
|
|||||
Leases
|
3,437
|
|
86
|
|
2.50
|
|
|
3,841
|
|
93
|
|
2.41
|
|
|
(404
|
)
|
9
|
|||||
Total commercial loans and leases
|
52,246
|
|
1,822
|
|
3.44
|
|
|
49,234
|
|
1,507
|
|
3.01
|
|
|
3,012
|
|
43
|
|||||
Residential mortgages
|
16,017
|
|
571
|
|
3.57
|
|
|
14,005
|
|
504
|
|
3.60
|
|
|
2,012
|
|
(3)
|
|||||
Home equity loans
|
1,610
|
|
91
|
|
5.68
|
|
|
2,180
|
|
123
|
|
5.64
|
|
|
(570
|
)
|
4
|
|||||
Home equity lines of credit
|
13,706
|
|
514
|
|
3.75
|
|
|
14,402
|
|
457
|
|
3.18
|
|
|
(696
|
)
|
57
|
|||||
Home equity loans serviced by others
|
642
|
|
46
|
|
7.09
|
|
|
867
|
|
62
|
|
7.11
|
|
|
(225
|
)
|
(2)
|
|||||
Home equity lines of credit serviced by others
|
181
|
|
7
|
|
4.07
|
|
|
281
|
|
7
|
|
2.41
|
|
|
(100
|
)
|
166
|
|||||
Automobile
|
13,491
|
|
442
|
|
3.27
|
|
|
13,953
|
|
411
|
|
2.94
|
|
|
(462
|
)
|
33
|
|||||
Education
|
7,557
|
|
403
|
|
5.33
|
|
|
5,558
|
|
282
|
|
5.08
|
|
|
1,999
|
|
25
|
|||||
Credit cards
|
1,725
|
|
185
|
|
10.75
|
|
|
1,620
|
|
181
|
|
11.22
|
|
|
105
|
|
(47)
|
|||||
Other retail
|
2,117
|
|
168
|
|
7.94
|
|
|
1,288
|
|
119
|
|
9.23
|
|
|
829
|
|
(129)
|
|||||
Total retail loans
|
57,046
|
|
2,427
|
|
4.25
|
|
|
54,154
|
|
2,146
|
|
3.96
|
|
|
2,892
|
|
29
|
|||||
Total loans and leases
(1)
|
109,292
|
|
4,249
|
|
3.87
|
|
|
103,388
|
|
3,653
|
|
3.51
|
|
|
5,904
|
|
36
|
|||||
Loans held for sale, at fair value
|
490
|
|
18
|
|
3.58
|
|
|
425
|
|
15
|
|
3.40
|
|
|
65
|
|
18
|
|||||
Other loans held for sale
|
190
|
|
10
|
|
5.36
|
|
|
141
|
|
6
|
|
4.55
|
|
|
49
|
|
81
|
|||||
Interest-earning assets
|
137,482
|
|
4,920
|
|
3.56
|
|
|
130,536
|
|
4,266
|
|
3.25
|
|
|
6,946
|
|
31
|
|||||
Allowance for loan and lease losses
|
(1,225
|
)
|
|
|
|
(1,227
|
)
|
|
|
|
2
|
|
|
|||||||||
Goodwill
|
6,883
|
|
|
|
|
6,876
|
|
|
|
|
7
|
|
|
|||||||||
Other noninterest-earning assets
|
6,813
|
|
|
|
|
6,998
|
|
|
|
|
(185
|
)
|
|
|||||||||
Total assets
|
|
$149,953
|
|
|
|
|
|
$143,183
|
|
|
|
|
|
$6,770
|
|
|
||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Checking with interest
|
|
$21,458
|
|
|
$79
|
|
0.37
|
%
|
|
|
$19,320
|
|
|
$34
|
|
0.18
|
%
|
|
|
$2,138
|
|
19 bps
|
Money market accounts
|
37,450
|
|
198
|
|
0.53
|
|
|
37,106
|
|
133
|
|
0.36
|
|
|
344
|
|
17
|
|||||
Regular savings
|
9,384
|
|
4
|
|
0.04
|
|
|
8,691
|
|
4
|
|
0.04
|
|
|
693
|
|
—
|
|||||
Term deposits
|
15,448
|
|
160
|
|
1.04
|
|
|
12,696
|
|
99
|
|
0.78
|
|
|
2,752
|
|
26
|
|||||
Total interest-bearing deposits
|
83,740
|
|
441
|
|
0.53
|
|
|
77,813
|
|
270
|
|
0.35
|
|
|
5,927
|
|
18
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
776
|
|
3
|
|
0.38
|
|
|
947
|
|
2
|
|
0.22
|
|
|
(171
|
)
|
16
|
|||||
Other short-term borrowed funds
|
2,321
|
|
31
|
|
1.32
|
|
|
3,207
|
|
40
|
|
1.22
|
|
|
(886
|
)
|
10
|
|||||
Long-term borrowed funds
|
12,479
|
|
272
|
|
2.17
|
|
|
10,472
|
|
196
|
|
1.86
|
|
|
2,007
|
|
31
|
|||||
Total borrowed funds
|
15,576
|
|
306
|
|
1.96
|
|
|
14,626
|
|
238
|
|
1.62
|
|
|
950
|
|
34
|
|||||
Total interest-bearing liabilities
|
99,316
|
|
747
|
|
0.75
|
|
|
92,439
|
|
508
|
|
0.55
|
|
|
6,877
|
|
20
|
|||||
Demand deposits
|
28,134
|
|
|
|
|
27,634
|
|
|
|
|
500
|
|
|
|||||||||
Other liabilities
|
2,637
|
|
|
|
|
3,165
|
|
|
|
|
(528
|
)
|
|
|||||||||
Total liabilities
|
130,087
|
|
|
|
|
123,238
|
|
|
|
|
6,849
|
|
|
|||||||||
Stockholders’ equity
|
19,866
|
|
|
|
|
19,945
|
|
|
|
|
(79
|
)
|
|
|||||||||
Total liabilities and stockholders’ equity
|
|
$149,953
|
|
|
|
|
|
$143,183
|
|
|
|
|
|
$6,770
|
|
|
||||||
Interest rate spread
|
|
|
2.81
|
%
|
|
|
|
2.70
|
%
|
|
|
11
|
||||||||||
Net interest income
|
|
|
$4,173
|
|
|
|
|
|
$3,758
|
|
|
|
|
|
||||||||
Net interest margin
|
|
|
3.02
|
%
|
|
|
|
2.86
|
%
|
|
|
16 bps
|
||||||||||
Memo: Total deposits (interest-bearing and demand)
|
|
$111,874
|
|
|
$441
|
|
0.39
|
%
|
|
|
$105,447
|
|
|
$270
|
|
0.26
|
%
|
|
|
$6,427
|
|
13 bps
|
|
Year Ended December 31,
|
||||||||
|
2017 Versus 2016
|
||||||||
(in millions)
|
Average Volume
|
Average Rate
|
Net Change
|
||||||
Interest Income
|
|
|
|
||||||
Interest-bearing cash and due from banks and deposits in banks
|
|
$—
|
|
|
$10
|
|
|
$10
|
|
Taxable investment securities
|
25
|
|
16
|
|
41
|
|
|||
Non-taxable investment securities
|
—
|
|
—
|
|
—
|
|
|||
Total investment securities
|
25
|
|
16
|
|
41
|
|
|||
Commercial
|
62
|
|
136
|
|
198
|
|
|||
Commercial real estate
|
41
|
|
83
|
|
124
|
|
|||
Leases
|
(10
|
)
|
3
|
|
(7
|
)
|
|||
Total commercial loans and leases
|
93
|
|
222
|
|
315
|
|
|||
Residential mortgages
|
72
|
|
(5
|
)
|
67
|
|
|||
Home equity loans
|
(33
|
)
|
1
|
|
(32
|
)
|
|||
Home equity lines of credit
|
(22
|
)
|
79
|
|
57
|
|
|||
Home equity loans serviced by others
|
(16
|
)
|
—
|
|
(16
|
)
|
|||
Home equity lines of credit serviced by others
|
(3
|
)
|
3
|
|
—
|
|
|||
Automobile
|
(14
|
)
|
45
|
|
31
|
|
|||
Education
|
102
|
|
19
|
|
121
|
|
|||
Credit cards
|
12
|
|
(8
|
)
|
4
|
|
|||
Other retail
|
76
|
|
(27
|
)
|
49
|
|
|||
Total retail loans
|
174
|
|
107
|
|
281
|
|
|||
Total loans and leases
|
267
|
|
329
|
|
596
|
|
|||
Loans held for sale, at fair value
|
2
|
|
1
|
|
3
|
|
|||
Other loans held for sale
|
2
|
|
2
|
|
4
|
|
|||
Total interest income
|
|
$296
|
|
|
$358
|
|
|
$654
|
|
Interest Expense
|
|
|
|
||||||
Checking with interest
|
|
$4
|
|
|
$41
|
|
|
$45
|
|
Money market accounts
|
1
|
|
64
|
|
65
|
|
|||
Regular savings
|
—
|
|
—
|
|
—
|
|
|||
Term deposits
|
21
|
|
40
|
|
61
|
|
|||
Total interest-bearing deposits
|
26
|
|
145
|
|
171
|
|
|||
Federal funds purchased and securities sold under agreements to repurchase
|
—
|
|
1
|
|
1
|
|
|||
Other short-term borrowed funds
|
(11
|
)
|
2
|
|
(9
|
)
|
|||
Long-term borrowed funds
|
37
|
|
39
|
|
76
|
|
|||
Total borrowed funds
|
26
|
|
42
|
|
68
|
|
|||
Total interest expense
|
52
|
|
187
|
|
239
|
|
|||
Net interest income
|
|
$244
|
|
|
$171
|
|
|
$415
|
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
Percent
|
|
|||
Service charges and fees
(1)
|
|
$516
|
|
|
|
$522
|
|
|
|
($6
|
)
|
|
(1
|
%)
|
Card fees
|
233
|
|
|
203
|
|
|
30
|
|
|
15
|
|
|||
Capital markets fees
(1)
|
194
|
|
|
136
|
|
|
58
|
|
|
43
|
|
|||
Trust and investment services fees
|
158
|
|
|
146
|
|
|
12
|
|
|
8
|
|
|||
Mortgage banking fees
|
108
|
|
|
112
|
|
|
(4
|
)
|
|
(4
|
)
|
|||
Letter of credit and loan fees
(1)
|
121
|
|
|
112
|
|
|
9
|
|
|
8
|
|
|||
Foreign exchange and interest rate products
(1)
|
109
|
|
|
103
|
|
|
6
|
|
|
6
|
|
|||
Securities gains, net
|
11
|
|
|
16
|
|
|
(5
|
)
|
|
(31
|
)
|
|||
Other income
(1)
|
84
|
|
|
147
|
|
|
(63
|
)
|
|
(43
|
)
|
|||
Noninterest income
|
|
$1,534
|
|
|
|
$1,497
|
|
|
|
$37
|
|
|
2
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
Percent
|
|
|||
Salaries and employee benefits
|
|
$1,766
|
|
|
|
$1,714
|
|
|
|
$52
|
|
|
3
|
%
|
Outside services
|
404
|
|
|
377
|
|
|
27
|
|
|
7
|
|
|||
Occupancy
|
319
|
|
|
307
|
|
|
12
|
|
|
4
|
|
|||
Equipment expense
|
263
|
|
|
263
|
|
|
—
|
|
|
—
|
|
|||
Amortization of software
|
180
|
|
|
170
|
|
|
10
|
|
|
6
|
|
|||
Other operating expense
|
542
|
|
|
521
|
|
|
21
|
|
|
4
|
|
|||
Noninterest expense
|
|
$3,474
|
|
|
|
$3,352
|
|
|
|
$122
|
|
|
4
|
%
|
|
As of and for the Year Ended December 31, 2017
|
||||||||||||||
(dollars in millions)
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
(3)
|
|
|
Consolidated
|
|||||||
Net interest income
|
|
$2,651
|
|
|
|
$1,411
|
|
|
|
$111
|
|
|
|
$4,173
|
|
Noninterest income
|
905
|
|
|
538
|
|
|
91
|
|
|
1,534
|
|
||||
Total revenue
|
3,556
|
|
|
1,949
|
|
|
202
|
|
|
5,707
|
|
||||
Noninterest expense
|
2,593
|
|
|
772
|
|
|
109
|
|
|
3,474
|
|
||||
Profit before provision for credit losses
|
963
|
|
|
1,177
|
|
|
93
|
|
|
2,233
|
|
||||
Provision for credit losses
|
265
|
|
|
19
|
|
|
37
|
|
|
321
|
|
||||
Income before income tax expense (benefit)
|
698
|
|
|
1,158
|
|
|
56
|
|
|
1,912
|
|
||||
Income tax expense (benefit)
|
246
|
|
|
384
|
|
|
(370
|
)
|
|
260
|
|
||||
Net income
|
|
$452
|
|
|
|
$774
|
|
|
|
$426
|
|
|
|
$1,652
|
|
Loans and leases and loans held for sale (year-end)
|
|
$60,096
|
|
|
|
$48,623
|
|
|
|
$2,616
|
|
|
|
$111,335
|
|
Average Balances:
|
|
|
|
|
|
|
|
||||||||
Total assets
|
|
$59,714
|
|
|
|
$49,747
|
|
|
|
$40,492
|
|
|
|
$149,953
|
|
Total loans and leases
(1)
|
58,371
|
|
|
48,655
|
|
|
2,946
|
|
|
109,972
|
|
||||
Deposits
|
74,873
|
|
|
30,005
|
|
|
6,996
|
|
|
111,874
|
|
||||
Interest-earning assets
|
58,422
|
|
|
48,802
|
|
|
30,258
|
|
|
137,482
|
|
||||
Key Performance Metrics:
|
|
|
|
|
|
|
|
||||||||
Net interest margin
|
4.54
|
%
|
|
2.89
|
%
|
|
NM
|
|
|
3.02
|
%
|
||||
Efficiency ratio
|
72.93
|
|
|
39.62
|
|
|
NM
|
|
|
60.87
|
|
||||
Loans-to-deposits ratio (average balances)
(2)
|
77.49
|
|
|
161.15
|
|
|
NM
|
|
|
97.69
|
|
||||
Return on average total tangible assets
|
0.76
|
|
|
1.56
|
|
|
NM
|
|
|
1.15
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
|
|
$2,651
|
|
|
|
$2,443
|
|
|
|
$208
|
|
|
9
|
%
|
Noninterest income
|
905
|
|
|
883
|
|
|
22
|
|
|
2
|
|
|||
Total revenue
|
3,556
|
|
|
3,326
|
|
|
230
|
|
|
7
|
|
|||
Noninterest expense
|
2,593
|
|
|
2,547
|
|
|
46
|
|
|
2
|
|
|||
Profit before provision for credit losses
|
963
|
|
|
779
|
|
|
184
|
|
|
24
|
|
|||
Provision for credit losses
|
265
|
|
|
243
|
|
|
22
|
|
|
9
|
|
|||
Income before income tax expense
|
698
|
|
|
536
|
|
|
162
|
|
|
30
|
|
|||
Income tax expense
|
246
|
|
|
191
|
|
|
55
|
|
|
29
|
|
|||
Net income
|
|
$452
|
|
|
|
$345
|
|
|
|
$107
|
|
|
31
|
|
Loans (year-end)
(1)
|
|
$60,096
|
|
|
|
$57,383
|
|
|
|
$2,713
|
|
|
5
|
|
Average Balances:
|
|
|
|
|
|
|
|
|
||||||
Total assets
|
|
$59,714
|
|
|
|
$56,388
|
|
|
|
$3,326
|
|
|
6
|
%
|
Total loans
(1)
|
58,371
|
|
|
55,052
|
|
|
3,319
|
|
|
6
|
|
|||
Deposits
|
74,873
|
|
|
72,003
|
|
|
2,870
|
|
|
4
|
|
|||
Interest-earning assets
|
58,422
|
|
|
55,101
|
|
|
3,321
|
|
|
6
|
|
|||
Key Performance Metrics:
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
4.54
|
%
|
|
4.43
|
%
|
|
11
|
bps
|
|
|
||||
Efficiency ratio
|
72.93
|
|
|
76.57
|
|
|
(364
|
) bps
|
|
|
||||
Loans-to-deposits ratio (average balances)
(2)
|
77.49
|
|
|
75.97
|
|
|
152
|
bps
|
|
|
||||
Return on average total tangible assets
|
0.76
|
|
|
0.61
|
|
|
15
|
bps
|
