|
|
|
|
|
|
Form 10-Q
|
|
ý
|
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the quarterly period ended September 30, 2014
|
¨
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|||
|
For the transition period from
|
|
to
|
|
|
|
|
Regions Financial Corporation
|
||
(Exact name of registrant as specified in its charter)
|
||
|
|
|
|
|
|
Delaware
|
|
63-0589368
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
1900 Fifth Avenue North
Birmingham, Alabama
|
|
35203
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
Page
|
Part I. Financial Information
|
||||
Item 1.
|
|
Financial Statements (Unaudited)
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
Item 2.
|
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Item 3.
|
|
|
||
Item 4.
|
|
|
||
|
|
|
||
Part II. Other Information
|
|
|
||
Item 1.
|
|
|
||
Item 2.
|
|
|
||
Item 6.
|
|
|
||
|
|
|
||
|
•
|
Current and future economic and market conditions in the United States generally or in the communities we serve, including the effects of declines in property values, unemployment rates and potential reduction of economic growth.
|
•
|
Possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations.
|
•
|
The effects of a possible downgrade in the U.S. government’s sovereign credit rating or outlook.
|
•
|
Possible changes in market interest rates.
|
•
|
Any impairment of our goodwill or other intangibles, or any adjustment of valuation allowances on our deferred tax assets due to adverse changes in the economic environment, declining operations of the reporting unit, or other factors.
|
•
|
Possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans.
|
•
|
Changes in the speed of loan prepayments, loan origination and sale volumes, charge-offs, loan loss provisions or actual loan losses.
|
•
|
Possible acceleration of prepayments on mortgage-backed securities due to low interest rates, and the related acceleration of premium amortization on those securities.
|
•
|
Our ability to effectively compete with other financial services companies, some of whom possess greater financial resources than we do and are subject to different regulatory standards than we are.
|
•
|
Loss of customer checking and savings account deposits as customers pursue other, higher-yield investments.
|
•
|
Our ability to develop and gain acceptance from current and prospective customers for new products and services in a timely manner.
|
•
|
Changes in laws and regulations affecting our businesses, including changes in the enforcement and interpretation of such laws and regulations by applicable governmental and self-regulatory agencies.
|
•
|
Our ability to obtain regulatory approval (as part of the CCAR process or otherwise) to take certain capital actions, including paying dividends and any plans to increase common stock dividends, repurchase common stock under current or future programs, or redeem preferred stock or other regulatory capital instruments.
|
•
|
Our ability to comply with applicable capital and liquidity requirements (including finalized Basel III capital standards), including our ability to generate capital internally or raise capital on favorable terms.
|
•
|
The costs and other effects (including reputational harm) of any adverse judicial, administrative, or arbitral rulings or proceedings, regulatory enforcement actions, or other legal actions to which we or any of our subsidiaries are a party.
|
•
|
Any adverse change to our ability to collect interchange fees in a profitable manner, whether such change is the result of regulation, litigation, legislation, or other governmental action.
|
•
|
Our ability to manage fluctuations in the value of assets and liabilities and off-balance sheet exposure so as to maintain sufficient capital and liquidity to support our business.
|
•
|
Possible changes in consumer and business spending and saving habits and the related effect on our ability to increase assets and to attract deposits.
|
•
|
Any inaccurate or incomplete information provided to us by our customers or counterparties.
|
•
|
Inability of our framework to manage risks associated with our business such as credit risk and operational risk, including third-party vendors and other service providers.
|
•
|
The inability of our internal disclosure controls and procedures to prevent, detect or mitigate any material errors or fraudulent acts.
|
•
|
The effects of geopolitical instability, including wars, conflicts and terrorist attacks.
|
•
|
The effects of man-made and natural disasters, including fires, floods, droughts, tornadoes, hurricanes and environmental damage.
|
•
|
Our ability to keep pace with technological changes.
|
•
|
Our ability to identify and address cyber-security risks such as data security breaches, “denial of service” attacks, “hacking” and identity theft.
|
•
|
Possible downgrades in our credit ratings or outlook.
|
•
|
The effects of problems encountered by other financial institutions that adversely affect us or the banking industry generally.
|
•
|
The effects of the failure of any component of our business infrastructure which is provided by a third party.
|
•
|
Our ability to receive dividends from our subsidiaries.
|
•
|
Changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies.
|
•
|
The effects of any damage to our reputation resulting from developments related to any of the items identified above.
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions, except share data)
|
||||||
Assets
|
|
|
|
||||
Cash and due from banks
|
$
|
1,770
|
|
|
$
|
1,661
|
|
Interest-bearing deposits in other banks
|
2,993
|
|
|
3,612
|
|
||
Federal funds sold and securities purchased under agreements to resell
|
20
|
|
|
—
|
|
||
Trading account securities
|
103
|
|
|
111
|
|
||
Securities held to maturity (estimated fair value of $2,224 and $2,307, respectively)
|
2,222
|
|
|
2,353
|
|
||
Securities available for sale
|
22,379
|
|
|
21,485
|
|
||
Loans held for sale (includes $456 and $429 measured at fair value, respectively)
|
504
|
|
|
1,055
|
|
||
Loans, net of unearned income
|
76,607
|
|
|
74,609
|
|
||
Allowance for loan losses
|
(1,178
|
)
|
|
(1,341
|
)
|
||
Net loans
|
75,429
|
|
|
73,268
|
|
||
Other interest-earning assets
|
91
|
|
|
86
|
|
||
Premises and equipment, net
|
2,192
|
|
|
2,216
|
|
||
Interest receivable
|
310
|
|
|
313
|
|
||
Goodwill
|
4,816
|
|
|
4,816
|
|
||
Residential mortgage servicing rights at fair value
|
277
|
|
|
297
|
|
||
Other identifiable intangible assets
|
287
|
|
|
295
|
|
||
Other assets
|
5,833
|
|
|
5,828
|
|
||
Total assets
|
$
|
119,226
|
|
|
$
|
117,396
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
||||
Deposits:
|
|
|
|
||||
Non-interest-bearing
|
$
|
31,388
|
|
|
$
|
30,083
|
|
Interest-bearing
|
62,742
|
|
|
62,370
|
|
||
Total deposits
|
94,130
|
|
|
92,453
|
|
||
Borrowed funds:
|
|
|
|
||||
Short-term borrowings:
|
|
|
|
||||
Federal funds purchased and securities sold under agreements to repurchase
|
1,893
|
|
|
2,182
|
|
||
Long-term borrowings
|
3,813
|
|
|
4,830
|
|
||
Total borrowed funds
|
5,706
|
|
|
7,012
|
|
||
Other liabilities
|
2,230
|
|
|
2,163
|
|
||
Total liabilities
|
102,066
|
|
|
101,628
|
|
||
Stockholders’ equity:
|
|
|
|
||||
Preferred stock, authorized 10 million shares, par value $1.00 per share
|
|
|
|
||||
Non-cumulative perpetual, liquidation preference $1,000.00 per share, including related surplus, net of issuance costs; issued—1,000,000 and 500,000 shares, respectively
|
900
|
|
|
450
|
|
||
Common stock, authorized 3 billion shares, par value $.01 per share:
|
|
|
|
||||
Issued including treasury stock—1,419,889,980 and 1,419,006,360 shares, respectively
|
14
|
|
|
14
|
|
||
Additional paid-in capital
|
19,069
|
|
|
19,216
|
|
||
Retained earnings (deficit)
|
(1,272
|
)
|
|
(2,216
|
)
|
||
Treasury stock, at cost—41,262,629 and 41,285,676 shares, respectively
|
(1,377
|
)
|
|
(1,377
|
)
|
||
Accumulated other comprehensive income (loss), net
|
(174
|
)
|
|
(319
|
)
|
||
Total stockholders’ equity
|
17,160
|
|
|
15,768
|
|
||
Total liabilities and stockholders’ equity
|
$
|
119,226
|
|
|
$
|
117,396
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions, except per share data)
|
||||||||||||||
Interest income on:
|
|
|
|
|
|
|
|
||||||||
Loans, including fees
|
$
|
736
|
|
|
$
|
758
|
|
|
$
|
2,205
|
|
|
$
|
2,247
|
|
Securities - taxable
|
154
|
|
|
144
|
|
|
464
|
|
|
452
|
|
||||
Loans held for sale
|
5
|
|
|
6
|
|
|
17
|
|
|
23
|
|
||||
Trading account securities
|
—
|
|
|
1
|
|
|
2
|
|
|
2
|
|
||||
Other interest-earning assets
|
2
|
|
|
2
|
|
|
6
|
|
|
5
|
|
||||
Total interest income
|
897
|
|
|
911
|
|
|
2,694
|
|
|
2,729
|
|
||||
Interest expense on:
|
|
|
|
|
|
|
|
||||||||
Deposits
|
26
|
|
|
31
|
|
|
78
|
|
|
106
|
|
||||
Short-term borrowings
|
—
|
|
|
1
|
|
|
1
|
|
|
2
|
|
||||
Long-term borrowings
|
50
|
|
|
55
|
|
|
156
|
|
|
191
|
|
||||
Total interest expense
|
76
|
|
|
87
|
|
|
235
|
|
|
299
|
|
||||
Net interest income
|
821
|
|
|
824
|
|
|
2,459
|
|
|
2,430
|
|
||||
Provision for loan losses
|
24
|
|
|
18
|
|
|
61
|
|
|
59
|
|
||||
Net interest income after provision for loan losses
|
797
|
|
|
806
|
|
|
2,398
|
|
|
2,371
|
|
||||
Non-interest income:
|
|
|
|
|
|
|
|
||||||||
Service charges on deposit accounts
|
181
|
|
|
190
|
|
|
528
|
|
|
549
|
|
||||
Card and ATM fees
|
85
|
|
|
82
|
|
|
248
|
|
|
239
|
|
||||
Mortgage income
|
39
|
|
|
52
|
|
|
122
|
|
|
193
|
|
||||
Securities gains (losses), net
|
7
|
|
|
3
|
|
|
15
|
|
|
26
|
|
||||
Other
|
166
|
|
|
168
|
|
|
460
|
|
|
486
|
|
||||
Total non-interest income
|
478
|
|
|
495
|
|
|
1,373
|
|
|
1,493
|
|
||||
Non-interest expense:
|
|
|
|
|
|
|
|
||||||||
Salaries and employee benefits
|
456
|
|
|
455
|
|
|
1,354
|
|
|
1,354
|
|
||||
Net occupancy expense
|
92
|
|
|
92
|
|
|
275
|
|
|
274
|
|
||||
Furniture and equipment expense
|
73
|
|
|
71
|
|
|
213
|
|
|
209
|
|
||||
Other
|
205
|
|
|
266
|
|
|
621
|
|
|
773
|
|
||||
Total non-interest expense
|
826
|
|
|
884
|
|
|
2,463
|
|
|
2,610
|
|
||||
Income from continuing operations before income taxes
|
449
|
|
|
417
|
|
|
1,308
|
|
|
1,254
|
|
||||
Income tax expense
|
127
|
|
|
124
|
|
|
380
|
|
|
360
|
|
||||
Income from continuing operations
|
322
|
|
|
293
|
|
|
928
|
|
|
894
|
|
||||
Discontinued operations:
|
|
|
|
|
|
|
|
||||||||
Income (loss) from discontinued operations before income taxes
|
5
|
|
|
(1
|
)
|
|
26
|
|
|
1
|
|
||||
Income tax expense (benefit)
|
2
|
|
|
(1
|
)
|
|
10
|
|
|
—
|
|
||||
Income (loss) from discontinued operations, net of tax
|
3
|
|
|
—
|
|
|
16
|
|
|
1
|
|
||||
Net income
|
$
|
325
|
|
|
$
|
293
|
|
|
$
|
944
|
|
|
$
|
895
|
|
Net income from continuing operations available to common shareholders
|
$
|
302
|
|
|
$
|
285
|
|
|
$
|
892
|
|
|
$
|
870
|
|
Net income available to common shareholders
|
$
|
305
|
|
|
$
|
285
|
|
|
$
|
908
|
|
|
$
|
871
|
|
Weighted-average number of shares outstanding:
|
|
|
|
|
|
|
|
||||||||
Basic
|
1,378
|
|
|
1,388
|
|
|
1,378
|
|
|
1,401
|
|
||||
Diluted
|
1,389
|
|
|
1,405
|
|
|
1,390
|
|
|
1,415
|
|
||||
Earnings per common share from continuing operations:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.22
|
|
|
$
|
0.21
|
|
|
$
|
0.65
|
|
|
$
|
0.62
|
|
Diluted
|
0.22
|
|
|
0.20
|
|
|
0.64
|
|
|
0.61
|
|
||||
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.22
|
|
|
$
|
0.21
|
|
|
$
|
0.66
|
|
|
$
|
0.62
|
|
Diluted
|
0.22
|
|
|
0.20
|
|
|
0.65
|
|
|
0.62
|
|
||||
Cash dividends declared per common share
|
0.05
|
|
|
0.03
|
|
|
0.13
|
|
|
0.07
|
|
|
Three Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Net income
|
$
|
325
|
|
|
$
|
293
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
||||
Unrealized losses on securities transferred to held to maturity:
|
|
|
|
||||
Unrealized losses on securities transferred to held to maturity during the period (net of zero and zero tax effect, respectively)
|
—
|
|
|
—
|
|
||
Less: reclassification adjustments for amortization of unrealized losses on securities transferred to held to maturity (net of ($1) and ($2) tax effect, respectively)
|
(2
|
)
|
|
(2
|
)
|
||
Net change in unrealized losses on securities transferred to held to maturity, net of tax
|
2
|
|
|
2
|
|
||
Unrealized gains (losses) on securities available for sale:
|
|
|
|
||||
Unrealized holding gains (losses) arising during the period (net of ($53) and $26 tax effect, respectively)
|
(87
|
)
|
|
43
|
|
||
Less: reclassification adjustments for securities gains (losses) realized in net income (net of $2 and $1 tax effect, respectively)
|
5
|
|
|
2
|
|
||
Net change in unrealized gains (losses) on securities available for sale, net of tax
|
(92
|
)
|
|
41
|
|
||
Unrealized gains (losses) on derivative instruments designated as cash flow hedges:
|
|
|
|
||||
Unrealized holding gains (losses) on derivatives arising during the period (net of ($10) and $18 tax effect, respectively)
|
(16
|
)
|
|
28
|
|
||
Less: reclassification adjustments for gains (losses) realized in net income (net of $13 and $10 tax effect, respectively)
|
21
|
|
|
16
|
|
||
Net change in unrealized gains (losses) on derivative instruments, net of tax
|
(37
|
)
|
|
12
|
|
||
Defined benefit pension plans and other post employment benefits:
|
|
|
|
||||
Net actuarial gains (losses) arising during the period (net of zero and zero tax effect, respectively)
|
—
|
|
|
—
|
|
||
Less: reclassification adjustments for amortization of actuarial loss and prior service cost realized in net income, and other (net of ($2) and ($7) tax effect, respectively)
|
(5
|
)
|
|
(12
|
)
|
||
Net change from defined benefit pension plans, net of tax
|
5
|
|
|
12
|
|
||
Other comprehensive income (loss), net of tax
|
(122
|
)
|
|
67
|
|
||
Comprehensive income (loss)
|
$
|
203
|
|
|
$
|
360
|
|
|
|
|
|
||||
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Net income
|
$
|
944
|
|
|
$
|
895
|
|
Other comprehensive income (loss), net of tax:
|
|
|
|
||||
Unrealized losses on securities transferred to held to maturity:
|
|
|
|
||||
Unrealized losses on securities transferred to held to maturity during the period (net of zero and ($43) tax effect, respectively)
|
—
|
|
|
(68
|
)
|
||
Less: reclassification adjustments for amortization of unrealized losses on securities transferred to held to maturity (net of ($4) and ($2) tax effect, respectively)
|
(6
|
)
|
|
(2
|
)
|
||
Net change in unrealized losses on securities transferred to held to maturity, net of tax
|
6
|
|
|
(66
|
)
|
||
Unrealized gains (losses) on securities available for sale:
|
|
|
|
||||
Unrealized holding gains (losses) arising during the period (net of $87 and ($232) tax effect, respectively)
|
143
|
|
|
(378
|
)
|
||
Less: reclassification adjustments for securities gains (losses) realized in net income (net of $5 and $9 tax effect, respectively)
|
10
|
|
|
17
|
|
||
Net change in unrealized gains (losses) on securities available for sale, net of tax
|
133
|
|
|
(395
|
)
|
||
Unrealized gains (losses) on derivative instruments designated as cash flow hedges:
|
|
|
|
||||
Unrealized holding gains (losses) on derivatives arising during the period (net of $30 and ($6) tax effect, respectively)
|
48
|
|
|
(10
|
)
|
||
Less: reclassification adjustments for gains (losses) realized in net income (net of $35 and $22 tax effect, respectively)
|
56
|
|
|
36
|
|
||
Net change in unrealized gains (losses) on derivative instruments, net of tax
|
(8
|
)
|
|
(46
|
)
|
||
Defined benefit pension plans and other post employment benefits:
|
|
|
|
||||
Net actuarial gains (losses) arising during the period (net of $2 and zero tax effect, respectively)
|
1
|
|
|
(2
|
)
|
||
Less: reclassification adjustments for amortization of actuarial loss and prior service cost realized in net income, and other (net of ($6) and $(19) tax effect, respectively)
|
(13
|
)
|
|
(33
|
)
|
||
Net change from defined benefit pension plans, net of tax
|
14
|
|
|
31
|
|
||
Other comprehensive income (loss), net of tax
|
145
|
|
|
(476
|
)
|
||
Comprehensive income (loss)
|
$
|
1,089
|
|
|
$
|
419
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
(Deficit)
|
|
Treasury
Stock,
At Cost
|
|
Accumulated
Other
Comprehensive
Income (Loss), Net
|
|
Total
|
||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|||||||||||||||||||||
|
(In millions, except share and per share data)
|
||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2013
|
1
|
|
|
$
|
482
|
|
|
1,413
|
|
|
$
|
15
|
|
|
$
|
19,652
|
|
|
$
|
(3,338
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
65
|
|
|
$
|
15,499
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
895
|
|
|
—
|
|
|
—
|
|
|
895
|
|
|||||||
Unrealized losses on securities transferred to held to maturity, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(68
|
)
|
|
(68
|
)
|
|||||||
Amortization of unrealized losses on securities transferred to held to maturity, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|||||||
Net change in unrealized gains and losses on securities available for sale, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(395
|
)
|
|
(395
|
)
|
|||||||
Net change in unrealized gains and losses on derivative instruments, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46
|
)
|
|
(46
|
)
|
|||||||
Net change from defined benefit pension plans, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
31
|
|
|
31
|
|
|||||||
Cash dividends declared—$0.07 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(97
|
)
|
|||||||
Preferred stock dividends
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(24
|
)
|
|||||||
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Impact of share repurchase
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
(1
|
)
|
|
(339
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(340
|
)
|
|||||||
Impact of stock transactions under compensation plans, net
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32
|
|
|||||||
BALANCE AT SEPTEMBER 30, 2013
|
1
|
|
|
$
|
458
|
|
|
1,378
|
|
|
$
|
14
|
|
|
$
|
19,248
|
|
|
$
|
(2,443
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
(411
|
)
|
|
$
|
15,489
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
BALANCE AT JANUARY 1, 2014
|
1
|
|
|
$
|
450
|
|
|
1,378
|
|
|
$
|
14
|
|
|
$
|
19,216
|
|
|
$
|
(2,216
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
(319
|
)
|
|
$
|
15,768
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
944
|
|
|
—
|
|
|
—
|
|
|
944
|
|
|||||||
Amortization of unrealized losses on securities transferred to held to maturity, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
6
|
|
|||||||
Net change in unrealized gains and losses on securities available for sale, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
133
|
|
|
133
|
|
|||||||
Net change in unrealized gains and losses on derivative instruments, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
|||||||
Net change from defined benefit pension plans, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
14
|
|
|||||||
Cash dividends declared—$0.13 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(180
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(180
|
)
|
|||||||
Preferred stock dividends
|
—
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|||||||
Preferred stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net proceeds from issuance of 500 thousand shares of Series B, fixed to floating rate, non-cumulative perpetual preferred stock, including related surplus
|
—
|
|
|
486
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
