| Loans
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Standards Not Yet Adopted | |||
ASU 2014-09, Revenue from Contracts with Customers | The ASU supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the Codification. The core principle of the ASU is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts with remaining performance obligations as of the effective date. | January 1, 2018 (early adoption permitted beginning January 1, 2017) | The Company is continuing to evaluate the alternative methods of adoption and the anticipated effects on the financial statements and related disclosures. |
ASU 2015-02, Amendments to the Consolidation Analysis | The ASU rescinds the indefinite deferral of previous amendments to ASC Topic 810 for certain entities and amends components of the consolidation analysis under ASC Topic 810, including evaluating limited partnerships and similar legal entities, evaluating fees paid to a decision maker or service provider as a variable interest, the effects of fee arrangements and/or related parties on the primary beneficiary determination and investment fund specific matters. The ASU may be adopted either retrospectively or on a modified retrospective basis. | January 1, 2016 | The Company will adopt this ASU on a modified retrospective basis. The Company is continuing to evaluate the impact of this ASU on the financial statements and related disclosures; however, adoption is not expected to materially impact the Company's financial position, results of operations, or EPS. |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Fed funds sold | $55 | $38 | |||||
Securities borrowed | 221 | 290 | |||||
Securities purchased under agreements to resell | 829 | 832 | |||||
Total Fed funds sold and securities borrowed or purchased under agreements to resell | $1,105 | $1,160 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
(Dollars in millions) | Overnight and Continuous | Overnight and Continuous | Up to 30 days | Total | |||||||||||
U.S. Treasury securities | $84 | $376 | $— | $376 | |||||||||||
Federal agency securities | 223 | 231 | — | 231 | |||||||||||
MBS - agency | 868 | 1,059 | 45 | 1,104 | |||||||||||
CP | 37 | 238 | — | 238 | |||||||||||
Corporate and other debt securities | 324 | 327 | — | 327 | |||||||||||
Total securities sold under agreements to repurchase | $1,536 | $2,231 | $45 | $2,276 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
September 30, 2015 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,050 | $— | $1,050 | 1 | $1,043 | $7 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,536 | — | 1,536 | 1,536 | — | ||||||||||||||
December 31, 2014 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,122 | $— | $1,122 | 1 | $1,112 | $10 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 2,276 | — | 2,276 | 2,276 | — |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Trading Assets and Derivative Instruments: | |||||||
U.S. Treasury securities | $443 | $267 | |||||
Federal agency securities | 532 | 547 | |||||
U.S. states and political subdivisions | 40 | 42 | |||||
MBS - agency | 565 | 545 | |||||
CLO securities | 2 | 3 | |||||
Corporate and other debt securities | 390 | 509 | |||||
CP | 312 | 327 | |||||
Equity securities | 65 | 45 | |||||
Derivative instruments 1 | 1,449 | 1,307 | |||||
Trading loans 2 | 2,739 | 2,610 | |||||
Total trading assets and derivative instruments | $6,537 | $6,202 | |||||
Trading Liabilities and Derivative Instruments: | |||||||
U.S. Treasury securities | $584 | $485 | |||||
MBS - agency | 4 | 1 | |||||
Corporate and other debt securities | 177 | 279 | |||||
Derivative instruments 1 | 565 | 462 | |||||
Total trading liabilities and derivative instruments | $1,330 | $1,227 |
|
September 30, 2015 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $3,020 | $45 | $— | $3,065 | |||||||||||
Federal agency securities | 408 | 13 | 1 | 420 | |||||||||||