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
Percent
|
|
||||
Net interest income
|
|
$1,411
|
|
|
|
$1,288
|
|
|
|
$123
|
|
|
10
|
%
|
Noninterest income
|
538
|
|
|
466
|
|
|
72
|
|
|
15
|
|
|||
Total revenue
|
1,949
|
|
|
1,754
|
|
|
195
|
|
|
11
|
|
|||
Noninterest expense
|
772
|
|
|
741
|
|
|
31
|
|
|
4
|
|
|||
Profit before provision for credit losses
|
1,177
|
|
|
1,013
|
|
|
164
|
|
|
16
|
|
|||
Provision for credit losses
|
19
|
|
|
47
|
|
|
(28
|
)
|
|
(60
|
)
|
|||
Income before income tax expense
|
1,158
|
|
|
966
|
|
|
192
|
|
|
20
|
|
|||
Income tax expense
|
384
|
|
|
335
|
|
|
49
|
|
|
15
|
|
|||
Net income
|
|
$774
|
|
|
|
$631
|
|
|
|
$143
|
|
|
23
|
|
Loans and leases and loans (year-end)
(1)
|
|
$48,623
|
|
|
|
$47,629
|
|
|
|
$994
|
|
|
2
|
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$49,747
|
|
|
|
$47,159
|
|
|
|
$2,588
|
|
|
5
|
%
|
Total loans and leases
(1)
|
48,655
|
|
|
45,903
|
|
|
2,752
|
|
|
6
|
|
|||
Deposits
|
30,005
|
|
|
26,811
|
|
|
3,194
|
|
|
12
|
|
|||
Interest-earning assets
|
48,802
|
|
|
45,978
|
|
|
2,824
|
|
|
6
|
|
|||
Key Performance Metrics:
|
|
|
|
|
|
|
|
|||||||
Net interest margin
|
2.89
|
%
|
|
2.80
|
%
|
|
9
|
bps
|
|
|
||||
Efficiency ratio
|
39.62
|
|
|
42.26
|
|
|
(264
|
) bps
|
|
|
||||
Loans-to-deposits ratio (average balances)
(2)
|
161.15
|
|
|
170.81
|
|
|
(966
|
) bps
|
|
|
||||
Return on average total tangible assets
|
1.56
|
|
|
1.34
|
|
|
22
|
bps
|
|
|
|
As of and for the Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2017
|
|
|
2016
|
|
|
Change
|
|
|
Percent
|
|
|||
Net interest income
|
|
$111
|
|
|
|
$27
|
|
|
|
$84
|
|
|
NM
|
|
Noninterest income
|
91
|
|
|
148
|
|
|
(57
|
)
|
|
(39
|
)
|
|||
Total revenue
|
202
|
|
|
175
|
|
|
27
|
|
|
15
|
|
|||
Noninterest expense
|
109
|
|
|
64
|
|
|
45
|
|
|
70
|
|
|||
Profit before provision for credit losses
|
93
|
|
|
111
|
|
|
(18
|
)
|
|
(16
|
)
|
|||
Provision for credit losses
|
37
|
|
|
79
|
|
|
(42
|
)
|
|
(53
|
)
|
|||
Income before income tax benefit
|
56
|
|
|
32
|
|
|
24
|
|
|
75
|
|
|||
Income tax benefit
|
(370
|
)
|
|
(37
|
)
|
|
(333
|
)
|
|
NM
|
|
|||
Net income
|
|
$426
|
|
|
|
$69
|
|
|
|
$357
|
|
|
NM
|
|
Loans and leases (year-end)
(1)
|
|
$2,616
|
|
|
|
$3,282
|
|
|
|
($666
|
)
|
|
(20
|
)
|
Average Balances:
|
|
|
|
|
|
|
|
|||||||
Total assets
|
|
$40,492
|
|
|
|
$39,636
|
|
|
|
$856
|
|
|
2
|
%
|
Total loans and leases
(1)
|
2,946
|
|
|
2,999
|
|
|
(53
|
)
|
|
(2
|
)
|
|||
Deposits
|
6,996
|
|
|
6,633
|
|
|
363
|
|
|
5
|
|
|||
Interest-earning assets
|
30,258
|
|
|
29,457
|
|
|
801
|
|
|
3
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
|
Change in Fair Value from 2018-2017
|
|||||||||||||||||||||||
(in millions)
|
Amortized
Cost
|
|
Fair Value
|
|
Amortized
Cost
|
|
Fair Value
|
|
Amortized
Cost
|
|
Fair Value
|
|
||||||||||||||||||
Debt Securities Available for Sale, at Fair Value:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
U.S. Treasury and other
|
|
$24
|
|
|
|
$24
|
|
|
|
$12
|
|
|
|
$12
|
|
|
|
$30
|
|
|
|
$30
|
|
|
|
$12
|
|
|
100
|
%
|
State and political subdivisions
|
5
|
|
|
5
|
|
|
6
|
|
|
6
|
|
|
8
|
|
|
8
|
|
|
(1
|
)
|
|
(17
|
)
|
|||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Federal agencies and U.S. government sponsored entities
|
20,211
|
|
|
19,634
|
|
|
20,065
|
|
|
19,828
|
|
|
19,231
|
|
|
19,045
|
|
|
(194
|
)
|
|
(1
|
)
|
|||||||
Other/non-agency
|
236
|
|
|
232
|
|
|
311
|
|
|
311
|
|
|
427
|
|
|
401
|
|
|
(79
|
)
|
|
(25
|
)
|
|||||||
Total mortgage-backed securities
|
20,447
|
|
|
19,866
|
|
|
20,376
|
|
|
20,139
|
|
|
19,658
|
|
|
19,446
|
|
|
(273
|
)
|
|
(1
|
)
|
|||||||
Total debt securities available for sale, at fair value
|
20,476
|
|
|
19,895
|
|
|
20,394
|
|
|
20,157
|
|
|
19,696
|
|
|
19,484
|
|
|
(262
|
)
|
|
(1
|
%)
|
|||||||
Marketable equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|||||||
Other equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|||||||
Total equity securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|||||||
Total securities available for sale, at fair value
|
|
$20,476
|
|
|
|
$19,895
|
|
|
|
$20,394
|
|
|
|
$20,157
|
|
|
|
$19,713
|
|
|
|
$19,501
|
|
|
|
($262
|
)
|
|
(1
|
)%
|
Debt Securities Held to Maturity:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Federal agencies and U.S. government sponsored entities
|
|
$3,425
|
|
|
|
$3,293
|
|
|
|
$3,853
|
|
|
|
$3,814
|
|
|
|
$4,126
|
|
|
|
$4,094
|
|
|
|
($521
|
)
|
|
(14
|
%)
|
Other/non-agency
|
740
|
|
|
748
|
|
|
832
|
|
|
854
|
|
|
945
|
|
|
964
|
|
|
(106
|
)
|
|
(12
|
)
|
|||||||
Total mortgage-backed securities
|
|
$4,165
|
|
|
|
$4,041
|
|
|
|
$4,685
|
|
|
|
$4,668
|
|
|
|
$5,071
|
|
|
|
$5,058
|
|
|
|
($627
|
)
|
|
(13
|
%)
|
Total debt securities held to maturity
|
|
$4,165
|
|
|
|
$4,041
|
|
|
|
$4,685
|
|
|
|
$4,668
|
|
|
|
$5,071
|
|
|
|
$5,058
|
|
|
|
($627
|
)
|
|
(13
|
%)
|
Total securities available for sale and held to maturity
|
|
$24,641
|
|
|
|
$23,936
|
|
|
|
$25,079
|
|
|
|
$24,825
|
|
|
|
$24,784
|
|
|
|
$24,559
|
|
|
|
($889
|
)
|
|
(4
|
%)
|
Equity Securities:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Equity securities, at fair value
|
|
$181
|
|
|
|
$181
|
|
|
|
$169
|
|
|
|
$169
|
|
|
|
$96
|
|
|
|
$96
|
|
|
|
$12
|
|
|
7
|
%
|
Equity securities, at cost
|
834
|
|
|
834
|
|
|
722
|
|
|
722
|
|
|
942
|
|
|
942
|
|
|
112
|
|
|
16
|
|
|||||||
Total equity securities
|
|
$1,015
|
|
|
|
$1,015
|
|
|
|
$891
|
|
|
|
$891
|
|
|
|
$1,038
|
|
|
|
$1,038
|
|
|
|
$124
|
|
|
14
|
%
|
|
As of December 31, 2018
|
||||||||||||||
|
Distribution of Maturities
|
||||||||||||||
(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
|
|
$24
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
|
$24
|
|
State and political subdivisions
|
—
|
|
—
|
|
—
|
|
5
|
|
5
|
|
|||||
Mortgage-backed securities:
|
|
|
|
|
|
||||||||||
Federal agencies and U.S. government sponsored entities
|
—
|
|
281
|
|
1,540
|
|
18,390
|
|
20,211
|
|
|||||
Other/non-agency
|
1
|
|
10
|
|
—
|
|
225
|
|
236
|
|
|||||
Total debt securities available for sale
|
25
|
|
291
|
|
1,540
|
|
18,620
|
|
20,476
|
|
|||||
Debt securities held to maturity:
|
|
|
|
|
|
||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
||||||||||
Federal agencies and U.S. government sponsored entities
|
—
|
|
—
|
|
—
|
|
3,425
|
|
3,425
|
|
|||||
Other/non-agency
|
—
|
|
—
|
|
—
|
|
740
|
|
740
|
|
|||||
Total debt securities held to maturity
|
—
|
|
—
|
|
—
|
|
4,165
|
|
4,165
|
|
|||||
Total amortized cost of debt securities
(1)
|
|
$25
|
|
|
$291
|
|
|
$1,540
|
|
|
$22,785
|
|
|
$24,641
|
|
Weighted-average yield
(2)
|
2.31
|
%
|
1.87
|
%
|
2.37
|
%
|
2.67
|
%
|
2.64
|
%
|
|
December 31,
|
|
Change from 2018-2017
|
|||||||||||||||||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|
$
|
|
%
|
||||||||
Commercial
|
|
$40,857
|
|
|
|
$37,562
|
|
|
|
$37,274
|
|
|
|
$33,264
|
|
|
|
$31,431
|
|
|
|
$3,295
|
|
|
9
|
%
|
Commercial real estate
|
13,023
|
|
|
11,308
|
|
|
10,624
|
|
|
8,971
|
|
|
7,809
|
|
|
1,715
|
|
|
15
|
|
||||||
Leases
|
2,903
|
|
|
3,161
|
|
|
3,753
|
|
|
3,979
|
|
|
3,986
|
|
|
(258
|
)
|
|
(8
|
)
|
||||||
Total commercial loans and leases
|
56,783
|
|
|
52,031
|
|
|
51,651
|
|
|
46,214
|
|
|
43,226
|
|
|
4,752
|
|
|
9
|
|
||||||
Residential mortgages
|
18,978
|
|
|
17,045
|
|
|
15,115
|
|
|
13,318
|
|
|
11,832
|
|
|
1,933
|
|
|
11
|
|
||||||
Home equity loans
|
1,073
|
|
|
1,392
|
|
|
1,858
|
|
|
2,557
|
|
|
3,424
|
|
|
(319
|
)
|
|
(23
|
)
|
||||||
Home equity lines of credit
|
12,710
|
|
|
13,483
|
|
|
14,100
|
|
|
14,674
|
|
|
15,423
|
|
|
(773
|
)
|
|
(6
|
)
|
||||||
Home equity loans serviced by others
|
399
|
|
|
542
|
|
|
750
|
|
|
986
|
|
|
1,228
|
|
|
(143
|
)
|
|
(26
|
)
|
||||||
Home equity lines of credit serviced by others
|
104
|
|
|
149
|
|
|
219
|
|
|
389
|
|
|
550
|
|
|
(45
|
)
|
|
(30
|
)
|
||||||
Automobile
|
12,106
|
|
|
13,204
|
|
|
13,938
|
|
|
13,828
|
|
|
12,706
|
|
|
(1,098
|
)
|
|
(8
|
)
|
||||||
Education
|
8,900
|
|
|
8,134
|
|
|
6,610
|
|
|
4,359
|
|
|
2,256
|
|
|
766
|
|
|
9
|
|
||||||
Credit cards
|
1,991
|
|
|
1,848
|
|
|
1,691
|
|
|
1,634
|
|
|
1,693
|
|
|
143
|
|
|
8
|
|
||||||
Other retail
|
3,616
|
|
|
2,789
|
|
|
1,737
|
|
|
1,083
|
|
|
1,072
|
|
|
827
|
|
|
30
|
|
||||||
Total retail loans
|
59,877
|
|
|
58,586
|
|
|
56,018
|
|
|
52,828
|
|
|
50,184
|
|
|
1,291
|
|
|
2
|
|
||||||
Total loans and leases
|
|
$116,660
|
|
|
|
$110,617
|
|
|
|
$107,669
|
|
|
|
$99,042
|
|
|
|
$93,410
|
|
|
|
$6,043
|
|
|
5
|
%
|
|
December 31, 2018
|
|||||||||||
(in millions)
|
Due in 1 Year or Less
|
Due After 1 Year Through 5 Years
|
Due After 5 Years
|
Total Loans and Leases
|
||||||||
Commercial
|
|
$36,506
|
|
|
$2,757
|
|
|
$1,594
|
|
|
$40,857
|
|
Commercial real estate
|
12,720
|
|
128
|
|
175
|
|
13,023
|
|
||||
Leases
|
585
|
|
1,854
|
|
464
|
|
2,903
|
|
||||
Total commercial loans and leases
|
49,811
|
|
4,739
|
|
2,233
|
|
56,783
|
|
||||
Residential mortgages
|
1,046
|
|
2,206
|
|
15,726
|
|
18,978
|
|
||||
Home equity loans
|
18
|
|
329
|
|
726
|
|
1,073
|
|
||||
Home equity lines of credit
|
12,470
|
|
61
|
|
179
|
|
12,710
|
|
||||
Home equity loans serviced by others
|
1
|
|
374
|
|
24
|
|
399
|
|
||||
Home equity lines of credit serviced by others
|
104
|
|
—
|
|
—
|
|
104
|
|
||||
Automobile
|
155
|
|
7,532
|
|
4,419
|
|
12,106
|
|
||||
Education
|
14
|
|
799
|
|
8,087
|
|
8,900
|
|
||||
Credit cards
|
1,646
|
|
345
|
|
—
|
|
1,991
|
|
||||
Other retail
|
501
|
|
2,297
|
|
818
|
|
3,616
|
|
||||
Total retail loans
|
15,955
|
|
13,943
|
|
29,979
|
|
59,877
|
|
||||
Total loans and leases
|
|
$65,766
|
|
|
$18,682
|
|
|
$32,212
|
|
|
$116,660
|
|
Loans and leases due after one year at fixed interest rates
|
|
|
$15,277
|
|
|
$21,362
|
|
|
$36,639
|
|
||
Loans and leases due after one year at variable interest rates
|
|
3,405
|
|
10,850
|
|
14,255
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Allowance for Loan and Lease Losses
—
Beginning:
|
|
||||||||||||||||||
Commercial
|
|
$541
|
|
|
|
$516
|
|
|
|
$376
|
|
|
|
$388
|
|
|
|
$361
|
|
Commercial real estate
|
121
|
|
|
99
|
|
|
111
|
|
|
61
|
|
|
78
|
|
|||||
Leases
|
23
|
|
|
48
|
|
|
23
|
|
|
23
|
|
|
24
|
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
86
|
|
|
72
|
|
|
35
|
|
|||||
Total commercial loans and leases
|
685
|
|
|
663
|
|
|
596
|
|
|
