Delaware | 05-0412693 | |
(State or Other Jurisdiction of Incorporation or Organization) | (I.R.S. Employer Identification Number) |
Large accelerated filer | [ü] | Accelerated filer | [ ] |
Non-accelerated filer | [ ] | Smaller reporting company | [ ] |
Emerging growth company | [ ] |
Table of Contents | ||||
ACL | Allowance for Credit Losses | |
AFS | Available for Sale | |
ALLL | Allowance for Loan and Lease Losses | |
AOCI | Accumulated Other Comprehensive Income (Loss) | |
ATM | Automated Teller Machine | |
Board of Directors | The Board of Directors of Citizens Financial Group, Inc. | |
bps | Basis Points | |
Capital Plan Rule | Federal Reserve’s Regulation Y Capital Plan Rule | |
CBNA | Citizens Bank, National Association | |
CBPA | Citizens Bank of Pennsylvania | |
CCAR | Comprehensive Capital Analysis and Review | |
CCB | Capital Conservation Buffer | |
CET1 | Common Equity Tier 1 | |
Citizens or CFG or the Company | Citizens Financial Group, Inc. and its Subsidiaries | |
CLTV | Combined Loan to Value | |
CMO | Collateralized Mortgage Obligation | |
DFAST | Dodd-Frank Act Stress Test | |
Dodd-Frank Act | The Dodd-Frank Wall Street Reform and Consumer Protection Act of 2010 | |
EPS | Earnings Per Share | |
Exchange Act | The Securities Exchange Act of 1934 | |
FAMC | Franklin American Mortgage Company | |
FAMC acquisition | The August 1, 2018 acquisition of Franklin American Mortgage Company | |
Fannie Mae (FNMA) | Federal National Mortgage Association | |
FDIC | Federal Deposit Insurance Corporation | |
FHLB | Federal Home Loan Bank | |
FICO | Fair Isaac Corporation (credit rating) | |
FRB | Board of Governors of the Federal Reserve System and, as applicable, Federal Reserve Bank(s) | |
Freddie Mac (FHLMC) | Federal Home Loan Mortgage Corporation | |
FTP | Funds Transfer Pricing | |
GAAP | Accounting Principles Generally Accepted in the United States of America | |
Ginnie Mae (GNMA) | Government National Mortgage Association | |
HELOC | Home Equity Line of Credit | |
HTM | Held To Maturity | |
LCR | Liquidity Coverage Ratio | |
LIBOR | London Interbank Offered Rate | |
LIHTC | Low Income Housing Tax Credit | |
LTV | Loan to Value | |
MBS | Mortgage-Backed Securities | |
Mid-Atlantic | District of Columbia, Delaware, Maryland, New Jersey, New York, Pennsylvania, Virginia, and West Virginia | |
Midwest | Illinois, Indiana, Michigan, and Ohio | |
MD&A | Management’s Discussion and Analysis of Financial Condition and Results of Operations | |
MSRs | Mortgage Servicing Rights | |
New England | Connecticut, Maine, Massachusetts, New Hampshire, Rhode Island, and Vermont |
NM | Not meaningful | |
NSFR | Net Stable Funding Ratio | |
OCC | Office of the Comptroller of the Currency | |
OCI | Other Comprehensive Income (Loss) | |
Parent Company | Citizens Financial Group, Inc. (the Parent Company of Citizens Bank of Pennsylvania, Citizens Bank, National Association and other subsidiaries) | |
ROTCE | Return on Average Tangible Common Equity | |
RPA | Risk Participation Agreement | |
SBO | Serviced by Others portfolio | |
SEC | United States Securities and Exchange Commission | |
SVaR | Stressed Value at Risk | |
TDR | Troubled Debt Restructuring | |
VaR | Value at Risk | |
VIE | Variable Interest Entities |
Page | ||
Forward-Looking Statements | ||
Selected Consolidated Financial Data | ||
Results of Operations | ||
Analysis of Financial Condition | ||
• | Negative economic and political conditions that adversely affect the general economy, housing prices, the job market, consumer confidence and spending habits which may affect, among other things, the level of nonperforming assets, charge-offs and provision expense; |
• | The rate of growth in the economy and employment levels, as well as general business and economic conditions, and changes in the competitive environment; |
• | Our ability to implement our business strategy, including the cost savings and efficiency components, and achieve our financial performance goals; |
• | Our ability to meet heightened supervisory requirements and expectations; |