U.S. states and political subdivisions | 167 | 7 | — | 174 | |||||||||||
MBS - agency | 22,452 | 511 | 58 | 22,905 | |||||||||||
MBS - private | 100 | 2 | — | 102 | |||||||||||
ABS | 13 | 2 | — | 15 | |||||||||||
Corporate and other debt securities | 36 | 2 | — | 38 | |||||||||||
Other equity securities 1 | 551 | 1 | 1 | 551 | |||||||||||
Total securities AFS | $26,747 | $583 | $60 | $27,270 | |||||||||||
December 31, 2014 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $1,913 | $9 | $1 | $1,921 | |||||||||||
Federal agency securities | 471 | 15 | 2 | 484 | |||||||||||
U.S. states and political subdivisions | 200 | 9 | — | 209 | |||||||||||
MBS - agency | 22,573 | 558 | 83 | 23,048 | |||||||||||
MBS - private | 122 | 2 | 1 | 123 | |||||||||||
ABS | 19 | 2 | — | 21 | |||||||||||
Corporate and other debt securities | 38 | 3 | — | 41 | |||||||||||
Other equity securities 1 | 921 | 2 | — | 923 | |||||||||||
Total securities AFS | $26,257 | $600 | $87 | $26,770 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Taxable interest | $143 | $142 | $397 | $421 | |||||||||||
Tax-exempt interest | 2 | 2 | 5 | 8 | |||||||||||
Dividends | 8 | 9 | 28 | 27 | |||||||||||
Total interest and dividends | $153 | $153 | $430 | $456 |
Distribution of Maturities | |||||||||||||||||||
(Dollars in millions) | 1 Year or Less | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||
Amortized Cost: | |||||||||||||||||||
U.S. Treasury securities | $25 | $921 | $2,074 | $— | $3,020 | ||||||||||||||
Federal agency securities | 159 | 109 | 14 | 126 | 408 | ||||||||||||||
U.S. states and political subdivisions | 38 | 13 | 101 | 15 | 167 | ||||||||||||||
MBS - agency | 2,462 | 11,098 | 3,756 | 5,136 | 22,452 | ||||||||||||||
MBS - private | 3 | 89 | 8 | — | 100 | ||||||||||||||
ABS | — | 12 | 1 | — | 13 | ||||||||||||||
Corporate and other debt securities | — | 36 | — | — | 36 | ||||||||||||||
Total debt securities AFS | $2,687 | $12,278 | $5,954 | $5,277 | $26,196 | ||||||||||||||
Fair Value: | |||||||||||||||||||
U.S. Treasury securities | $25 | $931 | $2,109 | $— | $3,065 | ||||||||||||||
Federal agency securities | 163 | 116 | 14 | 127 | 420 | ||||||||||||||
U.S. states and political subdivisions | 39 | 13 | 106 | 16 | 174 | ||||||||||||||
MBS - agency | 2,605 | 11,391 | 3,772 | 5,137 | 22,905 | ||||||||||||||
MBS - private | 3 | 91 | 8 | — | 102 | ||||||||||||||
ABS | — | 13 | 2 | — | 15 | ||||||||||||||
Corporate and other debt securities | — | 38 | — | — | 38 | ||||||||||||||
Total debt securities AFS | $2,835 | $12,593 | $6,011 | $5,280 | $26,719 | ||||||||||||||
Weighted average yield 1 | 2.35 | % | 2.41 | % | 2.57 | % | 2.80 | % | 2.52 | % |
September 30, 2015 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
Federal agency securities | $33 | $— | $35 | $1 | $68 | $1 | |||||||||||||||||
MBS - agency | 3,996 | 35 | 982 | 23 | 4,978 | 58 | |||||||||||||||||
ABS | — | — | 9 | — | 9 | — | |||||||||||||||||
Other equity securities | 4 | 1 | — | — | 4 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 4,033 | 36 | 1,026 | 24 | 5,059 | 60 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
Total OTTI securities AFS | — | — | — | — | — | — | |||||||||||||||||
Total impaired securities AFS | $4,033 | $36 | $1,026 | $24 | $5,059 | $60 |
December 31, 2014 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $150 | $1 | $— | $— | $150 | $1 | |||||||||||||||||
Federal agency securities | 20 | — | 132 | 2 | 152 | 2 | |||||||||||||||||
MBS - agency | 2,347 | 6 | 4,911 | 77 | 7,258 | 83 | |||||||||||||||||
ABS | — | — | 14 | — | 14 | — | |||||||||||||||||
Total temporarily impaired securities AFS | 2,517 | 7 | 5,057 | 79 | 7,574 | 86 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
MBS - private | 69 | 1 | — | — | 69 | 1 | |||||||||||||||||
Total OTTI securities AFS | 69 | 1 | — | — | 69 | 1 | |||||||||||||||||