486
|
|
|||||||
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Impact of share repurchase
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||||
Impact of stock transactions under compensation plans, net
|
—
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
41
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41
|
|
|||||||
BALANCE AT SEPTEMBER 30, 2014
|
1
|
|
|
$
|
900
|
|
|
1,379
|
|
|
$
|
14
|
|
|
$
|
19,069
|
|
|
$
|
(1,272
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
(174
|
)
|
|
$
|
17,160
|
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Operating activities:
|
|
|
|
||||
Net income
|
$
|
944
|
|
|
$
|
895
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
||||
Provision for loan losses
|
61
|
|
|
59
|
|
||
Depreciation, amortization and accretion, net
|
391
|
|
|
497
|
|
||
Provision for losses on other real estate, net
|
(13
|
)
|
|
14
|
|
||
Securities (gains) losses, net
|
(15
|
)
|
|
(26
|
)
|
||
Deferred income tax expense
|
176
|
|
|
310
|
|
||
Originations and purchases of loans held for sale
|
(1,848
|
)
|
|
(3,373
|
)
|
||
Proceeds from sales of loans held for sale
|
1,948
|
|
|
4,156
|
|
||
Gain on TDRs held for sale, net
|
(35
|
)
|
|
—
|
|
||
(Gain) loss on sale of loans, net
|
(89
|
)
|
|
(101
|
)
|
||
(Gain) loss on early extinguishment of debt
|
—
|
|
|
61
|
|
||
(Gain) loss on sale of other assets
|
—
|
|
|
(24
|
)
|
||
Net change in operating assets and liabilities:
|
|
|
|
||||
Trading account securities
|
8
|
|
|
(3
|
)
|
||
Other interest-earning assets
|
(5
|
)
|
|
795
|
|
||
Interest receivable
|
3
|
|
|
13
|
|
||
Other assets
|
(69
|
)
|
|
331
|
|
||
Other liabilities
|
64
|
|
|
(451
|
)
|
||
Other
|
(3
|
)
|
|
(7
|
)
|
||
Net cash from operating activities
|
1,518
|
|
|
3,146
|
|
||
Investing activities:
|
|
|
|
||||
Proceeds from maturities of securities held to maturity
|
130
|
|
|
41
|
|
||
Proceeds from sales of securities available for sale
|
1,384
|
|
|
3,543
|
|
||
Proceeds from maturities of securities available for sale
|
2,350
|
|
|
4,611
|
|
||
Purchases of securities available for sale
|
(4,524
|
)
|
|
(5,888
|
)
|
||
Proceeds from sales of loans
|
649
|
|
|
152
|
|
||
Purchases of loans
|
(814
|
)
|
|
(733
|
)
|
||
Purchases of mortgage servicing rights
|
(12
|
)
|
|
(28
|
)
|
||
Net change in loans
|
(1,662
|
)
|
|
(1,970
|
)
|
||
Net purchases of premises and equipment and other assets
|
(164
|
)
|
|
(122
|
)
|
||
Net cash from investing activities
|
(2,663
|
)
|
|
(394
|
)
|
||
Financing activities:
|
|
|
|
||||
Net change in deposits
|
1,677
|
|
|
(3,153
|
)
|
||
Net change in short-term borrowings
|
(289
|
)
|
|
199
|
|
||
Proceeds from long-term borrowings
|
—
|
|
|
750
|
|
||
Payments on long-term borrowings
|
(1,001
|
)
|
|
(1,719
|
)
|
||
Cash dividends on common stock
|
(180
|
)
|
|
(97
|
)
|
||
Cash dividends on preferred stock
|
(36
|
)
|
|
(24
|
)
|
||
Repurchase of common stock
|
(8
|
)
|
|
(340
|
)
|
||
Net proceeds from issuance of preferred stock
|
486
|
|
|
—
|
|
||
Other
|
6
|
|
|
2
|
|
||
Net cash from financing activities
|
655
|
|
|
(4,382
|
)
|
||
Net change in cash and cash equivalents
|
(490
|
)
|
|
(1,630
|
)
|
||
Cash and cash equivalents at beginning of year
|
5,273
|
|
|
5,489
|
|
||
Cash and cash equivalents at end of period
|
$
|
4,783
|
|
|
$
|
3,859
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions, except per share data)
|
||||||||||||||
Non-interest income:
|
|
|
|
|
|
|
|
||||||||
Insurance proceeds
|
$
|
19
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
—
|
|
Total non-interest income
|
19
|
|
|
—
|
|
|
19
|
|
|
—
|
|
||||
Non-interest expense:
|
|
|
|
|
|
|
|
||||||||
Professional and legal expenses
|
14
|
|
|
3
|
|
|
(8
|
)
|
|
(1
|
)
|
||||
Other
|
—
|
|
|
(2
|
)
|
|
1
|
|
|
—
|
|
||||
Total non-interest expense
|
14
|
|
|
1
|
|
|
(7
|
)
|
|
(1
|
)
|
||||
Income (loss) from discontinued operations before income taxes
|
5
|
|
|
(1
|
)
|
|
26
|
|
|
1
|
|
||||
Income tax expense (benefit)
|
2
|
|
|
(1
|
)
|
|
10
|
|
|
—
|
|
||||
Income (loss) from discontinued operations, net of tax
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
1
|
|
Earnings (loss) per common share from discontinued operations:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
Diluted
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.01
|
|
|
$
|
0.00
|
|
|
September 30, 2014
|
||||||||||||||||||||||||||
|
|
|
Recognized in OCI
(1)
|
|
|
|
Not recognized in OCI
|
|
|
||||||||||||||||||
|
Amortized
Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Carrying Value
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. Treasury securities
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
Federal agency securities
|
351
|
|
|
—
|
|
|
(13
|
)
|
|
338
|
|
|
4
|
|
|
—
|
|
|
342
|
|
|||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential agency
|
1,745
|
|
|
—
|
|
|
(74
|
)
|
|
1,671
|
|
|
10
|
|
|
(5
|
)
|
|
1,676
|
|
|||||||
Commercial agency
|
219
|
|
|
—
|
|
|
(7
|
)
|
|
212
|
|
|
—
|
|
|
(7
|
)
|
|
205
|
|
|||||||
|
$
|
2,316
|
|
|
$
|
—
|
|
|
$
|
(94
|
)
|
|
$
|
2,222
|
|
|
$
|
14
|
|
|
$
|
(12
|
)
|
|
$
|
2,224
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. Treasury securities
|
$
|
61
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
|
|
|
|
$
|
61
|
|
||||
Federal agency securities
|
68
|
|
|
1
|
|
|
—
|
|
|
69
|
|
|
|
|
|
|
69
|
|
|||||||||
Obligations of states and political subdivisions
|
3
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
|
|
|
|
3
|
|
|||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential agency
|
16,362
|
|
|
236
|
|
|
(78
|
)
|
|
16,520
|
|
|
|
|
|
|
16,520
|
|
|||||||||
Residential non-agency
|
8
|
|
|
1
|
|
|
—
|
|
|
9
|
|
|
|
|
|
|
9
|
|
|||||||||
Commercial agency
|
1,608
|
|
|
7
|
|
|
(12
|
)
|
|
1,603
|
|
|
|
|
|
|
1,603
|
|
|||||||||
Commercial non-agency
|
1,493
|
|
|
11
|
|
|
(16
|
)
|
|
1,488
|
|
|
|
|
|
|
1,488
|
|
|||||||||
Corporate and other debt securities
|
1,973
|
|
|
43
|
|
|
(22
|
)
|
|
1,994
|
|
|
|
|
|
|
1,994
|
|
|||||||||
Equity securities
|
622
|
|
|
10
|
|
|
—
|
|
|
632
|
|
|
|
|
|
|
632
|
|
|||||||||
|
$
|
22,198
|
|
|
$
|
309
|
|
|
$
|
(128
|
)
|
|
$
|
22,379
|
|
|
|
|
|
|
$
|
22,379
|
|
|
December 31, 2013
|
||||||||||||||||||||||||||
|
|
|
Recognized in OCI
(1)
|
|
|
|
Not recognized in OCI
|
|
|
||||||||||||||||||
|
Amortized
Cost |
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Carrying Value
|
|
Gross
Unrealized Gains |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. Treasury securities
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1
|
|
Federal agency securities
|
351
|
|
|
—
|
|
|
(15
|
)
|
|
336
|
|
|
—
|
|
|
(3
|
)
|
|
333
|
|
|||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential agency
|
1,878
|
|
|
—
|
|
|
(81
|
)
|
|
1,797
|
|
|
—
|
|
|
(37
|
)
|
|
1,760
|
|
|||||||
Commercial agency
|
227
|
|
|
—
|
|
|
(8
|
)
|
|
219
|
|
|
—
|
|
|
(6
|
)
|
|
213
|
|
|||||||
|
$
|
2,457
|
|
|
$
|
—
|
|
|
$
|
(104
|
)
|
|
$
|
2,353
|
|
|
$
|
—
|
|
|
$
|
(46
|
)
|
|
$
|
2,307
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
U.S. Treasury securities
|
$
|
56
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56
|
|
|
|
|
|
|
$
|
56
|
|
||||
Federal agency securities
|
88
|
|
|
1
|
|
|
—
|
|
|
89
|
|
|
|
|
|
|
89
|
|
|||||||||
Obligations of states and political subdivisions
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
|
|
|
|
5
|
|
|||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Residential agency
|
15,664
|
|
|
183
|
|
|
(170
|
)
|
|
15,677
|
|
|
|
|
|
|
15,677
|
|
|||||||||
Residential non-agency
|
8
|
|
|
1
|
|
|
—
|
|
|
9
|
|
|
|
|
|
|
9
|
|
|||||||||
Commercial agency
|
947
|
|
|
4
|
|
|
(16
|
)
|
|
935
|
|
|
|
|
|
|
935
|
|
|||||||||
Commercial non-agency
|
1,232
|
|
|
12
|
|
|
(33
|
)
|
|
1,211
|
|
|
|
|
|
|
1,211
|
|
|||||||||
Corporate and other debt securities
|
2,855
|
|
|
44
|
|
|
(72
|
)
|
|
2,827
|
|
|
|
|
|
|
2,827
|
|
|||||||||
Equity securities
|
664
|
|
|
12
|
|
|
—
|
|
|
676
|
|
|
|
|
|
|
676
|
|
|||||||||
|
$
|
21,519
|
|
|
$
|
257
|
|
|
$
|
(291
|
)
|
|
$
|
21,485
|
|
|
|
|
|
|
$
|
21,485
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Federal Reserve Bank
|
$
|
477
|
|
|
$
|
472
|
|
Federal Home Loan Bank
|
16
|
|
|
67
|
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
(In millions)
|
||||||
Securities held to maturity:
|
|
|
|
||||
Due in one year or less
|
$
|
1
|
|
|
$
|
1
|
|
Due after one year through five years
|
1
|
|
|
1
|
|
||
Due after five years through ten years
|
350
|
|
|
341
|
|
||
Mortgage-backed securities:
|
|
|
|
||||
Residential agency
|
1,745
|
|
|
1,676
|
|
||
Commercial agency
|
219
|
|
|
205
|
|
||
|
$
|
2,316
|
|
|
$
|
2,224
|
|
Securities available for sale:
|
|
|
|
||||
Due in one year or less
|
$
|
69
|
|
|
$
|
69
|
|
Due after one year through five years
|
749
|
|
|
764
|
|
||
Due after five years through ten years
|
968
|
|
|
968
|
|
||
Due after ten years
|
319
|
|
|
326
|
|
||
Mortgage-backed securities:
|
|
|
|
||||
Residential agency
|
16,362
|
|
|
16,520
|
|
||
Residential non-agency
|
8
|
|
|
9
|
|
||
Commercial agency
|
1,608
|
|
|
1,603
|
|
||
Commercial non-agency
|
1,493
|
|
|
1,488
|
|
||
Equity securities
|
622
|
|
|
632
|
|
||
|
$
|
22,198
|
|
|
$
|
22,379
|
|
|
September 30, 2014
|
||||||||||||||||||||||
|
Less Than Twelve Months
|
|
Twelve Months or More
|
|
Total
|
||||||||||||||||||
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agency securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
341
|
|
|
$
|
(9
|
)
|
|
$
|
341
|
|
|
$
|
(9
|
)
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
—
|
|
|
—
|
|
|
1,674
|
|
|
(69
|
)
|
|
1,674
|
|
|
(69
|
)
|
||||||
Commercial agency
|
—
|
|
|
—
|
|
|
205
|
|
|
(14
|
)
|
|
205
|
|
|
(14
|
)
|
||||||
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,220
|
|
|
$
|
(92
|
)
|
|
$
|
2,220
|
|
|
$
|
(92
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. Treasury securities
|
$
|
14
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
—
|
|
|
$
|
19
|
|
|
$
|
—
|
|
Federal agency securities
|
—
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
8
|
|
|
—
|
|
||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
3,288
|
|
|
(14
|
)
|
|
2,944
|
|
|
(64
|
)
|
|
6,232
|
|
|
(78
|
)
|
||||||
Residential non-agency
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||
Commercial agency
|
556
|
|
|
(4
|
)
|
|
343
|
|
|
(8
|
)
|
|
899
|
|
|
(12
|
)
|
||||||
Commercial non-agency
|
320
|
|
|
(2
|
)
|
|
565
|
|
|
(14
|
)
|
|
885
|
|
|
(16
|
)
|
||||||
All other securities
|
275
|
|
|
(2
|
)
|
|
492
|
|
|
(20
|
)
|
|
767
|
|
|
(22
|
)
|
||||||
|
$
|
4,454
|
|
|
$
|
(22
|
)
|
|
$
|
4,357
|
|
|
$
|
(106
|
)
|
|
$
|
8,811
|
|
|
$
|
(128
|
)
|
|
December 31, 2013
|
||||||||||||||||||||||
|
Less Than Twelve Months
|
|
Twelve Months or More
|
|
Total
|
||||||||||||||||||
|
Estimated
Fair Value |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
|
Gross
Unrealized Losses |
|
Estimated
Fair Value |
|
Gross
Unrealized Losses |
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Securities held to maturity:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Federal agency securities
|
$
|
190
|
|
|
$
|
(9
|
)
|
|
$
|
142
|
|
|
$
|
(8
|
)
|
|
$
|
332
|
|
|
$
|
(17
|
)
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
1,236
|
|
|
(77
|
)
|
|
521
|
|
|
(41
|
)
|
|
1,757
|
|
|
(118
|
)
|
||||||
Commercial agency
|
212
|
|
|
(15
|
)
|
|
—
|
|
|
—
|
|
|
212
|
|
|
(15
|
)
|
||||||
|
$
|
1,638
|
|
|
$
|
(101
|
)
|
|
$
|
663
|
|
|
$
|
(49
|
)
|
|
$
|
2,301
|
|
|
$
|
(150
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
U.S. Treasury securities
|
$
|
15
|
|
|
$
|
—
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
16
|
|
|
$
|
—
|
|
Federal agency securities
|
3
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
12
|
|
|
—
|
|
||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
6,153
|
|
|
(161
|
)
|
|
270
|
|
|
(9
|
)
|
|
6,423
|
|
|
(170
|
)
|
||||||
Commercial agency
|
610
|
|
|
(17
|
)
|
|
—
|
|
|
—
|
|
|
610
|
|
|
(17
|
)
|
||||||
Commercial non-agency
|
711
|
|
|
(30
|
)
|
|
62
|
|
|
(3
|
)
|
|
773
|
|
|
(33
|
)
|
||||||
All other securities
|
1,422
|
|
|
(58
|
)
|
|
209
|
|
|
(13
|
)
|
|
1,631
|
|
|
(71
|
)
|
||||||
|
$
|
8,914
|
|
|
$
|
(266
|
)
|
|
$
|
551
|
|
|
$
|
(25
|
)
|
|
$
|
9,465
|
|
|
$
|
(291
|
)
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Gross realized gains
|
$
|
9
|
|
|
$
|
7
|
|
|
$
|
25
|
|
|
$
|
52
|
|
Gross realized losses
|
(2
|
)
|
|
(4
|
)
|
|
(8
|
)
|
|
(26
|
)
|
||||
Other-than-temporary-impairment ("OTTI")
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
||||
Securities gains, net
|
$
|
7
|
|
|
$
|
3
|
|
|
$
|
15
|
|
|
$
|
26
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions, net of unearned income)
|
||||||
Commercial and industrial
|
$
|
31,857
|
|
|
$
|
29,413
|
|
Commercial real estate mortgage—owner-occupied
|
8,666
|
|
|
9,495
|
|
||
Commercial real estate construction—owner-occupied
|
350
|
|
|
310
|
|
||
Total commercial
|
40,873
|
|
|
39,218
|
|
||
Commercial investor real estate mortgage
|
4,940
|
|
|
5,318
|
|
||
Commercial investor real estate construction
|
1,878
|
|
|
1,432
|
|
||
Total investor real estate
|
6,818
|
|
|
6,750
|
|
||
Residential first mortgage
|
12,264
|
|
|
12,163
|
|
||
Home equity
|
10,968
|
|
|
11,294
|
|
||
Indirect
|
3,543
|
|
|
3,075
|
|
||
Consumer credit card
|
964
|
|
|
948
|
|
||
Other consumer
|
1,177
|
|
|
1,161
|
|
||
Total consumer
|
28,916
|
|
|
28,641
|
|
||
|
$
|
76,607
|
|
|
$
|
74,609
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Allowance for loan losses, July 1, 2014
|
$
|
705
|
|
|
$
|
190
|
|
|
$
|
334
|
|
|
$
|
1,229
|
|
Provision (credit) for loan losses
|
18
|
|
|
(23
|
)
|
|
29
|
|
|
24
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
(49
|
)
|
|
(5
|
)
|
|
(66
|
)
|
|
(120
|
)
|
||||
Recoveries
|
21
|
|
|
6
|
|
|
18
|
|
|
45
|
|
||||
Net loan losses
|
(28
|
)
|
|
1
|
|
|
(48
|
)
|
|
(75
|
)
|
||||
Allowance for loan losses, September 30, 2014
|
695
|
|
|
168
|
|
|
315
|
|
|
1,178
|
|
||||
Reserve for unfunded credit commitments, July 1, 2014
|
$
|
74
|
|
|
$
|
12
|
|
|
$
|
3
|
|
|
$
|
89
|
|
Provision (credit) for unfunded credit losses
|
(21
|
)
|
|
(3
|
)
|
|
—
|
|
|
(24
|
)
|
||||
Reserve for unfunded credit commitments, September 30, 2014
|
53
|
|
|
9
|
|
|
3
|
|
|
65
|
|
||||
Allowance for credit losses, September 30, 2014
|
$
|
748
|
|
|
$
|
177
|
|
|
$
|
318
|
|
|
$
|
1,243
|
|
|
Three Months Ended September 30, 2013
|
||||||||||||||
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Allowance for loan losses, July 1, 2013
|
$
|
764
|
|
|
$
|
342
|
|
|
$
|
530
|
|
|
$
|
1,636
|
|
Provision (credit) for loan losses
|
29
|
|
|
(37
|
)
|
|
26
|
|
|
18
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
(54
|
)
|
|
(13
|
)
|
|
(89
|
)
|
|
(156
|
)
|
||||
Recoveries
|
17
|
|
|
8
|
|
|
17
|
|
|
42
|
|
||||
Net loan losses
|
(37
|
)
|
|
(5
|
)
|
|
(72
|
)
|
|
(114
|
)
|
||||
Allowance for loan losses, September 30, 2013
|
756
|
|
|
300
|
|
|
484
|
|
|
1,540
|
|
||||
Reserve for unfunded credit commitments, July 1, 2013
|
$
|
60
|
|
|
$
|
9
|
|
|
$
|
4
|
|
|
$
|
73
|
|
Provision (credit) for unfunded credit losses
|
3
|
|
|
(1
|
)
|
|
(1
|
)
|
|
1
|
|
||||
Reserve for unfunded credit commitments, September 30, 2013
|
63
|
|
|
8
|
|
|
3
|
|
|
74
|
|
||||
Allowance for credit losses, September 30, 2013
|
$
|
819
|
|
|
$
|
308
|
|
|
$
|
487
|
|
|
$
|
1,614
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Allowance for loan losses, January 1, 2014
|
$
|
711
|
|
|
$
|
236
|
|
|
$
|
394
|
|
|
$
|
1,341
|
|
Provision (credit) for loan losses
|
62
|
|
|
(68
|
)
|
|
67
|
|
|
61
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
(130
|
)
|
|
(21
|
)
|
|
(203
|
)
|
|
(354
|
)
|
||||
Recoveries
|
52
|
|
|
21
|
|
|
57
|
|
|
130
|
|
||||
Net loan losses
|
(78
|
)
|
|
—
|
|
|
(146
|
)
|
|
(224
|
)
|
||||
Allowance for loan losses, September 30, 2014
|
695
|
|
|
168
|
|
|
315
|
|
|
1,178
|
|
||||
Reserve for unfunded credit commitments, January 1, 2014
|
63
|
|
|
12
|
|
|
3
|
|
|
78
|
|
||||
Provision (credit) for unfunded credit losses
|
(10
|
)
|
|
(3
|
)
|
|
—
|
|
|
(13
|
)
|
||||
Reserve for unfunded credit commitments, September 30, 2014
|
53
|
|
|
9
|
|
|
3
|
|
|
65
|
|
||||
Allowance for credit losses, September 30, 2014
|
$
|
748
|
|
|
$
|
177
|
|
|
$
|
318
|
|
|
$
|
1,243
|
|
Portion of ending allowance for loan losses:
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
$
|
204
|
|
|
$
|
80
|
|
|
$
|
79
|
|
|
$
|
363
|
|
Collectively evaluated for impairment
|
491
|
|
|
88
|
|
|
236
|
|
|
815
|
|
||||
Total allowance for loan losses
|
$
|
695
|
|
|
$
|
168
|
|
|
$
|
315
|
|
|
$
|
1,178
|
|
Portion of loan portfolio ending balance:
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
$
|
758
|
|
|
$
|
466
|
|
|
$
|
849
|
|
|
$
|
2,073
|
|
Collectively evaluated for impairment
|
40,115
|
|
|
6,352
|
|
|
28,067
|
|
|
74,534
|
|
||||
Total loans evaluated for impairment
|
$
|
40,873
|
|
|
$
|
6,818
|
|
|
$
|
28,916
|
|
|
$
|
76,607
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Allowance for loan losses, January 1, 2013
|
$
|
847
|
|
|
$
|
469
|
|
|
$
|
603
|
|
|
$
|
1,919
|
|
Provision (credit) for loan losses
|
86
|
|
|
(136
|
)
|
|
109
|
|
|
59
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
(230
|
)
|
|
(59
|
)
|
|
(281
|
)
|
|
(570
|
)
|
||||
Recoveries
|
53
|
|
|
26
|
|
|
53
|
|
|
132
|
|
||||
Net loan losses
|
(177
|
)
|
|
(33
|
)
|
|
(228
|
)
|
|
(438
|
)
|
||||
Allowance for loan losses, September 30, 2013
|
756
|
|
|
300
|
|
|
484
|
|
|
1,540
|
|
||||
Reserve for unfunded credit commitments, January 1, 2013
|
69
|
|
|
10
|
|
|
4
|
|
|
83
|
|
||||
Provision (credit) for unfunded credit losses
|
(6
|
)
|
|
(2
|
)
|
|
(1
|
)
|
|
(9
|
)
|
||||
Reserve for unfunded credit commitments, September 30, 2013
|
63
|
|
|
8
|
|
|
3
|
|
|
74
|
|
||||
Allowance for credit losses, September 30, 2013
|
$
|
819
|
|
|
$
|
308
|
|
|
$
|
487
|
|
|
$
|
1,614
|
|
Portion of ending allowance for loan losses:
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
$
|
261
|
|
|
$
|
159
|
|
|
$
|
162
|
|
|
$
|
582
|
|
Collectively evaluated for impairment
|
495
|
|
|
141
|
|
|
322
|
|
|
958
|
|
||||
Total allowance for loan losses
|
$
|
756
|
|
|
$
|
300
|
|
|
$
|
484
|
|
|
$
|
1,540
|
|
Portion of loan portfolio ending balance:
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
$
|
1,184
|
|
|
$
|
1,006
|
|
|
$
|
1,589
|
|
|
$
|
3,779
|
|
Collectively evaluated for impairment
|
38,622
|
|
|
5,924
|
|
|
27,567
|
|
|
72,113
|
|
||||
Total loans evaluated for impairment
|
$
|
39,806
|
|
|
$
|
6,930
|
|
|
$
|
29,156
|
|
|
$
|
75,892
|
|
•
|
Pass—includes obligations where the probability of default is considered low;
|
•
|
Special Mention—includes obligations that have potential weakness which may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. Obligations in this category may also be subject to economic or market conditions which may, in the future, have an adverse effect on debt service ability;
|
•
|
Substandard Accrual—includes obligations that exhibit a well-defined weakness which presently jeopardizes debt repayment, even though they are currently performing. These obligations are characterized by the distinct possibility that the Company may incur a loss in the future if these weaknesses are not corrected;
|
•
|
Non-accrual—includes obligations where management has determined that full payment of principal and interest is in doubt.