• | Liabilities and business restrictions resulting from litigation and regulatory investigations; |
• | Our capital and liquidity requirements (including under regulatory capital standards, such as the U.S. Basel III capital rules) and our ability to generate capital internally or raise capital on favorable terms; |
• | The effect of changes in interest rates on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgages held for sale; |
• | Changes in interest rates and market liquidity, as well as the magnitude of such changes, which may reduce interest margins, impact funding sources and affect the ability to originate and distribute financial products in the primary and secondary markets; |
• | The effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin; |
• | Financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses, including the Dodd-Frank Act and other legislation and regulation relating to bank products and services; |
• | A failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors or other service providers, including as a result of cyber-attacks; and |
• | Management’s ability to identify and manage these and other risks. |
• | Return on average common equity, which we define as annualized net income available to common stockholders divided by average common equity; |
• | Return on average tangible common equity, which we define as annualized net income available to common stockholders divided by average common equity excluding average goodwill (net of related deferred tax liability) and average other intangibles; |
• | Return on average total assets, which we define as annualized net income divided by average total assets; |
• | Return on average total tangible assets, which we define as annualized net income divided by average total assets excluding average goodwill (net of related deferred tax liability) and average other intangibles; |
• | Efficiency ratio, which we define as the ratio of our total noninterest expense to the sum of net interest income and total noninterest income. We measure our efficiency ratio to evaluate the efficiency of our operations as it helps us monitor how costs are changing compared to our income. A decrease in our efficiency ratio represents improvement; |
• | Operating leverage, which we define as the percent change in total revenue, less the percent change in noninterest expense; |
• | Net interest margin, which we calculate by dividing annualized net interest income for the period by average total interest-earning assets, is a key measure that we use to evaluate our net interest income; and |
• | Common equity tier 1 capital ratio, which represents CET1 capital divided by total risk-weighted assets as defined under U.S. Basel III Standardized approach. |
Three Months Ended September 30, | |||||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||||
(in millions) | Noninterest expense | Income tax expense | Net Income | Noninterest expense | Income tax expense | Net Income | |||||||||||||||||
Reported results (GAAP) | $910 | $133 | $443 | $858 | $165 | $348 | |||||||||||||||||
Less notable items: | |||||||||||||||||||||||
FAMC integration costs | 9 | (2 | ) | (7 | ) | — | — | — | |||||||||||||||
Underlying results* (non-GAAP) | $901 | $135 | $450 | $858 | $165 | $348 |
• | Net income available to common stockholders of $436 million increased $95 million, or 28%, compared to $341 million in third quarter 2017, driven by 8% revenue growth, with 8% growth in net interest income and 9% growth in noninterest income. |
◦ | On an Underlying basis,* net income available to common stockholders increased $102 million, or 30%, to $443 million from third quarter 2017. |
• | Total revenue of $1.6 billion increased $121 million, or 8%, from third quarter 2017, driven by strength in net interest income and noninterest income. |
◦ | Net interest income of $1.1 billion increased $86 million, or 8%, compared to $1.1 billion in third quarter 2017, driven by improvement in net interest margin and 4% average loan growth. |