Total impaired securities AFS | $2,586 | $8 | $5,057 | $79 | $7,643 | $87 |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Commercial loans: | |||||||
C&I | $65,371 | $65,440 | |||||
CRE | 6,168 | 6,741 | |||||
Commercial construction | 1,763 | 1,211 | |||||
Total commercial loans | 73,302 | 73,392 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 627 | 632 | |||||
Residential mortgages - nonguaranteed 1 | 24,351 | 23,443 | |||||
Home equity products | 13,416 | 14,264 | |||||
Residential construction | 394 | 436 | |||||
Total residential loans | 38,788 | 38,775 | |||||
Consumer loans: | |||||||
Guaranteed student | 4,588 | 4,827 | |||||
Other direct | 5,771 | 4,573 | |||||
Indirect | 10,119 | 10,644 | |||||
Credit cards | 992 | 901 | |||||
Total consumer loans | 21,470 | 20,945 | |||||
LHFI | $133,560 | $133,112 | |||||
LHFS 2 | $2,032 | $3,232 |
Commercial Loans | |||||||||||||||||||||||
C&I | CRE | Commercial Construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Risk rating: | |||||||||||||||||||||||
Pass | $63,826 | $64,228 | $6,033 | $6,586 | $1,739 | $1,196 | |||||||||||||||||
Criticized accruing | 1,423 | 1,061 | 120 | 134 | 23 | 14 | |||||||||||||||||
Criticized nonaccruing | 122 | 151 | 15 | 21 | 1 | 1 | |||||||||||||||||
Total | $65,371 | $65,440 | $6,168 | $6,741 | $1,763 | $1,211 |
Residential Loans 1 | |||||||||||||||||||||||
Residential Mortgages - Nonguaranteed | Home Equity Products | Residential Construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $19,936 | $18,780 | $10,897 | $11,475 | $321 | $347 | |||||||||||||||||
620 - 699 | 3,330 | 3,369 | 1,827 | 1,991 | 59 | 70 | |||||||||||||||||
Below 620 2 | 1,085 | 1,294 | 692 | 798 | 14 | 19 | |||||||||||||||||
Total | $24,351 | $23,443 | $13,416 | $14,264 | $394 | $436 |
Consumer Loans 3 | |||||||||||||||||||||||
Other Direct | Indirect | Credit Cards | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $5,180 | $4,023 | $7,053 | $7,661 | $690 | $639 | |||||||||||||||||
620 - 699 | 536 | 476 | 2,426 | 2,335 | 245 | 212 | |||||||||||||||||
Below 620 2 | 55 | 74 | 640 | 648 | 57 | 50 | |||||||||||||||||
Total | $5,771 | $4,573 | $10,119 | $10,644 | $992 | $901 |
September 30, 2015 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $65,148 | $89 | $12 | $122 | $65,371 | ||||||||||||||
CRE | 6,150 | 2 | 1 | 15 | 6,168 | ||||||||||||||
Commercial construction | 1,762 | — | — | 1 | 1,763 | ||||||||||||||
Total commercial loans | 73,060 | 91 | 13 | 138 | 73,302 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 200 | 51 | 376 | — | 627 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 24,081 | 105 | 9 | 156 | 24,351 | ||||||||||||||
Home equity products | 13,189 | 81 | — | 146 | 13,416 | ||||||||||||||
Residential construction | 375 | 3 | — | 16 | 394 | ||||||||||||||
Total residential loans | 37,845 | 240 | 385 | 318 | 38,788 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,724 | 367 | 497 | — | 4,588 | ||||||||||||||
Other direct | 5,742 | 22 | 3 | 4 | 5,771 | ||||||||||||||
Indirect | 10,032 | 83 | 1 | 3 | 10,119 | ||||||||||||||
Credit cards | 978 | 8 | 6 | — | 992 | ||||||||||||||
Total consumer loans | 20,476 | 480 | 507 | 7 | 21,470 | ||||||||||||||
Total LHFI | $131,381 | $811 | $905 | $463 | $133,560 |
December 31, 2014 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $65,246 | $36 | $7 | $151 | $65,440 | ||||||||||||||
CRE | 6,716 | 3 | 1 | 21 | 6,741 | ||||||||||||||
Commercial construction | 1,209 | 1 | — | 1 | 1,211 | ||||||||||||||
Total commercial loans | 73,171 | 40 | 8 | 173 | 73,392 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 176 | 34 | 422 | — | 632 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 23,067 | 108 | 14 | 254 | 23,443 | ||||||||||||||
Home equity products | 13,989 | 101 | — | 174 | 14,264 | ||||||||||||||
Residential construction | 402 | 7 | — | 27 | 436 | ||||||||||||||