|
|
September 30, 2014
|
||||||||||||||||||
|
Pass
|
|
Special Mention
|
|
Substandard
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Commercial and industrial
|
$
|
30,449
|
|
|
$
|
742
|
|
|
$
|
467
|
|
|
$
|
199
|
|
|
$
|
31,857
|
|
Commercial real estate mortgage—owner-occupied
|
7,750
|
|
|
292
|
|
|
346
|
|
|
278
|
|
|
8,666
|
|
|||||
Commercial real estate construction—owner-occupied
|
339
|
|
|
6
|
|
|
3
|
|
|
2
|
|
|
350
|
|
|||||
Total commercial
|
$
|
38,538
|
|
|
$
|
1,040
|
|
|
$
|
816
|
|
|
$
|
479
|
|
|
$
|
40,873
|
|
Commercial investor real estate mortgage
|
$
|
4,369
|
|
|
$
|
229
|
|
|
$
|
209
|
|
|
$
|
133
|
|
|
$
|
4,940
|
|
Commercial investor real estate construction
|
1,799
|
|
|
28
|
|
|
49
|
|
|
2
|
|
|
1,878
|
|
|||||
Total investor real estate
|
$
|
6,168
|
|
|
$
|
257
|
|
|
$
|
258
|
|
|
$
|
135
|
|
|
$
|
6,818
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
|
|
|
(In millions)
|
||||||||||||||
Residential first mortgage
|
|
|
|
|
$
|
12,147
|
|
|
$
|
117
|
|
|
$
|
12,264
|
|
||||
Home equity
|
|
|
|
|
10,862
|
|
|
106
|
|
|
10,968
|
|
|||||||
Indirect
|
|
|
|
|
3,543
|
|
|
—
|
|
|
3,543
|
|
|||||||
Consumer credit card
|
|
|
|
|
964
|
|
|
—
|
|
|
964
|
|
|||||||
Other consumer
|
|
|
|
|
1,177
|
|
|
—
|
|
|
1,177
|
|
|||||||
Total consumer
|
|
|
|
|
$
|
28,693
|
|
|
$
|
223
|
|
|
$
|
28,916
|
|
||||
|
|
|
|
|
|
|
|
|
$
|
76,607
|
|
|
December 31, 2013
|
||||||||||||||||||
|
Pass
|
|
Special
Mention
|
|
Substandard
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Commercial and industrial
|
$
|
28,282
|
|
|
$
|
395
|
|
|
$
|
479
|
|
|
$
|
257
|
|
|
$
|
29,413
|
|
Commercial real estate mortgage—owner-occupied
|
8,593
|
|
|
191
|
|
|
408
|
|
|
303
|
|
|
9,495
|
|
|||||
Commercial real estate construction—owner-occupied
|
264
|
|
|
25
|
|
|
4
|
|
|
17
|
|
|
310
|
|
|||||
Total commercial
|
$
|
37,139
|
|
|
$
|
611
|
|
|
$
|
891
|
|
|
$
|
577
|
|
|
$
|
39,218
|
|
Commercial investor real estate mortgage
|
$
|
4,479
|
|
|
$
|
269
|
|
|
$
|
332
|
|
|
$
|
238
|
|
|
$
|
5,318
|
|
Commercial investor real estate construction
|
1,335
|
|
|
47
|
|
|
40
|
|
|
10
|
|
|
1,432
|
|
|||||
Total investor real estate
|
$
|
5,814
|
|
|
$
|
316
|
|
|
$
|
372
|
|
|
$
|
248
|
|
|
$
|
6,750
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
|
|
|
(In millions)
|
||||||||||||||
Residential first mortgage
|
|
|
|
|
$
|
12,017
|
|
|
$
|
146
|
|
|
$
|
12,163
|
|
||||
Home equity
|
|
|
|
|
11,183
|
|
|
111
|
|
|
11,294
|
|
|||||||
Indirect
|
|
|
|
|
3,075
|
|
|
—
|
|
|
3,075
|
|
|||||||
Consumer credit card
|
|
|
|
|
948
|
|
|
—
|
|
|
948
|
|
|||||||
Other consumer
|
|
|
|
|
1,161
|
|
|
—
|
|
|
1,161
|
|
|||||||
Total consumer
|
|
|
|
|
$
|
28,384
|
|
|
$
|
257
|
|
|
$
|
28,641
|
|
||||
|
|
|
|
|
|
|
|
|
$
|
74,609
|
|
|
September 30, 2014
|
||||||||||||||||||||||||||
|
Accrual Loans
|
|
|
|
|
|
|
||||||||||||||||||||
|
30-59 DPD
|
|
60-89 DPD
|
|
90+ DPD
|
|
Total
30+ DPD
|
|
Total
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Commercial and industrial
|
$
|
16
|
|
|
$
|
41
|
|
|
$
|
5
|
|
|
$
|
62
|
|
|
$
|
31,658
|
|
|
$
|
199
|
|
|
$
|
31,857
|
|
Commercial real estate
mortgage—owner-occupied
|
26
|
|
|
12
|
|
|
6
|
|
|
44
|
|
|
8,388
|
|
|
278
|
|
|
8,666
|
|
|||||||
Commercial real estate construction—owner-occupied
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
348
|
|
|
2
|
|
|
350
|
|
|||||||
Total commercial
|
44
|
|
|
53
|
|
|
11
|
|
|
108
|
|
|
40,394
|
|
|
479
|
|
|
40,873
|
|
|||||||
Commercial investor real estate mortgage
|
16
|
|
|
22
|
|
|
5
|
|
|
43
|
|
|
4,807
|
|
|
133
|
|
|
4,940
|
|
|||||||
Commercial investor real estate construction
|
10
|
|
|
2
|
|
|
—
|
|
|
12
|
|
|
1,876
|
|
|
2
|
|
|
1,878
|
|
|||||||
Total investor real estate
|
26
|
|
|
24
|
|
|
5
|
|
|
55
|
|
|
6,683
|
|
|
135
|
|
|
6,818
|
|
|||||||
Residential first mortgage
|
101
|
|
|
62
|
|
|
252
|
|
|
415
|
|
|
12,147
|
|
|
117
|
|
|
12,264
|
|
|||||||
Home equity
|
73
|
|
|
42
|
|
|
66
|
|
|
181
|
|
|
10,862
|
|
|
106
|
|
|
10,968
|
|
|||||||
Indirect
|
38
|
|
|
9
|
|
|
6
|
|
|
53
|
|
|
3,543
|
|
|
—
|
|
|
3,543
|
|
|||||||
Consumer credit card
|
8
|
|
|
5
|
|
|
11
|
|
|
24
|
|
|
964
|
|
|
—
|
|
|
964
|
|
|||||||
Other consumer
|
15
|
|
|
3
|
|
|
3
|
|
|
21
|
|
|
1,177
|
|
|
—
|
|
|
1,177
|
|
|||||||
Total consumer
|
235
|
|
|
121
|
|
|
338
|
|
|
694
|
|
|
28,693
|
|
|
223
|
|
|
28,916
|
|
|||||||
|
$
|
305
|
|
|
$
|
198
|
|
|
$
|
354
|
|
|
$
|
857
|
|
|
$
|
75,770
|
|
|
$
|
837
|
|
|
$
|
76,607
|
|
|
December 31, 2013
|
||||||||||||||||||||||||||
|
Accrual Loans
|
|
|
|
|
|
|
||||||||||||||||||||
|
30-59 DPD
|
|
60-89 DPD
|
|
90+ DPD
|
|
Total
30+ DPD
|
|
Total
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Commercial and industrial
|
$
|
29
|
|
|
$
|
14
|
|
|
$
|
6
|
|
|
$
|
49
|
|
|
$
|
29,156
|
|
|
$
|
257
|
|
|
$
|
29,413
|
|
Commercial real estate
mortgage—owner-occupied
|
30
|
|
|
26
|
|
|
6
|
|
|
62
|
|
|
9,192
|
|
|
303
|
|
|
9,495
|
|
|||||||
Commercial real estate construction—owner-occupied
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
293
|
|
|
17
|
|
|
310
|
|
|||||||
Total commercial
|
59
|
|
|
40
|
|
|
12
|
|
|
111
|
|
|
38,641
|
|
|
577
|
|
|
39,218
|
|
|||||||
Commercial investor real estate mortgage
|
29
|
|
|
6
|
|
|
6
|
|
|
41
|
|
|
5,080
|
|
|
238
|
|
|
5,318
|
|
|||||||
Commercial investor real estate construction
|
4
|
|
|
1
|
|
|
—
|
|
|
5
|
|
|
1,422
|
|
|
10
|
|
|
1,432
|
|
|||||||
Total investor real estate
|
33
|
|
|
7
|
|
|
6
|
|
|
46
|
|
|
6,502
|
|
|
248
|
|
|
6,750
|
|
|||||||
Residential first mortgage
|
130
|
|
|
74
|
|
|
248
|
|
|
452
|
|
|
12,017
|
|
|
146
|
|
|
12,163
|
|
|||||||
Home equity
|
95
|
|
|
51
|
|
|
75
|
|
|
221
|
|
|
11,183
|
|
|
111
|
|
|
11,294
|
|
|||||||
Indirect
|
39
|
|
|
11
|
|
|
5
|
|
|
55
|
|
|
3,075
|
|
|
—
|
|
|
3,075
|
|
|||||||
Consumer credit card
|
8
|
|
|
5
|
|
|
12
|
|
|
25
|
|
|
948
|
|
|
—
|
|
|
948
|
|
|||||||
Other consumer
|
14
|
|
|
5
|
|
|
4
|
|
|
23
|
|
|
1,161
|
|
|
—
|
|
|
1,161
|
|
|||||||
Total consumer
|
286
|
|
|
146
|
|
|
344
|
|
|
776
|
|
|
28,384
|
|
|
257
|
|
|
28,641
|
|
|||||||
|
$
|
378
|
|
|
$
|
193
|
|
|
$
|
362
|
|
|
$
|
933
|
|
|
$
|
73,527
|
|
|
$
|
1,082
|
|
|
$
|
74,609
|
|
|
Non-accrual Impaired Loans As of September 30, 2014
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans on
Non-accrual
Status
|
|
Impaired
Loans on
Non-accrual
Status with
No Related
Allowance
|
|
Impaired
Loans on
Non-accrual
Status with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
238
|
|
|
$
|
51
|
|
|
$
|
187
|
|
|
$
|
18
|
|
|
$
|
169
|
|
|
$
|
72
|
|
|
51.7
|
%
|
Commercial real estate mortgage—owner-occupied
|
310
|
|
|
32
|
|
|
278
|
|
|
42
|
|
|
236
|
|
|
87
|
|
|
38.4
|
|
||||||
Commercial real estate construction—owner-occupied
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
1
|
|
|
50.0
|
|
||||||
Total commercial
|
550
|
|
|
83
|
|
|
467
|
|
|
60
|
|
|
407
|
|
|
160
|
|
|
44.2
|
|
||||||
Commercial investor real estate mortgage
|
177
|
|
|
44
|
|
|
133
|
|
|
13
|
|
|
120
|
|
|
36
|
|
|
45.2
|
|
||||||
Commercial investor real estate construction
|
10
|
|
|
8
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
1
|
|
|
90.0
|
|
||||||
Total investor real estate
|
187
|
|
|
52
|
|
|
135
|
|
|
13
|
|
|
122
|
|
|
37
|
|
|
47.6
|
|
||||||
Residential first mortgage
|
88
|
|
|
27
|
|
|
61
|
|
|
—
|
|
|
61
|
|
|
8
|
|
|
39.8
|
|
||||||
Home equity
|
24
|
|
|
7
|
|
|
17
|
|
|
—
|
|
|
17
|
|
|
1
|
|
|
33.3
|
|
||||||
Total consumer
|
112
|
|
|
34
|
|
|
78
|
|
|
—
|
|
|
78
|
|
|
9
|
|
|
38.4
|
|
||||||
|
$
|
849
|
|
|
$
|
169
|
|
|
$
|
680
|
|
|
$
|
73
|
|
|
$
|
607
|
|
|
$
|
206
|
|
|
44.2
|
%
|
|
Accruing Impaired Loans As of September 30, 2014
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Book Value
(3)
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||
|
(Dollars in millions)
|
|||||||||||||||||
Commercial and industrial
|
$
|
102
|
|
|
$
|
3
|
|
|
$
|
99
|
|
|
$
|
21
|
|
|
23.5
|
%
|
Commercial real estate mortgage—owner-occupied
|
177
|
|
|
8
|
|
|
169
|
|
|
22
|
|
|
16.9
|
|
||||
Commercial real estate construction—owner-occupied
|
23
|
|
|
—
|
|
|
23
|
|
|
1
|
|
|
4.3
|
|
||||
Total commercial
|
302
|
|
|
11
|
|
|
291
|
|
|
44
|
|
|
18.2
|
|
||||
Commercial investor real estate mortgage
|
298
|
|
|
10
|
|
|
288
|
|
|
35
|
|
|
15.1
|
|
||||
Commercial investor real estate construction
|
43
|
|
|
—
|
|
|
43
|
|
|
8
|
|
|
18.6
|
|
||||
Total investor real estate
|
341
|
|
|
10
|
|
|
331
|
|
|
43
|
|
|
15.5
|
|
||||
Residential first mortgage
|
399
|
|
|
8
|
|
|
391
|
|
|
55
|
|
|
15.8
|
|
||||
Home equity
|
365
|
|
|
6
|
|
|
359
|
|
|
15
|
|
|
5.8
|
|
||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
18
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
||||
Total consumer
|
785
|
|
|
14
|
|
|
771
|
|
|
70
|
|
|
10.7
|
|
||||
|
$
|
1,428
|
|
|
$
|
35
|
|
|
$
|
1,393
|
|
|
$
|
157
|
|
|
13.4
|
%
|
|
Total Impaired Loans As of September 30, 2014
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans
|
|
Impaired
Loans with No
Related
Allowance
|
|
Impaired
Loans with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
340
|
|
|
$
|
54
|
|
|
$
|
286
|
|
|
$
|
18
|
|
|
$
|
268
|
|
|
$
|
93
|
|
|
43.2
|
%
|
Commercial real estate mortgage—owner-occupied
|
487
|
|
|
40
|
|
|
447
|
|
|
42
|
|
|
405
|
|
|
109
|
|
|
30.6
|
|
||||||
Commercial real estate construction—owner-occupied
|
25
|
|
|
—
|
|
|
25
|
|
|
—
|
|
|
25
|
|
|
2
|
|
|
8.0
|
|
||||||
Total commercial
|
852
|
|
|
94
|
|
|
758
|
|
|
60
|
|
|
698
|
|
|
204
|
|
|
35.0
|
|
||||||
Commercial investor real estate mortgage
|
475
|
|
|
54
|
|
|
421
|
|
|
13
|
|
|
408
|
|
|
71
|
|
|
26.3
|
|
||||||
Commercial investor real estate construction
|
53
|
|
|
8
|
|
|
45
|
|
|
—
|
|
|
45
|
|
|
9
|
|
|
32.1
|
|
||||||
Total investor real estate
|
528
|
|
|
62
|
|
|
466
|
|
|
13
|
|
|
453
|
|
|
80
|
|
|
26.9
|
|
||||||
Residential first mortgage
|
487
|
|
|
35
|
|
|
452
|
|
|
—
|
|
|
452
|
|
|
63
|
|
|
20.1
|
|
||||||
Home equity
|
389
|
|
|
13
|
|
|
376
|
|
|
—
|
|
|
376
|
|
|
16
|
|
|
7.5
|
|
||||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||||
Other consumer
|
18
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
18
|
|
|
—
|
|
|
—
|
|
||||||
Total consumer
|
897
|
|
|
48
|
|
|
849
|
|
|
—
|
|
|
849
|
|
|
79
|
|
|
14.2
|
|
||||||
|
$
|
2,277
|
|
|
$
|
204
|
|
|
$
|
2,073
|
|
|
$
|
73
|
|
|
$
|
2,000
|
|
|
$
|
363
|
|
|
24.9
|
%
|
(1)
|
Unpaid principal balance represents the contractual obligation due from the customer and includes the net book value plus charge-offs and payments applied.
|
(2)
|
Charge-offs and payments applied represents cumulative partial charge-offs taken, as well as interest payments received that have been applied against the outstanding principal balance.
|
(3)
|
Book value represents the unpaid principal balance less charge-offs and payments applied; it is shown before any allowance for loan losses.
|
(4)
|
Coverage % represents charge-offs and payments applied plus the related allowance as a percent of the unpaid principal balance.
|
|
Non-accrual Impaired Loans As of December 31, 2013
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans on
Non-accrual
Status
|
|
Impaired
Loans on
Non-accrual
Status with
No Related
Allowance
|
|
Impaired
Loans on
Non-accrual
Status with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
280
|
|
|
$
|
48
|
|
|
$
|
232
|
|
|
$
|
45
|
|
|
$
|
187
|
|
|
$
|
72
|
|
|
42.9
|
%
|
Commercial real estate mortgage—owner-occupied
|
343
|
|
|
40
|
|
|
303
|
|
|
54
|
|
|
249
|
|
|
92
|
|
|
38.5
|
|
||||||
Commercial real estate construction—owner-occupied
|
17
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
17
|
|
|
8
|
|
|
47.1
|
|
||||||
Total commercial
|
640
|
|
|
88
|
|
|
552
|
|
|
99
|
|
|
453
|
|
|
172
|
|
|
40.6
|
|
||||||
Commercial investor real estate mortgage
|
306
|
|
|
68
|
|
|
238
|
|
|
17
|
|
|
221
|
|
|
68
|
|
|
44.4
|
|
||||||
Commercial investor real estate construction
|
15
|
|
|
5
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|
3
|
|
|
53.3
|
|
||||||
Total investor real estate
|
321
|
|
|
73
|
|
|
248
|
|
|
17
|
|
|
231
|
|
|
71
|
|
|
44.9
|
|
||||||
Residential first mortgage
|
112
|
|
|
37
|
|
|
75
|
|
|
—
|
|
|
75
|
|
|
12
|
|
|
43.8
|
|
||||||
Home equity
|
17
|
|
|
—
|
|
|
17
|
|
|
—
|
|
|
17
|
|
|
1
|
|
|
5.9
|
|
||||||
Total consumer
|
129
|
|
|
37
|
|
|
92
|
|
|
—
|
|
|
92
|
|
|
13
|
|
|
38.8
|
|
||||||
|
$
|
1,090
|
|
|
$
|
198
|
|
|
$
|
892
|
|
|
$
|
116
|
|
|
$
|
776
|
|
|
$
|
256
|
|
|
41.7
|
%
|
|
Accruing Impaired Loans As of December 31, 2013
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Book Value
(3)
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||
|
(Dollars in millions)
|
|||||||||||||||||
Commercial and industrial
|
$
|
245
|
|
|
$
|
2
|
|
|
$
|
243
|
|
|
$
|
34
|
|
|
14.7
|
%
|
Commercial real estate mortgage—owner-occupied
|
209
|
|
|
7
|
|
|
202
|
|
|
23
|
|
|
14.4
|
|
||||
Commercial real estate construction—owner-occupied
|
25
|
|
|
—
|
|
|
25
|
|
|
1
|
|
|
4.0
|
|
||||
Total commercial
|
479
|
|
|
9
|
|
|
470
|
|
|
58
|
|
|
14.0
|
|
||||
Commercial investor real estate mortgage
|
435
|
|
|
11
|
|
|
424
|
|
|
39
|
|
|
11.5
|
|
||||
Commercial investor real estate construction
|
89
|
|
|
—
|
|
|
89
|
|
|
8
|
|
|
9.0
|
|
||||
Total investor real estate
|
524
|
|
|
11
|
|
|
513
|
|
|
47
|
|
|
11.1
|
|
||||
Residential first mortgage
|
397
|
|
|
8
|
|
|
389
|
|
|
60
|
|
|
17.1
|
|
||||
Home equity
|
373
|
|
|
—
|
|
|
373
|
|
|
24
|
|
|
6.4
|
|
||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
26
|
|
|
—
|
|
|
26
|
|
|
1
|
|
|
3.8
|
|
||||
Total consumer
|
799
|
|
|
8
|
|
|
791
|
|
|
85
|
|
|
11.6
|
|
||||
|
$
|
1,802
|
|
|
$
|
28
|
|
|
$
|
1,774
|
|
|
$
|
190
|
|
|
12.1
|
%
|
|
Total Impaired Loans As of December 31, 2013
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans
|
|
Impaired
Loans with No
Related
Allowance
|
|
Impaired
Loans with
Related
Allowance
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
525
|
|
|
$
|
50
|
|
|
$
|
475
|
|
|
$
|
45
|
|
|
$
|
430
|
|
|
$
|
106
|
|
|
29.7
|
%
|
Commercial real estate mortgage—owner-occupied
|
552
|
|
|
47
|
|
|
505
|
|
|
54
|
|
|
451
|
|
|
115
|
|
|
29.3
|
|
||||||
Commercial real estate construction—owner-occupied
|
42
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|
9
|
|
|
21.4
|
|
||||||
Total commercial
|
1,119
|
|
|
97
|
|
|
1,022
|
|
|
99
|
|
|
923
|
|
|
230
|
|
|
29.2
|
|
||||||
Commercial investor real estate mortgage
|
741
|
|
|
79
|
|
|
662
|
|
|
17
|
|
|
645
|
|
|
107
|
|
|
25.1
|
|
||||||
Commercial investor real estate construction
|
104
|
|
|
5
|
|
|
99
|
|
|
—
|
|
|
99
|
|
|
11
|
|
|
15.4
|
|
||||||
Total investor real estate
|
845
|
|
|
84
|
|
|
761
|
|
|
17
|
|
|
744
|
|
|
118
|
|
|
23.9
|
|
||||||
Residential first mortgage
|
509
|
|
|
45
|
|
|
464
|
|
|
—
|
|
|
464
|
|
|
72
|
|
|
23.0
|
|
||||||
Home equity
|
390
|
|
|
—
|
|
|
390
|
|
|
—
|
|
|
390
|
|
|
25
|
|
|
6.4
|
|
||||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
||||||
Other consumer
|
26
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
|
1
|
|
|
3.8
|
|
||||||
Total consumer
|
928
|
|
|
45
|
|
|
883
|
|
|
—
|
|
|
883
|
|
|
98
|
|
|
15.4
|
|
||||||
|
$
|
2,892
|
|
|
$
|
226
|
|
|
$
|
2,666
|
|
|
$
|
116
|
|
|
$
|
2,550
|
|
|
$
|
446
|
|
|
23.2
|
%
|
(1)
|
Unpaid principal balance represents the contractual obligation due from the customer and includes the net book value plus charge-offs and payments applied.
|
(2)
|
Charge-offs and payments applied represents cumulative partial charge-offs taken, as well as interest payments received that have been applied against the outstanding principal balance.
|
(3)
|
Book value represents the unpaid principal balance less charge-offs and payments applied; it is shown before any allowance for loan losses.
|
(4)
|
Coverage % represents charge-offs and payments applied plus the related allowance as a percent of the unpaid principal balance.