◦ | Net interest margin of 3.19% increased by 14 basis points, compared to 3.05% in third quarter 2017, reflecting higher interest-earning asset yields given higher rates and continued mix shift towards higher-yielding assets, partially offset by higher deposit and other funding costs. The 14 basis point increase included a 1 basis point reduction associated with FAMC. |
– | Average loans and leases of $114.0 billion increased $4.5 billion, or 4%, from $109.5 billion in third quarter 2017, reflecting a $3.1 billion increase in commercial loans and leases and a $1.4 billion increase in retail loans. |
– | Average deposits of $117.0 billion increased $4.1 billion, or 4%, from $112.9 billion in third quarter 2017, reflecting growth in term deposits, demand deposits and savings, partially offset by lower money market accounts and checking with interest. |
◦ | Noninterest income of $416 million increased $35 million, or 9%, from third quarter 2017, driven by a $24 million increase in mortgage banking fees related to FAMC. |
• | Noninterest expense of $910 million increased $52 million, or 6%, compared to $858 million in third quarter 2017, driven by $25 million of FAMC costs, primarily related to salaries and employee benefits, and $9 million of pre-tax FAMC integration costs, composed of $5 million in salaries and employee benefits, $3 million of other operating expense and $1 million of outside services. |
◦ | On an Underlying basis,* noninterest expense increased $43 million, or 5%, from third quarter 2017, driven by $25 million of FAMC costs, primarily related to salaries and employee benefits. |
• | Continued focus on top-line growth and expense management helped deliver positive operating leverage of 2.2% from third quarter 2017, and a 121 basis point improvement in the efficiency ratio to 58.2%. |
◦ | On an Underlying basis,* operating leverage was 3.3% despite a 116 basis point reduction associated with the impact of FAMC, and the efficiency ratio improved 179 basis points to 57.6% from third quarter 2017, including a 67 basis point increase associated with the impact of FAMC. |
• | ROTCE of 13.3% improved 316 basis points from 10.1% in third quarter 2017. |
◦ | On an Underlying basis,* ROTCE improved 337 basis points to 13.5% in third quarter 2018. |
• | Tangible book value per common share improved to $27.66, up 2%, from third quarter 2017. Fully diluted average common shares outstanding decreased 5%, or 24.6 million shares over the same period. |
• | Provision for credit losses of $78 million increased $6 million, or 8%, from $72 million in third quarter 2017, reflecting higher commercial net charge-offs from third quarter 2017 levels that included higher recoveries, and higher retail net charge-offs tied to seasoning in unsecured products. |
• | Net charge-offs of $86 million increased $21 million, or 32%, from $65 million in third quarter 2017. The ALLL of $1.2 billion increased $6 million compared to December 31, 2017. |
◦ | ALLL to total loans and leases of 1.08% as of September 30, 2018 compared with 1.12% as of December 31, 2017. |
◦ | ALLL to nonperforming loans and leases ratio of 149% as of September 30, 2018, compared with 142% as of December 31, 2017. |
• | The effective income tax rate decreased to 23.2% from 32.2% in third quarter 2017, primarily driven by the impact of December 2017 tax reform. |
Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||
2018 | 2017 | ||||||||||||||||||||||||||||||||||||||
(in millions) | Noninterest income | Noninterest expense | Credit-related costs | Income tax expense | Net Income | Noninterest income | Noninterest expense | Credit-related costs | Income tax expense | Net Income | |||||||||||||||||||||||||||||
Reported results (GAAP) | $1,175 | $2,668 | $241 | $370 | $1,256 | $1,130 | $2,576 | $238 | $423 | $986 | |||||||||||||||||||||||||||||
Less notable items: | |||||||||||||||||||||||||||||||||||||||
FAMC integration costs | — | 9 | — | (2 | ) | (7 | ) | — | — | — | — | — | |||||||||||||||||||||||||||