544
|
|
|
498
|
|
|||||
Residential mortgages
|
44
|
|
|
55
|
|
|
46
|
|
|
63
|
|
|
104
|
|
|||||
Home equity loans
|
19
|
|
|
24
|
|
|
39
|
|
|
50
|
|
|
85
|
|
|||||
Home equity lines of credit
|
87
|
|
|
139
|
|
|
132
|
|
|
152
|
|
|
159
|
|
|||||
Home equity loans serviced by others
|
12
|
|
|
15
|
|
|
29
|
|
|
47
|
|
|
85
|
|
|||||
Home equity lines of credit serviced by others
|
4
|
|
|
4
|
|
|
3
|
|
|
11
|
|
|
18
|
|
|||||
Automobile
|
139
|
|
|
127
|
|
|
106
|
|
|
58
|
|
|
23
|
|
|||||
Education
|
120
|
|
|
102
|
|
|
96
|
|
|
93
|
|
|
83
|
|
|||||
Credit cards
|
72
|
|
|
74
|
|
|
60
|
|
|
68
|
|
|
72
|
|
|||||
Other retail
|
54
|
|
|
33
|
|
|
28
|
|
|
32
|
|
|
34
|
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
81
|
|
|
77
|
|
|
60
|
|
|||||
Total retail loans
|
551
|
|
|
573
|
|
|
620
|
|
|
651
|
|
|
723
|
|
|||||
Total allowance for loan and lease losses
—
beginning
|
|
$1,236
|
|
|
|
$1,236
|
|
|
|
$1,216
|
|
|
|
$1,195
|
|
|
|
$1,221
|
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Gross Charge-offs:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
($48
|
)
|
|
|
($62
|
)
|
|
|
($56
|
)
|
|
|
($30
|
)
|
|
|
($31
|
)
|
Commercial real estate
|
(4
|
)
|
|
(13
|
)
|
|
(14
|
)
|
|
(6
|
)
|
|
(12
|
)
|
|||||
Leases
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans and leases
|
(52
|
)
|
|
(75
|
)
|
|
(79
|
)
|
|
(36
|
)
|
|
(43
|
)
|
|||||
Residential mortgages
|
(8
|
)
|
|
(11
|
)
|
|
(21
|
)
|
|
(22
|
)
|
|
(36
|
)
|
|||||
Home equity loans
|
(6
|
)
|
|
(11
|
)
|
|
(16
|
)
|
|
(34
|
)
|
|
(55
|
)
|
|||||
Home equity lines of credit
|
(26
|
)
|
|
(34
|
)
|
|
(43
|
)
|
|
(59
|
)
|
|
(80
|
)
|
|||||
Home equity loans serviced by others
|
(9
|
)
|
|
(15
|
)
|
|
(38
|
)
|
|
(32
|
)
|
|
(55
|
)
|
|||||
Home equity lines of credit serviced by others
|
(4
|
)
|
|
(5
|
)
|
|
(12
|
)
|
|
(14
|
)
|
|
(12
|
)
|
|||||
Automobile
|
(158
|
)
|
|
(181
|
)
|
|
(160
|
)
|
|
(117
|
)
|
|
(41
|
)
|
|||||
Education
|
(68
|
)
|
|
(59
|
)
|
|
(52
|
)
|
|
(51
|
)
|
|
(54
|
)
|
|||||
Credit cards
|
(68
|
)
|
|
(61
|
)
|
|
(58
|
)
|
|
(59
|
)
|
|
(64
|
)
|
|||||
Other retail
|
(95
|
)
|
|
(60
|
)
|
|
(57
|
)
|
|
(56
|
)
|
|
(53
|
)
|
|||||
Total retail loans
|
(442
|
)
|
|
(437
|
)
|
|
(457
|
)
|
|
(444
|
)
|
|
(450
|
)
|
|||||
Total gross charge-offs
|
|
($494
|
)
|
|
|
($512
|
)
|
|
|
($536
|
)
|
|
|
($480
|
)
|
|
|
($493
|
)
|
Gross Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$15
|
|
|
|
$37
|
|
|
|
$21
|
|
|
|
$18
|
|
|
|
$35
|
|
Commercial real estate
|
4
|
|
|
3
|
|
|
12
|
|
|
31
|
|
|
23
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans and leases
|
19
|
|
|
40
|
|
|
33
|
|
|
49
|
|
|
58
|
|
|||||
Residential mortgages
|
5
|
|
|
6
|
|
|
9
|
|
|
12
|
|
|
11
|
|
|||||
Home equity loans
|
11
|
|
|
13
|
|
|
18
|
|
|
11
|
|
|
24
|
|
|||||
Home equity lines of credit
|
16
|
|
|
16
|
|
|
18
|
|
|
18
|
|
|
15
|
|
|||||
Home equity loans serviced by others
|
15
|
|
|
18
|
|
|
19
|
|
|
17
|
|
|
21
|
|
|||||
Home equity lines of credit serviced by others
|
7
|
|
|
7
|
|
|
6
|
|
|
8
|
|
|
5
|
|
|||||
Automobile
|
67
|
|
|
73
|
|
|
65
|
|
|
49
|
|
|
20
|
|
|||||
Education
|
16
|
|
|
15
|
|
|
11
|
|
|
12
|
|
|
9
|
|
|||||
Credit cards
|
8
|
|
|
7
|
|
|
8
|
|
|
8
|
|
|
7
|
|
|||||
Other retail
|
13
|
|
|
12
|
|
|
14
|
|
|
12
|
|
|
—
|
|
|||||
Total retail loans
|
158
|
|
|
167
|
|
|
168
|
|
|
147
|
|
|
112
|
|
|||||
Total gross recoveries
|
|
$177
|
|
|
|
$207
|
|
|
|
$201
|
|
|
|
$196
|
|
|
|
$170
|
|
Net (Charge-offs)/Recoveries:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
($33
|
)
|
|
|
($25
|
)
|
|
|
($35
|
)
|
|
|
($12
|
)
|
|
|
$4
|
|
Commercial real estate
|
—
|
|
|
(10
|
)
|
|
(2
|
)
|
|
25
|
|
|
11
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans and leases
|
(33
|
)
|
|
(35
|
)
|
|
(46
|
)
|
|
13
|
|
|
15
|
|
|||||
Residential mortgages
|
(3
|
)
|
|
(5
|
)
|
|
(12
|
)
|
|
(10
|
)
|
|
(25
|
)
|
|||||
Home equity loans
|
5
|
|
|
2
|
|
|
2
|
|
|
(23
|
)
|
|
(31
|
)
|
|||||
Home equity lines of credit
|
(10
|
)
|
|
(18
|
)
|
|
(25
|
)
|
|
(41
|
)
|
|
(65
|
)
|
|||||
Home equity loans serviced by others
|
6
|
|
|
3
|
|
|
(19
|
)
|
|
(15
|
)
|
|
(34
|
)
|
|||||
Home equity lines of credit serviced by others
|
3
|
|
|
2
|
|
|
(6
|
)
|
|
(6
|
)
|
|
(7
|
)
|
|||||
Automobile
|
(91
|
)
|
|
(108
|
)
|
|
(95
|
)
|
|
(68
|
)
|
|
(21
|
)
|
|||||
Education
|
(52
|
)
|
|
(44
|
)
|
|
(41
|
)
|
|
(39
|
)
|
|
(45
|
)
|
|||||
Credit cards
|
(60
|
)
|
|
(54
|
)
|
|
(50
|
)
|
|
(51
|
)
|
|
(57
|
)
|
|||||
Other retail
|
(82
|
)
|
|
(48
|
)
|
|
(43
|
)
|
|
(44
|
)
|
|
(53
|
)
|
|||||
Total retail loans
|
(284
|
)
|
|
(270
|
)
|
|
(289
|
)
|
|
(297
|
)
|
|
(338
|
)
|
|||||
Total net charge-offs
|
|
($317
|
)
|
|
|
($305
|
)
|
|
|
($335
|
)
|
|
|
($284
|
)
|
|
|
($323
|
)
|
Ratio of net charge-offs to average loans and leases
|
(0.28
|
%)
|
|
(0.28
|
%)
|
|
(0.32
|
%)
|
|
(0.30
|
%)
|
|
(0.36
|
%)
|
|
As of and for the Year Ended December 31,
|
||||||||||||||||||
(dollars in millions)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
Provision for Loan and Lease Losses
(2)
:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$22
|
|
|
|
$50
|
|
|
|
$117
|
|
|
|
$—
|
|
|
|
$23
|
|
Commercial real estate
|
17
|
|
|
32
|
|
|
(17
|
)
|
|
25
|
|
|
(28
|
)
|
|||||
Leases
|
(1
|
)
|
|
(25
|
)
|
|
34
|
|
|
—
|
|
|
(1
|
)
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
(21
|
)
|
|
14
|
|
|
37
|
|
|||||
Total commercial loans and leases
|
38
|
|
|
57
|
|
|
113
|
|
|
39
|
|
|
31
|
|
|||||
Residential mortgages
|
(5
|
)
|
|
(6
|
)
|
|
8
|
|
|
(7
|
)
|
|
(16
|
)
|
|||||
Home equity loans
|
(14
|
)
|
|
(7
|
)
|
|
(22
|
)
|
|
12
|
|
|
(4
|
)
|
|||||
Home equity lines of credit
|
8
|
|
|
(34
|
)
|
|
9
|
|
|
21
|
|
|
58
|
|
|||||
Home equity loans serviced by others
|
(8
|
)
|
|
(6
|
)
|
|
(1
|
)
|
|
(3
|
)
|
|
(4
|
)
|
|||||
Home equity lines of credit serviced by others
|
(4
|
)
|
|
(2
|
)
|
|
6
|
|
|
(2
|
)
|
|
—
|
|
|||||
Automobile
|
79
|
|
|
120
|
|
|
99
|
|
|
116
|
|
|
56
|
|
|||||
Education
|
33
|
|
|
62
|
|
|
21
|
|
|
42
|
|
|
55
|
|
|||||
Credit cards
|
71
|
|
|
52
|
|
|
53
|
|
|
43
|
|
|
53
|
|
|||||
Other retail
|
125
|
|
|
69
|
|
|
42
|
|
|
40
|
|
|
51
|
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
27
|
|
|
4
|
|
|
17
|
|
|||||
Total retail loans
|
285
|
|
|
248
|
|
|
242
|
|
|
266
|
|
|
266
|
|
|||||
Total provision for loan and lease losses
|
|
$323
|
|
|
|
$305
|
|
|
|
$355
|
|
|
|
$305
|
|
|
|
$297
|
|
Total Allowance for Loan and Lease Losses
—
Ending:
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
530
|
|
|
541
|
|
|
|
$458
|
|
|
|
$376
|
|
|
|
$388
|
|
||
Commercial real estate
|
138
|
|
|
121
|
|
|
92
|
|
|
111
|
|
|
61
|
|
|||||
Leases
|
22
|
|
|
23
|
|
|
48
|
|
|
23
|
|
|
23
|
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
65
|
|
|
86
|
|
|
72
|
|
|||||
Total commercial loans and leases
|
690
|
|
|
685
|
|
|
663
|
|
|
596
|
|
|
544
|
|
|||||
Residential mortgages
|
36
|
|
|
44
|
|
|
42
|
|
|
46
|
|
|
63
|
|
|||||
Home equity loans
|
10
|
|
|
19
|
|
|
19
|
|
|
39
|
|
|
50
|
|
|||||
Home equity lines of credit
|
85
|
|
|
87
|
|
|
116
|
|
|
132
|
|
|
152
|
|
|||||
Home equity loans serviced by others
|
10
|
|
|
12
|
|
|
9
|
|
|
29
|
|
|
47
|
|
|||||
Home equity lines of credit serviced by others
|
3
|
|
|
4
|
|
|
3
|
|
|
3
|
|
|
11
|
|
|||||
Automobile
|
127
|
|
|
139
|
|
|
110
|
|
|
106
|
|
|
58
|
|
|||||
Education
|
101
|
|
|
120
|
|
|
76
|
|
|
96
|
|
|
93
|
|
|||||
Credit cards
|
83
|
|
|
72
|
|
|
63
|
|
|
60
|
|
|
68
|
|
|||||
Other retail
|
97
|
|
|
54
|
|
|
27
|
|
|
28
|
|
|
32
|
|
|||||
Qualitative
(1)
|
—
|
|
|
—
|
|
|
108
|
|
|
81
|
|
|
77
|
|
|||||
Total retail loans
|
552
|
|
|
551
|
|
|
573
|
|
|
620
|
|
|
651
|
|
|||||
Total allowance for loan and lease losses
—
ending
|
|
$1,242
|
|
|
|
$1,236
|
|
|
|
$1,236
|
|
|
|
$1,216
|
|
|
|
$1,195
|
|
Reserve for Unfunded Lending Commitments
—
Beginning
|
|
$88
|
|
|
|
$72
|
|
|
|
$58
|
|
|
|
$61
|
|
|
|
$39
|
|
Provision for unfunded lending commitments
|
3
|
|
|
16
|
|
|
14
|
|
|
(3
|
)
|
|
22
|
|
|||||
Reserve for unfunded lending commitments
—
ending
|
|
$91
|
|
|
|
$88
|
|
|
|
$72
|
|
|
|
$58
|
|
|
|
$61
|
|
Total Allowance for Credit Losses
—
Ending
|
|
$1,333
|
|
|
|
$1,324
|
|
|
|
$1,308
|
|
|
|
$1,274
|
|
|
|
$1,256
|
|
|
December 31,
|
||||||||||||||||||||||||||||
(dollars in millions)
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||||||||||||
Commercial
|
|
$530
|
|
35
|
%
|
|
|
$541
|
|
34
|
%
|
|
|
$458
|
|
35
|
%
|
|
|
$376
|
|
34
|
%
|
|
|
$388
|
|
34
|
%
|
Commercial real estate
|
138
|
|
11
|
|
|
121
|
|
10
|
|
|
92
|
|
10
|
|
|
111
|
|
9
|
|
|
61
|
|
8
|
|
|||||
Leases
|
22
|
|
3
|
|
|
23
|
|
3
|
|
|
48
|
|
3
|
|
|
23
|
|
4
|
|
|
23
|
|
4
|
|
|||||
Qualitative
(1)
|
—
|
|
N/A
|
|
|
—
|
|
N/A
|
|
|
65
|
|
N/A
|
|
|
86
|
|
N/A
|
|
|
72
|
|
N/A
|
|
|||||
Total commercial loans and leases
|
690
|
|
49
|
|
|
685
|
|
47
|
|
|
663
|
|
48
|
|
|
596
|
|
47
|
|
|
544
|
|
46
|
|
|||||
Residential mortgages
|
36
|
|
16
|
|
|
44
|
|
15
|
|
|
42
|
|
14
|
|
|
46
|
|
13
|
|
|
63
|
|
13
|
|
|||||
Home equity loans
|
10
|
|
1
|
|
|
19
|
|
1
|
|
|
19
|
|
2
|
|
|
39
|
|
3
|
|
|
50
|
|
4
|
|
|||||
Home equity lines of credit
|
85
|
|
11
|
|
|
87
|
|
12
|
|
|
116
|
|
13
|
|
|
132
|
|
15
|
|
|
152
|
|
16
|
|
|||||
Home equity loans serviced by others
|
10
|
|
—
|
|
|
12
|
|
1
|
|
|
9
|
|
1
|
|
|
29
|
|
1
|
|
|
47
|
|
1
|
|
|||||
Home equity lines of credit serviced by others
|
3
|
|
—
|
|
|
4
|
|
—
|
|
|
3
|
|
—
|
|
|
3
|
|
—
|
|
|
11
|
|
1
|
|
|||||
Automobile
|
127
|
|
10
|
|
|
139
|
|
12
|
|
|
110
|
|
13
|
|
|
106
|
|
14
|
|
|
58
|
|
14
|
|
|||||
Education
|
101
|
|
8
|
|
|
120
|
|
7
|
|
|
76
|
|
6
|
|
|
96
|
|
4
|
|
|
93
|
|
2
|
|
|||||
Credit cards
|
83
|
|
2
|
|
|
72
|
|
2
|
|
|
63
|
|
1
|
|
|
60
|
|
2
|
|
|
68
|
|
2
|
|
|||||
Other retail
|
97
|
|
3
|
|
|
54
|
|
3
|
|
|
27
|
|
2
|
|
|
28
|
|
1
|
|
|
32
|
|
1
|
|
|||||
Qualitative
(1)
|
—
|
|
N/A
|
|
|
—
|
|
N/A
|
|
|
108
|
|
N/A
|
|
|
81
|
|
N/A
|
|
|
77
|
|
N/A
|
|
|||||
Total retail loans
|
552
|
|
51
|
|
|
551
|
|
53
|
|
|
573
|
|
52
|
|
|
620
|
|
53
|
|
|
651
|
|
54
|
|
|||||
Total loans and leases
|
|
$1,242
|
|
100
|
%
|
|
|
$1,236
|
|
100
|
%
|
|
|
$1,236
|
|
100
|
%
|
|
|
$1,216
|
|
100
|
%
|
|
|
$1,195
|
|
100
|
%
|
|
December 31,
|