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||||||||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||||||||||||||||||
|
Average
Balance
|
|
Interest
Income
Recognized
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Commercial and industrial
|
$
|
296
|
|
|
$
|
2
|
|
|
$
|
636
|
|
|
$
|
4
|
|
|
$
|
382
|
|
|
$
|
7
|
|
|
$
|
649
|
|
|
$
|
10
|
|
Commercial real estate mortgage—owner-occupied
|
464
|
|
|
2
|
|
|
551
|
|
|
2
|
|
|
491
|
|
|
9
|
|
|
598
|
|
|
8
|
|
||||||||
Commercial real estate construction—owner-occupied
|
30
|
|
|
1
|
|
|
40
|
|
|
—
|
|
|
36
|
|
|
1
|
|
|
38
|
|
|
1
|
|
||||||||
Total commercial
|
790
|
|
|
5
|
|
|
1,227
|
|
|
6
|
|
|
909
|
|
|
17
|
|
|
1,285
|
|
|
19
|
|
||||||||
Commercial investor real estate mortgage
|
446
|
|
|
4
|
|
|
940
|
|
|
7
|
|
|
532
|
|
|
18
|
|
|
1,071
|
|
|
24
|
|
||||||||
Commercial investor real estate construction
|
44
|
|
|
—
|
|
|
108
|
|
|
1
|
|
|
68
|
|
|
2
|
|
|
121
|
|
|
5
|
|
||||||||
Total investor real estate
|
490
|
|
|
4
|
|
|
1,048
|
|
|
8
|
|
|
600
|
|
|
20
|
|
|
1,192
|
|
|
29
|
|
||||||||
Residential first mortgage
|
451
|
|
|
3
|
|
|
1,163
|
|
|
9
|
|
|
454
|
|
|
10
|
|
|
1,176
|
|
|
28
|
|
||||||||
Home equity
|
379
|
|
|
5
|
|
|
401
|
|
|
5
|
|
|
383
|
|
|
15
|
|
|
411
|
|
|
16
|
|
||||||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||||||
Other consumer
|
19
|
|
|
—
|
|
|
30
|
|
|
1
|
|
|
22
|
|
|
1
|
|
|
34
|
|
|
2
|
|
||||||||
Total consumer
|
852
|
|
|
8
|
|
|
1,597
|
|
|
15
|
|
|
862
|
|
|
26
|
|
|
1,623
|
|
|
46
|
|
||||||||
Total impaired loans
|
$
|
2,132
|
|
|
$
|
17
|
|
|
$
|
3,872
|
|
|
$
|
29
|
|
|
$
|
2,371
|
|
|
$
|
63
|
|
|
$
|
4,100
|
|
|
$
|
94
|
|
|
Three Months Ended September 30, 2014
|
|||||||||
|
|
|
|
|
Financial Impact
of Modifications
Considered TDRs
|
|||||
|
Number of
Obligors
|
|
Recorded
Investment
|
|
Increase in
Allowance at
Modification
|
|||||
|
(Dollars in millions)
|
|||||||||
Commercial and industrial
|
67
|
|
|
$
|
72
|
|
|
$
|
2
|
|
Commercial real estate mortgage—owner-occupied
|
61
|
|
|
49
|
|
|
1
|
|
||
Commercial real estate construction—owner-occupied
|
—
|
|
|
—
|
|
|
—
|
|
||
Total commercial
|
128
|
|
|
121
|
|
|
3
|
|
||
Commercial investor real estate mortgage
|
43
|
|
|
66
|
|
|
1
|
|
||
Commercial investor real estate construction
|
8
|
|
|
24
|
|
|
1
|
|
||
Total investor real estate
|
51
|
|
|
90
|
|
|
2
|
|
||
Residential first mortgage
|
144
|
|
|
26
|
|
|
4
|
|
||
Home equity
|
142
|
|
|
8
|
|
|
—
|
|
||
Consumer credit card
|
40
|
|
|
1
|
|
|
—
|
|
||
Indirect and other consumer
|
77
|
|
|
1
|
|
|
—
|
|
||
Total consumer
|
403
|
|
|
36
|
|
|
4
|
|
||
|
582
|
|
|
$
|
247
|
|
|
$
|
9
|
|
|
Three Months Ended September 30, 2013
|
|||||||||
|
|
|
|
|
Financial Impact
of Modifications
Considered TDRs
|
|||||
|
Number of
Obligors
|
|
Recorded
Investment
|
|
Increase in
Allowance at
Modification
|
|||||
|
(Dollars in millions)
|
|||||||||
Commercial and industrial
|
109
|
|
|
$
|
135
|
|
|
$
|
1
|
|
Commercial real estate mortgage—owner-occupied
|
93
|
|
|
78
|
|
|
1
|
|
||
Commercial real estate construction—owner-occupied
|
2
|
|
|
3
|
|
|
—
|
|
||
Total commercial
|
204
|
|
|
216
|
|
|
2
|
|
||
Commercial investor real estate mortgage
|
98
|
|
|
173
|
|
|
1
|
|
||
Commercial investor real estate construction
|
21
|
|
|
25
|
|
|
—
|
|
||
Total investor real estate
|
119
|
|
|
198
|
|
|
1
|
|
||
Residential first mortgage
|
293
|
|
|
47
|
|
|
5
|
|
||
Home equity
|
172
|
|
|
10
|
|
|
1
|
|
||
Consumer credit card
|
57
|
|
|
1
|
|
|
—
|
|
||
Indirect and other consumer
|
76
|
|
|
1
|
|
|
—
|
|
||
Total consumer
|
598
|
|
|
59
|
|
|
6
|
|
||
|
921
|
|
|
$
|
473
|
|
|
$
|
9
|
|
|
Nine Months Ended September 30, 2014
|
|||||||||
|
|
|
|
|
Financial Impact
of Modifications Considered TDRs |
|||||
|
Number of
Obligors |
|
Recorded
Investment |
|
Increase in
Allowance at Modification |
|||||
|
(Dollars in millions)
|
|||||||||
Commercial and industrial
|
216
|
|
|
$
|
236
|
|
|
$
|
4
|
|
Commercial real estate mortgage—owner-occupied
|
218
|
|
|
196
|
|
|
4
|
|
||
Commercial real estate construction—owner-occupied
|
3
|
|
|
3
|
|
|
—
|
|
||
Total commercial
|
437
|
|
|
435
|
|
|
8
|
|
||
Commercial investor real estate mortgage
|
193
|
|
|
274
|
|
|
5
|
|
||
Commercial investor real estate construction
|
36
|
|
|
39
|
|
|
1
|
|
||
Total investor real estate
|
229
|
|
|
313
|
|
|
6
|
|
||
Residential first mortgage
|
408
|
|
|
71
|
|
|
11
|
|
||
Home equity
|
481
|
|
|
28
|
|
|
—
|
|
||
Consumer credit card
|
104
|
|
|
1
|
|
|
—
|
|
||
Indirect and other consumer
|
194
|
|
|
3
|
|
|
—
|
|
||
Total consumer
|
1,187
|
|
|
103
|
|
|
11
|
|
||
|
1,853
|
|
|
$
|
851
|
|
|
$
|
25
|
|
|
Nine Months Ended September 30, 2013
|
|||||||||
|
|
|
|
|
Financial Impact
of Modifications Considered TDRs |
|||||
|
Number of
Obligors |
|
Recorded
Investment |
|
Increase in
Allowance at Modification |
|||||
|
(Dollars in millions)
|
|||||||||
Commercial and industrial
|
335
|
|
|
$
|
445
|
|
|
$
|
2
|
|
Commercial real estate mortgage—owner-occupied
|
272
|
|
|
251
|
|
|
3
|
|
||
Commercial real estate construction—owner-occupied
|
5
|
|
|
30
|
|
|
—
|
|
||
Total commercial
|
612
|
|
|
726
|
|
|
5
|
|
||
Commercial investor real estate mortgage
|
321
|
|
|
569
|
|
|
3
|
|
||
Commercial investor real estate construction
|
64
|
|
|
77
|
|
|
—
|
|
||
Total investor real estate
|
385
|
|
|
646
|
|
|
3
|
|
||
Residential first mortgage
|
965
|
|
|
169
|
|
|
19
|
|
||
Home equity
|
451
|
|
|
29
|
|
|
3
|
|
||
Consumer credit card
|
202
|
|
|
3
|
|
|
—
|
|
||
Indirect and other consumer
|
234
|
|
|
3
|
|
|
—
|
|
||
Total consumer
|
1,852
|
|
|
204
|
|
|
22
|
|
||
|
2,849
|
|
|
$
|
1,576
|
|
|
$
|
30
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Defaulted During the Period, Where Modified in a TDR Twelve Months Prior to Default
|
|
|
|
|
|
|
|
||||||||
Commercial and industrial
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
48
|
|
|
$
|
29
|
|
Commercial real estate mortgage—owner-occupied
|
10
|
|
|
5
|
|
|
17
|
|
|
28
|
|
||||
Total commercial
|
12
|
|
|
6
|
|
|
65
|
|
|
57
|
|
||||
Commercial investor real estate mortgage
|
1
|
|
|
5
|
|
|
5
|
|
|
60
|
|
||||
Commercial investor real estate construction
|
—
|
|
|
19
|
|
|
1
|
|
|
24
|
|
||||
Total investor real estate
|
1
|
|
|
24
|
|
|
6
|
|
|
84
|
|
||||
Residential first mortgage
|
2
|
|
|
11
|
|
|
14
|
|
|
40
|
|
||||
Home equity
|
—
|
|
|
1
|
|
|
2
|
|
|
4
|
|
||||
Total consumer
|
2
|
|
|
12
|
|
|
16
|
|
|
44
|
|
||||
|
$
|
15
|
|
|
$
|
42
|
|
|
$
|
87
|
|
|
$
|
185
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Carrying value, beginning of period
|
$
|
276
|
|
|
$
|
276
|
|
|
$
|
297
|
|
|
$
|
191
|
|
Additions
|
9
|
|
|
13
|
|
|
24
|
|
|
73
|
|
||||
Increase (decrease) in fair value:
|
|
|
|
|
|
|
|
||||||||
Due to change in valuation inputs or assumptions
|
(3
|
)
|
|
—
|
|
|
(28
|
)
|
|
45
|
|
||||
Economic amortization associated with borrower repayments
|
(5
|
)
|
|
(8
|
)
|
|
(16
|
)
|
|
(28
|
)
|
||||
Carrying value, end of period
|
$
|
277
|
|
|
$
|
281
|
|
|
$
|
277
|
|
|
$
|
281
|
|
|
September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(Dollars in millions)
|
||||||
Unpaid principal balance
|
$
|
26,943
|
|
|
$
|
28,234
|
|
Weighted-average prepayment speed (CPR; percentage)
|
10.9
|
%
|
|
9.4
|
%
|
||
Estimated impact on fair value of a 10% increase
|
$
|
(15
|
)
|
|
$
|
(12
|
)
|
Estimated impact on fair value of a 20% increase
|
$
|
(28
|
)
|
|
$
|
(24
|
)
|
Option-adjusted spread (basis points)
|
789
|
|
|
1,014
|
|
||
Estimated impact on fair value of a 10% increase
|
$
|
(8
|
)
|
|
$
|
(10
|
)
|
Estimated impact on fair value of a 20% increase
|
$
|
(17
|
)
|
|
$
|
(20
|
)
|
Weighted-average coupon interest rate
|
4.5
|
%
|
|
4.5
|
%
|
||
Weighted-average remaining maturity (months)
|
279
|
|
|
279
|
|
||
Weighted-average servicing fee (basis points)
|
27.8
|
|
|
27.7
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Servicing related fees and other ancillary income
|
$
|
21
|
|
|
$
|
22
|
|
|
$
|
64
|
|
|
$
|
64
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Beginning balance
|
$
|
34
|
|
|
$
|
40
|
|
|
$
|
39
|
|
|
$
|
40
|
|
Additions (reductions), net
|
(5
|
)
|
|
8
|
|
|
(3
|
)
|
|
23
|
|
||||
Losses
|
(1
|
)
|
|
(8
|
)
|
|
(8
|
)
|
|
(23
|
)
|
||||
Ending balance
|
$
|
28
|
|
|
$
|
40
|
|
|
$
|
28
|
|
|
$
|
40
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Business Services
|
$
|
2,552
|
|
|
$
|
2,552
|
|
Consumer Services
|
1,797
|
|
|
1,797
|
|
||
Wealth Management
|
467
|
|
|
467
|
|
||
|
$
|
4,816
|
|
|
$
|
4,816
|
|
•
|
Recent operating performance,
|
•
|
Changes in market capitalization,
|
•
|
Regulatory actions and assessments,
|
•
|
Changes in the business climate (including legislation, legal factors, and competition),
|
•
|
Company-specific factors (including changes in key personnel, asset impairments, and business dispositions), and
|
•
|
Trends in the banking industry.
|
|
As of September 30, 2014
|
|
|||||||||||||
|
Issuance Date
|
|
Earliest Redemption Date
|
|
Liquidation Amount
|
|
Carrying Amount
|
|
Dividend Rate
|
||||||
|
(Dollars in millions)
|
|
|||||||||||||
Series A
|
11/1/2012
|
|
12/15/2017
|
|
$
|
500
|
|
|
$
|
427
|
|
|
6.375
|
%
|
|
Series B
|
4/29/2014
|
|
9/15/2024
|
|
500
|
|
|
473
|
|
|
6.375
|
%
|
(1)
|
||
|
|
|
|
|
$
|
1,000
|
|
|
$
|
900
|
|
|
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||||
|
Unrealized losses on securities transferred to held to maturity
|
|
Unrealized gains (losses) on securities available for sale
|
|
Unrealized
gains (losses) on
derivative
instruments
designated as cash flow hedges
|
|
Defined benefit
pension plans and other post
employment
benefits
|
|
Accumulated
other
comprehensive
income (loss),
net of tax
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Beginning of period
|
$
|
(60
|
)
|
|
$
|
203
|
|
|
$
|
44
|
|
|
$
|
(239
|
)
|
|
$
|
(52
|
)
|
Net change
|
2
|
|
|
(92
|
)
|
|
(37
|
)
|
|
5
|
|
|
(122
|
)
|
|||||
End of period
|
$
|
(58
|
)
|
|
$
|
111
|
|
|
$
|
7
|
|
|
$
|
(234
|
)
|
|
$
|
(174
|
)
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||||
|
Unrealized losses on securities transferred to held to maturity
|
|
Unrealized gains (losses) on securities available for sale
|
|
Unrealized gains (losses) on derivative instruments designated as cash flow hedges
|
|
Defined benefit pension plans and other post employment benefits
|
|
Accumulated other comprehensive
income (loss), net of tax
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Beginning of period
|
$
|
(68
|
)
|
|
$
|
—
|
|
|
$
|
35
|
|
|
$
|
(445
|
)
|
|
$
|
(478
|
)
|
Net change
|
2
|
|
|
41
|
|
|
12
|
|
|
12
|
|
|
67
|
|
|||||
End of period
|
$
|
(66
|
)
|
|
$
|
41
|
|
|
$
|
47
|
|
|
$
|
(433
|
)
|
|
$
|
(411
|
)
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||
|
Unrealized losses on securities transferred to held to maturity
|
|
Unrealized gains (losses) on securities available for sale
|
|
Unrealized gains (losses) on derivative instruments designated as cash flow hedges
|
|
Defined benefit pension plans and other post employment benefits
|
|
Accumulated other comprehensive
income (loss), net of tax |
||||||||||
|
(In millions)
|
||||||||||||||||||
Beginning of period
|
$
|
(64
|
)
|
|
$
|
(22
|
)
|
|
$
|
15
|
|
|
$
|
(248
|
)
|
|
$
|
(319
|
)
|
Net change
|
6
|
|
|
133
|
|
|
(8
|
)
|
|
14
|
|
|
145
|
|
|||||
End of period
|
$
|
(58
|
)
|
|
$
|
111
|
|
|
$
|
7
|
|
|
$
|
(234
|
)
|
|
$
|
(174
|
)
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||
|
Unrealized losses on securities transferred to held to maturity
|
|
Unrealized gains (losses) on securities available for sale
|
|
Unrealized gains (losses) on derivative instruments designated as cash flow hedges
|
|
Defined benefit pension plans and other post employment benefits
|
|
Accumulated other comprehensive
income (loss), net of tax |
||||||||||
|
(In millions)
|
||||||||||||||||||
Beginning of period
|
$
|
—
|
|
|
$
|
436
|
|
|
$
|
93
|
|
|
$
|
(464
|
)
|
|
$
|
65
|
|
Net change
|
(66
|
)
|
|
(395
|
)
|
|
(46
|
)
|
|
31
|
|
|
(476
|
)
|
|||||
End of period
|
$
|
(66
|
)
|
|
$
|
41
|
|
|
$
|
47
|
|
|
$
|
(433
|
)
|
|
$
|
(411
|
)
|
|
Three Months Ended September 30, 2014
|
|
Three Months Ended September 30, 2013
|
|
|
||||
Details about Accumulated Other Comprehensive Income (Loss) Components
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
(1)
|
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
(1)
|
|
Affected Line Item in the Consolidated Statements of Income
|
||||
|
(In millions)
|
|
|
||||||
Unrealized losses on securities transferred to held to maturity:
|
|
|
|
|
|
||||
|
$
|
(3
|
)
|
|
$
|
(4
|
)
|
|
Net interest income
|
|
1
|
|
|
2
|
|
|
Tax (expense) or benefit
|
||
|
$
|
(2
|
)
|
|
$
|
(2
|
)
|
|
Net of tax
|
Unrealized gains and (losses) on available-for-sale securities:
|
|
|
|
|
|
||||
|
$
|
7
|
|
|
$
|
3
|
|
|
Securities gains, net
|
|
(2
|
)
|
|
(1
|
)
|
|
Tax (expense) or benefit
|
||
|
$
|
5
|
|
|
$
|
2
|
|
|
Net of tax
|
|
|
|
|
|
|
||||
Gains and (losses) on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate contracts
|
$
|
34
|
|
|
$
|
26
|
|
|
Net interest income
|
|
(13
|
)
|
|
(10
|
)
|
|
Tax (expense) or benefit
|
||
|
$
|
21
|
|
|
$
|
16
|
|
|
Net of tax
|
|
|
|
|
|
|
||||
Amortization of defined benefit pension items:
|
|
|
|
|
|
||||
Prior-service cost
|
$
|
—
|
|
|
$
|
—
|
|
|
(2)
|
Actuarial gains/(losses)
|
(7
|
)
|
|
(19
|
)
|
|
(2)
|
||
|
(7
|
)
|
|
(19
|
)
|
|
Total before tax
|
||
|
2
|
|
|
7
|
|
|
Tax (expense) or benefit
|
||
|
$
|
(5
|
)
|
|
$
|
(12
|
)
|
|
Net of tax
|
|
|
|
|
|
|
||||
Total reclassifications for the period
|
$
|
19
|
|
|
$
|
4
|
|
|
Net of tax
|
|
Nine Months Ended September 30, 2014
|
|
Nine Months Ended September 30, 2013
|
|
|
||||
Details about Accumulated Other Comprehensive Income (Loss) Components
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
(1)
|
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
(1)
|
|
Affected Line Item in the Consolidated Statements of Income
|
||||
|
(In millions)
|
|
|
||||||
Unrealized losses on securities transferred to held to maturity:
|
|
|
|
|
|
||||
|
$
|
(10
|
)
|
|
$
|
(4
|
)
|
|
Net interest income
|
|
4
|
|
|
2
|
|
|
Tax (expense) or benefit
|
||
|
$
|
(6
|
)
|
|
$
|
(2
|
)
|
|
Net of tax
|
Unrealized gains and (losses) on available-for-sale securities:
|
|
|
|
|
|
||||
|
$
|
15
|
|
|
$
|
26
|
|
|
Securities gains, net
|
|
(5
|
)
|
|
(9
|
)
|
|
Tax (expense) or benefit
|
||
|
$
|
10
|
|
|
$
|
17
|
|
|
Net of tax
|
|
|
|
|
|
|
||||
Gains and (losses) on cash flow hedges:
|
|
|
|
|
|
||||
Interest rate contracts
|
$
|
91
|
|
|
$
|
58
|
|
|
Net interest income
|
|
(35
|
)
|
|
(22
|
)
|
|
Tax (expense) or benefit
|
||
|
$
|
56
|
|
|
$
|
36
|
|
|
Net of tax
|
|
|
|
|
|
|
||||
Amortization of defined benefit pension items:
|
|
|
|
|
|
||||
Prior-service cost
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
(2)
|
Actuarial gains/(losses)
|
(18
|
)
|
|
(52
|
)
|
|
(2)
|
||
|
(19
|
)
|
|
(52
|
)
|
|
Total before tax
|
||
|
6
|
|
|
19
|
|
|
Tax (expense) or benefit
|
||
|
$
|
(13
|
)
|
|
$
|
(33
|
)
|
|
Net of tax
|
|
|
|
|
|
|
||||
Total reclassifications for the period
|
$
|
47
|
|
|
$
|
18
|
|
|
Net of tax
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions, except per share amounts)
|
||||||||||||||
Numerator:
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations
|
$
|
322
|
|
|
$
|
293
|
|
|
$
|
928
|
|
|
$
|
894
|
|
Preferred stock dividends
|
(20
|
)
|
|
(8
|
)
|
|
(36
|
)
|
|
(24
|
)
|
||||
Income from continuing operations available to common shareholders
|
302
|
|
|
285
|
|
|
892
|
|
|
870
|
|
||||
Income (loss) from discontinued operations, net of tax
|
3
|
|
|
—
|
|
|
16
|
|
|
1
|
|
||||
Net income available to common shareholders
|
$
|
305
|
|
|
$
|
285
|
|
|
$
|
908
|
|
|
$
|
871
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
Weighted-average common shares outstanding—basic
|
1,378
|
|
|
1,388
|
|
|
1,378
|
|
|
1,401
|
|
||||
Potential common shares
|
11
|
|
|
17
|
|
|
12
|
|
|
14
|
|
||||
Weighted-average common shares outstanding—diluted
|
1,389
|
|
|
1,405
|
|
|
1,390
|
|
|
1,415
|
|
||||
Earnings per common share from continuing operations available to common shareholders
(1)
:
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
0.22
|
|
|
$
|
0.21
|
|
|
$
|
0.65
|
|
|
$
|
0.62
|
|
Diluted
|
0.22
|
|
|
0.20
|
|
|
0.64
|
|
|
0.61
|
|
||||
Earnings (loss) per common share from discontinued operations
(1)
:
|
|
|
|
|
|
|
|
||||||||
Basic
|
0.00
|
|
|
(0.00
|
)
|
|
0.01
|
|
|
0.00
|
|
||||
Diluted
|
0.00
|
|
|
(0.00
|
)
|
|
0.01
|
|
|
0.00
|
|
||||
Earnings per common share
(1)
:
|
|
|
|
|
|
|
|
||||||||
Basic
|
0.22
|
|
|
0.21
|
|
|
0.66
|
|
|
0.62
|
|
||||
Diluted
|
0.22
|
|
|
0.20
|
|
|
0.65
|
|
|
0.62
|
|
(1)
|
Certain per share amounts may not appear to reconcile due to rounding.
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
||||||||||
|
Number of
Options
|
|
Weighted-Average
Exercise Price
|
|
Number of
Options
|
|
Weighted-Average
Exercise Price
|
||||||
Outstanding at beginning of period
|
32,127,235
|
|
|
$
|
22.81
|
|
|
38,258,204
|
|
|
$
|
23.09
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
(2,166,521
|
)
|
|
4.52
|
|
|
(810,936
|
)
|
|
5.22
|
|
||
Canceled/Forfeited
|
(4,486,405
|
)
|
|
30.44
|
|
|
(3,699,256
|
)
|
|
25.91
|
|
||
Outstanding at end of period
|
25,474,309
|
|
|
$
|
23.02
|
|
|
33,748,012
|
|
|
$
|
23.21
|
|
Exercisable at end of period
|
25,474,309
|
|
|
$
|
23.02
|
|
|
33,277,791
|
|
|
$
|
23.45
|
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
||||||||||
|
Number of
Shares
|
|
Weighted-Average
Grant Date Fair Value
|
|
Number of
Shares
|
|
Weighted-Average
Grant Date Fair Value |
||||||
Non-vested at beginning of period
|
16,212,198
|
|
|
$
|
6.83
|
|
|
11,945,179
|
|
|
$
|
6.15
|
|
Granted
|
5,368,113
|
|
|
11.22
|
|
|
6,327,865
|
|
|
8.04
|
|
||
Vested
|
(2,623,699
|
)
|
|
6.82
|
|
|
(1,481,659
|
)
|
|
6.75
|
|
||
Forfeited
|
(459,102
|
)
|
|
8.06
|
|
|
(375,850
|
)
|
|
6.38
|
|
||
Non-vested at end of period
|
18,497,510
|
|
|
$
|
8.07
|
|
|
16,415,535
|
|
|
$
|
6.82
|
|
|
Qualified Plan
|
|
Non-qualified Plans
|
|
Total
|
|||||||||||||||||||
|
Three Months Ended September 30
|
|||||||||||||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|||||||||||||
|
(In millions)
|
|||||||||||||||||||||||
Service cost
|
$
|
9
|
|
|
$
|
9
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
10
|
|
|
$
|
10
|
|
|
Interest cost
|
21
|
|
|
21
|
|
|
2
|
|
|
2
|
|
|
23
|
|
|
23
|
|
|||||||
Expected return on plan assets
|
(34
|
)
|
|
(33
|
)
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
(33
|
)
|
|||||||
Amortization of actuarial loss
|
6
|
|
|
18
|
|
|
1
|
|
|
1
|
|
|
7
|
|
|
19
|
|
|||||||
Amortization of prior service cost
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Net periodic pension cost
|
$
|
2
|
|
|
$
|
15
|
|
|
$
|
4
|
|
|
$
|
4
|
|
|
$
|
6
|
|
|
$
|
19
|
|
|
Qualified Plan
|
|
Non-qualified Plans
|
|
Total
|
|||||||||||||||||||
|
Nine Months Ended September 30
|
|||||||||||||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
|||||||||||||
|
(In millions)
|
|||||||||||||||||||||||
Service cost
|
$
|
25
|
|
|
$
|
28
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
28
|
|
|
$
|
31
|
|
|
Interest cost
|
65
|
|
|
63
|
|
|
5
|
|
|
4
|
|
|
70
|
|
|
67
|
|
|||||||
Expected return on plan assets
|
(103
|
)
|
|
(99
|
)
|
|
—
|
|
|
—
|
|
|
(103
|
)
|
|
(99
|
)
|
|||||||
Amortization of actuarial loss
|
16
|
|
|
50
|
|
|
2
|
|
|
2
|
|
|
18
|
|
|
52
|
|
|||||||
Amortization of prior service cost
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|||||||
Settlement charge
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|||||||
Net periodic pension cost
|
$
|
3
|
|
|
$
|
42
|
|
|
$
|
14
|
|
|
$
|
9
|
|
|
$
|
17
|
|
|
$
|
51
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
Notional
Amount
|
|
Estimated Fair Value
|
|
Notional
Amount
|
|
Estimated Fair Value
|
||||||||||||||||
|
Gain
(1)
|
|
Loss
(1)
|
|
Gain
(1)
|
|
Loss
(1)
|
||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Derivatives in fair value hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
$
|
3,388
|
|
|
$
|
15
|
|
|
$
|
29
|
|
|
$
|
4,241
|
|
|
$
|
70
|
|
|
$
|
29
|
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
7,550
|
|
|
10
|
|
|
59
|
|
|
5,800
|
|
|
5
|
|
|
80
|
|
||||||
Total derivatives designated as hedging instruments
|
$
|
10,938
|
|
|
$
|
25
|
|
|
$
|
88
|
|
|
$
|
10,041
|
|
|
$
|
75
|
|
|
$
|
109
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
$
|
46,606
|
|
|
$
|
858
|
|
|
$
|
914
|
|
|
$
|
46,591
|
|
|
$
|
1,078
|
|
|
$
|
1,142
|
|
Interest rate options
|
3,085
|
|
|
12
|
|
|
2
|
|
|
2,865
|
|
|
9
|
|
|
4
|
|
||||||
Interest rate futures and forward commitments
|
18,101
|
|
|
1
|
|
|
3
|
|
|
13,357
|
|
|
9
|
|
|
2
|
|
||||||
Other contracts
|
2,678
|
|
|
51
|
|
|
43
|
|
|
2,535
|
|
|
48
|
|
|
44
|
|
||||||
Total derivatives not designated as hedging instruments
|
$
|
70,470
|
|
|
$
|
922
|
|
|
$
|
962
|
|
|
$
|
65,348
|
|
|
$
|
1,144
|
|
|
$
|
1,192
|
|
Total derivatives
|
$
|
81,408
|
|
|
$
|
947
|
|
|
$
|
1,050
|
|
|
$
|
75,389
|
|
|
$
|
1,219
|
|
|
$
|
1,301
|
|
(1)
|
Derivatives in a gain position are recorded as other assets and derivatives in a loss position are recorded as other liabilities on the consolidated balance sheets.