Lease impairment credit-related costs | — | — | — | — | — | (11 | ) | 15 | (26 | ) | — | — | |||||||||||||||||||||||||||
Settlement of certain state tax matters | — | — | — | — | — | — | — | — | (23 | ) | 23 | ||||||||||||||||||||||||||||
Total Notable items | $— | $9 | $— | ($2 | ) | ($7 | ) | ($11 | ) | $15 | ($26 | ) | ($23 | ) | $23 | ||||||||||||||||||||||||
Underlying results* (non-GAAP) | $1,175 | $2,659 | $241 | $372 | $1,263 | $1,141 | $2,561 | $264 | $446 | $963 |
• | Net income available to common stockholders of $1.2 billion increased $270 million, or 28%, compared to $972 million in the first nine months of 2017. |
◦ | On an Underlying basis,* net income available to common stockholders increased by 32%, led by 7% revenue growth with 9% growth in net interest income. |
• | Total revenue of $4.5 billion increased $312 million, or 7%, from the first nine months of 2017, driven by strong net interest and noninterest income growth: |
◦ | Net interest income of $3.4 billion increased $267 million, or 9%, compared to $3.1 billion in the first nine months of 2017, driven by higher loan yields and 3% average loan growth. |
◦ | Net interest margin of 3.18% increased 18 basis points from 3.00% in the first nine months of 2017, reflecting the benefit of higher interest rates and continued mix shift towards higher-yielding assets, partially offset by higher deposit and other funding costs. |
– | Average loans and leases of $112.7 billion increased $3.8 billion, or 3%, from $108.9 billion in the first nine months of 2017, reflecting a $1.9 billion increase in commercial loans and leases and a $1.8 billion increase in retail loans. |
– | Average deposits of $115.2 billion increased $4.0 billion, or 4%, from $111.2 billion in the first nine months of 2017, reflecting strength in term, checking with interest, savings and demand deposits. |
◦ | Noninterest income of $1.2 billion increased $45 million, or 4%, from the first nine months of 2017, driven by strength in mortgage banking fees, including the $24 million impact of FAMC, as well as foreign exchange and interest rate products, trust and investment services fees, card fees and letter of credit and loan fees, partially offset by lower capital market fees and service charges and fees. |
– | On an Underlying basis,* noninterest income increased $34 million from $1.1 billion in the first nine months of 2017, excluding the $11 million impact of 2017 aircraft finance lease impairments. |
• | Noninterest expense of $2.7 billion increased $92 million, or 4% from $2.6 billion in the first nine months of 2017, reflecting higher salaries and employee benefits driven by higher revenue-based incentives and merit increases, higher outside services expense, including continued investments to drive growth, $25 million of FAMC costs, primarily in salaries and employee benefits, and $9 million of FAMC integration costs. These increases were partially offset by lower other operating expense. |
◦ | On an Underlying basis,* noninterest expense increased 4% from the first nine months of 2017, and excluded the $9 million of FAMC integration costs and the $15 million of 2017 aircraft operating lease impairments. |
• | Operating leverage improved to 3.8%, the efficiency ratio improved by 215 basis points to 58.8% compared to the first nine months of 2017, and ROTCE moved to 12.6%. |
◦ | On an Underlying basis,* operating leverage was 3.2%, the efficiency ratio improved 183 basis points from 60.5% in the first nine months of 2017 and ROTCE increased 314 basis points from 9.6%. |
• | Earnings per diluted common share increased $0.65, or 34%, from the first nine months of 2017. |
◦ | On an Underlying basis,* earnings per diluted common share increased $0.71, or 38%, from the first nine months of 2017. |
• | Tangible book value per common share improved 2% to $27.66 from September 30, 2017. Fully diluted average common shares outstanding decreased by 22.8 million shares over the first nine months of 2018. |
• | Provision for credit losses of $241 million increased $3 million, or 1%, from $238 million for the first nine months of 2017. |