||||||||||||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|
2015
|
|
|
2014
|
|
|||||
Nonaccrual loans and leases
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
|
$194
|
|
|
|
$238
|
|
|
|
$322
|
|
|
|
$70
|
|
|
|
$113
|
|
Commercial real estate
|
7
|
|
|
27
|
|
|
50
|
|
|
77
|
|
|
50
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
15
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans and leases
|
201
|
|
|
265
|
|
|
387
|
|
|
147
|
|
|
163
|
|
|||||
Residential mortgages
|
136
|
|
|
128
|
|
|
144
|
|
|
331
|
|
|
345
|
|
|||||
Home equity loans
|
50
|
|
|
72
|
|
|
98
|
|
|
135
|
|
|
203
|
|
|||||
Home equity lines of credit
|
231
|
|
|
233
|
|
|
243
|
|
|
272
|
|
|
257
|
|
|||||
Home equity loans serviced by others
|
17
|
|
|
25
|
|
|
32
|
|
|
38
|
|
|
47
|
|
|||||
Home equity lines of credit serviced by others
|
15
|
|
|
18
|
|
|
33
|
|
|
32
|
|
|
25
|
|
|||||
Automobile
|
81
|
|
|
70
|
|
|
50
|
|
|
42
|
|
|
21
|
|
|||||
Education
|
38
|
|
|
38
|
|
|
38
|
|
|
35
|
|
|
11
|
|
|||||
Credit cards
|
20
|
|
|
17
|
|
|
16
|
|
|
16
|
|
|
16
|
|
|||||
Other retail
|
8
|
|
|
5
|
|
|
4
|
|
|
3
|
|
|
5
|
|
|||||
Total retail loans
|
596
|
|
|
606
|
|
|
658
|
|
|
904
|
|
|
930
|
|
|||||
Total nonaccrual loans and leases
|
|
$797
|
|
|
|
$871
|
|
|
|
$1,045
|
|
|
|
$1,051
|
|
|
|
$1,093
|
|
Loans and leases that are accruing and 90 days or more delinquent
|
|
|
|
|
|
|
|
|
|
||||||||||
Commercial
|
1
|
|
|
5
|
|
|
2
|
|
|
1
|
|
|
1
|
|
|||||
Commercial real estate
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Leases
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Total commercial loans and leases
|
1
|
|
|
8
|
|
|
2
|
|
|
1
|
|
|
1
|
|
|||||
Residential mortgages
|
15
|
|
|
16
|
|
|
18
|
|
|
—
|
|
|
—
|
|
|||||
Home equity loans
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity lines of credit
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity loans serviced by others
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Home equity lines of credit serviced by others
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Automobile
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
Education
|
2
|
|
|
3
|
|
|
5
|
|
|
6
|
|
|
6
|
|
|||||
Credit cards
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
Other retail
|
7
|
|
|
5
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|||||
Total retail loans
|
24
|
|
|
24
|
|
|
24
|
|
|
8
|
|
|
7
|
|
|||||
Total accruing and 90 days or more delinquent
|
25
|
|
|
32
|
|
|
26
|
|
|
9
|
|
|
8
|
|
|||||
Total
|
|
$822
|
|
|
|
$903
|
|
|
|
$1,071
|
|
|
|
$1,060
|
|
|
|
$1,101
|
|
Troubled debt restructurings
(1)
|
|
$723
|
|
|
|
$629
|
|
|
|
$633
|
|
|
|
$909
|
|
|
|
$955
|
|
|
December 31, 2018
|
||||||||||||||
|
|
Criticized
|
|
||||||||||||
(in millions)
|
Pass
|
Special Mention
|
Substandard
|
|
Doubtful
|
|
Total
|
|
|||||||
Commercial
|
|
$38,600
|
|
|
$1,231
|
|
|
$828
|
|
|
$198
|
|
|
$40,857
|
|
Commercial real estate
|
12,523
|
|
412
|
|
82
|
|
6
|
|
13,023
|
|
|||||
Leases
|
2,823
|
|
39
|
|
41
|
|
—
|
|
2,903
|
|
|||||
Total commercial loans and leases
|
|
$53,946
|
|
|
$1,682
|
|
|
$951
|
|
|
$204
|
|
|
$56,783
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Criticized
|
|
||||||||||||
(in millions)
|
Pass
|
Special Mention
|
Substandard
|
|
Doubtful
|
|
Total
|
|
|||||||
Commercial
|
|
$35,430
|
|
|
$1,143
|
|
|
$785
|
|
|
$204
|
|
|
$37,562
|
|
Commercial real estate
|
10,706
|
|
500
|
|
74
|
|
28
|
|
11,308
|
|
|||||
Leases
|
3,069
|
|
73
|
|
19
|
|
—
|
|
3,161
|
|
|||||
Total commercial loans and leases
|
|
$49,205
|
|
|
$1,716
|
|
|
$878
|
|
|
$232
|
|
|
$52,031
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||
Average refreshed FICO for total portfolio
|
763
|
|
|
762
|
|
CLTV ratio for secured real estate
(1)
|
58
|
|
|
59
|
|
Nonperforming retail loans as a percentage of total retail
|
1.00
|
%
|
|
1.03
|
%
|
|
Year Ended December 31,
|
|
|
|
|
|||||||||
(dollars in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
Percent
|
|
||||
Net charge-offs
|
|
$284
|
|
|
|
$270
|
|
|
|
$14
|
|
|
5
|
%
|
Annualized net charge-off rate
|
0.48
|
%
|
|
0.47
|
%
|
|
1 bps
|
|
|
(dollars in millions)
|
Balance
|
|
% Secured by First Lien
|
|
FICO
|
|
LTV
|
|||||
Total HELOCs as of December 31, 2018
|
|
$12,814
|
|
|
51
|
%
|
|
766
|
|
|
57
|
%
|
HELOCs scheduled to reset 1/1/19 - 12/31/21
|
1,598
|
|
|
54
|
|
|
758
|
|
|
51
|
|
(dollars in millions)
|
2014/2015
|
|
|
2016
|
|
|
2017
|
|
|||
Balance reset
|
|
$1,688
|
|
|
|
$738
|
|
|
|
$730
|
|
Percent refinanced, paid off, or current
|
93
|
%
|
|
95
|
%
|
|
94
|
%
|
|||
Percent past due
|
3
|
|
|
3
|
|
|
4
|
|
|||
Percent charged-off
|
4
|
|
|
2
|
|
|
2
|
|
|
December 31, 2018
|
||||||||||||||||
|
|
|
As a % of Accruing Retail TDRs
|
|
|
|
|
||||||||||
(dollars in millions)
|
Accruing
|
|
30-89 Days
Past Due |
|
90+ Days Past Due
|
|
Nonaccruing
|
|
Total
|
||||||||
Residential mortgages
|
|
$111
|
|
|
3.0
|
%
|
|
1.6
|
%
|
|
|
$44
|
|
|
|
$155
|
|
Home equity loans
|
85
|
|
|
0.7
|
|
|
—
|
|
|
25
|
|
|
110
|
|
|||
Home equity lines of credit
|
138
|
|
|
0.9
|
|
|
—
|
|
|
64
|
|
|
202
|
|
|||
Home equity loans serviced by others
|
31
|
|
|
0.3
|
|
|
—
|
|
|
10
|
|
|
41
|
|
|||
Home equity lines of credit serviced by others
|
3
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
8
|
|
|||
Automobile
|
13
|
|
|
0.2
|
|
|
—
|
|
|
10
|
|
|
23
|
|
|||
Education
|
131
|
|
|
0.9
|
|
|
0.3
|
|
|
22
|
|
|
153
|
|
|||
Credit cards
|
24
|
|
|
0.4
|
|
|
—
|
|
|
1
|
|
|
25
|
|
|||
Other retail
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|||
Total
|
|
$542
|
|
|
6.4
|
%
|
|
1.9
|
%
|
|
|
$181
|
|
|
|
$723
|
|
|
December 31, 2017
|
||||||||||||||||
|
|
|
As a % of Accruing Retail TDRs
|
|
|
|
|
||||||||||
(dollars in millions)
|
Accruing
|
|
30-89 Days
Past Due |
|
90+ Days Past Due
|
|
Nonaccruing
|
|
Total
|
||||||||
Residential mortgages
|
|
$98
|
|
|
2.7
|
%
|
|
2.0
|
%
|
|
|
$53
|
|
|
|
$151
|
|
Home equity loans
|
86
|
|
|
0.7
|
|
|
—
|
|
|
35
|
|
|
121
|
|
|||
Home equity lines of credit
|
128
|
|
|
1.1
|
|
|
—
|
|
|
69
|
|
|
197
|
|
|||
Home equity loans serviced by others
|
38
|
|
|
0.4
|
|
|
—
|
|
|
13
|
|
|
51
|
|
|||
Home equity lines of credit serviced by others
|
4
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
9
|
|
|||
Automobile
|
12
|
|
|
0.2
|
|
|
—
|
|
|
11
|
|
|
23
|
|
|||
Education
|
152
|
|
|
1.3
|
|
|
0.5
|
|
|
23
|
|
|
175
|
|
|||
Credit cards
|
24
|
|
|
0.4
|
|
|
—
|
|
|
1
|
|
|
25
|
|
|||
Other retail
|
8
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
9
|
|
|||
Total
|
|
$550
|
|
|
6.7
|
%
|
|
2.5
|
%
|
|
|
$211
|
|
|
|
$761
|
|
(in millions)
|
For the Year Ended December 31, 2018
|
||
Gross amount of interest income that would have been recorded
(1)
|
|
$125
|
|
Interest income actually recognized
|
7
|
|
|
Total interest income foregone
|
|
$118
|
|
|
December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Commercial
|
|
$72
|
|
|
|
$56
|
|
|
|
$16
|
|
|
29
|
%
|
Commercial real estate
|
14
|
|
|
19
|
|
|
(5
|
)
|
|
(26
|
)
|
|||
Leases
|
670
|
|
|
752
|
|
|
(82
|
)
|
|
(11
|
)
|
|||
Total commercial loans and leases
|
756
|
|
|
827
|
|
|
(71
|
)
|
|
(9
|
)
|
|||
Residential mortgages
|
110
|
|
|
136
|
|
|
(26
|
)
|
|
(19
|
)
|
|||
Home equity loans
|
31
|
|
|
40
|
|
|
(9
|
)
|
|
(23
|
)
|
|||
Home equity lines of credit
|
21
|
|
|
30
|
|
|
(9
|
)
|
|
(30
|
)
|
|||
Home equity loans serviced by others
|
399
|
|
|
542
|
|
|
(143
|
)
|
|
(26
|
)
|
|||
Home equity lines of credit serviced by others
|
104
|
|
|
149
|
|
|
(45
|
)
|
|
(30
|
)
|
|||
Education
|
210
|
|
|
254
|
|
|
(44
|
)
|
|
(17
|
)
|
|||
Total retail loans
|
875
|
|
|
1,151
|
|
|
(276
|
)
|
|
(24
|
)
|
|||
Total non-core loans
|
1,631
|
|
|
1,978
|
|
|
(347
|
)
|
|
(18
|
)
|
|||
Other assets
|
96
|
|
|
112
|
|
|
(16
|
)
|
|
(14
|
)
|
|||
Total non-core assets
|
|
$1,727
|
|
|
|
$2,090
|
|
|
|
($363
|
)
|
|
(17
|
%)
|
|
December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
2017
|
|
Change
|
|
Percent
|
|||||||
Demand
|
|
$29,458
|
|
|
|
$29,279
|
|
|
|
$179
|
|
|
1
|
%
|
Checking with interest
|
23,067
|
|
|
22,229
|
|
|
838
|
|
|
4
|
|
|||
Regular savings
|
12,007
|
|
|
9,518
|
|
|
2,489
|
|
|
26
|
|
|||
Money market accounts
|
35,701
|
|
|
37,454
|
|
|
(1,753
|
)
|
|
(5
|
)
|
|||
Term deposits
|
19,342
|
|
|
16,609
|
|
|
2,733
|
|
|
16
|
|
|||
Total deposits
|
|
$119,575
|
|
|
|
$115,089
|
|
|
|
$4,486
|
|
|
4
|
%
|
|
For the Year Ended December 31,
|
||||||||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||||||||
(dollars in millions)
|
Average Balances
|
Yields/ Rates
|
|
Average Balances
|
Yields/ Rates
|
|
Average Balances
|
Yields/ Rates
|
|||||||||
Noninterest-bearing demand deposits
(1)
|
|
$29,231
|
|
—
|
|
|
|
$28,134
|
|
—
|
|
|
|
$27,634
|
|
—
|
|
Checking with interest
|
|
$21,856
|
|
0.63
|
%
|
|
|
$21,458
|
|
0.37
|
%
|
|
|
$19,320
|
|
0.18
|
%
|
Money market accounts
|
36,497
|
|
0.94
|
|
|
37,450
|
|
0.53
|
|
|
37,106
|
|
0.36
|
|
|||
Regular savings
|
10,238
|
|
0.15
|
|
|
9,384
|
|
0.04
|
|
|
8,691
|
|
0.04
|
|
|||
Term deposits
|
18,035
|
|
1.61
|
|
|
15,448
|
|
1.04
|
|
|
12,696
|
|
0.78
|
|
|||
Total interest-bearing deposits
(1)
|
|
$86,626
|
|
0.91
|
%
|
|
|
$83,740
|
|
0.53
|
%
|
|
|
$77,813
|
|
0.35
|
%
|
|
December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Federal funds purchased
|
|
$820
|
|
|
|
$460
|
|
|
|
$360
|
|
|
78
|
%
|
Securities sold under agreements to repurchase
|
336
|
|
|
355
|
|
|
(19
|
)
|
|
(5
|
)
|
|||
Other short-term borrowed funds
(1)
|
1,653
|
|
|
1,856
|
|
|
(203
|
)
|
|
(11
|
)
|
|||
Total short-term borrowed funds
|
|
$2,809
|
|
|
|
$2,671
|
|
|
|
$138
|
|
|
5
|
%
|
|
As of and for the Year Ended December 31,
|
||||||||||
(dollars in millions)
|
2018
|
|
|
2017
|
|
|
2016
|
|
|||
Weighted-average interest rate at year-end:
(1)
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
1.72
|
%
|
|
0.74
|
%
|
|
0.26
|
%
|
|||
Other short-term borrowed funds
|
2.50
|
|
|
1.72
|
|
|
0.94
|
|
|||
Maximum amount outstanding at any month-end during the year:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
|
$1,282
|
|
|
|
$1,174
|
|
|
|
$1,522
|
|
Other short-term borrowed funds
|
2,509
|
|
|
3,508
|
|
|
5,461
|
|
|||
Average amount outstanding during the year:
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
(2)
|
|
$654