|
|
Gain or (Loss) Recognized in Income on Derivatives
|
|
Location of Amounts Recognized in Income on Derivatives and Related Hedged Item
|
|
Gain or (Loss) Recognized in Income on Related Hedged Item
|
||||||||||||
|
Three Months Ended September 30
|
|
|
|
Three Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Fair Value Hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps on:
|
|
|
|
|
|
|
|
|
|
||||||||
Debt/CDs
|
$
|
4
|
|
|
$
|
11
|
|
|
Interest expense
|
|
$
|
7
|
|
|
$
|
1
|
|
Debt/CDs
|
(11
|
)
|
|
7
|
|
|
Other non-interest expense
|
|
10
|
|
|
(6
|
)
|
||||
Securities available for sale
|
(4
|
)
|
|
(1
|
)
|
|
Interest expense
|
|
—
|
|
|
—
|
|
||||
Securities available for sale
|
—
|
|
|
2
|
|
|
Other non-interest expense
|
|
(2
|
)
|
|
(2
|
)
|
||||
Total
|
$
|
(11
|
)
|
|
$
|
19
|
|
|
|
|
$
|
15
|
|
|
$
|
(7
|
)
|
|
Effective Portion
(3)
|
||||||||||||||||
|
Gain or (Loss) Recognized in AOCI
(1)
|
|
Location of Amounts Reclassified from AOCI into Income
|
|
Gain or (Loss) Reclassified from AOCI into Income
(2)
|
||||||||||||
|
Three Months Ended September 30
|
|
|
|
Three Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
$
|
(37
|
)
|
|
$
|
10
|
|
|
Interest income on loans
|
|
$
|
34
|
|
|
$
|
30
|
|
Forward starting swaps
|
—
|
|
|
2
|
|
|
Interest expense on debt
|
|
—
|
|
|
(4
|
)
|
||||
Total
|
$
|
(37
|
)
|
|
$
|
12
|
|
|
|
|
$
|
34
|
|
|
$
|
26
|
|
|
Gain or (Loss) Recognized in Income on Derivatives
|
|
Location of Amounts Recognized in Income on Derivatives and Related Hedged Item
|
|
Gain or (Loss) Recognized in Income on Related Hedged Item
|
||||||||||||
|
Nine Months Ended September 30
|
|
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Fair Value Hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps on:
|
|
|
|
|
|
|
|
|
|
||||||||
Debt/CDs
|
$
|
19
|
|
|
$
|
47
|
|
|
Interest expense
|
|
$
|
15
|
|
|
$
|
6
|
|
Debt/CDs
|
(25
|
)
|
|
(65
|
)
|
|
Other non-interest expense
|
|
27
|
|
|
58
|
|
||||
Securities available for sale
|
(12
|
)
|
|
(2
|
)
|
|
Interest expense
|
|
—
|
|
|
—
|
|
||||
Securities available for sale
|
(32
|
)
|
|
16
|
|
|
Other non-interest expense
|
|
25
|
|
|
(17
|
)
|
||||
Total
|
$
|
(50
|
)
|
|
$
|
(4
|
)
|
|
|
|
$
|
67
|
|
|
$
|
47
|
|
|
Effective Portion
(3)
|
||||||||||||||||
|
Gain or (Loss) Recognized in AOCI
(1)
|
|
Location of Amounts Reclassified from AOCI into Income
|
|
Gain or (Loss) Reclassified from AOCI into Income
(2)
|
||||||||||||
|
Nine Months Ended September 30
|
|
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
$
|
(11
|
)
|
|
$
|
(53
|
)
|
|
Interest income on loans
|
|
$
|
96
|
|
|
$
|
70
|
|
Forward starting swaps
|
3
|
|
|
7
|
|
|
Interest expense on debt
|
|
(5
|
)
|
|
(12
|
)
|
||||
Total
|
$
|
(8
|
)
|
|
$
|
(46
|
)
|
|
|
|
$
|
91
|
|
|
$
|
58
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
Derivatives Not Designated as Hedging Instruments
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Capital markets fee income and other
(1)
:
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
$
|
5
|
|
|
$
|
5
|
|
|
$
|
10
|
|
|
$
|
17
|
|
Interest rate options
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
Interest rate futures and forward commitments
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Other contracts
|
2
|
|
|
1
|
|
|
8
|
|
|
10
|
|
||||
Total capital markets fee income and other
|
8
|
|
|
6
|
|
|
18
|
|
|
30
|
|
||||
Mortgage income:
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
1
|
|
|
1
|
|
|
19
|
|
|
(26
|
)
|
||||
Interest rate options
|
(3
|
)
|
|
9
|
|
|
3
|
|
|
(10
|
)
|
||||
Interest rate futures and forward commitments
|
9
|
|
|
(59
|
)
|
|
1
|
|
|
(28
|
)
|
||||
Total mortgage income
|
7
|
|
|
(49
|
)
|
|
23
|
|
|
(64
|
)
|
||||
|
$
|
15
|
|
|
$
|
(43
|
)
|
|
$
|
41
|
|
|
$
|
(34
|
)
|
|
Offsetting Derivative Assets
|
|
Offsetting Derivative Liabilities
|
||||||||||||
|
September 30, 2014
|
|
December 31, 2013
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||
|
(In millions)
|
||||||||||||||
Gross amounts subject to offsetting
|
$
|
903
|
|
|
$
|
1,165
|
|
|
$
|
1,000
|
|
|
$
|
1,257
|
|
Gross amounts not subject to offsetting
|
44
|
|
|
54
|
|
|
50
|
|
|
44
|
|
||||
Gross amounts recognized
|
947
|
|
|
1,219
|
|
|
1,050
|
|
|
1,301
|
|
||||
Gross amounts offset in the consolidated balance sheets
(1)
|
595
|
|
|
774
|
|
|
966
|
|
|
1,233
|
|
||||
Net amounts presented in the consolidated balance sheets
|
352
|
|
|
445
|
|
|
84
|
|
|
68
|
|
||||
Gross amounts not offset in the consolidated balance sheets:
|
|
|
|
|
|
|
|
||||||||
Financial instruments
|
9
|
|
|
10
|
|
|
—
|
|
|
—
|
|
||||
Cash collateral received/posted
|
—
|
|
|
—
|
|
|
52
|
|
|
24
|
|
||||
Net amounts
|
$
|
343
|
|
|
$
|
435
|
|
|
$
|
32
|
|
|
$
|
44
|
|
(1)
|
At
September 30, 2014
, gross amounts of derivative assets and liabilities offset in the consolidated balance sheets presented above include cash collateral received of
$24 million
and cash collateral posted of
$396 million
. At December 31, 2013, gross amounts of derivative assets and liabilities offset in the consolidated balance sheets presented above include cash collateral received of
$42 million
and cash collateral posted of
$501 million
.
|
•
|
Level 1 valuations, where the valuation is based on quoted market prices for identical assets or liabilities traded in active markets (which include exchanges and over-the-counter markets with sufficient volume),
|
•
|
Level 2 valuations, where the valuation is based on quoted market prices for similar instruments traded in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market, and
|
•
|
Level 3 valuations, where the valuation is generated from model-based techniques that use significant assumptions not observable in the market, but observable based on Company-specific data. These unobservable assumptions reflect the Company’s own estimates for assumptions that market participants would use in pricing the asset or liability. Valuation techniques typically include option pricing models, discounted cash flow models and similar techniques, but may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability.
|
|
September 30, 2014
|
|
|
December 31, 2013
|
||||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Estimated Fair Value
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Estimated Fair Value
|
||||||||||||||||
|
(In millions)
|
|||||||||||||||||||||||||||||||
Recurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Trading account securities
|
$
|
103
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
103
|
|
|
|
$
|
111
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
111
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
U.S. Treasury securities
|
$
|
61
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
61
|
|
|
|
$
|
56
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
56
|
|
Federal agency securities
|
—
|
|
|
69
|
|
|
—
|
|
|
69
|
|
|
|
—
|
|
|
89
|
|
|
—
|
|
|
89
|
|
||||||||
Obligations of states and political subdivisions
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
5
|
|
||||||||
Mortgage-backed securities (MBS):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Residential agency
|
—
|
|
|
16,520
|
|
|
—
|
|
|
16,520
|
|
|
|
—
|
|
|
15,677
|
|
|
—
|
|
|
15,677
|
|
||||||||
Residential non-agency
|
—
|
|
|
—
|
|
|
9
|
|
|
9
|
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
9
|
|
||||||||
Commercial agency
|
—
|
|
|
1,603
|
|
|
—
|
|
|
1,603
|
|
|
|
—
|
|
|
935
|
|
|
—
|
|
|
935
|
|
||||||||
Commercial non-agency
|
—
|
|
|
1,488
|
|
|
—
|
|
|
1,488
|
|
|
|
—
|
|
|
1,211
|
|
|
—
|
|
|
1,211
|
|
||||||||
Corporate and other debt securities
|
—
|
|
|
1,991
|
|
|
3
|
|
|
1,994
|
|
|
|
—
|
|
|
2,825
|
|
|
2
|
|
|
2,827
|
|
||||||||
Equity securities
(1)
|
139
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
137
|
|
||||||||
Total securities available for sale
|
$
|
200
|
|
|
$
|
21,674
|
|
|
$
|
12
|
|
|
$
|
21,886
|
|
|
|
$
|
193
|
|
|
$
|
20,742
|
|
|
$
|
11
|
|
|
$
|
20,946
|
|
Mortgage loans held for sale
|
$
|
—
|
|
|
$
|
456
|
|
|
$
|
—
|
|
|
$
|
456
|
|
|
|
$
|
—
|
|
|
$
|
429
|
|
|
$
|
—
|
|
|
$
|
429
|
|
Residential mortgage servicing rights
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
277
|
|
|
$
|
277
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
297
|
|
|
$
|
297
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest rate swaps
|
$
|
—
|
|
|
$
|
883
|
|
|
$
|
—
|
|
|
$
|
883
|
|
|
|
$
|
—
|
|
|
$
|
1,153
|
|
|
$
|
—
|
|
|
$
|
1,153
|
|
Interest rate options
|
—
|
|
|
3
|
|
|
9
|
|
|
12
|
|
|
|
—
|
|
|
4
|
|
|
5
|
|
|
9
|
|
||||||||
Interest rate futures and forward commitments
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||||||
Other contracts
|
—
|
|
|
51
|
|
|
—
|
|
|
51
|
|
|
|
—
|
|
|
48
|
|
|
—
|
|
|
48
|
|
||||||||
Total derivative assets
|
$
|
—
|
|
|
$
|
938
|
|
|
$
|
9
|
|
|
$
|
947
|
|
|
|
$
|
—
|
|
|
$
|
1,214
|
|
|
$
|
5
|
|
|
$
|
1,219
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest rate swaps
|
$
|
—
|
|
|
$
|
1,002
|
|
|
$
|
—
|
|
|
$
|
1,002
|
|
|
|
$
|
—
|
|
|
$
|
1,251
|
|
|
$
|
—
|
|
|
$
|
1,251
|
|
Interest rate options
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||||
Interest rate futures and forward commitments
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
||||||||
Other contracts
|
—
|
|
|
43
|
|
|
—
|
|
|
43
|
|
|
|
—
|
|
|
44
|
|
|
—
|
|
|
44
|
|
||||||||
Total derivative liabilities
|
$
|
—
|
|
|
$
|
1,050
|
|
|
$
|
—
|
|
|
$
|
1,050
|
|
|
|
$
|
—
|
|
|
$
|
1,301
|
|
|
$
|
—
|
|
|
$
|
1,301
|
|
Nonrecurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Loans held for sale
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
37
|
|
|
$
|
37
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
596
|
|
|
$
|
596
|
|
Foreclosed property and other real estate
|
—
|
|
|
34
|
|
|
8
|
|
|
42
|
|
|
|
—
|
|
|
49
|
|
|
18
|
|
|
67
|
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Opening
Balance July 1, 2014 |
|
Total Realized /
Unrealized
Gains or Losses
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into Level 3 |
|
Transfers
out of Level 3 |
|
Closing
Balance September 30, 2014 |
||||||||||||||
|
|
Included
in
Earnings
|
|
Included
in Other
Compre-
hensive
Income
(Loss)
|
|
||||||||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential non-agency MBS
|
$
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
9
|
|
Corporate and other debt securities
|
2
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
||
Total securities available for sale
|
$
|
11
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
Residential mortgage servicing rights
|
$
|
276
|
|
|
(8
|
)
|
(1)
|
—
|
|
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
277
|
|
Total interest rate options derivatives, net
|
$
|
12
|
|
|
20
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
$
|
9
|
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Opening
Balance July 1, 2013 |
|
Total Realized /
Unrealized Gains or Losses |
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into Level 3 |
|
Transfers
out of Level 3 |
|
Closing
Balance September 30, 2013 |
||||||||||||||
|
Included
in Earnings |
|
Included
in Other Compre- hensive Income (Loss) |
|
|||||||||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential non-agency MBS
|
$
|
11
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
$
|
10
|
|
Corporate and other debt securities
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||
Total securities available for sale
|
$
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
Residential mortgage servicing rights
|
$
|
276
|
|
|
(9
|
)
|
(1)
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
281
|
|
Total interest rate options derivatives, net
|
$
|
2
|
|
|
24
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Opening
Balance January 1, 2014 |
|
Total Realized /
Unrealized
Gains or Losses
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into Level 3 |
|
Transfers
out of Level 3 |
|
Closing
Balance September 30, 2014 |
||||||||||||||
|
|
Included
in
Earnings
|
|
Included
in Other
Compre-
hensive
Income
(Loss)
|
|
||||||||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential non-agency MBS
|
$
|
9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
9
|
|
Corporate and other debt securities
|
2
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
3
|
|
||
Total securities available for sale
|
$
|
11
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
Residential mortgage servicing rights
|
$
|
297
|
|
|
(44
|
)
|
(1)
|
—
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
277
|
|
Total interest rate options derivatives, net
|
$
|
5
|
|
|
70
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66
|
)
|
|
—
|
|
|
—
|
|
|
$
|
9
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Opening
Balance
January 1,
2013
|
|
Total Realized /
Unrealized
Gains or Losses
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into
Level 3
|
|
Transfers
out of
Level 3
|
|
Closing
Balance September 30,
2013
|
||||||||||||||
|
Included
in Earnings
|
|
Included
in Other
Compre-
hensive
Income
(Loss)
|
|
|||||||||||||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential non-agency MBS
|
$
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
$
|
10
|
|
Corporate and other debt securities
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||
Total securities available for sale
|
$
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
Residential mortgage servicing rights
|
$
|
191
|
|
|
17
|
|
(1)
|
—
|
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
281
|
|
Total interest rate options derivatives, net
|
$
|
22
|
|
|
65
|
|
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(75
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Loans held for sale
|
$
|
(11
|
)
|
|
$
|
(16
|
)
|
|
$
|
(34
|
)
|
|
$
|
(58
|
)
|
Foreclosed property and other real estate
|
(4
|
)
|
|
(8
|
)
|
|
(18
|
)
|
|
(27
|
)
|
|
September 30, 2014
|
||||||
|
Level 3
Estimated Fair Value at
September 30, 2014
|
|
Valuation
Technique
|
|
Unobservable
Input(s)
|
|
Quantitative Range of
Unobservable Inputs and
(Weighted-Average)
|
|
(Dollars in millions)
|
||||||
Recurring fair value measurements:
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
Residential non-agency MBS
|
$9
|
|
Discounted cash flow
|
|
Spread to LIBOR
|
|
5.3% - 49.8% (12.8%)
|
|
|
|
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
6.1% - 13.3% (9.5%)
|
|
|
|
|
|
Probability of default
|
|
1.4%
|
|
|
|
|
|
Loss severity
|
|
36.8%
|
Corporate and other debt securities
|
$3
|
|
Market comparable
|
|
Evaluated quote on same issuer/comparable bond
|
|
99.8% - 99.9% (99.8%)
|
|
|
|
|
|
Comparability adjustments
|
|
0.07%
|
Residential mortgage servicing rights
(1)
|
$277
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
9.2% - 25.2% (10.9%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
6.4% - 13.5% (7.9%)
|
Derivative assets:
|
|
|
|
|
|
|
|
Interest rate options
|
$9
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
9.2% - 25.2% (10.9%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
6.4% - 13.5% (7.9%)
|
|
|
|
|
|
Pull-through
|
|
45.9% - 99.1% (85.6%)
|
Nonrecurring fair value measurements:
|
|
|
|
|
|
|
|
Loans held for sale
|
$37
|
|
Commercial and investor real estate loans held for sale are valued based on multiple data points, including discount to appraised value of collateral based on recent market activity for sales of similar loans
|
|
Appraisal comparability adjustment (discount)
|
|
13.3% - 97.2% (50.8%)
|
Foreclosed property and other real estate
|
$8
|
|
Discount to appraised value of property based on recent market activity for sales of similar properties
|
|
Appraisal comparability adjustment (discount)
|
|
25.0% - 100.0% (44.2%)
|
|
December 31, 2013
|
||||||
|
Level 3
Estimated Fair Value at
December 31, 2013
|
|
Valuation
Technique
|
|
Unobservable
Input(s)
|
|
Quantitative Range of
Unobservable Inputs and
(Weighted-Average)
|
|
(Dollars in millions)
|
||||||
Recurring fair value measurements:
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
Residential non-agency MBS
|
$9
|
|
Discounted cash flow
|
|
Spread to LIBOR
|
|
5.4% - 49.9% (14.9%)
|
|
|
|
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
8.6% - 13.1% (10.0%)
|
|
|
|
|
|
Probability of default
|
|
1.3%
|
|
|
|
|
|
Loss severity
|
|
38.4%
|
Corporate and other debt securities
|
$2
|
|
Market comparable
|
|
Evaluated quote on same issuer/comparable bond
|
|
99.0% - 100.0% (99.6%)
|
|
|
|
|
|
Comparability adjustments
|
|
0.96%
|
Residential mortgage servicing rights
(1)
|
$297
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
6.9% - 24.8% (8.2%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
7.0% - 23.6% (9.0%)
|
Derivative assets:
|
|
|
|
|
|
|
|
Interest rate options
|
$5
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
6.9% - 24.8% (8.2%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
7.0% - 23.6% (9.0%)
|
|
|
|
|
|
Pull-through
|
|
10.8% - 99.7% (32.2%)
|
Nonrecurring fair value measurements:
|
|
|
|
|
|
|
|
Loans held for sale
|
$61
|
|
Commercial and investor real estate loans held for sale are valued based on multiple data points, including discount to appraised value of collateral based on recent market activity for sales of similar loans
|
|
Appraisal comparability adjustment (discount)
|
|
1.0% - 99.2% (49.6%)
|
|
$535
|
|
Residential first mortgage loans held for sale not carried at fair value on a recurring basis are valued based on estimated third-party valuations utilizing recent sales data for similar transactions
|
|
Estimated third-party valuations utilizing available sales data for similar transactions (discount to par)
|
|
17.0% - 26.0% (23.5%)
|
Foreclosed property and other real estate
|
$18
|
|
Discount to appraised value of property based on recent market activity for sales of similar properties
|
|
Appraisal comparability adjustment (discount)
|
|
30.0% - 100.0% (42.3%)
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
Aggregate
Fair Value
|
|
Aggregate
Unpaid
Principal
|
|
Aggregate Fair
Value Less
Aggregate
Unpaid
Principal
|
|
Aggregate
Fair Value
|
|
Aggregate
Unpaid
Principal
|
|
Aggregate Fair
Value Less
Aggregate
Unpaid
Principal
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Mortgage loans held for sale, at fair value
|
$
|
456
|
|
|
$
|
441
|
|
|
$
|
15
|
|
|
$
|
429
|
|
|
$
|
424
|
|
|
$
|
5
|
|
|
Mortgage loans held for sale, at fair value
|
||||||||||||||
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(In millions)
|
||||||||||||||
Net gains (losses) resulting from changes in fair value
|
$
|
(6
|
)
|
|
$
|
38
|
|
|
$
|
11
|
|
|
$
|
(24
|
)
|
|
September 30, 2014
|
||||||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
(1)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
4,783
|
|
|
$
|
4,783
|
|
|
$
|
4,783
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Trading account securities
|
103
|
|
|
103
|
|
|
103
|
|
|
—
|
|
|
—
|
|
|||||
Securities held to maturity
|
2,222
|
|
|
2,224
|
|
|
1
|
|
|
2,223
|
|
|
—
|
|
|||||
Securities available for sale
|
22,379
|
|
|
22,379
|
|
|
200
|
|
|
22,167
|
|
|
12
|
|
|||||
Loans held for sale
|
504
|
|
|
504
|
|
|
—
|
|
|
456
|
|
|
48
|
|
|||||
Loans (excluding leases), net of unearned income and allowance for loan losses
(2)(3)
|
73,695
|
|
|
68,691
|
|
|
—
|
|
|
—
|
|
|
68,691
|
|
|||||
Other interest-earning assets
|
91
|
|
|
91
|
|
|
—
|
|
|
91
|
|
|
—
|
|
|||||
Derivative assets
|
947
|
|
|
947
|
|
|
—
|
|
|
938
|
|
|
9
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative liabilities
|
1,050
|
|
|
1,050
|
|
|
—
|
|
|
1,050
|
|
|
—
|
|
|||||
Deposits
|
94,130
|
|
|
94,104
|
|
|
—
|
|
|
94,104
|
|
|
—
|
|
|||||
Short-term borrowings
|
1,893
|
|
|
1,893
|
|
|
—
|
|
|
1,893
|
|
|
—
|
|
|||||
Long-term borrowings
|
3,813
|
|
|
4,172
|
|
|
—
|
|
|
3,813
|
|
|
359
|
|
|||||
Loan commitments and letters of credit
|
103
|
|
|
578
|
|
|
—
|
|
|
—
|
|
|
578
|
|
|||||
Indemnification obligation
|
208
|
|
|
193
|
|
|
—
|
|
|
—
|
|
|
193
|
|
(1)
|
Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for interest rates, market liquidity and credit spreads as appropriate.