◦ | On an Underlying basis,* total credit-related costs decreased $23 million, or 9%, from $264 million in the first nine months of 2017, driven primarily by the $26 million impact of 2017 aircraft lease impairments. |
• | Net charge-offs of $232 million increased $5 million, or 2%, from $227 million in the first nine months of 2017. The ALLL of $1.2 billion increased $6 million compared to December 31, 2017. |
◦ | ALLL to total loans and leases of 1.08% decreased from 1.12% as of December 31, 2017. |
◦ | The ALLL to nonperforming loans and leases ratio of 149% increased from 142% as of December 31, 2017. |
• | The effective income tax rate decreased to 22.8% from 30.0% in the first nine months of 2017, primarily driven by the impact of December 2017 tax reform, partially offset by the prior year settlement of certain state tax matters. |
◦ | On an Underlying basis,* the effective income tax rate decreased to 22.8% from 31.7% in the first nine months of 2017, primarily due to the impact of December 2017 tax reform. |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
(dollars in millions, except per-share amounts) | 2018 | 2017 | 2018 | 2017 | |||||||||||
OPERATING DATA: | |||||||||||||||
Net interest income | $1,148 | $1,062 | $3,360 | $3,093 | |||||||||||
Noninterest income | 416 | 381 | 1,175 | 1,130 | |||||||||||
Total revenue | 1,564 | 1,443 | 4,535 | 4,223 | |||||||||||
Provision for credit losses | 78 | 72 | 241 | 238 | |||||||||||
Noninterest expense | 910 | 858 | 2,668 | 2,576 | |||||||||||
Income before income tax expense | 576 | 513 | 1,626 | 1,409 | |||||||||||
Income tax expense | 133 | 165 | 370 | 423 | |||||||||||
Net income | $443 | $348 | $1,256 | $986 | |||||||||||
Net income available to common stockholders | $436 | $341 | $1,242 | $972 | |||||||||||
Net income per common share - basic | $0.92 | $0.68 | $2.57 | $1.92 | |||||||||||
Net income per common share - diluted | $0.91 | $0.68 | $2.57 | $1.92 | |||||||||||
OTHER OPERATING DATA: | |||||||||||||||
Return on average common equity | 8.82 | % | 6.87 | % | 8.44 | % | 6.63 | % | |||||||
Return on average tangible common equity | 13.29 | 10.13 | 12.64 | 9.80 | |||||||||||
Return on average total assets | 1.13 | 0.92 | 1.09 | 0.88 | |||||||||||
Return on average total tangible assets | 1.18 | 0.96 | 1.14 | 0.92 | |||||||||||
Efficiency ratio | 58.20 | 59.41 | 58.84 | 60.99 | |||||||||||
Operating leverage | 2.21 | 5.61 | 3.79 | 5.67 | |||||||||||
Net interest margin | 3.19 | 3.05 | 3.18 | 3.00 | |||||||||||
Effective income tax rate | 23.16 | 32.18 | 22.77 | 30.04 |
(dollars in millions) | September 30, 2018 | December 31, 2017 | |||||
BALANCE SHEET DATA: | |||||||
Total assets | $158,598 | $152,336 | |||||
Loans held for sale, at fair value | 1,303 | 497 | |||||
Other loans held for sale | 27 | 221 | |||||
Loans and leases | 114,720 | 110,617 | |||||
Allowance for loan and lease losses | (1,242 | ) | (1,236 | ) | |||
Total securities | 25,485 | 25,733 | |||||
Goodwill | 6,946 | 6,887 | |||||
Total liabilities | 138,322 | 132,066 | |||||
Total deposits | 117,075 | 115,089 | |||||
Federal funds purchased and securities sold under agreements to repurchase | 374 | 815 | |||||
Other short-term borrowed funds | 2,006 | 1,856 | |||||
Long-term borrowed funds | 15,639 | 11,765 | |||||
Total stockholders’ equity | 20,276 | 20,270 | |||||
OTHER BALANCE SHEET DATA: | |||||||
Asset Quality Ratios: | |||||||
Allowance for loan and lease losses as a percentage of total loans and leases | 1.08 | % | 1.12 | % | |||
Allowance for loan and lease losses as a percentage of nonperforming loans and leases | 149.29 | 141.96 | |||||
Nonperforming loans and leases as a percentage of total loans and leases | 0.73 | 0.79 | |||||
Capital Ratios: | |||||||
CET1 capital ratio (1) | 10.8 | % | 11.2 | % | |||
Tier 1 capital ratio (2) | 11.2 | 11.4 | |||||
Total capital ratio (3) | 13.4 | 13.9 | |||||
Tier 1 leverage ratio (4) | 9.9 | 10.0 |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(dollars in millions) | 2018 | 2017 | Change | Percent | 2018 | 2017 | Change | Percent | |||||||||||||||||||||