|
|
|
|
$776
|
|
|
|
$947
|
|
Other short-term borrowed funds
|
1,808
|
|
|
2,321
|
|
|
3,207
|
|
|||
Weighted-average interest rate during the year:
(1)
|
|
|
|
|
|
||||||
Federal funds purchased and securities sold under agreements to repurchase
|
0.92
|
%
|
|
0.36
|
%
|
|
0.09
|
%
|
|||
Other short-term borrowed funds
|
2.42
|
|
|
1.32
|
|
|
0.64
|
|
|
December 31,
|
||||||
(in millions)
|
2018
|
|
|
2017
|
|
||
Parent Company:
|
|
|
|
||||
2.375% fixed-rate senior unsecured debt, due 2021
|
|
$349
|
|
|
|
$349
|
|
4.150% fixed-rate subordinated debt, due 2022
|
348
|
|
|
348
|
|
||
5.158% fixed-to-floating rate callable subordinated debt, due 2023
(1)
|
—
|
|
|
333
|
|
||
3.750% fixed-rate subordinated debt, due 2024
|
250
|
|
|
250
|
|
||
4.023% fixed-rate subordinated debt, due 2024
|
42
|
|
|
42
|
|
||
4.350% fixed-rate subordinated debt, due 2025
|
249
|
|
|
249
|
|
||
4.300% fixed-rate subordinated debt, due 2025
|
749
|
|
|
749
|
|
||
Banking Subsidiaries:
|
|
|
|
||||
2.450% senior unsecured notes, due 2019
(2)(3)
|
—
|
|
|
743
|
|
||
2.500% senior unsecured notes, due 2019
(2)(3)
|
—
|
|
|
741
|
|
||
2.250% senior unsecured notes, due 2020
(2)
|
691
|
|
|
692
|
|
||
3.278% floating-rate senior unsecured notes, due 2020
(2) (4)
|
300
|
|
|
299
|
|
||
3.247% floating-rate senior unsecured notes, due 2020
(2) (4)
|
250
|
|
|
249
|
|
||
2.200% senior unsecured notes, due 2020
(2)
|
499
|
|
|
498
|
|
||
2.250% senior unsecured notes, due 2020
(2)
|
738
|
|
|
742
|
|
||
2.550% senior unsecured notes, due 2021
(2)
|
964
|
|
|
964
|
|
||
3.487% floating-rate senior unsecured notes, due 2022
(2) (4)
|
249
|
|
|
249
|
|
||
2.650% senior unsecured notes, due 2022
(2)
|
487
|
|
|
491
|
|
||
3.700% senior unsecured notes, due 2023
(2)
|
502
|
|
|
—
|
|
||
3.753% floating-rate senior unsecured notes, due 2023
(2) (4)
|
249
|
|
|
—
|
|
||
Federal Home Loan Bank advances, 2.725% weighted average rate, due through 2038
|
7,508
|
|
|
3,761
|
|
||
Other
|
9
|
|
|
16
|
|
||
Total long-term borrowed funds
|
|
$14,433
|
|
|
|
$11,765
|
|
|
For the Three Months Ended
|
||||||||||||||||||||||||||||||
(dollars in millions, except per share amounts)
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
|
March 31, 2018
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||||||||||||
Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net interest income
|
|
$1,172
|
|
|
|
$1,148
|
|
|
|
$1,121
|
|
|
|
$1,091
|
|
|
|
$1,080
|
|
|
|
$1,062
|
|
|
|
$1,026
|
|
|
|
$1,005
|
|
Noninterest income
(1) (6) (7)
|
421
|
|
|
416
|
|
|
388
|
|
|
371
|
|
|
404
|
|
|
381
|
|
|
370
|
|
|
379
|
|
||||||||
Total revenue
|
1,593
|
|
|
1,564
|
|
|
1,509
|
|
|
1,462
|
|
|
1,484
|
|
|
1,443
|
|
|
1,396
|
|
|
1,384
|
|
||||||||
Provision for credit losses
|
85
|
|
|
78
|
|
|
85
|
|
|
78
|
|
|
83
|
|
|
72
|
|
|
70
|
|
|
96
|
|
||||||||
Noninterest expense
(2) (5) (6) (7)
|
951
|
|
|
910
|
|
|
875
|
|
|
883
|
|
|
898
|
|
|
858
|
|
|
864
|
|
|
854
|
|
||||||||
Income before income tax expense (benefit)
|
557
|
|
|
576
|
|
|
549
|
|
|
501
|
|
|
503
|
|
|
513
|
|
|
462
|
|
|
434
|
|
||||||||
Income tax expense (benefit)
(3) (5) (6) (8)
|
92
|
|
|
133
|
|
|
124
|
|
|
113
|
|
|
(163
|
)
|
|
165
|
|
|
144
|
|
|
114
|
|
||||||||
Net income
(4) (5) (6) (8)
|
|
$465
|
|
|
|
$443
|
|
|
|
$425
|
|
|
|
$388
|
|
|
|
$666
|
|
|
|
$348
|
|
|
|
$318
|
|
|
|
$320
|
|
Net
income
available
to
common
stockholders
(4)
(5)
(6)
(8)
|
|
$450
|
|
|
|
$436
|
|
|
|
$425
|
|
|
|
$381
|
|
|
|
$666
|
|
|
|
$341
|
|
|
|
$318
|
|
|
|
$313
|
|
Net income per average common share- basic
(6) (8)
|
|
$0.96
|
|
|
|
$0.92
|
|
|
|
$0.88
|
|
|
|
$0.78
|
|
|
|
$1.35
|
|
|
|
$0.68
|
|
|
|
$0.63
|
|
|
|
$0.61
|
|
Net
income
per
average
common
share-
diluted
(6)
(8)
|
0.96
|
|
|
0.91
|
|
|
0.88
|
|
|
0.78
|
|
|
1.35
|
|
|
0.68
|
|
|
0.63
|
|
|
0.61
|
|
||||||||
Other Operating Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Return on average common equity
(9)
|
9.16
|
%
|
|
8.82
|
%
|
|
8.65
|
%
|
|
7.83
|
%
|
|
13.46
|
%
|
|
6.87
|
%
|
|
6.48
|
%
|
|
6.52
|
%
|
||||||||
Return on average tangible common equity
(9)
|
13.85
|
|
|
13.29
|
|
|
12.93
|
|
|
11.71
|
|
|
19.92
|
|
|
10.13
|
|
|
9.57
|
|
|
9.68
|
|
||||||||
Return
on
average
total
assets
(9)
|
1.17
|
|
|
1.13
|
|
|
1.11
|
|
|
1.04
|
|
|
1.75
|
|
|
0.92
|
|
|
0.85
|
|
|
0.87
|
|
||||||||
Return on average total tangible assets
(9)
|
1.22
|
|
|
1.18
|
|
|
1.16
|
|
|
1.08
|
|
|
1.83
|
|
|
0.96
|
|
|
0.89
|
|
|
0.91
|
|
||||||||
Efficiency ratio
(9)
|
59.69
|
|
|
58.20
|
|
|
57.95
|
|
|
60.43
|
|
|
60.52
|
|
|
59.41
|
|
|
61.94
|
|
|
61.68
|
|
||||||||
Net interest margin
(9)
|
3.22
|
|
|
3.19
|
|
|
3.18
|
|
|
3.16
|
|
|
3.08
|
|
|
3.05
|
|
|
2.97
|
|
|
2.96
|
|
||||||||
Share Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Cash dividends declared and paid per common share
|
|
$0.27
|
|
|
|
$0.27
|
|
|
|
$0.22
|
|
|
|
$0.22
|
|
|
|
$0.18
|
|
|
|
$0.18
|
|
|
|
$0.14
|
|
|
|
$0.14
|
|
Dividend payout ratio
|
28
|
%
|
|
29
|
%
|
|
25
|
%
|
|
28
|
%
|
|
13
|
%
|
|
26
|
%
|
|
22
|
%
|
|
23
|
%
|
|
As of
|
||||||||||||||||||||||||||||||
(dollars in millions)
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
|
March 31, 2018
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||||||||||||
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total assets
|
|
$160,518
|
|
|
|
$158,598
|
|
|
|
$155,431
|
|
|
|
$153,453
|
|
|
|
$152,336
|
|
|
|
$151,356
|
|
|
|
$151,407
|
|
|
|
$150,285
|
|
Loans and leases
(10)
|
116,660
|
|
|
114,720
|
|
|
113,407
|
|
|
111,425
|
|
|
110,617
|
|
|
110,151
|
|
|
109,046
|
|
|
108,111
|
|
||||||||
Allowance for loan and lease losses
|
1,242
|
|
|
1,242
|
|
|
1,253
|
|
|
1,246
|
|
|
1,236
|
|
|
1,224
|
|
|
1,219
|
|
|
1,224
|
|
||||||||
Total securities
|
25,075
|
|
|
25,485
|
|
|
25,513
|
|
|
25,433
|
|
|
25,733
|
|
|
25,742
|
|
|
25,115
|
|
|
25,996
|
|
||||||||
Goodwill
|
6,923
|
|
|
6,946
|
|
|
6,887
|
|
|
6,887
|
|
|
6,887
|
|
|
6,887
|
|
|
6,887
|
|
|
6,876
|
|
||||||||
Total liabilities
|
139,701
|
|
|
138,322
|
|
|
134,964
|
|
|
133,394
|
|
|
132,066
|
|
|
131,247
|
|
|
131,343
|
|
|
130,438
|
|
||||||||
Deposits
|
119,575
|
|
|
117,075
|
|
|
117,073
|
|
|
115,730
|
|
|
115,089
|
|
|
113,235
|
|
|
113,613
|
|
|
112,112
|
|
||||||||
Federal funds purchased and securities sold under agreements to repurchase
|
1,156
|
|
|
374
|
|
|
326
|
|
|
315
|
|
|
815
|
|
|
453
|
|
|
429
|
|
|
1,093
|
|
||||||||
Other short-term borrowed funds
|
1,653
|
|
|
2,006
|
|
|
1,499
|
|
|
1,494
|
|
|
1,856
|
|
|
1,505
|
|
|
2,004
|
|
|
2,762
|
|
||||||||
Long-term borrowed funds
|
14,433
|
|
|
15,639
|
|
|
13,641
|
|
|
13,486
|
|
|
11,765
|
|
|
13,400
|
|
|
13,154
|
|
|
11,780
|
|
||||||||
Total stockholders’ equity
|
20,817
|
|
|
20,276
|
|
|
20,467
|
|
|
20,059
|
|
|
20,270
|
|
|
20,109
|
|
|
20,064
|
|
|
19,847
|
|
||||||||
Other Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Asset Quality Ratios:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Allowance for loan and lease losses as a percentage of total loans and leases
|
1.06
|
%
|
|
1.08
|
%
|
|
1.10
|
%
|
|
1.12
|
%
|
|
1.12
|
%
|
|
1.11
|
%
|
|
1.12
|
%
|
|
1.13
|
%
|
||||||||
Allowance for loan and lease losses as a percentage of nonperforming loans and leases
|
156
|
|
|
149
|
|
|
148
|
|
|
144
|
|
|
142
|
|
|
131
|
|
|
119
|
|
|
117
|
|
||||||||
Nonperforming loans and leases as a percentage of total loans and leases
|
0.68
|
|
|
0.73
|
|
|
0.75
|
|
|
0.78
|
|
|
0.79
|
|
|
0.85
|
|
|
0.94
|
|
|
0.97
|
|
||||||||
Capital ratios:
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
CET1 capital ratio
(12)
|
10.6
|
|
|
10.8
|
|
|
11.2
|
|
|
11.2
|
|
|
11.2
|
|
|
11.1
|
|
|
11.2
|
|
|
11.2
|
|
||||||||
Tier 1 capital ratio
(13)
|
11.3
|
|
|
11.2
|
|
|
11.6
|
|
|
11.4
|
|
|
11.4
|
|
|
11.3
|
|
|
11.4
|
|
|
11.4
|
|
||||||||
Total capital ratio
(14)
|
13.3
|
|
|
13.4
|
|
|
13.8
|
|
|
13.9
|
|
|
13.9
|
|
|
13.8
|
|
|
14.0
|
|
|
14.0
|
|
||||||||
Tier 1 leverage ratio
(15)
|
10.0
|
|
|
9.9
|
|
|
10.2
|
|
|
10.0
|
|
|
10.0
|
|
|
9.9
|
|
|
9.9
|
|
|
9.9
|
|
|
Actual
|
Required Minimum plus Required CCB for Non-Leverage Ratios
(5)(6)
|
|||||
(in millions, except ratio data)
|
Amount
|
Ratio
|
|||||
December 31, 2018
|
|||||||
Common equity tier 1 capital
(1)
|
|
$14,485
|
|
10.6
|
%
|
6.4
|
|
Tier 1 capital
(2)
|
15,325
|
|
11.3
|
|
7.9
|
|
|
Total capital
(3)
|
18,157
|
|
13.3
|
|
9.9
|
|
|
Tier 1 leverage
(4)
|
15,325
|
|
10.0
|
|
4.0
|
|
|
Risk-weighted assets
|
136,202
|
|
|
|
|||
Quarterly adjusted average assets
|
153,026
|
|
|
|
|||
December 31, 2017
|
|||||||
Common equity tier 1 capital
(1)
|
|
$14,309
|
|
11.2
|
%
|
5.8
|
%
|
Tier 1 capital
(2)
|
14,556
|
|
11.4
|
|
7.3
|
|
|
Total capital
(3)
|
17,781
|
|
13.9
|
|
9.3
|
|
|
Tier 1 leverage
(4)
|
14,556
|
|
10.0
|
|
4.0
|
|
|
Risk-weighted assets
|
127,692
|
|
|
|
|||
Quarterly adjusted average assets
|
145,601
|
|
|
|
(in millions)
|
December 31, 2018
|
|
December 31, 2017
|
||||
Total common stockholders’ equity
|
|
$19,977
|
|
|
|
$20,023
|
|
Exclusions:
(1)
|
|
|
|
||||
Net unrealized losses recorded in accumulated other comprehensive income, net of tax:
|
|
|
|
||||
Debt and equity securities
|
490
|
|
|
236
|
|
||
Derivatives
|
143
|
|
|
143
|
|
||
Unamortized net periodic benefit costs
|
463
|
|
|
441
|
|
||
Deductions:
|
|
|
|
||||
Goodwill
|
(6,923
|
)
|
|
(6,887
|
)
|
||
Deferred tax liability associated with goodwill
|
366
|
|
|
355
|
|
||
Other intangible assets
|
(31
|
)
|
|
(2
|
)
|
||
Total common equity tier 1
|
14,485
|
|
|
14,309
|
|
||
Qualifying preferred stock
|
840
|
|
|
247
|
|
||
Total tier 1 capital
|
15,325
|
|
|
14,556
|
|
||
Qualifying subordinated debt
(2)
|
1,499
|
|
|
1,901
|
|
||
Allowance for loan and lease losses
|
1,242
|
|
|
1,236
|
|
||
Allowance for credit losses for off-balance sheet exposure
|
91
|
|
|
88
|
|
||
Total capital
|
|
$18,157
|
|
|
|
$17,781
|
|
•
|
Declared and paid quarterly common stock dividends of
$0.22
per share for the first and second quarters of
2018
, and
$0.27
per share for the third and fourth quarters of
2018
, aggregating to common stock dividend payments of
$471 million
;
|
•
|
Declared semi-annual dividends of
$27.50
per share on the 5.500% fixed-to-floating rate non-cumulative perpetual Series A Preferred Stock, aggregating to $14 million;
|
•
|