|
(2)
|
The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. In the current whole loan market, financial investors are generally requiring a higher rate of return than the return inherent in loans if held to maturity. The fair value discount at
September 30, 2014
was
$5.0 billion
or
6.8
percent.
|
(3)
|
Excluded from this table is the lease carrying amount of
$1.7 billion
at
September 30, 2014
.
|
|
December 31, 2013
|
||||||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
(1)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
5,273
|
|
|
$
|
5,273
|
|
|
$
|
5,273
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Trading account securities
|
111
|
|
|
111
|
|
|
111
|
|
|
—
|
|
|
—
|
|
|||||
Securities held to maturity
|
2,353
|
|
|
2,307
|
|
|
1
|
|
|
2,306
|
|
|
—
|
|
|||||
Securities available for sale
|
21,485
|
|
|
21,485
|
|
|
193
|
|
|
21,281
|
|
|
11
|
|
|||||
Loans held for sale
|
1,055
|
|
|
1,055
|
|
|
—
|
|
|
429
|
|
|
626
|
|
|||||
Loans (excluding leases), net of unearned income and allowance for loan losses
(2)(3)
|
71,594
|
|
|
66,167
|
|
|
—
|
|
|
—
|
|
|
66,167
|
|
|||||
Other interest-earning assets
|
86
|
|
|
86
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|||||
Derivative assets
|
1,219
|
|
|
1,219
|
|
|
—
|
|
|
1,214
|
|
|
5
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Derivative liabilities
|
1,301
|
|
|
1,301
|
|
|
—
|
|
|
1,301
|
|
|
—
|
|
|||||
Deposits
|
92,453
|
|
|
92,460
|
|
|
—
|
|
|
92,460
|
|
|
—
|
|
|||||
Short-term borrowings
|
2,182
|
|
|
2,182
|
|
|
—
|
|
|
2,182
|
|
|
—
|
|
|||||
Long-term borrowings
|
4,830
|
|
|
5,085
|
|
|
—
|
|
|
—
|
|
|
5,085
|
|
|||||
Loan commitments and letters of credit
|
117
|
|
|
621
|
|
|
—
|
|
|
—
|
|
|
621
|
|
|||||
Indemnification obligation
|
260
|
|
|
243
|
|
|
—
|
|
|
—
|
|
|
243
|
|
(1)
|
Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for interest rates, market liquidity and credit spreads as appropriate.
|
(2)
|
The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. In the current whole loan market, financial investors are generally requiring a higher rate of return than the return inherent in loans if held to maturity. The fair value discount at
December 31, 2013
was
$5.4 billion
or
7.6
percent.
|
(3)
|
Excluded from this table is the lease carrying amount of
$1.7 billion
at
December 31, 2013
.
|
|
Three Months Ended September 30, 2014
|
||||||||||||||||||||||||||
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
$
|
453
|
|
|
$
|
455
|
|
|
$
|
43
|
|
|
$
|
(130
|
)
|
|
$
|
821
|
|
|
$
|
—
|
|
|
$
|
821
|
|
Provision (credit) for loan losses
|
27
|
|
|
48
|
|
|
—
|
|
|
(51
|
)
|
|
24
|
|
|
—
|
|
|
24
|
|
|||||||
Non-interest income
|
130
|
|
|
250
|
|
|
90
|
|
|
8
|
|
|
478
|
|
|
19
|
|
|
497
|
|
|||||||
Non-interest expense
|
241
|
|
|
455
|
|
|
111
|
|
|
19
|
|
|
826
|
|
|
14
|
|
|
840
|
|
|||||||
Income (loss) before income taxes
|
315
|
|
|
202
|
|
|
22
|
|
|
(90
|
)
|
|
449
|
|
|
5
|
|
|
454
|
|
|||||||
Income tax expense (benefit)
|
120
|
|
|
77
|
|
|
8
|
|
|
(78
|
)
|
|
127
|
|
|
2
|
|
|
129
|
|
|||||||
Net income (loss)
|
$
|
195
|
|
|
$
|
125
|
|
|
$
|
14
|
|
|
$
|
(12
|
)
|
|
$
|
322
|
|
|
$
|
3
|
|
|
$
|
325
|
|
Average assets
|
$
|
53,266
|
|
|
$
|
28,781
|
|
|
$
|
2,933
|
|
|
$
|
33,808
|
|
|
$
|
118,788
|
|
|
$
|
—
|
|
|
$
|
118,788
|
|
|
Three Months Ended September 30, 2013
|
||||||||||||||||||||||||||
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
$
|
472
|
|
|
$
|
460
|
|
|
$
|
44
|
|
|
$
|
(152
|
)
|
|
$
|
824
|
|
|
$
|
—
|
|
|
$
|
824
|
|
Provision (credit) for loan losses
|
40
|
|
|
67
|
|
|
6
|
|
|
(95
|
)
|
|
18
|
|
|
—
|
|
|
18
|
|
|||||||
Non-interest income
|
114
|
|
|
270
|
|
|
112
|
|
|
(1
|
)
|
|
495
|
|
|
—
|
|
|
495
|
|
|||||||
Non-interest expense
|
252
|
|
|
496
|
|
|
114
|
|
|
22
|
|
|
884
|
|
|
1
|
|
|
885
|
|
|||||||
Income (loss) before income taxes
|
294
|
|
|
167
|
|
|
36
|
|
|
(80
|
)
|
|
417
|
|
|
(1
|
)
|
|
416
|
|
|||||||
Income tax expense (benefit)
|
112
|
|
|
63
|
|
|
14
|
|
|
(65
|
)
|
|
124
|
|
|
(1
|
)
|
|
123
|
|
|||||||
Net income (loss)
|
$
|
182
|
|
|
$
|
104
|
|
|
$
|
22
|
|
|
$
|
(15
|
)
|
|
$
|
293
|
|
|
$
|
—
|
|
|
$
|
293
|
|
Average assets
|
$
|
52,568
|
|
|
$
|
28,972
|
|
|
$
|
3,002
|
|
|
$
|
32,375
|
|
|
$
|
116,917
|
|
|
$
|
—
|
|
|
$
|
116,917
|
|
|
Nine Months Ended September 30, 2014
|
||||||||||||||||||||||||||
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
$
|
1,361
|
|
|
$
|
1,360
|
|
|
$
|
129
|
|
|
$
|
(391
|
)
|
|
$
|
2,459
|
|
|
$
|
—
|
|
|
$
|
2,459
|
|
Provision (credit) for loan losses
|
79
|
|
|
143
|
|
|
1
|
|
|
(162
|
)
|
|
61
|
|
|
—
|
|
|
61
|
|
|||||||
Non-interest income
|
349
|
|
|
739
|
|
|
273
|
|
|
12
|
|
|
1,373
|
|
|
19
|
|
|
1,392
|
|
|||||||
Non-interest expense
|
763
|
|
|
1,336
|
|
|
322
|
|
|
42
|
|
|
2,463
|
|
|
(7
|
)
|
|
2,456
|
|
|||||||
Income (loss) before income taxes
|
868
|
|
|
620
|
|
|
79
|
|
|
(259
|
)
|
|
1,308
|
|
|
26
|
|
|
1,334
|
|
|||||||
Income tax expense (benefit)
|
330
|
|
|
235
|
|
|
30
|
|
|
(215
|
)
|
|
380
|
|
|
10
|
|
|
390
|
|
|||||||
Net income (loss)
|
$
|
538
|
|
|
$
|
385
|
|
|
$
|
49
|
|
|
$
|
(44
|
)
|
|
$
|
928
|
|
|
$
|
16
|
|
|
$
|
944
|
|
Average assets
|
$
|
53,182
|
|
|
$
|
28,662
|
|
|
$
|
2,954
|
|
|
$
|
33,409
|
|
|
$
|
118,207
|
|
|
$
|
—
|
|
|
$
|
118,207
|
|
|
Nine Months Ended September 30, 2013
|
||||||||||||||||||||||||||
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
$
|
1,395
|
|
|
$
|
1,383
|
|
|
$
|
135
|
|
|
$
|
(483
|
)
|
|
$
|
2,430
|
|
|
$
|
—
|
|
|
$
|
2,430
|
|
Provision (credit) for loan losses
|
205
|
|
|
215
|
|
|
18
|
|
|
(379
|
)
|
|
59
|
|
|
—
|
|
|
59
|
|
|||||||
Non-interest income
|
343
|
|
|
822
|
|
|
290
|
|
|
38
|
|
|
1,493
|
|
|
—
|
|
|
1,493
|
|
|||||||
Non-interest expense
|
718
|
|
|
1,442
|
|
|
328
|
|
|
122
|
|
|
2,610
|
|
|
(1
|
)
|
|
2,609
|
|
|||||||
Income (loss) before income taxes
|
815
|
|
|
548
|
|
|
79
|
|
|
(188
|
)
|
|
1,254
|
|
|
1
|
|
|
1,255
|
|
|||||||
Income tax expense (benefit)
|
310
|
|
|
208
|
|
|
30
|
|
|
(188
|
)
|
|
360
|
|
|
—
|
|
|
360
|
|
|||||||
Net income
|
$
|
505
|
|
|
$
|
340
|
|
|
$
|
49
|
|
|
$
|
—
|
|
|
$
|
894
|
|
|
$
|
1
|
|
|
$
|
895
|
|
Average assets
|
$
|
49,081
|
|
|
$
|
29,010
|
|
|
$
|
3,039
|
|
|
$
|
36,958
|
|
|
$
|
118,088
|
|
|
$
|
—
|
|
|
$
|
118,088
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Unused commitments to extend credit
|
$
|
42,657
|
|
|
$
|
41,885
|
|
Standby letters of credit
|
1,608
|
|
|
1,629
|
|
||
Commercial letters of credit
|
47
|
|
|
36
|
|
||
Liabilities associated with standby letters of credit
|
37
|
|
|
37
|
|
||
Assets associated with standby letters of credit
|
36
|
|
|
38
|
|
||
Reserve for unfunded credit commitments
|
65
|
|
|
78
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
U.S. Treasury securities
|
$
|
62
|
|
|
$
|
57
|
|
Federal agency securities
|
407
|
|
|
425
|
|
||
Obligations of states and political subdivisions
|
3
|
|
|
5
|
|
||
Mortgage-backed securities:
|
|
|
|
||||
Residential agency
|
18,191
|
|
|
17,474
|
|
||
Residential non-agency
|
9
|
|
|
9
|
|
||
Commercial agency
|
1,815
|
|
|
1,154
|
|
||
Commercial non-agency
|
1,488
|
|
|
1,211
|
|
||
Corporate and other debt securities
|
1,994
|
|
|
2,827
|
|
||
Equity securities
|
632
|
|
|
676
|
|
||
|
$
|
24,601
|
|
|
$
|
23,838
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions, net of unearned income)
|
||||||
Commercial and industrial
|
$
|
31,857
|
|
|
$
|
29,413
|
|
Commercial real estate mortgage—owner-occupied
|
8,666
|
|
|
9,495
|
|
||
Commercial real estate construction—owner-occupied
|
350
|
|
|
310
|
|
||
Total commercial
|
40,873
|
|
|
39,218
|
|
||
Commercial investor real estate mortgage
|
4,940
|
|
|
5,318
|
|
||
Commercial investor real estate construction
|
1,878
|
|
|
1,432
|
|
||
Total investor real estate
|
6,818
|
|
|
6,750
|
|
||
Residential first mortgage
|
12,264
|
|
|
12,163
|
|
||
Home equity
|
10,968
|
|
|
11,294
|
|
||
Indirect
|
3,543
|
|
|
3,075
|
|
||
Consumer credit card
|
964
|
|
|
948
|
|
||
Other consumer
|
1,177
|
|
|
1,161
|
|
||
Total consumer
|
28,916
|
|
|
28,641
|
|
||
|
$
|
76,607
|
|
|
$
|
74,609
|
|
|
First Lien
|
|
% of Total
|
|
Second Lien
|
|
% of Total
|
|
Total
|
||||||||
|
(Dollars in millions)
|
||||||||||||||||
2014
|
$
|
9
|
|
|
0.10
|
%
|
|
$
|
71
|
|
|
0.82
|
%
|
|
$
|
80
|
|
2015
|
23
|
|
|
0.27
|
|
|
166
|
|
|
1.93
|
|
|
189
|
|
|||
2016
|
29
|
|
|
0.34
|
|
|
39
|
|
|
0.45
|
|
|
68
|
|
|||
2017
|
5
|
|
|
0.06
|
|
|
12
|
|
|
0.14
|
|
|
17
|
|
|||
2018
|
15
|
|
|
0.17
|
|
|
26
|
|
|
0.30
|
|
|
41
|
|
|||
2019-2023
|
1,211
|
|
|
14.07
|
|
|
1,079
|
|
|
12.53
|
|
|
2,290
|
|
|||
2024-2028
|
2,749
|
|
|
31.94
|
|
|
3,051
|
|
|
35.45
|
|
|
5,800
|
|
|||
Thereafter
|
70
|
|
|
0.81
|
|
|
53
|
|
|
0.62
|
|
|
123
|
|
|||
Total
|
$
|
4,111
|
|
|
47.76
|
%
|
|
$
|
4,497
|
|
|
52.24
|
%
|
|
$
|
8,608
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||||||||||
|
Residential
First Mortgage
|
|
Home Equity
|
|
Residential
First Mortgage
|
|
Home Equity
|
||||||||||||||||
|
|
1st Lien
|
|
2nd Lien
|
|
|
1st Lien
|
|
2nd Lien
|
||||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Estimated current loan to value:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Above 100%
|
$
|
430
|
|
|
$
|
187
|
|
|
$
|
617
|
|
|
$
|
733
|
|
|
$
|
416
|
|
|
$
|
1,034
|
|
80% - 100%
|
1,695
|
|
|
527
|
|
|
1,107
|
|
|
2,050
|
|
|
737
|
|
|
1,294
|
|
||||||
Below 80%
|
9,613
|
|
|
5,210
|
|
|
2,771
|
|
|
8,899
|
|
|
4,646
|
|
|
2,501
|
|
||||||
Data not available
|
526
|
|
|
190
|
|
|
359
|
|
|
481
|
|
|
199
|
|
|
467
|
|
||||||
|
$
|
12,264
|
|
|
$
|
6,114
|
|
|
$
|
4,854
|
|
|
$
|
12,163
|
|
|
$
|
5,998
|
|
|
$
|
5,296
|
|
|
September 30, 2014
|
||||||||||||||||||||||
|
Residential
First Mortgage
|
|
Home
Equity
|
|
Indirect
|
|
Consumer
Credit Card
|
|
Other
Consumer
|
||||||||||||||
|
|
1st Lien
|
|
2nd Lien
|
|
|
|
||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Below 620
|
$
|
869
|
|
|
$
|
354
|
|
|
$
|
338
|
|
|
$
|
330
|
|
|
$
|
45
|
|
|
$
|
77
|
|
620 - 680
|
994
|
|
|
552
|
|
|
504
|
|
|
500
|
|
|
143
|
|
|
137
|
|
||||||
681-720
|
1,355
|
|
|
754
|
|
|
631
|
|
|
569
|
|
|
225
|
|
|
176
|
|
||||||
Above 720
|
8,036
|
|
|
4,209
|
|
|
3,212
|
|
|
1,969
|
|
|
550
|
|
|
474
|
|
||||||
Data not available
|
1,010
|
|
|
245
|
|
|
169
|
|
|
175
|
|
|
1
|
|
|
313
|
|
||||||
|
$
|
12,264
|
|
|
$
|
6,114
|
|
|
$
|
4,854
|
|
|
$
|
3,543
|
|
|
$
|
964
|
|
|
$
|
1,177
|
|
|
December 31, 2013
|
||||||||||||||||||||||
|
Residential
First Mortgage
|
|
Home
Equity
|
|
Indirect
|
|
Consumer
Credit Card
|
|
Other
Consumer
|
||||||||||||||
|
|
1st Lien
|
|
2nd Lien
|
|
|
|
||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Below 620
|
$
|
886
|
|
|
$
|
324
|
|
|
$
|
322
|
|
|
$
|
312
|
|
|
$
|
38
|
|
|
$
|
87
|
|
620 - 680
|
1,022
|
|
|
533
|
|
|
527
|
|
|
470
|
|
|
130
|
|
|
142
|
|
||||||
681-720
|
1,341
|
|
|
725
|
|
|
672
|
|
|
511
|
|
|
216
|
|
|
177
|
|
||||||
Above 720
|
8,091
|
|
|
4,052
|
|
|
3,491
|
|
|
1,599
|
|
|
563
|
|
|
425
|
|
||||||
Data not available
|
823
|
|
|
364
|
|
|
284
|
|
|
183
|
|
|
1
|
|
|
330
|
|
||||||
|
$
|
12,163
|
|
|
$
|
5,998
|
|
|
$
|
5,296
|
|
|
$
|
3,075
|
|
|
$
|
948
|
|
|
$
|
1,161
|
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(Dollars in millions)
|
||||||
Allowance for loan losses at beginning of year
|
$
|
1,341
|
|
|
$
|
1,919
|
|
Loans charged-off:
|
|
|
|
||||
Commercial and industrial
|
80
|
|
|
137
|
|
||
Commercial real estate mortgage—owner-occupied
|
48
|
|
|
92
|
|
||
Commercial real estate construction—owner-occupied
|
2
|
|
|
1
|
|
||
Commercial investor real estate mortgage
|
20
|
|
|
58
|
|
||
Commercial investor real estate construction
|
1
|
|
|
1
|
|
||
Residential first mortgage
|
29
|
|
|
57
|
|
||
Home equity
|
70
|
|
|
125
|
|
||
Indirect
|
27
|
|
|
23
|
|
||
Consumer credit card
|
28
|
|
|
29
|
|
||
Other consumer
|
49
|
|
|
47
|
|
||
|
354
|
|
|
570
|
|
||
Recoveries of loans previously charged-off:
|
|
|
|
||||
Commercial and industrial
|
40
|
|
|
32
|
|
||
Commercial real estate mortgage—owner-occupied
|
12
|
|
|
19
|
|
||
Commercial real estate construction—owner-occupied
|
—
|
|
|
2
|
|
||
Commercial investor real estate mortgage
|
17
|
|
|
22
|
|
||
Commercial investor real estate construction
|
4
|
|
|
4
|
|
||
Residential first mortgage
|
7
|
|
|
4
|
|
||
Home equity
|
25
|
|
|
27
|
|
||
Indirect
|
10
|
|
|
8
|
|
||
Consumer credit card
|
4
|
|
|
3
|
|
||
Other consumer
|
11
|
|
|
11
|
|
||
|
130
|
|
|
132
|
|
||
Net charge-offs:
|
|
|
|
||||
Commercial and industrial
|
40
|
|
|
105
|
|
||
Commercial real estate mortgage—owner-occupied
|
36
|
|
|
73
|
|
||
Commercial real estate construction—owner-occupied
|
2
|
|
|
(1
|
)
|
||
Commercial investor real estate mortgage
|
3
|
|
|
36
|
|
||
Commercial investor real estate construction
|
(3
|
)
|
|
(3
|
)
|
||
Residential first mortgage
|
22
|
|
|
53
|
|
||
Home equity
|
45
|
|
|
98
|
|
||
Indirect
|
17
|
|
|
15
|
|
||
Consumer credit card
|
24
|
|
|
26
|
|
||
Other consumer
|
38
|
|
|
36
|
|
||
|
224
|
|
|
438
|
|
||
Provision for loan losses
|
61
|
|
|
59
|
|
||
Allowance for loan losses at September 30
|
$
|
1,178
|
|
|
$
|
1,540
|
|
Reserve for unfunded credit commitments at beginning of year
|
$
|
78
|
|
|
$
|
83
|
|
Provision (credit) for unfunded credit losses
|
(13
|
)
|
|
(9
|
)
|
||
Reserve for unfunded credit commitments at September 30
|
$
|
65
|
|
|
$
|
74
|
|
Allowance for credit losses at September 30
|
$
|
1,243
|
|
|
$
|
1,614
|
|
Loans, net of unearned income, outstanding at end of period
|
$
|
76,607
|
|
|
$
|
75,892
|
|
Average loans, net of unearned income, outstanding for the period
|
$
|
75,940
|
|
|
$
|
74,615
|
|
Ratios:
|
|
|
|
||||
Allowance for loan losses at end of period to loans, net of unearned income
|
1.54
|
%
|
|
2.03
|
%
|
||
Allowance for loan losses at end of period to non-performing loans, excluding loans held for sale
|
1.41x
|
|
|
1.14x
|
|
||
Net charge-offs as percentage of average loans, net of unearned income (annualized)
|
0.39
|
%
|
|
0.78
|
%
|
|
September 30, 2014
|
|
December 31, 2013
|
||||||||||||
|
Loan
Balance
|
|
Allowance for
Loan Losses
|
|
Loan
Balance
|
|
Allowance for
Loan Losses
|
||||||||
|
(In millions)
|
||||||||||||||
Accruing:
|
|
|
|
|
|
|
|
||||||||
Commercial
|
$
|
289
|
|
|
$
|
43
|
|
|
$
|
468
|
|
|
$
|
58
|
|
Investor real estate
|
328
|
|
|
43
|
|
|
511
|
|
|
46
|
|
||||
Residential first mortgage
|
330
|
|
|
46
|
|
|
307
|
|
|
48
|
|
||||
Home equity
|
351
|
|
|
15
|
|
|
361
|
|
|
23
|
|
||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Consumer credit card
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
||||
Other consumer
|
18
|
|
|
—
|
|
|
26
|
|
|
—
|
|
||||
|
1,319
|
|
|
147
|
|
|
1,676
|
|
|
175
|
|
||||
Non-accrual status or 90 days past due and still accruing:
|
|
|
|
|
|
|
|
||||||||
Commercial
|
145
|
|
|
47
|
|
|
156
|
|
|
48
|
|
||||
Investor real estate
|
70
|
|
|
17
|
|
|
157
|
|
|
41
|
|
||||
Residential first mortgage
|
122
|
|
|
17
|
|
|
156
|
|
|
24
|
|
||||
Home equity
|
25
|
|
|
1
|
|
|
30
|
|
|
2
|
|
||||
|
362
|
|
|
82
|
|
|
499
|
|
|
115
|
|
||||
Total TDRs - Loans
|
$
|
1,681
|
|
|
$
|
229
|
|
|
$
|
2,175
|
|
|
$
|
290
|
|
|
|
|
|
|
|
|
|
||||||||
TDRs - Held For Sale
|
13
|
|
|
—
|
|
|
579
|
|
|
—
|
|
||||
Total TDRs
|
$
|
1,694
|
|
|
$
|
229
|
|
|
$
|
2,754
|
|
|
$
|
290
|
|
|
Nine Months Ended September 30, 2014
|
||||||
|
Commercial
|
|
Investor
Real Estate |
||||
|
(In millions)
|
||||||
Balance, beginning of period
|
$
|
624
|
|
|
$
|
668
|
|
Inflows
|
155
|
|
|
87
|
|
||
Outflows
|
|
|
|
||||
Charge-offs
|
(24
|
)
|
|
(9
|
)
|
||
Foreclosure
|
(2
|
)
|
|
(3
|
)
|
||
Payments, sales and other
(1)
|
(319
|
)
|
|
(345
|
)
|
||
Balance, end of period
|
$
|
434
|
|
|
$
|
398
|
|
|
Nine Months Ended September 30, 2013
|
||||||
|
Commercial
|
|
Investor
Real Estate |
||||
|
(In millions)
|
||||||
Balance, beginning of period
|
$
|
791
|
|
|
$
|
1,124
|
|
Inflows
|
347
|
|
|
186
|
|
||
Outflows
|
|
|
|
||||
Charge-offs
|
(53
|
)
|
|
(20
|
)
|
||
Foreclosure
|
(2
|
)
|
|
(10
|
)
|
||
Payments, sales and other
(1)
|
(355
|
)
|
|
(419
|
)
|
||
Balance, end of period
|
$
|
728
|
|
|
$
|
861
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(Dollars in millions)
|
||||||
Non-performing loans:
|
|
|
|
||||
Commercial and industrial
|
$
|
199
|
|
|
$
|
257
|
|
Commercial real estate mortgage—owner-occupied
|
278
|
|
|
303
|
|
||
Commercial real estate construction—owner-occupied
|
2
|
|
|
17
|
|
||
Total commercial
|
479
|
|
|
577
|
|
||
Commercial investor real estate mortgage
|
133
|
|
|
238
|
|
||
Commercial investor real estate construction
|
2
|
|
|
10
|
|
||
Total investor real estate
|
135
|
|
|
248
|
|
||
Residential first mortgage
|
117
|
|
|
146
|
|
||
Home equity
|
106
|
|
|
111
|
|
||
Total consumer
|
223
|
|
|
257
|
|
||
Total non-performing loans, excluding loans held for sale
|
837
|
|
|
1,082
|
|
||
Non-performing loans held for sale
|
38
|
|
|
82
|
|
||
Total non-performing loans
(1)
|
875
|
|
|
1,164
|
|
||
Foreclosed properties
|
125
|
|
|
136
|
|
||
Total non-performing assets
(1)
|
$
|
1,000
|
|
|
$
|
1,300
|
|
Accruing loans 90 days past due:
|
|
|
|
||||
Commercial and industrial
|
$
|
5
|
|
|
$
|
6
|
|
Commercial real estate mortgage—owner-occupied
|
6
|
|
|
6
|
|
||
Total commercial
|
11
|
|
|
12
|
|
||
Commercial investor real estate mortgage
|
5
|
|
|
6
|
|
||
Total investor real estate
|
5
|
|
|
6
|
|
||
Residential first mortgage
(2)
|
131
|
|
|
142
|
|
||
Home equity
|
66
|
|
|
75
|
|
||
Indirect
|
6
|
|
|
5
|
|
||
Consumer credit card
|
11
|
|
|
12
|
|
||
Other consumer
|
3
|
|
|
4
|
|
||
Total consumer
|
217
|
|
|
238
|
|
||
|
$
|
233
|
|
|
$
|
256
|
|
Restructured loans not included in the categories above
|
$
|
1,319
|
|
|
$
|
1,676
|
|
Restructured loans held for sale not included in the categories above
|
$
|
1
|
|
|
$
|
545
|
|
Non-performing loans,
(1)
including loans held for sale to loans
|
1.14
|
%
|
|
1.56
|
%
|
||
Non-performing assets
(1)
to loans, foreclosed properties and non-performing loans held for sale
|
1.30
|
%
|
|
1.74
|
%
|
(1)
|
Excludes accruing loans 90 days past due.