Operating Data: | |||||||||||||||||||||||||||||
Net interest income | $1,148 | $1,062 | $86 | 8 | % | $3,360 | $3,093 | $267 | 9 | % | |||||||||||||||||||
Noninterest income | 416 | 381 | 35 | 9 | 1,175 | 1,130 | 45 | 4 | |||||||||||||||||||||
Total revenue | 1,564 | 1,443 | 121 | 8 | 4,535 | 4,223 | 312 | 7 | |||||||||||||||||||||
Provision for credit losses | 78 | 72 | 6 | 8 | 241 | 238 | 3 | 1 | |||||||||||||||||||||
Noninterest expense | 910 | 858 | 52 | 6 | 2,668 | 2,576 | 92 | 4 | |||||||||||||||||||||
Income before income tax expense | 576 | 513 | 63 | 12 | 1,626 | 1,409 | 217 | 15 | |||||||||||||||||||||
Income tax expense | 133 | 165 | (32 | ) | (19 | ) | 370 | 423 | (53 | ) | (13 | ) | |||||||||||||||||
Net income | $443 | $348 | $95 | 27 | $1,256 | $986 | $270 | 27 | |||||||||||||||||||||
Net income available to common stockholders | $436 | $341 | $95 | 28 | % | $1,242 | $972 | $270 | 28 | % | |||||||||||||||||||
Return on average common equity | 8.82 | % | 6.87 | % | 195 | bps | 8.44 | % | 6.63 | % | 181 | bps | |||||||||||||||||
Return on average tangible common equity | 13.29 | % | 10.13 | % | 316 | bps | 12.64 | % | 9.80 | % | 284 | bps |
Three Months Ended September 30, | ||||||||||||||||||||||
2018 | 2017 | Change | ||||||||||||||||||||
(dollars in millions) | Average Balances | Income/ Expense | Yields/ Rates | Average Balances | Income/ Expense | Yields/ Rates | Average Balances | Yields/ Rates | ||||||||||||||
Assets | ||||||||||||||||||||||
Interest-bearing cash and due from banks and deposits in banks | $1,604 | $7 | 1.85 | % | $1,663 | $5 | 1.14 | % | ($59 | ) | 71 bps | |||||||||||
Taxable investment securities | 25,225 | 167 | 2.65 | 25,588 | 155 | 2.42 | (363 | ) | 23 | |||||||||||||
Non-taxable investment securities | 6 | — | 2.60 | 7 | — | 2.60 | (1 | ) | — | |||||||||||||
Total investment securities | 25,231 | 167 | 2.65 | 25,595 | 155 | 2.42 | (364 | ) | 23 | |||||||||||||
Commercial | 39,592 | 419 | 4.14 | 37,448 | 344 | 3.61 | 2,144 | 53 | ||||||||||||||
Commercial real estate | 12,656 | 147 | 4.56 | 11,401 | 108 | 3.69 | 1,255 | 87 | ||||||||||||||
Leases | 3,028 | 21 | 2.74 | 3,302 | 21 | 2.54 | (274 | ) | 20 | |||||||||||||
Total commercial loans and leases | 55,276 | 587 | 4.16 | 52,151 | 473 | 3.56 | 3,125 | 60 | ||||||||||||||
Residential mortgages | 18,147 | 164 | 3.62 | 16,323 | 146 | 3.57 | 1,824 | 5 | ||||||||||||||
Home equity loans | 1,168 | 18 | 5.93 | 1,547 | 22 | 5.72 | (379 | ) | 21 | |||||||||||||
Home equity lines of credit | 12,925 | 152 | 4.66 | 13,608 | 135 | 3.93 | (683 | ) | 73 | |||||||||||||
Home equity loans serviced by others | 444 | 8 | 7.45 | 618 | 11 | 7.04 | (174 | ) | 41 | |||||||||||||
Home equity lines of credit serviced by others | 118 | 2 | 4.89 | 173 | 2 | 4.05 | (55 | ) | 84 | |||||||||||||
Automobile | 12,379 | 117 | 3.74 | 13,349 | 111 | 3.31 | (970 | ) | 43 | |||||||||||||
Education | 8,481 | 124 | 5.78 | 7,814 | 106 | 5.36 | 667 | 42 | ||||||||||||||
Credit cards | 1,909 | 52 | 10.77 | 1,738 | 47 | 10.69 | 171 | 8 | ||||||||||||||
Other retail | 3,124 | 63 | 8.10 | 2,163 | 43 | 7.88 | 961 | 22 | ||||||||||||||
Total retail loans | 58,695 | 700 | 4.73 | 57,333 | 623 | 4.32 | 1,362 | 41 | ||||||||||||||
Total loans and leases | 113,971 | 1,287 | 4.46 | 109,484 | 1,096 | 3.96 | 4,487 | 50 | ||||||||||||||
Loans held for sale, at fair value | 1,228 | 14 | 4.49 | 503 | 5 | 3.69 | 725 | 80 | ||||||||||||||
Other loans held for sale | 129 | 2 | 6.44 | 234 | 3 | 4.72 | (105 | ) | 172 | |||||||||||||
Interest-earning assets | 142,163 | 1,477 | 4.11 | 137,479 | 1,264 | 3.64 | 4,684 | 47 | ||||||||||||||
Allowance for loan and lease losses | (1,255 | ) | (1,220 | ) | (35 | ) | ||||||||||||||||
Goodwill | 6,926 | 6,887 | 39 | |||||||||||||||||||
Other noninterest-earning assets | 7,790 | 6,866 | 924 | |||||||||||||||||||
Total assets | $155,624 | $150,012 | $5,612 | |||||||||||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||||||||||||