Issued $300 million, or 300,000 shares, of 6.000% fixed-to-floating rate non-cumulative perpetual Series B Preferred Stock (the “Series B Preferred Stock”), par value of $25.00 per share with a liquidation preference of $1,000 per share, and received net proceeds of $296 million;
|
•
|
Declared semi-annual dividends of $37.00 per share on the 6.000% fixed-to-floating rate non-cumulative perpetual Series B Preferred Stock, aggregating to $11 million;
|
•
|
Issued $300 million, or 300,000 shares, of 6.375% fixed-to-floating rate non-cumulative perpetual Series C Preferred Stock (the “Series C Preferred Stock”), par value of $25.00 per share with a liquidation preference of $1,000 per share, and received net proceeds of $297 million;
|
•
|
Declared quarterly dividends of $12.57 per share on the 6.375% fixed-to-floating rate non-cumulative perpetual Series C Preferred Stock, aggregating to $4 million;
|
•
|
Repurchased $1.025 billion of our outstanding common stock; and
|
•
|
Redeemed $333 million of our 5.158% fixed-to-floating rate callable subordinated debt due June 29, 2023.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
(dollars in millions)
|
Amount
|
|
Ratio
|
|
Amount
|
|
Ratio
|
||||
Citizens Bank, National Association
|
|
|
|
|
|
||||||
Common equity tier 1 capital
(1)
|
|
$11,994
|
|
10.6
|
%
|
|
|
$11,917
|
|
11.4
|
%
|
Tier 1 capital
(2)
|
11,994
|
|
10.6
|
|
|
11,917
|
|
11.4
|
|
||
Total capital
(3)
|
14,252
|
|
12.5
|
|
|
14,127
|
|
13.5
|
|
||
Tier 1 leverage
(4)
|
11,994
|
|
9.9
|
|
|
11,917
|
|
10.3
|
|
||
Risk-weighted assets
|
113,610
|
|
|
|
104,767
|
|
|
||||
Quarterly adjusted average assets
|
121,686
|
|
|
|
115,291
|
|
|
||||
Citizens Bank of Pennsylvania
(5)
|
|
|
|
|
|
||||||
Common equity tier 1 capital
(1)
|
|
$3,026
|
|
13.2
|
%
|
|
|
$3,045
|
|
12.9
|
%
|
Tier 1 capital
(2)
|
3,026
|
|
13.2
|
|
|
3,045
|
|
12.9
|
|
||
Total capital
(3)
|
3,226
|
|
14.1
|
|
|
3,284
|
|
13.9
|
|
||
Tier 1 leverage
(4)
|
3,026
|
|
9.0
|
|
|
3,045
|
|
8.7
|
|
||
Risk-weighted assets
|
22,922
|
|
|
|
|
23,659
|
|
|
|
||
Quarterly adjusted average assets
|
33,462
|
|
|
|
|
34,821
|
|
|
|
|
December 31, 2018
|
|||||
|
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, National Association:
|
|
|
|
|
|
|
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
|
•
|
Core deposits continued to be our primary source of funding and our consolidated year-end loan-to-deposit ratio was
97.6%
;
|
•
|
Our cash position (which is defined as cash balance held at the FRB) totaled
$3.0 billion
;
|
•
|
Contingent liquidity was
$26.9 billion
, consisting of unencumbered high-quality liquid assets of
$19.1 billion
, unused FHLB capacity of
$4.8 billion
, and our cash position (defined above) of
$3.0 billion
. Asset liquidity (a component of contingent liquidity) was
$22.1 billion
, consisting of our cash position of
$3.0 billion
and unencumbered high-quality and liquid securities of
$19.1 billion
; and
|
•
|
Available discount window capacity, defined as available total borrowing capacity from the FRB based on identified collateral, is secured by non-mortgage commercial and retail loans and totaled
$12.3 billion
. Use of this borrowing capacity would be considered only during exigent circumstances.
|
•
|
Current liquidity sources and capacities, including cash at the FRBs, free and liquid securities and available and secured FHLB borrowing capacity;
|
•
|
Liquidity stress sources, including idiosyncratic, systemic and combined stresses, 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
|
More than 5 years
|
|||||||||
Deposits with a stated maturity of less than one year
(1) (2)
|
|
$100,233
|
|
|
$100,233
|
|
|
$—
|
|
|
$—
|
|
|
$—
|
|
Term deposits
(1)
|
19,342
|
|
15,889
|
|
3,168
|
|
280
|
|
5
|
|
|||||
Long-term borrowed funds
(1) (3)
|
14,433
|
|
—
|
|
11,298
|
|
1,838
|
|
1,297
|
|
|||||
Contractual interest payments
(4)
|
1,105
|
|
418
|
|
397
|
|
176
|
|
114
|
|
|||||
Operating lease obligations
|
895
|
|
165
|
|
289
|
|
194
|
|
247
|
|
|||||
Purchase obligations
(5)
|
725
|
|
408
|
|
203
|
|
88
|
|
26
|
|
|||||
Total outstanding contractual obligations
|
|
$136,733
|
|
|
$117,113
|
|
|
$15,355
|
|
|
$2,576
|
|
|
$1,689
|
|
|
December 31,
|
|
|
|
|
|||||||||
(in millions)
|
2018
|
|
|
2017
|
|
|
Change
|
|
|
Percent
|
|
|||
Undrawn commitments to extend credit
|
|
$69,553
|
|
|
|
$62,959
|
|
|
|
$6,594
|
|
|
10
|
%
|
Letters of credit
|
2,125
|
|
|
2,136
|
|
|
(11
|
)
|
|
(1
|
)
|
|||
Marketing rights
|
37
|
|
|
41
|
|
|
(4
|
)
|
|
(10
|
)
|
|||
Risk participation agreements
|
19
|
|
|
16
|
|
|
3
|
|
|
19
|
|
|||
Residential mortgage loans sold with recourse
|
5
|
|
|
7
|
|
|
(2
|
)
|
|
(29
|
)
|
|||
Total
|
|
$71,739
|
|
|
|
$65,159
|
|
|
|
$6,580
|
|
|
10
|
%
|
•
|
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
|
2018
|
|
|
2017
|
|
Instantaneous Change in Interest Rates
|
|
|
|
||
+200
|
9.5
|
%
|
|
9.6
|
%
|
+100
|
4.8
|
|
|
4.9
|
|
-100
|
(4.5
|
)
|
|
(5.9
|
)
|
Gradual Change in Interest Rates
|
|
|
|
||
+200
|
4.9
|
|
|
5.1
|
|
+100
|
2.5
|
|
|
2.7
|
|
-100
|
(1.1
|
)
|
|
(1.8
|
)
|
(in millions)
|
|
For the Three Months Ended December 31, 2018
|
|
For the Three Months Ended December 31, 2017
|
||||||||||||||||||||||||||||
Market Risk Category
|
|
Period End
|
|
Average
|
|
High
|
|
Low
|
|
Period End
|
|
Average
|
|
High
|
|
Low
|
||||||||||||||||
Interest Rate
|
|
|
$—
|
|
|
|
$1
|
|
|
|
$2
|
|
|
|
$—
|
|
|
|
$2
|
|
|
|
$1
|
|
|
|
$2
|
|
|
|
$1
|
|
Foreign Exchange Currency Rate
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Credit Spread
|
|
5
|
|
|
2
|
|
|
5
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|
1
|
|
||||||||
Commodity
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
||||||||
General VaR
|
|
5
|
|
|
3
|
|
|
5
|
|
|
1
|
|
|
3
|
|
|
2
|
|
|
3
|
|
|
1
|
|
||||||||
Specific Risk VaR
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total VaR
|
|
|
$5
|
|
|
|
$3
|
|
|
|
$5
|
|
|
|
$1
|
|
|
|
$3
|
|
|
|
$2
|
|
|
|
$3
|
|
|
|
$1
|
|
Stressed General VaR
|
|
|
$13
|
|
|
|
$13
|
|
|
|
$15
|
|
|
|
$10
|
|
|
|
$11
|
|
|
|
$9
|
|
|
|
$12
|
|
|
|
$7
|
|
Stressed Specific Risk VaR
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Total Stressed VaR
|
|
|
$13
|
|
|
|
$13
|
|
|
|
$15
|
|
|
|
$10
|
|
|
|
$11
|
|
|
|
$9
|
|
|
|
$12
|
|
|
|
$7
|
|
Market Risk Regulatory Capital
|
|
|
$47
|
|
|
|
|
|
|
|
|
|
$34
|
|
|
|
|
|
|
|
||||||||||||
Specific Risk Not Modeled Add-on
|
|
16
|
|
|
|
|
|
|
|
|
10
|
|
|
|
|
|
|
|
||||||||||||||
de Minimis Exposure Add-on
|
|
—
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
|
|
|
||||||||||||||
Total Market Risk Regulatory Capital
|
|
|
$63
|
|
|
|
|
|
|
|
|
|
$44
|
|
|
|
|
|
|
|
||||||||||||
Market Risk-Weighted Assets (calculated)
|
|
|
$785
|
|
|
|
|
|
|
|
|
|
$555
|
|
|
|
|
|
|
|
||||||||||||
Market Risk-Weighted Assets (included in our FR Y-9C regulatory filing)
(1)
|
|
|
$—
|
|
|
|
|
|
|
|
|
|
$—
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2018
|
|
2017
|
|
2016
|
||||||
Total revenue (GAAP)
|
A
|
|
$6,128
|
|
|
|
$5,707
|
|
|
|
$5,255
|
|
Noninterest expense (GAAP)
|
B
|
3,619
|
|
|
3,474
|
|
|
3,352
|
|
|||
Net income (GAAP)
|
C
|
1,721
|
|
|
1,652
|
|
|
1,045
|
|
|||
Net income available to common stockholders (GAAP)
|
D
|
1,692
|
|
|
1,638
|
|
|
1,031
|
|
|||
Return on average common equity:
|
|
|
|
|
|
|
||||||
Average common equity (GAAP)
|
E
|
|
$19,645
|
|
|
|
$19,618
|
|
|
|
$19,698
|
|
Return on average common equity
|
D/E
|
8.62
|
%
|
|
8.35
|
%
|
|
5.23
|
%
|
|||
Return on average tangible common equity:
|
|
|
|
|
|
|
||||||
Average common equity (GAAP)
|
E
|
|
$19,645
|
|
|
|
$19,618
|
|
|
|
$19,698
|
|
Less: Average goodwill (GAAP)
|
|
6,912
|
|
|
6,883
|
|
|
6,876
|
|
|||
Less: Average other intangibles (GAAP)
|
|
14
|
|
|
2
|
|
|
2
|
|
|||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
359
|
|
|
534
|
|
|
502
|
|
|||
Average tangible common equity
|
F
|
|
$13,078
|
|
|
|
$13,267
|
|
|
|
$13,322
|
|
Return on average tangible common equity
|
D/F
|
12.94
|
%
|
|
12.35
|
%
|
|
7.74
|
%
|
|||
Return on average total assets:
|
|
|
|
|
|
|
||||||
Average total assets (GAAP)
|
G
|
|
$154,553
|
|
|
|
$149,953
|
|
|
|
$143,183
|
|
Return on average total assets
|
C/G
|
1.11
|
%
|
|
1.10
|
%
|
|
0.73
|
%
|
|||
Return on average total tangible assets:
|
|
|
|
|
|
|
||||||
Average total assets (GAAP)
|
G
|
|
$154,553
|
|
|
|
$149,953
|
|
|
|
$143,183
|
|
Less: Average goodwill (GAAP)
|
|
6,912
|
|
|
6,883
|
|
|
6,876
|
|
|||
Less: Average other intangibles (GAAP)
|
|
14
|
|
|
2
|
|
|
2
|
|
|||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
359
|
|
|
534
|
|
|
502
|
|
|||
Average tangible assets
|
H
|
|
$147,986
|
|
|
|
$143,602
|
|
|
|
$136,807
|
|
Return on average total tangible assets
|
C/H
|
1.16
|
%
|
|
1.15
|
%
|
|
0.76
|
%
|
|||
Efficiency ratio:
|
|
|
|
|
|
|
||||||
Efficiency ratio
|
B/A
|
59.06
|
%
|
|
60.87
|
%
|
|
63.80
|
%
|
|||
Operating leverage:
|
|
|
|
|
|
|
||||||
Increase in total revenue
|
|
7.37
|
%
|
|
8.61
|
%
|
|
8.93
|
%
|
|||
Increase in noninterest expense
|
|
4.18
|
|
|
3.63
|
|
|
2.85
|
|
|||
Operating leverage
|
|
3.19
|
%
|
|
4.98
|
%
|
|
6.08
|
%
|
|||
Effective income tax rate:
|
|
|
|
|
|
|
||||||
Income before income tax expense
|
I
|
|
$2,183
|
|
|
|
$1,912
|
|
|
|
$1,534
|
|
Income tax expense
|
J
|
462
|
|
|
260
|
|
|
489
|
|
|||
Effective income tax rate
|
J/I
|
21.16
|
%
|
|
13.62
|
%
|
|
31.88
|
%
|
|||
Net income per average common share - basic and diluted:
|
|
|
|
|
|
|
||||||
Average common shares outstanding - basic (GAAP)
|
K
|
478,822,072
|
|
|
502,157,440
|
|
|
522,093,545
|
|
|||
Average common shares outstanding - diluted (GAAP)
|
L
|
480,430,741
|
|
|
503,685,091
|
|
|
523,930,718
|
|
|||
Net income per average common share - basic (GAAP)
|
D/K
|
|
$3.54
|
|
|
|
$3.26
|
|
|
|
$1.97
|
|
Net income per average common share - diluted (GAAP)
|
D/L
|
3.52
|
|
|
3.25
|
|
|
1.97
|
|
|||
Dividend payout ratio:
|
|
|
|
|
|
|
||||||
Cash dividends declared and paid per common share
|
M
|
|
$0.98
|
|
|
|
$0.64
|
|
|
|
$0.46
|
|
Dividend payout ratio
|
M/(D/K)
|
28
|
%
|
|
20
|
%
|
|
23
|
%
|
|
|
As of and for the Year Ended December 31,
|
|||||||||||||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|||||||||||||||||||||||||||||||||
(in millions, except ratio data)
|
Ref.