|
(2)
|
Excludes residential first mortgage loans that are 100% guaranteed by the Federal Housing Administration (FHA) and all guaranteed loans sold to the Government National Mortgage Association (GNMA) where Regions has the right but not the obligation to repurchase. Total 90 days or more past due guaranteed loans excluded were $121 million at
September 30, 2014
and $106 million at
December 31, 2013
.
|
|
Non-Accrual Loans, Excluding Loans Held for Sale
Nine Months Ended September 30, 2014 |
||||||||||||||
|
Commercial
|
|
Investor
Real Estate
|
|
Consumer
(1)
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Balance at beginning of period
|
$
|
577
|
|
|
$
|
248
|
|
|
$
|
257
|
|
|
$
|
1,082
|
|
Additions
|
462
|
|
|
85
|
|
|
(32
|
)
|
|
515
|
|
||||
Net payments/other activity
|
(260
|
)
|
|
(138
|
)
|
|
—
|
|
|
(398
|
)
|
||||
Return to accrual
|
(86
|
)
|
|
(21
|
)
|
|
—
|
|
|
(107
|
)
|
||||
Charge-offs on non-accrual loans
(2)
|
(126
|
)
|
|
(21
|
)
|
|
(1
|
)
|
|
(148
|
)
|
||||
Transfers to held for sale
(3)
|
(56
|
)
|
|
(12
|
)
|
|
(1
|
)
|
|
(69
|
)
|
||||
Transfers to foreclosed properties
|
(21
|
)
|
|
(6
|
)
|
|
—
|
|
|
(27
|
)
|
||||
Sales
|
(11
|
)
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
||||
Balance at end of period
|
$
|
479
|
|
|
$
|
135
|
|
|
$
|
223
|
|
|
$
|
837
|
|
|
Non-Accrual Loans, Excluding Loans Held for Sale
Nine Months Ended September 30, 2013
|
||||||||||||||
|
Commercial
|
|
Investor
Real Estate
|
|
Consumer
(1)
|
|
Total
|
||||||||
|
(In millions)
|
||||||||||||||
Balance at beginning of period
|
$
|
862
|
|
|
$
|
477
|
|
|
$
|
342
|
|
|
$
|
1,681
|
|
Additions
|
621
|
|
|
234
|
|
|
(51
|
)
|
|
804
|
|
||||
Net payments/other activity
|
(282
|
)
|
|
(178
|
)
|
|
—
|
|
|
(460
|
)
|
||||
Return to accrual
|
(134
|
)
|
|
(107
|
)
|
|
—
|
|
|
(241
|
)
|
||||
Charge-offs on non-accrual loans
(2)
|
(222
|
)
|
|
(57
|
)
|
|
(1
|
)
|
|
(280
|
)
|
||||
Transfers to held for sale
(3)
|
(54
|
)
|
|
(40
|
)
|
|
(2
|
)
|
|
(96
|
)
|
||||
Transfers to foreclosed properties
|
(21
|
)
|
|
(16
|
)
|
|
—
|
|
|
(37
|
)
|
||||
Sales
|
(11
|
)
|
|
(6
|
)
|
|
—
|
|
|
(17
|
)
|
||||
Balance at end of period
|
$
|
759
|
|
|
$
|
307
|
|
|
$
|
288
|
|
|
$
|
1,354
|
|
(1)
|
All net activity within the consumer portfolio segment other than sales and transfers to held for sale (including related charge-offs) is included as a single net number within the additions line, due to the relative immateriality of consumer non-accrual loans.
|
(2)
|
Includes charge-offs on loans on non-accrual status and charge-offs taken upon sale and transfer of non-accrual loans to held for sale.
|
(3)
|
Transfers to held for sale are shown net of charge-offs of $26 million and $55 million recorded upon transfer for the
nine months ended September 30, 2014
and
2013
, respectively.
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Balance at beginning of period
|
$
|
82
|
|
|
$
|
89
|
|
Transfers in
|
88
|
|
|
96
|
|
||
Sales
|
(78
|
)
|
|
(96
|
)
|
||
Writedowns
|
(6
|
)
|
|
(1
|
)
|
||
Loans moved from held for sale/other activity
|
(47
|
)
|
|
(33
|
)
|
||
Transfers to foreclosed properties
|
(1
|
)
|
|
(12
|
)
|
||
Balance at end of period
|
$
|
38
|
|
|
$
|
43
|
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Balance at beginning of period
|
$
|
136
|
|
|
$
|
149
|
|
Transfer from loans
|
123
|
|
|
189
|
|
||
Foreclosed property sold
|
(114
|
)
|
|
(157
|
)
|
||
Valuation adjustments, payments and other
|
(20
|
)
|
|
(34
|
)
|
||
Balance at end of period
|
$
|
125
|
|
|
$
|
147
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Non-interest-bearing demand
|
$
|
31,388
|
|
|
$
|
30,083
|
|
Savings
|
6,385
|
|
|
6,050
|
|
||
Interest-bearing transaction
|
21,152
|
|
|
20,789
|
|
||
Money market—domestic
|
26,195
|
|
|
25,635
|
|
||
Money market—foreign
|
243
|
|
|
220
|
|
||
Low-cost deposits
|
85,363
|
|
|
82,777
|
|
||
Time deposits
|
8,767
|
|
|
9,608
|
|
||
Customer deposits
|
94,130
|
|
|
92,385
|
|
||
Corporate treasury time deposits
|
—
|
|
|
68
|
|
||
|
$
|
94,130
|
|
|
$
|
92,453
|
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Company funding sources:
|
|
|
|
||||
Federal funds purchased
|
$
|
—
|
|
|
$
|
11
|
|
|
|
|
|
||||
Customer-related borrowings:
|
|
|
|
||||
Securities sold under agreements to repurchase
|
1,893
|
|
|
2,171
|
|
||
|
$
|
1,893
|
|
|
$
|
2,182
|
|
|
Three Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(Dollars in millions)
|
||||||
Federal funds purchased:
|
|
|
|
||||
Balance at quarter-end
|
$
|
—
|
|
|
$
|
13
|
|
Average outstanding (based on average daily balances)
|
—
|
|
|
14
|
|
||
Maximum amount outstanding at any month-end during the quarter
|
—
|
|
|
14
|
|
||
Weighted-average interest rate at quarter-end
|
—
|
%
|
|
0.1
|
%
|
||
Weighted-average interest rate on amounts outstanding during the quarter (based on average daily balances)
|
—
|
%
|
|
0.1
|
%
|
||
Securities sold under agreements to repurchase:
|
|
|
|
||||
Balance at quarter-end
|
$
|
—
|
|
|
$
|
—
|
|
Average outstanding (based on average daily balances)
|
—
|
|
|
216
|
|
||
Maximum amount outstanding at any month-end during the quarter
|
—
|
|
|
—
|
|
||
Weighted-average interest rate at quarter-end
|
—
|
%
|
|
—
|
%
|
||
Weighted-average interest rate on amounts outstanding during the quarter (based on average daily balances)
|
—
|
%
|
|
0.1
|
%
|
|
September 30, 2014
|
|
December 31, 2013
|
||||
|
(In millions)
|
||||||
Regions Financial Corporation (Parent):
|
|
|
|
||||
7.75% senior notes due November 2014
|
$
|
350
|
|
|
$
|
349
|
|
5.75% senior notes due June 2015
|
499
|
|
|
498
|
|
||
2.00% senior notes due May 2018
|
748
|
|
|
748
|
|
||
7.75% subordinated notes due September 2024
|
100
|
|
|
100
|
|
||
6.75% subordinated debentures due November 2025
|
160
|
|
|
161
|
|
||
7.375% subordinated notes due December 2037
|
300
|
|
|
300
|
|
||
Valuation adjustments on hedged long-term debt
|
(8
|
)
|
|
5
|
|
||
|
2,149
|
|
|
2,161
|
|
||
Regions Bank:
|
|
|
|
||||
Federal Home Loan Bank advances
|
8
|
|
|
1,009
|
|
||
5.20% subordinated notes due April 2015
|
350
|
|
|
349
|
|
||
7.50% subordinated notes due May 2018
|
750
|
|
|
750
|
|
||
6.45% subordinated notes due June 2037
|
497
|
|
|
497
|
|
||
Other long-term debt
|
57
|
|
|
58
|
|
||
Valuation adjustments on hedged long-term debt
|
2
|
|
|
6
|
|
||
|
1,664
|
|
|
2,669
|
|
||
|
$
|
3,813
|
|
|
$
|
4,830
|
|
•
|
4.5% CET1 to risk-weighted assets.
|
•
|
6.0% Tier 1 capital to risk-weighted assets.
|
•
|
8.0% Total capital to risk-weighted assets.
|
•
|
Applying a 150% risk weight instead of a 100% risk weight for certain high volatility commercial real estate acquisition, development and construction loans.
|
•
|
Assigning a 150% risk weight to exposures (other than secured exposures including residential mortgage exposures) that are 90 days or more past due (currently set at 100%).
|
•
|
Providing for a 20% credit conversion factor for the unused portion of a commitment with an original maturity of less than one year that is not unconditionally cancellable (currently set at 0%).
|
•
|
Providing for a risk weight, generally not less than 20% with certain exceptions, for securities lending transactions based on the risk weight category of the underlying collateral securing the transaction (currently set at between 20% and 100% for on balance sheet transactions).
|
•
|
Providing for a 100% risk weight for claims on securities firms (currently set at 20%).
|
•
|
Eliminating the current 50% cap on the risk weight for over-the-counter derivative exposures.
|
•
|
Replacing the existing Ratings Based Approach for certain asset-backed securities with a Simplified Supervisory Formula Approach ("SSFA") which results in risk weights ranging from 20% to 1,250%.
|
•
|
Applying a 250% risk weight to the portion of mortgage servicing rights and deferred tax assets that are includible in capital (currently set at 100%).
|
•
|
Applying a 150% risk weight to high volatility commercial real estate exposures.
|
•
|
Applying a 20% conversion factor to the unused portion of commitments of less than one year.
|
•
|
Applying a 250% risk weight to the portion of mortgage servicing rights and deferred tax assets that are includible in capital.
|
|
September 30, 2014
Ratio
(1)
|
|
December 31, 2013
Ratio
|
|
To Be Well
Capitalized
|
|||
Tier 1 common (non-GAAP):
|
|
|
|
|
|
|||
Regions Financial Corporation
|
11.79
|
%
|
|
11.21
|
%
|
|
NA
(2)
|
|
Tier 1 capital:
|
|
|
|
|
|
|||
Regions Financial Corporation
|
12.70
|
%
|
|
11.68
|
%
|
|
6.00
|
%
|
Regions Bank
|
12.37
|
|
|
12.46
|
|
|
6.00
|
|
Total capital:
|
|
|
|
|
|
|||
Regions Financial Corporation
|
15.49
|
%
|
|
14.73
|
%
|
|
10.00
|
%
|
Regions Bank
|
14.59
|
|
|
14.94
|
|
|
10.00
|
|
Leverage
(3)
:
|
|
|
|
|
|
|||
Regions Financial Corporation
|
10.97
|
%
|
|
10.03
|
%
|
|
5.00
|
%
|
Regions Bank
|
10.66
|
|
|
10.67
|
|
|
5.00
|
|
(1)
|
Current quarter ratios are estimated.
|
(2)
|
The Board of Governors of the Federal Reserve System assesses banks' capital levels in periods of stress against a minimum Tier 1 common capital level of 5%.
|
(3)
|
The Leverage ratio requires an additional 100 to 200 basis-point cushion, in certain circumstances, of adjusted quarterly average assets.
|
|
As of September 30, 2014
|
|||
|
S&P
|
Moody’s
|
Fitch
|
DBRS
|
Regions Financial Corporation
|
|
|
|
|
Senior notes
|
BBB-
|
Ba1
|
BBB-
|
BBB
|
Subordinated notes
|
BB+
|
Ba2
|
BB+
|
BBBL
|
Regions Bank
|
|
|
|
|
Short-term debt
|
A-2
|
P-3
|
F3
|
R-2H
|
Long-term bank deposits
|
BBB
|
Baa3
|
BBB
|
BBBH
|
Long-term debt
|
BBB
|
Baa3
|
BBB-
|
BBBH
|
Subordinated debt
|
BBB-
|
Ba1
|
BB+
|
BBB
|
Outlook
|
Positive
|
Positive
|
Positive
|
Stable
|
|
As of December 31, 2013
|
|||
|
S&P
|
Moody’s
|
Fitch
|
DBRS
|
Regions Financial Corporation
|
|
|
|
|
Senior notes
|
BBB-
|
Ba1
|
BBB-
|
BBB
|
Subordinated notes
|
BB+
|
Ba2
|
BB+
|
BBBL
|
Regions Bank
|
|
|
|
|
Short-term debt
|
A-2
|
P-3
|
F3
|
R-2H
|
Long-term bank deposits
|
BBB
|
Baa3
|
BBB
|
BBBH
|
Long-term debt
|
BBB
|
Baa3
|
BBB-
|
BBBH
|
Subordinated debt
|
BBB-
|
Ba1
|
BB+
|
BBB
|
Outlook
|
Positive
|
Stable
|
Positive
|
Stable
|
•
|
Preparation of Regions’ operating budgets
|
•
|
Monthly financial performance reporting
|
•
|
Monthly close-out reporting of consolidated results (management only)
|
•
|
Presentations to investors of Company performance
|
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
|
(Dollars in millions, except per share data)
|
||||||||||||||
INCOME (LOSS)
|
|
|
|
|
|
|
|
|
||||||||
Net income (GAAP)
|
|
$
|
325
|
|
|
$
|
293
|
|
|
$
|
944
|
|
|
$
|
895
|
|
Preferred dividends (GAAP)
|
|
(20
|
)
|
|
(8
|
)
|
|
(36
|
)
|
|
(24
|
)
|
||||
Net income available to common shareholders (GAAP)
|
A
|
$
|
305
|
|
|
$
|
285
|
|
|
$
|
908
|
|
|
$
|
871
|
|
ADJUSTED FEE INCOME AND EFFICIENCY RATIOS
|
|
|
|
|
|
|
|
|
||||||||
Non-interest expense from continuing operations (GAAP)
|
|
$
|
826
|
|
|
$
|
884
|
|
|
$
|
2,463
|
|
|
$
|
2,610
|
|
Significant items:
|
|
|
|
|
|
|
|
|
||||||||
Branch consolidation and property and equipment charges
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
||||
Gain on sale of TDRs held for sale, net
|
|
—
|
|
|
—
|
|
|
35
|
|
|
—
|
|
||||
Loss on early extinguishment of debt
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(61
|
)
|
||||
Regulatory (charge) credit
|
|
—
|
|
|
—
|
|
|
7
|
|
|
—
|
|
||||
Adjusted non-interest expense (non-GAAP)
|
B
|
$
|
826
|
|
|
$
|
879
|
|
|
$
|
2,499
|
|
|
$
|
2,549
|
|
Net interest income (GAAP)
|
|
$
|
821
|
|
|
$
|
824
|
|
|
$
|
2,459
|
|
|
$
|
2,430
|
|
Taxable-equivalent adjustment
|
|
16
|
|
|
14
|
|
|
46
|
|
|
40
|
|
||||
Net interest income from continuing operations, taxable-equivalent basis
|
|
837
|
|
|
838
|
|
|
2,505
|
|
|
2,470
|
|
||||
Non-interest income from continuing operations (GAAP)
|
|
478
|
|
|
495
|
|
|
1,373
|
|
|
1,493
|
|
||||
Significant items:
|
|
|
|
|
|
|
|
|
||||||||
Securities gains, net
|
|
(7
|
)
|
|
(3
|
)
|
|
(15
|
)
|
|
(26
|
)
|
||||
Gain on sale of other assets
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
(24
|
)
|
||||
Leveraged lease termination gains, net
|
|
(9
|
)
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
||||
Adjusted non-interest income (non-GAAP)
|
C
|
462
|
|
|
468
|
|
|
1,348
|
|
|
1,443
|
|
||||
Adjusted total revenue, taxable-equivalent basis (non-GAAP)
|
D
|
$
|
1,299
|
|
|
$
|
1,306
|
|
|
$
|
3,853
|
|
|
$
|
3,913
|
|
Adjusted efficiency ratio (non-GAAP)
|
B/D
|
63.59
|
%
|
|
67.29
|
%
|
|
64.85
|
%
|
|
65.13
|
%
|
||||
Adjusted fee income ratio (non-GAAP)
|
C/D
|
35.60
|
%
|
|
35.90
|
%
|
|
34.99
|
%
|
|
36.90
|
%
|
||||
RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
||||||||
Average stockholders’ equity (GAAP)
|
|
$
|
17,049
|
|
|
$
|
15,317
|
|
|
$
|
16,581
|
|
|
$
|
15,504
|
|
Less: Average intangible assets (GAAP)
|
|
5,105
|
|
|
5,129
|
|
|
5,105
|
|
|
5,123
|
|
||||
Average deferred tax liability related to intangibles (GAAP)
|
|
(182
|
)
|
|
(188
|
)
|
|
(184
|
)
|
|
(189
|
)
|
||||
Average preferred stock (GAAP)
|
|
903
|
|
|
460
|
|
|
710
|
|
|
468
|
|
||||
Average tangible common stockholders’ equity (non-GAAP)
|
E
|
$
|
11,223
|
|
|
$
|
9,916
|
|
|
$
|
10,950
|
|
|
$
|
10,102
|
|
Return on average tangible common stockholders’ equity (non-GAAP)
(1)
|
A/E
|
10.78
|
%
|
|
11.41
|
%
|
|
11.09
|
%
|
|
11.53
|
%
|
(1)
|
Income statement amounts have been annualized in calculation.
|
(2)
|
Current quarter amount and the resulting ratio are estimated.
|
(3)
|
Under Basel III, in addition to goodwill and other identified intangibles, regulatory capital must be reduced by purchased credit card relationship intangible assets. The majority of these assets are allowed in Basel I capital.
|
(4)
|
Regions continues to develop systems and internal controls to precisely calculate risk-weighted assets as required by Basel III. This amount is a reasonable approximation, based on our understanding of the requirements.
|
|
Three Months Ended September 30
|
||||||||||||||||||||
|
2014
|
|
2013
|
||||||||||||||||||
|
Average
Balance
|
|
Income/
Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Income/
Expense
|
|
Yield/
Rate
|
||||||||||
|
(Dollars in millions; yields on taxable-equivalent basis)
|
||||||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds sold and securities purchased under agreements to resell
|
$
|
4
|
|
|
$
|
—
|
|
|
0.86
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
Trading account securities
|
101
|
|
|
—
|
|
|
0.94
|
|
|
107
|
|
|
1
|
|
|
1.52
|
|
||||
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Taxable
|
24,264
|
|
|
154
|
|
|
2.51
|
|
|
24,074
|
|
|
144
|
|
|
2.38
|
|
||||
Tax-exempt
|
3
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
||||
Loans held for sale
|
512
|
|
|
5
|
|
|
3.95
|
|
|
751
|
|
|
6
|
|
|
3.34
|
|
||||
Loans, net of unearned income
(1)(2)
|
76,279
|
|
|
752
|
|
|
3.91
|
|
|
75,359
|
|
|
772
|
|
|
4.07
|
|
||||
Other interest-earning assets
|
3,266
|
|
|
2
|
|
|
0.25
|
|
|
2,447
|
|
|
2
|
|
|
0.25
|
|
||||
Total interest-earning assets
|
104,429
|
|
|
913
|
|
|
3.47
|
|
|
102,743
|
|
|
925
|
|
|
3.57
|
|
||||
Allowance for loan losses
|
(1,214
|
)
|
|
|
|
|
|
(1,613
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
1,781
|
|
|
|
|
|
|
1,781
|
|
|
|
|
|
||||||||
Other non-earning assets
|
13,792
|
|
|
|
|
|
|
14,006
|
|
|
|
|
|
||||||||
|
$
|
118,788
|
|
|
|
|
|
|
$
|
116,917
|
|
|
|
|
|
||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Savings
|
$
|
6,429
|
|
|
1
|
|
|
0.11
|
|
|
$
|
6,076
|
|
|
1
|
|
|
0.10
|
|
||
Interest-bearing checking
|
20,944
|
|
|
5
|
|
|
0.10
|
|
|
19,613
|
|
|
5
|
|
|
0.09
|
|
||||
Money market
|
26,558
|
|
|
7
|
|
|
0.11
|
|
|
26,250
|
|
|
9
|
|
|
0.13
|
|
||||
Time deposits
|
8,856
|
|
|
13
|
|
|
0.56
|
|
|
10,417
|
|
|
16
|
|
|
0.60
|
|
||||
Total interest-bearing deposits
(3)
|
62,787
|
|
|
26
|
|
|
0.17
|
|
|
62,356
|
|
|
31
|
|
|
0.19
|
|
||||
Federal funds purchased and securities sold under agreements to repurchase
|
1,796
|
|
|
—
|
|
|
0.06
|
|
|
1,982
|
|
|
1
|
|
|
0.07
|
|
||||
Other short-term borrowings
|
—
|
|
|
—
|
|
|
—
|
|
|
381
|
|
|
—
|
|
|
0.20
|
|
||||
Long-term borrowings
|
3,820
|
|
|
50
|
|
|
5.12
|
|
|
4,845
|
|
|
55
|
|
|
4.57
|
|
||||
Total interest-bearing liabilities
|
68,403
|
|
|
76
|
|
|
0.44
|
|
|
69,564
|
|
|
87
|
|
|
0.49
|
|
||||
Non-interest-bearing deposits
(3)
|
31,184
|
|
|
—
|
|
|
—
|
|
|
29,724
|
|
|
—
|
|
|
—
|
|
||||
Total funding sources
|
99,587
|
|
|
76
|
|
|
0.30
|
|
|
99,288
|
|
|
87
|
|
|
0.35
|
|
||||
Net interest spread
|
|
|
|
|
3.03
|
|
|
|
|
|
|
3.08
|
|
||||||||
Other liabilities
|
2,168
|
|
|
|
|
|
|
2,312
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
17,033
|
|
|
|
|
|
|
15,317
|
|
|
|
|
|
||||||||
|
$
|
118,788
|
|
|
|
|
|
|
$
|
116,917
|
|
|
|
|
|
||||||
Net interest income/margin on a taxable-equivalent basis from continuing operations
(4)
|
|
|
$
|
837
|
|
|
3.18
|
%
|
|
|
|
$
|
838
|
|
|
3.24
|
%
|
(1)
|
Loans, net of unearned income include non-accrual loans for all periods presented.