Checking with interest | $21,780 | $36 | 0.67 | % | $21,909 | $23 | 0.43 | % | ($129 | ) | 24 bps | |||||||||||
Money market accounts | 36,593 | 95 | 1.03 | 37,535 | 54 | 0.57 | (942 | ) | 46 | |||||||||||||
Regular savings | 10,198 | 3 | 0.12 | 9,491 | 1 | 0.04 | 707 | 8 | ||||||||||||||
Term deposits | 18,764 | 80 | 1.68 | 15,971 | 45 | 1.09 | 2,793 | 59 | ||||||||||||||
Total interest-bearing deposits | 87,335 | 214 | 0.98 | 84,906 | 123 | 0.58 | 2,429 | 40 | ||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase (1) | 643 | 2 | 0.93 | 733 | 1 | 0.50 | (90 | ) | 43 | |||||||||||||
Other short-term borrowed funds | 2,239 | 19 | 3.21 | 1,624 | 7 | 1.55 | 615 | 166 | ||||||||||||||
Long-term borrowed funds | 12,793 | 94 | 2.94 | 12,210 | 71 | 2.31 | 583 | 63 | ||||||||||||||
Total borrowed funds | 15,675 | 115 | 2.90 | 14,567 | 79 | 2.14 | 1,108 | 76 | ||||||||||||||
Total interest-bearing liabilities | 103,010 | 329 | 1.27 | 99,473 | 202 | 0.80 | 3,537 | 47 | ||||||||||||||
Demand deposits | 29,703 | 28,041 | 1,662 | |||||||||||||||||||
Other liabilities | 2,769 | 2,523 | 246 | |||||||||||||||||||
Total liabilities | 135,482 | 130,037 | 5,445 | |||||||||||||||||||
Stockholders’ equity | 20,142 | 19,975 | 167 | |||||||||||||||||||
Total liabilities and stockholders’ equity | $155,624 | $150,012 | $5,612 | |||||||||||||||||||
Interest rate spread | 2.84 | % | 2.84 | % | — | |||||||||||||||||
Net interest income | $1,148 | $1,062 | ||||||||||||||||||||
Net interest margin | 3.19 | % | 3.05 | % | 14 bps | |||||||||||||||||
Memo: Total deposits (interest-bearing and demand) | $117,038 | $214 | 0.73 | % | $112,947 | $123 | 0.43 | % | $4,091 | 30 bps |
Nine Months Ended September 30, | |||||||||||||||||||||||
2018 | 2017 | Change | |||||||||||||||||||||
(dollars in millions) | Average Balances | Income/ Expense | Yields/ Rates | Average Balances | Income/ Expense | Yields/ Rates | Average Balances | Yields/ Rates | |||||||||||||||
Assets | |||||||||||||||||||||||
Interest-bearing cash and due from banks and deposits in banks | $1,616 | $21 | 1.75 | % | $1,902 | $13 | 0.87 | % | ($286 | ) | 88 bps | ||||||||||||
Taxable investment securities | 25,284 | 500 | 2.64 | 25,702 | 469 | 2.43 | (418 | ) | 21 | ||||||||||||||
Non-taxable investment securities | 6 | — | 2.60 | 7 | — | 2.60 | (1 | ) | — | ||||||||||||||
Total investment securities | 25,290 | 500 | 2.64 | 25,709 | 469 | 2.43 | (419 | ) | 21 | ||||||||||||||
Commercial | 38,990 | 1,181 | 3.99 | 37,603 | 982 | 3.45 | 1,387 | 54 | |||||||||||||||
Commercial real estate | 12,096 | 400 | 4.36 | 11,105 | 292 | 3.46 | 991 | 90 | |||||||||||||||
Leases | 3,071 | 62 | 2.68 | 3,517 | 66 | 2.50 | (446 | ) | 18 | ||||||||||||||
Total commercial loans and leases | 54,157 | 1,643 | 4.00 | 52,225 | 1,340 | 3.39 | 1,932 | 61 | |||||||||||||||
Residential mortgages | 17,603 | 473 | 3.58 | 15,755 | 422 | 3.57 | 1,848 | 1 | |||||||||||||||
Home equity loans | 1,253 | 55 | 5.86 | 1,668 | 71 | 5.71 | (415 | ) | 15 | ||||||||||||||
Home equity lines of credit | 13,129 | 434 | 4.42 | 13,775 | 379 | 3.68 | (646 | ) | 74 | ||||||||||||||
Home equity loans serviced by others | 481 | 26 | 7.33 | 668 | 35 | 7.06 | (187 | ) | 27 | ||||||||||||||
Home equity lines of credit serviced by others | 130 | 4 | 4.14 | 189 | 6 | 4.00 | (59 | ) | 14 | ||||||||||||||
Automobile | 12,681 | 342 | 3.60 | 13,563 | 328 | 3.23 | (882 | ) | 37 | ||||||||||||||
Education | 8,380 | 357 | 5.69 | 7,384 | 292 | 5.29 | 996 | 40 | |||||||||||||||
Credit cards | 1,864 | 150 | 10.74 | 1,699 | 138 | 10.85 | 165 | (11 | ) | ||||||||||||||
Other retail | 2,980 | 179 | 8.06 | 1,976 | 117 | 7.94 | 1,004 | 12 | |||||||||||||||
Total retail loans | 58,501 | 2,020 | 4.61 | 56,677 | 1,788 | 4.21 | 1,824 | 40 | |||||||||||||||
Total loans and leases | 112,658 | 3,663 | 4.32 | 108,902 | 3,128 | 3.82 | 3,756 | 50 | |||||||||||||||
Loans held for sale, at fair value | 709 | 23 | 4.27 | 492 | 13 | 3.53 | 217 | 74 | |||||||||||||||
Other loans held for sale | 193 | 9 | 6.32 | 158 | 6 | 5.29 | 35 | 103 | |||||||||||||||