|
Consumer
Banking |
Commercial
Banking |
Other
|
Consolidated
|
|
Consumer
Banking |
Commercial
Banking |
Other
|
Consolidated
|
|
Consumer
Banking |
Commercial
Banking (1) |
Other
|
Consolidated
|
||||||||||||||||||||||||
Net income (loss) available to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Net income
|
N
|
|
$767
|
|
|
$927
|
|
|
$27
|
|
|
$1,721
|
|
|
|
$452
|
|
|
$774
|
|
|
$426
|
|
|
$1,652
|
|
|
|
$345
|
|
|
$631
|
|
|
$69
|
|
|
$1,045
|
|
Less: Preferred stock dividends
|
|
—
|
|
—
|
|
29
|
|
29
|
|
|
—
|
|
—
|
|
14
|
|
14
|
|
|
—
|
|
—
|
|
14
|
|
14
|
|
||||||||||||
Net income (loss) available to common stockholders
|
O
|
|
$767
|
|
|
$927
|
|
|
($2
|
)
|
|
$1,692
|
|
|
|
$452
|
|
|
$774
|
|
|
$412
|
|
|
$1,638
|
|
|
|
$345
|
|
|
$631
|
|
|
$55
|
|
|
$1,031
|
|
Efficiency ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total revenue (GAAP)
|
P
|
|
$4,037
|
|
|
$2,042
|
|
|
$49
|
|
|
$6,128
|
|
|
|
$3,556
|
|
|
$1,949
|
|
|
$202
|
|
|
$5,707
|
|
|
|
$3,326
|
|
|
$1,754
|
|
|
$175
|
|
|
$5,255
|
|
Noninterest expense (GAAP)
|
Q
|
2,723
|
|
813
|
|
83
|
|
3,619
|
|
|
2,593
|
|
772
|
|
109
|
|
3,474
|
|
|
2,547
|
|
741
|
|
64
|
|
3,352
|
|
||||||||||||
Efficiency ratio
|
Q/P
|
67.47
|
%
|
39.80
|
%
|
NM
|
|
59.06
|
%
|
|
72.93
|
%
|
39.62
|
%
|
NM
|
|
60.87
|
%
|
|
76.57
|
%
|
42.26
|
%
|
NM
|
|
63.80
|
%
|
||||||||||||
Return on average total tangible assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||
Average total assets (GAAP)
|
|
|
$62,444
|
|
|
$52,362
|
|
|
$39,747
|
|
|
$154,553
|
|
|
|
$59,714
|
|
|
$49,747
|
|
|
$40,492
|
|
|
$149,953
|
|
|
|
$56,388
|
|
|
$47,159
|
|
|
$39,636
|
|
|
$143,183
|
|
Less: Average goodwill (GAAP)
|
|
—
|
|
—
|
|
6,912
|
|
6,912
|
|
|
—
|
|
—
|
|
6,883
|
|
6,883
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
||||||||||||
Less: Average other intangibles (GAAP)
|
|
—
|
|
—
|
|
14
|
|
14
|
|
|
—
|
|
—
|
|
2
|
|
2
|
|
|
—
|
|
—
|
|
2
|
|
2
|
|
||||||||||||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
—
|
|
—
|
|
359
|
|
359
|
|
|
—
|
|
—
|
|
534
|
|
534
|
|
|
—
|
|
—
|
|
502
|
|
502
|
|
||||||||||||
Average total tangible assets
|
R
|
|
$62,444
|
|
|
$52,362
|
|
|
$33,180
|
|
|
$147,986
|
|
|
|
$59,714
|
|
|
$49,747
|
|
|
$34,141
|
|
|
$143,602
|
|
|
|
$56,388
|
|
|
$47,159
|
|
|
$33,260
|
|
|
$136,807
|
|
Return on average total tangible assets
|
N/R
|
1.23
|
%
|
1.77
|
%
|
NM
|
|
1.16
|
%
|
|
0.76
|
%
|
1.56
|
%
|
NM
|
|
1.15
|
%
|
|
0.61
|
%
|
1.34
|
%
|
NM
|
|
0.76
|
%
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2018
|
|
2017
|
||||
Noninterest income, Underlying:
|
|
|
|
|
||||
Noninterest income (GAAP)
|
|
|
$1,596
|
|
|
|
$1,534
|
|
Less: Notable items
|
|
|
|
|
||||
FAMC integration costs
|
|
(4
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
17
|
|
||
TOP efficiency initiatives and other actions
|
|
(1
|
)
|
|
—
|
|
||
Lease impairment credit-related costs
|
|
—
|
|
|
(11
|
)
|
||
Noninterest income, Underlying (non-GAAP)
|
|
|
$1,601
|
|
|
|
$1,528
|
|
Total revenue, Underlying:
|
|
|
|
|
||||
Total revenue (GAAP)
|
A
|
|
$6,128
|
|
|
|
$5,707
|
|
Less: Notable items
|
|
|
|
|
||||
FAMC integration costs
|
|
(4
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
17
|
|
||
TOP efficiency initiatives and other actions
|
|
(1
|
)
|
|
—
|
|
||
Lease impairment credit-related costs
|
|
—
|
|
|
(11
|
)
|
||
Total revenue, Underlying (non-GAAP)
|
S
|
|
$6,133
|
|
|
|
$5,701
|
|
Noninterest expense, Underlying:
|
|
|
|
|
||||
Noninterest expense (GAAP)
|
B
|
|
$3,619
|
|
|
|
$3,474
|
|
Less: Notable items
|
|
|
|
|
||||
FAMC integration costs
|
|
21
|
|
|
—
|
|
||
Tax and tax-related notable items:
|
|
|
|
|
||||
Colleague and community reinvestment
|
|
—
|
|
|
22
|
|
||
Home equity operational items
|
|
—
|
|
|
3
|
|
||
TOP efficiency initiatives and other actions
|
|
33
|
|
|
15
|
|
||
Lease impairment credit-related costs
|
|
—
|
|
|
15
|
|
||
Noninterest expense, Underlying (non-GAAP)
|
T
|
|
$3,565
|
|
|
|
$3,419
|
|
Pre-provision profit:
|
|
|
|
|
||||
Total revenue (GAAP)
|
A
|
6,128
|
|
|
|
$5,707
|
|
|
Less: Noninterest expense (GAAP)
|
B
|
3,619
|
|
|
3,474
|
|
||
Pre-provision profit (GAAP)
|
|
2,509
|
|
|
|
$2,233
|
|
|
Pre-provision profit, Underlying:
|
|
|
|
|
||||
Total revenue, Underlying (non-GAAP)
|
S
|
|
$6,133
|
|
|
|
$5,701
|
|
Less: Noninterest expense, Underlying (non-GAAP)
|
T
|
3,565
|
|
|
3,419
|
|
||
Pre-provision profit, Underlying (non-GAAP)
|
|
|
$2,568
|
|
|
|
$2,282
|
|
Total credit-related costs, Underlying:
|
|
|
|
|
||||
Provision for credit losses (GAAP)
|
|
|
$326
|
|
|
|
$321
|
|
Add: Lease impairment credit-related costs
|
|
—
|
|
|
26
|
|
||
Total credit-related costs, Underlying (non-GAAP)
|
|
|
$326
|
|
|
|
$347
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2018
|
|
2017
|
||||
Income before income tax expense, Underlying:
|
|
|
|
|
||||
Income before income tax expense (GAAP)
|
I
|
|
$2,183
|
|
|
|
$1,912
|
|
Less: Notable items
|
|
|
|
|
||||
FAMC integration costs
|
|
(25
|
)
|
|
—
|
|
||
Tax and tax-related notable items:
|
|
|
|
|
||||
Colleague and community reinvestment
|
|
—
|
|
|
(22
|
)
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
17
|
|
||
Home equity operational items
|
|
—
|
|
|
(3
|
)
|
||
TOP efficiency initiatives and other actions
|
|
(34
|
)
|
|
(15
|
)
|
||
Income before income tax expense, Underlying (non-GAAP)
|
U
|
|
$2,242
|
|
|
|
$1,935
|
|
Income tax expense and effective income tax rate, Underlying:
|
|
|
|
|
||||
Income tax expense (GAAP)
|
J
|
|
$462
|
|
|
|
$260
|
|
Less: Notable items
|
|
|
|
|
||||
FAMC integration costs
|
|
(6
|
)
|
|
—
|
|
||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(29
|
)
|
|
(331
|
)
|
||
Colleague and community reinvestment
|
|
—
|
|
|
(9
|
)
|
||
Settlement of certain tax matters
|
|
—
|
|
|
(23
|
)
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
7
|
|
||
Home equity operational items
|
|
—
|
|
|
(1
|
)
|
||
TOP efficiency initiatives and other actions
|
|
(8
|
)
|
|
(6
|
)
|
||
Income tax expense, Underlying (non-GAAP)
|
V
|
|
$505
|
|
|
|
$623
|
|
Effective income tax rate (GAAP)
|
J/I
|
21.16
|
%
|
|
13.62
|
%
|
||
Effective income tax rate, Underlying (non-GAAP)
|
V/U
|
22.55
|
|
|
32.20
|
|
||
Net income, Underlying:
|
|
|
|
|
||||
Net income (GAAP)
|
C
|
|
$1,721
|
|
|
|
$1,652
|
|
Add: Notable items, net of tax expense
|
|
|
|
|
||||
FAMC integration costs
|
|
19
|
|
|
—
|
|
||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(29
|
)
|
|
(331
|
)
|
||
Colleague and community reinvestment
|
|
—
|
|
|
13
|
|
||
Settlement of certain tax matters
|
|
—
|
|
|
(23
|
)
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
(10
|
)
|
||
Home equity operational items
|
|
—
|
|
|
2
|
|
||
TOP efficiency initiatives and other actions
|
|
26
|
|
|
9
|
|
||
Net income, Underlying (non-GAAP)
|
W
|
|
$1,737
|
|
|
|
$1,312
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2018
|
|
2017
|
||||
Net income available to common stockholders, Underlying:
|
|
|
|
|
||||
Net income available to common stockholders (GAAP)
|
D
|
|
$1,692
|
|
|
|
$1,638
|
|
Add: Notable items, net of tax expense
|
|
|
|
|
||||
FAMC integration costs
|
|
19
|
|
|
—
|
|
||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(29
|
)
|
|
(331
|
)
|
||
Colleague and community reinvestment
|
|
—
|
|
|
13
|
|
||
Settlement of certain tax matters
|
|
—
|
|
|
(23
|
)
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
(10
|
)
|
||
Home equity operational items
|
|
—
|
|
|
2
|
|
||
TOP efficiency initiatives and other actions
|
|
26
|
|
|
9
|
|
||
Net income available to common stockholders, Underlying (non-GAAP)
|
X
|
|
$1,708
|
|
|
|
$1,298
|
|
Return on average common equity and return on average common equity, Underlying:
|
|
|
|
|
||||
Average common equity (GAAP)
|
E
|
|
$19,645
|
|
|
|
$19,618
|
|
Return on average common equity
|
D/E
|
8.62
|
%
|
|
8.35
|
%
|
||
Return on average common equity, Underlying (non-GAAP)
|
X/E
|
8.69
|
|
|
6.62
|
|
||
Return on average tangible common equity and return on average tangible common equity, Underlying:
|
|
|
|
|
||||
Average common equity (GAAP)
|
E
|
|
$19,645
|
|
|
|
$19,618
|
|
Less: Average goodwill (GAAP)
|
|
6,912
|
|
|
6,883
|
|
||
Less: Average other intangibles (GAAP)
|
|
14
|
|
|
2
|
|
||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
359
|
|
|
534
|
|
||
Average tangible common equity
|
F
|
|
$13,078
|
|
|
|
$13,267
|
|
Return on average tangible common equity
|
D/F
|
12.94
|
%
|
|
12.35
|
%
|
||
Return on average tangible common equity, Underlying (non-GAAP)
|
X/F
|
13.06
|
|
|
9.79
|
|
||
Return on average total assets and return on average total assets, Underlying:
|
|
|
|
|
||||
Average total assets (GAAP)
|
G
|
|
$154,553
|
|
|
|
$149,953
|
|
Return on average total assets
|
C/G
|
1.11
|
%
|
|
1.10
|
%
|
||
Return on average total assets, Underlying (non-GAAP)
|
W/G
|
1.12
|
|
|
0.88
|
|
||
Return on average total tangible assets and return on average total tangible assets, Underlying:
|
|
|
|
|
||||
Average total assets (GAAP)
|
G
|
|
$154,553
|
|
|
|
$149,953
|
|
Less: Average goodwill (GAAP)
|
|
6,912
|
|
|
6,883
|
|
||
Less: Average other intangibles (GAAP)
|
|
14
|
|
|
2
|
|
||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
359
|
|
|
534
|
|
||
Average tangible assets
|
H
|
|
$147,986
|
|
|
|
$143,602
|
|
Return on average total tangible assets
|
C/H
|
1.16
|
%
|
|
1.15
|
%
|
||
Return on average total tangible assets, Underlying (non-GAAP)
|
W/H
|
1.17
|
|
|
0.91
|
|
||
Efficiency ratio and efficiency ratio, Underlying:
|
|
|
|
|
||||
Efficiency ratio
|
B/A
|
59.06
|
%
|
|
60.87
|
%
|
||
Efficiency ratio, Underlying (non-GAAP)
|
T/S
|
58.13
|
|
|
59.96
|
|
||
Operating leverage and operating leverage, Underlying:
|
|
|
|
|
||||
Increase in total revenue
|
|
7.37
|
%
|
|
8.61
|
%
|
||
Increase in noninterest expense
|
|
4.18
|
|
|
3.63
|
|
||
Operating Leverage
|
|
3.19
|
%
|
|
4.98
|
%
|
||
Increase in total revenue, Underlying (non-GAAP)
|
|
7.58
|
%
|
|
9.90
|
%
|
||
Increase in noninterest expense, Underlying (non-GAAP)
|
|
4.30
|
|
|
3.10
|
|
||
Operating Leverage, Underlying (non-GAAP)
|
|
3.28
|
%
|
|
6.80
|
%
|
||
|
|
|
|
|
||||
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2018
|
|
2017
|
||||
Net income per average common share - basic and diluted, Underlying:
|
|
|
|
|
||||
Average common shares outstanding - basic (GAAP)
|
K
|
478,822,072