|
(2)
|
Interest income includes net loan fees of
$18 million
and
$21 million
for the
three months ended September 30, 2014
and
2013
, respectively.
|
(3)
|
Total deposit costs may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest-bearing deposits. The rates for total deposit costs equal
0.11%
and
0.13%
for the
three months ended September 30, 2014
and
2013
, respectively.
|
(4)
|
The computation of taxable-equivalent net interest income is based on the statutory federal income tax rate of 35%, adjusted for applicable state income taxes net of the related federal tax benefit.
|
|
Nine Months Ended September 30
|
||||||||||||||||||||
|
2014
|
|
2013
|
||||||||||||||||||
|
Average
Balance |
|
Income/
Expense |
|
Yield/
Rate |
|
Average
Balance |
|
Income/
Expense |
|
Yield/
Rate |
||||||||||
|
(Dollars in millions; yields on taxable-equivalent basis)
|
||||||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Federal funds sold and securities purchased under agreements to resell
|
$
|
10
|
|
|
$
|
—
|
|
|
0.86
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
—
|
%
|
Trading account securities
|
109
|
|
|
2
|
|
|
2.68
|
|
|
115
|
|
|
2
|
|
|
1.71
|
|
||||
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Taxable
|
23,999
|
|
|
464
|
|
|
2.58
|
|
|
25,881
|
|
|
452
|
|
|
2.34
|
|
||||
Tax-exempt
|
3
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
||||
Loans held for sale
|
592
|
|
|
17
|
|
|
3.92
|
|
|
944
|
|
|
23
|
|
|
3.29
|
|
||||
Loans, net of unearned income
(1)(2)
|
75,940
|
|
|
2,251
|
|
|
3.96
|
|
|
74,615
|
|
|
2,287
|
|
|
4.10
|
|
||||
Other interest-earning assets
|
3,192
|
|
|
6
|
|
|
0.25
|
|
|
2,377
|
|
|
5
|
|
|
0.25
|
|
||||
Total interest-earning assets
|
103,845
|
|
|
2,740
|
|
|
3.53
|
|
|
103,938
|
|
|
2,769
|
|
|
3.56
|
|
||||
Allowance for loan losses
|
(1,260
|
)
|
|
|
|
|
|
(1,737
|
)
|
|
|
|
|
||||||||
Cash and due from banks
|
1,788
|
|
|
|
|
|
|
1,764
|
|
|
|
|
|
||||||||
Other non-earning assets
|
13,834
|
|
|
|
|
|
|
14,123
|
|
|
|
|
|
||||||||
|
$
|
118,207
|
|
|
|
|
|
|
$
|
118,088
|
|
|
|
|
|
||||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Savings
|
$
|
6,378
|
|
|
5
|
|
|
0.11
|
|
|
$
|
6,052
|
|
|
4
|
|
|
0.09
|
|
||
Interest-bearing checking
|
20,737
|
|
|
14
|
|
|
0.09
|
|
|
19,893
|
|
|
15
|
|
|
0.10
|
|
||||
Money market
|
26,296
|
|
|
22
|
|
|
0.11
|
|
|
25,896
|
|
|
27
|
|
|
0.14
|
|
||||
Time deposits
|
9,112
|
|
|
37
|
|
|
0.53
|
|
|
11,572
|
|
|
60
|
|
|
0.70
|
|
||||
Total interest-bearing deposits
(3)
|
62,523
|
|
|
78
|
|
|
0.17
|
|
|
63,413
|
|
|
106
|
|
0.22
|
|
|||||
Federal funds purchased and securities sold under agreements to repurchase
|
1,968
|
|
|
1
|
|
|
0.08
|
|
|
2,020
|
|
|
2
|
|
|
0.09
|
|
||||
Other short-term borrowings
|
18
|
|
|
—
|
|
|
0.23
|
|
|
240
|
|
|
—
|
|
|
0.19
|
|
||||
Long-term borrowings
|
4,205
|
|
|
156
|
|
|
4.95
|
|
|
5,329
|
|
|
191
|
|
|
4.80
|
|
||||
Total interest-bearing liabilities
|
68,714
|
|
|
235
|
|
|
0.46
|
|
|
71,002
|
|
|
299
|
|
0.56
|
|
|||||
Non-interest-bearing deposits
(3)
|
30,776
|
|
|
—
|
|
|
—
|
|
|
29,433
|
|
|
—
|
|
|
—
|
|
||||
Total funding sources
|
99,490
|
|
|
235
|
|
|
0.32
|
|
|
100,435
|
|
|
299
|
|
0.40
|
|
|||||
Net interest spread
|
|
|
|
|
3.07
|
|
|
|
|
|
|
3.00
|
|
||||||||
Other liabilities
|
2,146
|
|
|
|
|
|
|
2,153
|
|
|
|
|
|
||||||||
Stockholders’ equity
|
16,571
|
|
|
|
|
|
|
15,500
|
|
|
|
|
|
||||||||
|
$
|
118,207
|
|
|
|
|
|
|
$
|
118,088
|
|
|
|
|
|
||||||
Net interest income/margin on a taxable-equivalent basis from continuing operations
(4)
|
|
|
$
|
2,505
|
|
|
3.23
|
%
|
|
|
|
$
|
2,470
|
|
|
3.18
|
%
|
(1)
|
Loans, net of unearned income include non-accrual loans for all periods presented.
|
(2)
|
Interest income includes net loan fees of
$59 million
and
$57 million
for the nine months ended
September 30, 2014
and
2013
, respectively.
|
(3)
|
Total deposit costs may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest-bearing deposits. The rates for total deposit costs equal
0.11%
and
0.15%
for the nine months ended
September 30, 2014
and
2013
, respectively.
|
(4)
|
The computation of taxable-equivalent net interest income is based on the statutory federal income tax rate of 35%, adjusted for applicable state income taxes net of the related federal tax benefit.
|
|
Estimated Annual Change
in Net Interest Income
September 30, 2014
|
||
|
(In millions)
|
||
Gradual Change in Interest Rates
|
|
||
+ 200 basis points
|
|
$242
|
|
+ 100 basis points
|
134
|
|
|
- 50 basis points
|
(65
|
)
|
|
|
|
||
Instantaneous Change in Interest Rates
|
|
||
+ 200 basis points
|
|
$279
|
|
+ 100 basis points
|
167
|
|
|
- 50 basis points
|
(94
|
)
|
|
Three Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Service charges on deposit accounts
(1)
|
$
|
181
|
|
|
$
|
190
|
|
Card and ATM fees
(1)
|
85
|
|
|
82
|
|
||
Mortgage income
|
39
|
|
|
52
|
|
||
Investment management and trust fee income
|
47
|
|
|
50
|
|
||
Insurance commissions and fees
|
31
|
|
|
27
|
|
||
Capital markets fee income and other
|
24
|
|
|
18
|
|
||
Bank-owned life insurance
|
20
|
|
|
18
|
|
||
Commercial credit fee income
|
16
|
|
|
16
|
|
||
Investment services fee income
|
12
|
|
|
10
|
|
||
Securities gains, net
|
7
|
|
|
3
|
|
||
Net loss from affordable housing
|
(19
|
)
|
|
(18
|
)
|
||
Gain on sale of other assets
|
—
|
|
|
24
|
|
||
Other miscellaneous income
|
35
|
|
|
23
|
|
||
|
$
|
478
|
|
|
$
|
495
|
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Service charges on deposit accounts
(1)
|
$
|
528
|
|
|
$
|
549
|
|
Card and ATM fees
(1)
|
248
|
|
|
239
|
|
||
Mortgage income
|
122
|
|
|
193
|
|
||
Investment management and trust fee income
|
143
|
|
|
148
|
|
||
Insurance commissions and fees
|
93
|
|
|
86
|
|
||
Capital markets fee income and other
|
53
|
|
|
58
|
|
||
Bank-owned life insurance
|
62
|
|
|
62
|
|
||
Commercial credit fee income
|
46
|
|
|
49
|
|
||
Investment services fee income
|
33
|
|
|
26
|
|
||
Securities gains, net
|
15
|
|
|
26
|
|
||
Net loss from affordable housing
|
(54
|
)
|
|
(50
|
)
|
||
Gain on sale of other assets
|
—
|
|
|
24
|
|
||
Other miscellaneous income
|
84
|
|
|
83
|
|
||
|
$
|
1,373
|
|
|
$
|
1,493
|
|
(1)
|
"Card and ATM fees" line item represents the combined amounts of credit card/bank card income and debit card and ATM related revenue. Credit card/bank card income was previously reported as a separate line item. Debit card and ATM related revenue was previously included in the "service charges on deposit accounts" line item. All prior periods presented have been reclassified to conform to this presentation.
|
|
Three Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Salaries and employee benefits
|
$
|
456
|
|
|
$
|
455
|
|
Net occupancy expense
|
92
|
|
|
92
|
|
||
Furniture and equipment expense
|
73
|
|
|
71
|
|
||
Professional and legal expenses
|
36
|
|
|
34
|
|
||
Deposit administrative fee
|
20
|
|
|
35
|
|
||
Outside services
|
32
|
|
|
27
|
|
||
Marketing
|
23
|
|
|
26
|
|
||
Loss on early extinguishment of debt
|
—
|
|
|
5
|
|
||
Provision (credit) for unfunded credit losses
|
(24
|
)
|
|
1
|
|
||
Other miscellaneous expenses
|
118
|
|
|
138
|
|
||
|
$
|
826
|
|
|
$
|
884
|
|
|
Nine Months Ended September 30
|
||||||
|
2014
|
|
2013
|
||||
|
(In millions)
|
||||||
Salaries and employee benefits
|
$
|
1,354
|
|
|
$
|
1,354
|
|
Net occupancy expense
|
275
|
|
|
274
|
|
||
Furniture and equipment expense
|
213
|
|
|
209
|
|
||
Professional and legal expenses
|
108
|
|
|
86
|
|
||
Deposit administrative fee
|
55
|
|
|
105
|
|
||
Outside services
|
94
|
|
|
75
|
|
||
Marketing
|
71
|
|
|
73
|
|
||
Regulatory charge (credit)
|
(7
|
)
|
|
—
|
|
||
Gain on sale of TDRs held for sale, net
|
(35
|
)
|
|
—
|
|
||
Loss on early extinguishment of debt
|
—
|
|
|
61
|
|
||
Provision (credit) for unfunded credit losses
|
(13
|
)
|
|
(9
|
)
|
||
Other miscellaneous expenses
|
348
|
|
|
382
|
|
||
|
$
|
2,463
|
|
|
$
|
2,610
|
|
Period
|
|
Total Number of
Shares Purchased
|
|
Average Price Paid
Per Share
|
|
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs
|
|
Maximum Approximate Dollar Value of Shares That May
Yet Be Purchased Under Publicly Announced Plans or Programs
|
||||||
July 1-31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
350,000,000
|
|
August 1-31, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
350,000,000
|
|
September 1-30, 2014
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
350,000,000
|
|
Total 3rd Quarter
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
350,000,000
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation, incorporated by reference to Exhibit 3.1 to Form 10-Q Quarterly Report filed by registrant on August 6, 2012.
|
|
|
|
3.2
|
|
Certificate of Designations, incorporated by reference to Exhibit 3.3 to Form 8-A filed by registrant on November 1, 2012.
|
|
|
|
3.3
|
|
Certificate of Designations of Regions Financial Corporation, filed with the Secretary of State of the State of Delaware and effective April 28, 2014, incorporated by reference to Exhibit 3.3 to the Form 8-A filed by registrant on April 28, 2014.
|
|
|
|
3.4
|
|
By-laws as amended and restated, incorporated by reference to Exhibit 3.2 to Form 8-K Current Report filed by registrant on May 14, 2010.
|
|
|
|
10.1
|
|
Amendment Number Three to the AmSouth Bancorporation Deferred Compensation Plan.
|
|
|
|
10.2
|
|
Regions Financial Corporation Use of Corporate Aircraft Policy, amended and restated August 2014.
|
|
|
|
10.3
|
|
Amendment Number One to the Regions Financial Corporation Amended and Restated Management Incentive Plan.
|
|
|
|
12
|
|
Computation of Ratio of Earnings to Fixed Charges.
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
32
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
101
|
|
Interactive Data File
|
|
|
|
DATE: November 5, 2014
|
|
Regions Financial Corporation
|
|
|
|
|
|
/
S
/ H
ARDIE
B. K
IMBROUGH
, J
R
.
|
|
|
Hardie B. Kimbrough, Jr.
Executive Vice President and Controller
(Chief Accounting Officer and Authorized Officer)
|
1.
|
Who has access to the aircraft?
|
2.
|
For what purposes may the aircraft be used?
|
3.
|
In which circumstances is use of the aircraft to be paid for by the passenger?
|
4.
|
What are the tax and disclosure implications of aircraft use?
|
•
|
Examples of Business Travel include, but are not limited to, travel to attend meetings with Company customers, travel to attend Company, Board or Board Committee meetings, and other travel that generally furthers the business purposes of the Company. The mere fact that a passenger also accomplishes a personal goal or receives a personal benefit shall not preclude the travel from being deemed Business Travel, provided the accomplishment of the personal goal or receipt of a personal benefit is incidental to the overall business-related purpose of the trip.
|
•
|
If questions arise over the characterization of a flight as Business Travel or Personal Travel, the Chief Executive Officer (“CEO”) of the Company or his or her designee shall determine the appropriate characterization, unless the passenger is the CEO,
|
•
|
Examples of Personal Travel include, but are not limited to, travel for vacation, travel to attend a family function (such as a funeral, birth, or other occasion), and travel to receive medical treatment (other than medical services required by the Company).
|
•
|
Personal Travel includes trips in which a business objective is achieved if that business objective is merely incidental to the overall personal purpose of the trip.
|
•
|
A trip may include both Personal Travel and Business Travel. For example, travel from Point A to Point C with a stop in Point B may be both Personal Travel and Business Travel if the trip from Point A to Point C is purely for business purposes, but the stop in Point B is for personal purposes. However, if a stop between Point A and Point C is necessary (such as for refueling) and Point B creates no additional expense to the Company over the least expensive location for a stop, then the stop at Point B shall be considered incidental to the business purpose of the trip, notwithstanding any personal benefit that the passenger may receive by stopping at Point B.
|
•
|
For example, if an associate traveling on Business Travel takes along a spouse or other personal guest, any additional costs specifically attributable to the travel of the spouse or guest are Incremental Costs.
|
•
|
The Incremental Cost of a trip includes only the costs applicable to the trip, not the cost of owning and maintaining the aircraft.
|
1.
|
Fuel, oil, lubricants, and other additives.
|
2.
|
Travel expenses of the crew, including food, lodging, and ground transportation.
|
3.
|
Hangar and tie-down costs away from the aircraft's base of operation.
|
4.
|
Insurance obtained for the specific flight.
|
5.
|
Landing fees, airport taxes, and similar assessments.
|
6.
|
Customs, foreign permit, and similar fees directly related to the flight.
|
7.
|
In-flight food and beverages.
|
8.
|
Passenger ground transportation.
|
9.
|
Flight planning and weather contract services.
|
10.
|
An additional charge of up to 100% of the cost of fuel, oil, lubricants, and other additives.
|
1.
|
The Chairman of the Board of Directors and the CEO.
|
2.
|
The Lead Independent Director of the Board of Directors of Regions (the “Board”).
|
3.
|
Board Members to facilitate their efficient attendance at Board and Board Committee meetings.
|
4.
|
Executive Council and Operating Committee members.
|
5.
|
Other members of senior management, as approved by the CEO.
|
6.
|
In appropriate circumstances, associates with a business related purpose for the travel and contractors, consultants, customers, potential customers, and other individuals who have a business relationship with the Company, all as approved by the CEO, provided however that the CEO shall, in a case by case basis, determine whether such individual may be in a higher priority category.
|
•
|
If the travel is solely Business Travel, the Permitted Person should have no tax consequences if traveling alone or in the company of other Permitted Persons.
|
•
|
If the Business Travel includes one or more personal flights, the Company shall value the personal portion using the Standard Industry Fare Level (“SIFL”) rates as periodically published by the U.S. Department of Transportation and shall include such amount in the Permitted Person’s taxable income reported to the Internal Revenue Service (“IRS”) for the year of travel, to the extent that such amount exceeds the amount paid by the Permitted Person to the Company for the trip, if any.
|
•
|
If the Permitted Person is accompanied by a spouse or other guest, the spouse’s or guest’s travel shall be valued using the SIFL rates and shall be included in the Permitted Person’s taxable income for the year of travel, to the extent that such amount exceeds the amount paid by the Permitted Person to the Company for the trip, if any.
|
•
|
If the travel is solely Business Travel, there shall not be any amount reportable.
|
•
|
If the travel includes one or more personal flights, the Company shall report the Incremental Cost of the Personal Travel as a perquisite in its annual proxy filings.
|
•
|
If the Permitted Person is accompanied by a spouse or other guest, any non-deminimis Incremental Cost of the spouse’s or guest’s travel shall be treated as a perquisite in the Company’s annual proxy filings.
|
•
|
The amount reported shall not include any amount paid by the Permitted Person to the Company for the trip, if any.
|
•
|
Allowing the spouse or other guest of the Permitted Person to travel with the Permitted Person, where the Permitted Person is engaged in Business Travel. Except in unusual circumstances, a spouse or guest will be permitted only when the spouse or guest does not preclude Business Travel of other Permitted Persons on the same trip.
|
•
|
Appending Personal Travel to Business Travel in appropriate circumstances.
|
•
|
Combining Personal Travel and Business Travel where the Business Travel would be allowed if the purpose of the Personal Travel did not exist.
|
•
|
The Company requests that the Permitted Person use Company Aircraft for security reasons or other reasons that have a business value to the Company.
|
•
|
In the case of a medical or family emergency.
|
•
|
If the travel is solely Personal Travel, the Company shall value the Personal Travel using SIFL rates and shall include such amount in the Permitted Person’s taxable income reported to the IRS for the year of travel, to the extent that such amount exceeds the amount paid by the Permitted Person to the Company for the trip, if any. In valuing the Personal Travel, any legs of travel that qualify as Business Travel will be disregarded.
|
•
|
If the Permitted Person is accompanied by a spouse or other guest, the spouse’s or guest’s travel shall be valued using the SIFL rates and shall be included in the Permitted Person’s taxable income reported to the IRS for the year of travel, to the extent that such amount exceeds the amount paid by the Permitted Person to the Company for the trip, if any.
|
•
|
The Company shall report the Incremental Cost of the Personal Travel as a perquisite in its annual proxy filings.
|
•
|
If the Permitted Person is accompanied by a spouse or other guest, the non-deminimis Incremental Cost of the spouse’s or guest’s travel shall be treated as a perquisite to the NEO in the Company’s annual proxy filings.
|
•
|
The amount reported shall not include any amount paid by the Permitted Person to the Company for the trip, if any.
|
•
|
Deadhead Flights are discouraged.
|
•
|
Flights should be scheduled, where possible, to make the most efficient and cost effective use of Company Aircraft, taking into account other Permitted Persons who may use the aircraft for Business Travel.
|
•
|
Short flight segments of less than 115 land miles will not be permitted unless such segment is a business-related stop on a longer trip that constitutes Business Travel. Other exceptions to this Policy shall be made at the discretion of the CEO but shall generally be only for critical business matters.
|
•
|
Permitted Persons should be considerate of the wait time of pilots and flight crew in scheduling their flights, particularly regarding overnight stays. Generally, overnight stays are to be avoided, and the Company may seek reimbursement of the costs of overnight stays even in the event of Business Travel if the CEO deems that an overnight stay could reasonably have been avoided.
|
•
|
No more than three persons with the titles of “Senior Executive Vice President” and above should travel together without the approval of the CEO.
|
|
Three Months Ended September 30
|
|
Nine Months Ended September 30
|
||||||||||||
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
(Dollars in millions)
|
||||||||||||||
Excluding Interest on Deposits
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations before income taxes
|
$
|
449
|
|
|
$
|
417
|
|
|
$
|
1,308
|
|
|
$
|
1,254
|
|
Fixed charges excluding preferred stock dividends
|
64
|
|
|
70
|
|
|
199
|
|
|
234
|
|
||||
Income for computation excluding interest on deposits
|
513
|
|
|
487
|
|
|
1,507
|
|
|
1,488
|
|
||||
Interest expense excluding interest on deposits
|
50
|
|
|
56
|
|
|
157
|
|
|
193
|
|
||||
One-third of rent expense
|
14
|
|
|
14
|
|
|
42
|
|
|
41
|
|
||||
Preferred stock dividends
|
20
|
|
|
8
|
|
|
36
|
|
|
24
|
|
||||
Fixed charges including preferred stock dividends
|
84
|
|
|
78
|
|
|
235
|
|
|
258
|
|
||||
Ratio of earnings to fixed charges, excluding interest on deposits
|
6.12x
|
|
|
6.24x
|
|
|
6.42x
|
|
|
5.77x
|
|
||||
Including Interest on Deposits
|
|
|
|
|
|
|
|
||||||||
Income from continuing operations before income taxes
|
$
|
449
|
|
|
$
|
417
|
|
|
$
|
1,308
|
|
|
$
|
1,254
|
|
Fixed charges excluding preferred stock dividends
|
90
|
|
|
101
|
|
|
277
|
|
|
340
|
|
||||
Income for computation including interest on deposits
|
539
|
|
|
518
|
|
|
1,585
|
|
|
1,594
|
|
||||
Interest expense including interest on deposits
|
76
|
|
|
87
|
|
|
235
|
|
|
299
|
|
||||
One-third of rent expense
|
14
|
|
|
14
|
|
|
42
|
|
|
41
|
|
||||
Preferred stock dividends
|
20
|
|
|
8
|
|
|
36
|
|
|
24
|
|
||||
Fixed charges including preferred stock dividends
|
110
|
|
|
109
|
|
|
313
|
|
|
364
|
|
||||
Ratio of earnings to fixed charges, including interest on deposits
|
4.89x
|
|
|
4.78x
|
|
|
5.06x
|
|
|
4.38x
|
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Regions Financial Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/
S
/ O. B. G
RAYSON
H
ALL
, J
R
.
|
O. B. Grayson Hall, Jr.
Chairman, President and
Chief Executive Officer
|
1.
|
I have reviewed this Quarterly Report on Form 10-Q of Regions Financial Corporation;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
/
S
/ D
AVID
J. T
URNER
, J
R
.
|
David J. Turner, Jr.
Senior Executive Vice President and
Chief Financial Officer
|
1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
/
S
/ O. B. G
RAYSON
H
ALL
, J
R
.
|
|
/
S
/ D
AVID
J. T
URNER
, J
R
.
|
O. B. Grayson Hall, Jr.
Chief Executive Officer
|
|
David J. Turner, Jr.
Chief Financial Officer
|