Interest-earning assets | 140,466 | 4,216 | 3.99 | 137,163 | 3,629 | 3.52 | 3,303 | 47 | |||||||||||||||
Allowance for loan and lease losses | (1,246 | ) | (1,226 | ) | (20 | ) | |||||||||||||||||
Goodwill | 6,900 | 6,882 | 18 | ||||||||||||||||||||
Other noninterest-earning assets | 7,362 | 6,744 | 618 | ||||||||||||||||||||
Total assets | $153,482 | $149,563 | $3,919 | ||||||||||||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||||||||||||
Checking with interest | $21,877 | $96 | 0.59 | % | $21,457 | $56 | 0.35 | % | $420 | 24 bps | |||||||||||||
Money market accounts | 36,689 | 239 | 0.87 | 37,439 | 140 | 0.50 | (750 | ) | 37 | ||||||||||||||
Regular savings | 9,907 | 5 | 0.07 | 9,355 | 3 | 0.04 | 552 | 3 | |||||||||||||||
Term deposits | 17,710 | 200 | 1.51 | 15,104 | 112 | 0.99 | 2,606 | 52 | |||||||||||||||
Total interest-bearing deposits | 86,183 | 540 | 0.84 | 83,355 | 311 | 0.50 | 2,828 | 34 | |||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase (1) | 598 | 4 | 0.78 | 807 | 2 | 0.36 | (209 | ) | 42 | ||||||||||||||
Other short-term borrowed funds | 1,802 | 42 | 3.08 | 2,283 | 22 | 1.23 | (481 | ) | 185 | ||||||||||||||
Long-term borrowed funds | 13,242 | 270 | 2.71 | 12,755 | 201 | 2.10 | 487 | 61 | |||||||||||||||
Total borrowed funds | 15,642 | 316 | 2.68 | 15,845 | 225 | 1.88 | (203 | ) | 80 | ||||||||||||||
Total interest-bearing liabilities | 101,825 | 856 | 1.12 | 99,200 | 536 | 0.72 | 2,625 | 40 | |||||||||||||||
Demand deposits | 29,031 | 27,886 | 1,145 | ||||||||||||||||||||
Other liabilities | 2,551 | 2,613 | (62 | ) | |||||||||||||||||||
Total liabilities | 133,407 | 129,699 | 3,708 | ||||||||||||||||||||
Stockholders’ equity | 20,075 | 19,864 | 211 | ||||||||||||||||||||
Total liabilities and stockholders’ equity | $153,482 | $149,563 | $3,919 | ||||||||||||||||||||
Interest rate spread | 2.87 | % | 2.80 | % | 7 | ||||||||||||||||||
Net interest income | $3,360 | $3,093 | |||||||||||||||||||||
Net interest margin | 3.18 | % | 3.00 | % | 18 bps | ||||||||||||||||||
Memo: Total deposits (interest-bearing and demand) | $115,214 | $540 | 0.63 | % | $111,241 | $311 | 0.37 | % | $3,973 | 26 bps |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(in millions) | 2018 | 2017 | Change | Percent | 2018 | 2017 | Change | Percent | |||||||||||||||||||||
Service charges and fees | $131 | $131 | $— | — | % | $382 | $385 | ($3 | ) | (1 | %) | ||||||||||||||||||
Card fees | 61 | 58 | 3 | 5 | 182 | 177 | 5 | 3 | |||||||||||||||||||||
Capital markets fees | 47 | 53 | (6 | ) | (11 | ) | 134 | 152 | (18 | ) | (12 | ) | |||||||||||||||||
Trust and investment services fees | 45 | 38 | 7 | 18 | 128 | 116 | 12 | 10 | |||||||||||||||||||||
Letter of credit and loan fees | 32 | 30 | 2 | 7 | 94 | 90 | 4 | 4 | |||||||||||||||||||||
Foreign exchange and interest rate products | 31 | 24 | 7 | 29 | 92 | 77 | 15 | 19 | |||||||||||||||||||||
Mortgage banking fees | 49 | 27 | 22 | 81 | 101 | 80 | 21 | 26 | |||||||||||||||||||||
Securities gains, net | 3 | 2 | 1 | 50 | 13 | 9 | 4 | 44 | |||||||||||||||||||||
Other income (1) | 17 | 18 | (1 | ) | (6 | ) | 49 | 44 | 5 | 11 | |||||||||||||||||||
Noninterest income(2) | $416 | $381 | $35 | 9 | % | $1,175 | $1,130 | $45 | 4 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||||||||
(in millions) | 2018 | 2017 | Change | Percent | 2018 | 2017 | Change | Percent | |||||||||||||||||||||
Salaries and employee benefits(1)(3) | $474 | $438 | $36 | 8 | % | $1,397 | $1,316 | $81 | 6 | % | |||||||||||||||||||
Outside services(3) | 107 | 99 | 8 | 8 | 312 | 286 | 26 | 9 | |||||||||||||||||||||
Occupancy | 81 | 78 | 3 | 4 | 241 | 239 | 2 | 1 | |||||||||||||||||||||
Equipment expense | 70 | 65 | 5 | 8 | 201 | 196 | 5 | 3 | |||||||||||||||||||||
Amortization of software | 47 | 45 | 2 | 4 | 139 | 134 | 5 | 4 | |||||||||||||||||||||
Other operating expense(1)(2)(3) | 131 | 133 | (2 | ) | (2 | ) | 378 | 405 | (27 | ) | (7 | ) | |||||||||||||||||
Noninterest expense | $910 | $858 | $52 | 6 | % | $2,668 | $2,576 | $92 | 4 | % |