|
|
|
502,157,440
|
|
||
Average common shares outstanding - diluted (GAAP)
|
L
|
480,430,741
|
|
|
503,685,091
|
|
||
Net income per average common share - basic (GAAP)
|
D/K
|
|
$3.54
|
|
|
|
$3.26
|
|
Net income per average common share - diluted (GAAP)
|
D/L
|
3.52
|
|
|
3.25
|
|
||
Net income per average common share-basic, Underlying (non-GAAP)
|
X/K
|
3.57
|
|
|
2.59
|
|
||
Net income per average common share-diluted, Underlying (non-GAAP)
|
X/L
|
3.56
|
|
|
2.58
|
|
||
Dividend payout ratio and dividend payout ratio, Underlying:
|
|
|
|
|
||||
Cash dividends declared and paid per common share
|
M
|
|
$0.98
|
|
|
|
$0.64
|
|
Dividend payout ratio
|
M/(D/K)
|
28
|
%
|
|
20
|
%
|
||
Dividend payout ratio, Underlying (non-GAAP)
|
M/(X/K)
|
27
|
|
|
25
|
|
||
Impact of Underlying items on net income per average common share - basic:
|
|
|
|
|
||||
Notable items:
|
|
|
|
|
||||
FAMC integration costs
|
|
|
($0.04
|
)
|
|
|
$—
|
|
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
0.06
|
|
|
0.66
|
|
||
Colleague and community reinvestment
|
|
—
|
|
|
(0.03
|
)
|
||
Settlement of certain tax matters
|
|
—
|
|
|
0.04
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
0.02
|
|
||
Home equity operational items
|
|
—
|
|
|
—
|
|
||
TOP efficiency initiatives and other actions
|
|
(0.05
|
)
|
|
(0.02
|
)
|
||
Impact of Underlying items on net income per average common share - basic
|
|
|
($0.03
|
)
|
|
|
$0.67
|
|
Impact of Underlying items on net income per average common share - diluted:
|
|
|
|
|
||||
Notable items:
|
|
|
|
|
||||
FAMC integration costs
|
|
|
($0.05
|
)
|
|
|
$—
|
|
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
0.06
|
|
|
0.66
|
|
||
Colleague and community reinvestment
|
|
—
|
|
|
(0.03
|
)
|
||
Settlement of certain tax matters
|
|
—
|
|
|
0.04
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
—
|
|
|
0.02
|
|
||
Home equity operational items
|
|
—
|
|
|
—
|
|
||
TOP efficiency initiatives and other actions
|
|
(0.05
|
)
|
|
(0.02
|
)
|
||
Impact of Underlying items on net income per average common share - diluted
|
|
|
($0.04
|
)
|
|
|
$0.67
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2017
|
|
2016
|
||||
Noninterest income, Adjusted/Underlying:
|
|
|
|
|
||||
Noninterest income (GAAP)
|
|
|
$1,534
|
|
|
|
$1,497
|
|
Less: Notable items
|
|
|
|
|
||||
Gain on mortgage/home equity TDR Transaction
|
|
17
|
|
|
72
|
|
||
Lease impairment credit-related costs
|
|
(11
|
)
|
|
—
|
|
||
Asset Finance repositioning
|
|
—
|
|
|
(5
|
)
|
||
Noninterest income, Adjusted/Underlying (non-GAAP)
|
|
|
$1,528
|
|
|
|
$1,430
|
|
Total revenue, Adjusted/Underlying:
|
|
|
|
|
||||
Total revenue (GAAP)
|
A
|
|
$5,707
|
|
|
|
$5,255
|
|
Less: Notable items
|
|
|
|
|
||||
Gain on mortgage/home equity TDR Transaction
|
|
17
|
|
|
72
|
|
||
Lease impairment credit-related costs
|
|
(11
|
)
|
|
—
|
|
||
Asset Finance repositioning
|
|
—
|
|
|
(5
|
)
|
||
Total revenue, Adjusted/Underlying (non-GAAP)
|
S
|
|
$5,701
|
|
|
|
$5,188
|
|
Noninterest expense, Adjusted/Underlying:
|
|
|
|
|
||||
Noninterest expense (GAAP)
|
B
|
|
$3,474
|
|
|
|
$3,352
|
|
Less: Notable items
|
|
|
|
|
||||
Tax and tax-related notable items:
|
|
|
|
|
||||
Colleague and community reinvestment
|
|
22
|
|
|
—
|
|
||
Home equity operational items
|
|
3
|
|
|
8
|
|
||
TOP efficiency initiatives
|
|
15
|
|
|
17
|
|
||
Lease impairment credit-related costs
|
|
15
|
|
|
—
|
|
||
Asset Finance repositioning
|
|
—
|
|
|
11
|
|
||
Noninterest expense, Adjusted/Underlying (non-GAAP)
|
T
|
|
$3,419
|
|
|
|
$3,316
|
|
Pre-provision profit:
|
|
|
|
|
||||
Total revenue (GAAP)
|
A
|
|
$5,707
|
|
|
|
$5,255
|
|
Less: Noninterest expense (GAAP)
|
B
|
3,474
|
|
|
3,352
|
|
||
Pre-provision profit (GAAP)
|
|
|
$2,233
|
|
|
|
$1,903
|
|
Pre-provision profit, Adjusted/Underlying:
|
|
|
|
|
||||
Total revenue, Adjusted/Underlying (non-GAAP)
|
S
|
|
$5,701
|
|
|
|
$5,188
|
|
Less: Noninterest expense, Adjusted/Underlying (non-GAAP)
|
T
|
3,419
|
|
|
3,316
|
|
||
Pre-provision profit, Adjusted/Underlying (non-GAAP)
|
|
|
$2,282
|
|
|
|
$1,872
|
|
Total credit-related costs, Adjusted/Underlying:
|
|
|
|
|
||||
Provision for credit losses (GAAP)
|
|
|
$321
|
|
|
|
$369
|
|
Add: Lease impairment credit-related costs
|
|
26
|
|
|
—
|
|
||
Total credit-related costs, Adjusted/Underlying (non-GAAP)
|
|
|
$347
|
|
|
|
$369
|
|
Income before income tax expense, Adjusted/Underlying:
|
|
|
|
|
||||
Income before income tax expense (GAAP)
|
I
|
|
$1,912
|
|
|
|
$1,534
|
|
Less: Notable items
|
|
|
|
|
||||
Tax and tax-related notable items:
|
|
|
|
|
||||
Colleague and community reinvestment
|
|
(22
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
17
|
|
|
72
|
|
||
Home equity operational items
|
|
(3
|
)
|
|
(8
|
)
|
||
TOP efficiency initiatives
|
|
(15
|
)
|
|
(17
|
)
|
||
Asset Finance repositioning
|
|
—
|
|
|
(16
|
)
|
||
Income before income tax expense, Adjusted/Underlying (non-GAAP)
|
U
|
|
$1,935
|
|
|
|
$1,503
|
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2017
|
|
2016
|
||||
Income tax expense and effective income tax rate, Adjusted/Underlying:
|
|
|
|
|
||||
Income tax expense (GAAP)
|
J
|
|
$260
|
|
|
|
$489
|
|
Less: Notable items
|
|
|
|
|
||||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(331
|
)
|
|
—
|
|
||
Colleague and community reinvestment
|
|
(9
|
)
|
|
—
|
|
||
Settlement of certain tax matters
|
|
(23
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
7
|
|
|
27
|
|
||
Home equity operational items
|
|
(1
|
)
|
|
(3
|
)
|
||
TOP efficiency initiatives
|
|
(6
|
)
|
|
(6
|
)
|
||
Asset Finance repositioning
|
|
—
|
|
|
(6
|
)
|
||
Income tax expense, Adjusted/Underlying (non-GAAP)
|
V
|
|
$623
|
|
|
|
$477
|
|
Effective income tax rate (GAAP)
|
J/I
|
13.62
|
%
|
|
31.88
|
%
|
||
Effective income tax rate, Adjusted/Underlying (non-GAAP)
|
V/U
|
32.20
|
|
|
31.74
|
|
||
Net income, Adjusted/Underlying:
|
|
|
|
|
||||
Net income (GAAP)
|
C
|
|
$1,652
|
|
|
|
$1,045
|
|
Add: Notable items, net of tax expense
|
|
|
|
|
||||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(331
|
)
|
|
—
|
|
||
Colleague and community reinvestment
|
|
13
|
|
|
—
|
|
||
Settlement of certain tax matters
|
|
(23
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
(10
|
)
|
|
(45
|
)
|
||
Home equity operational items
|
|
2
|
|
|
5
|
|
||
TOP efficiency initiatives
|
|
9
|
|
|
11
|
|
||
Asset Finance repositioning
|
|
—
|
|
|
10
|
|
||
Net income, Adjusted/Underlying (non-GAAP)
|
W
|
|
$1,312
|
|
|
|
$1,026
|
|
Net income available to common stockholders, Adjusted/Underlying:
|
|
|
|
|
||||
Net income available to common stockholders (GAAP)
|
D
|
|
$1,638
|
|
|
|
$1,031
|
|
Add: Notable items, net of tax expense
|
|
|
|
|
||||
Tax and tax-related notable items:
|
|
|
|
|
||||
Tax Legislation DTL adjustment
|
|
(331
|
)
|
|
—
|
|
||
Colleague and community reinvestment
|
|
13
|
|
|
—
|
|
||
Settlement of certain tax matters
|
|
(23
|
)
|
|
—
|
|
||
Gain on mortgage/home equity TDR Transaction
|
|
(10
|
)
|
|
(45
|
)
|
||
Home equity operational items
|
|
2
|
|
|
5
|
|
||
TOP efficiency initiatives
|
|
9
|
|
|
11
|
|
||
Asset Finance repositioning
|
|
—
|
|
|
10
|
|
||
Net income available to common stockholders, Adjusted/Underlying (non-GAAP)
|
X
|
|
$1,298
|
|
|
|
$1,012
|
|
Return on average common equity and return on average common equity, Adjusted/Underlying:
|
|
|
|
|
||||
Average common equity (GAAP)
|
E
|
|
$19,618
|
|
|
|
$19,698
|
|
Return on average common equity
|
D/E
|
8.35
|
%
|
|
5.23
|
%
|
||
Return on average common equity, Adjusted/Underlying (non-GAAP)
|
X/E
|
6.62
|
|
|
5.14
|
|
||
Return on average tangible common equity and return on average tangible common equity, Adjusted/Underlying:
|
|
|
|
|
||||
Average common equity (GAAP)
|
E
|
|
$19,618
|
|
|
|
$19,698
|
|
Less: Average goodwill (GAAP)
|
|
6,883
|
|
|
6,876
|
|
||
Less: Average other intangibles (GAAP)
|
|
2
|
|
|
2
|
|
||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
534
|
|
|
502
|
|
||
Average tangible common equity
|
F
|
|
$13,267
|
|
|
|
$13,322
|
|
Return on average tangible common equity
|
D/F
|
12.35
|
%
|
|
7.74
|
%
|
||
Return on average tangible common equity, Adjusted/Underlying (non-GAAP)
|
X/F
|
9.79
|
|
|
7.60
|
|
||
Return on average total assets and return on average total assets, Adjusted/Underlying:
|
|
|
|
|
||||
Average total assets (GAAP)
|
G
|
|
$149,953
|
|
|
|
$143,183
|
|
Return on average total assets
|
C/G
|
1.10
|
%
|
|
0.73
|
%
|
||
Return on average total assets, Adjusted/Underlying (non-GAAP)
|
W/G
|
0.88
|
|
|
0.72
|
|
|
|
Year Ended December 31,
|
||||||
(in millions, except share, per-share and ratio data)
|
Ref.
|
2017
|
|
2016
|
||||
Return on average total tangible assets and return on average total tangible assets, Adjusted/Underlying:
|
|
|
|
|
||||
Average total assets (GAAP)
|
G
|
|
$149,953
|
|
|
|
$143,183
|
|
Less: Average goodwill (GAAP)
|
|
6,883
|
|
|
6,876
|
|
||
Less: Average other intangibles (GAAP)
|
|
2
|
|
|
2
|
|
||
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
534
|
|
|
502
|
|
||
Average tangible assets
|
H
|
|
$143,602
|
|
|
|
$136,807
|
|
Return on average total tangible assets
|
C/H
|
1.15
|
%
|
|
0.76
|
%
|
||
Return on average total tangible assets, Adjusted/Underlying (non-GAAP)
|
W/H
|
0.91
|
|
|
0.75
|
|
||
Efficiency ratio and efficiency ratio, Adjusted/Underlying:
|
|
|
|
|
||||
Efficiency ratio
|
B/A
|
60.87
|
%
|
|
63.80
|
%
|
||
Efficiency ratio, Adjusted/Underlying (non-GAAP)
|
T/S
|
59.96
|
|
|
63.92
|
|
||
Operating leverage and operating leverage, Adjusted/Underlying:
|
|
|
|
|
||||
Increase in total revenue
|
|
8.61
|
%
|
|
8.93
|
%
|
||
Increase in noninterest expense
|
|
3.63
|
|
|
2.85
|
|
||
Operating Leverage
|
|
4.98
|
%
|
|
6.08
|
%
|
||
Increase in total revenue, Adjusted/Underlying (non-GAAP)
|
|
9.90
|
%
|
|
7.55
|
%
|
||
Increase in noninterest expense, Adjusted/Underlying (non-GAAP)
|
|
3.10
|
|
|
3.33
|
|
||
Operating Leverage, Underlying (non-GAAP)
|
|
6.80
|
%
|
|
4.22
|
%
|
||
Net income per average common share - basic and diluted, Adjusted/Underlying:
|
|
|
|
|
||||
Average common shares outstanding - basic (GAAP)
|
K
|
502,157,440
|
|
|
522,093,545
|
|
||
Average common shares outstanding - diluted (GAAP)
|
L
|
503,685,091
|
|
|
523,930,718
|
|
||
Net income per average common share - basic (GAAP)
|
D/K
|
|
$3.26
|
|
|
|
$1.97
|
|
Net income per av |