Total residential loans | 37,634 | 250 | 436 | 455 | 38,775 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,801 | 425 | 601 | — | 4,827 | ||||||||||||||
Other direct | 4,545 | 19 | 3 | 6 | 4,573 | ||||||||||||||
Indirect | 10,537 | 104 | 3 | — | 10,644 | ||||||||||||||
Credit cards | 887 | 8 | 6 | — | 901 | ||||||||||||||
Total consumer loans | 19,770 | 556 | 613 | 6 | 20,945 | ||||||||||||||
Total LHFI | $130,575 | $846 | $1,057 | $634 | $133,112 |
September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $59 | $49 | $— | $70 | $51 | $— | |||||||||||||||||
CRE | 11 | 9 | — | 12 | 11 | — | |||||||||||||||||
Total commercial loans | 70 | 58 | — | 82 | 62 | — | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 431 | 326 | — | 592 | 425 | — | |||||||||||||||||
Residential construction | 24 | 9 | — | 31 | 9 | — | |||||||||||||||||
Total residential loans | 455 | 335 | — | 623 | 434 | — | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 14 | 12 | 7 | 27 | 26 | 7 | |||||||||||||||||
CRE | — | — | — | 4 | 4 | 4 | |||||||||||||||||
Total commercial loans | 14 | 12 | 7 | 31 | 30 | 11 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,451 | 1,395 | 181 | 1,381 | 1,354 | 215 | |||||||||||||||||
Home equity products | 709 | 637 | 60 | 703 | 630 | 66 | |||||||||||||||||
Residential construction | 128 | 124 | 14 | 145 | 145 | 19 | |||||||||||||||||
Total residential loans | 2,288 | 2,156 | 255 | 2,229 | 2,129 | 300 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 11 | 11 | 1 | 13 | 13 | 1 | |||||||||||||||||
Indirect | 113 | 112 | 5 | 105 | 105 | 5 | |||||||||||||||||
Credit cards | 24 | 6 | 1 | 25 | 8 | 2 | |||||||||||||||||
Total consumer loans | 148 | 129 | 7 | 143 | 126 | 8 | |||||||||||||||||
Total impaired loans | $2,975 | $2,690 | $269 | $3,108 | $2,781 | $319 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||
(Dollars in millions) | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | |||||||||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||
C&I | $51 | $— | $65 | $— | $53 | $1 | $68 | $1 | |||||||||||||||||||||||
CRE | 9 | — | 15 | — | 10 | — | 16 | — | |||||||||||||||||||||||
Total commercial loans | 60 | — | 80 | — | 63 | 1 | 84 | 1 | |||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 330 | 4 | 454 | 5 | 335 | 11 | 467 | 14 | |||||||||||||||||||||||
Residential construction | 9 | — | 14 | — | 11 | — | 15 | — | |||||||||||||||||||||||
Total residential loans | 339 | 4 | 468 | 5 | 346 | 11 | 482 | 14 | |||||||||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||
C&I | 20 | — | 45 | — | 23 | 1 | 46 | 1 | |||||||||||||||||||||||
CRE | — | — | 10 | — | — | — | 9 | — | |||||||||||||||||||||||
Total commercial loans | 20 | — | 55 | — | 23 | 1 | 55 | 1 | |||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,393 | 17 | 1,467 | 18 | 1,396 | 52 | 1,443 | 59 | |||||||||||||||||||||||
Home equity products | 640 | 7 | 668 | 7 | 646 | 21 | 662 | 20 | |||||||||||||||||||||||
Residential construction | 124 | 2 | 164 | 2 | 125 | 6 | 162 | 6 | |||||||||||||||||||||||
Total residential loans | 2,157 | 26 | 2,299 | 27 | 2,167 | 79 | 2,267 | 85 | |||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||
Other direct | 12 | — | 14 | — | 12 | — | 14 | — | |||||||||||||||||||||||
Indirect | 114 | 1 | 116 | 1 | 119 | 4 | 110 | 4 | |||||||||||||||||||||||
Credit cards | 6 | — | 10 | — | 7 | — | 11 | 1 | |||||||||||||||||||||||
Total consumer loans | 132 | 1 | 140 | 1 | 138 | 4 | 135 | 5 | |||||||||||||||||||||||
Total impaired loans | $2,708 | $31 | $3,042 | $33 | $2,737 | $96 | $3,023 | $106 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
C&I | $122 | $151 | |||||
CRE | 15 | 21 | |||||
Commercial construction | 1 | 1 | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed | 156 | 254 | |||||
Home equity products | 146 | 174 | |||||
Residential construction | 16 | 27 | |||||
Consumer loans: | |||||||
Other direct | 4 | 6 | |||||
Indirect | 3 | — | |||||
Total nonaccrual/NPLs 1 | 463 | 634 | |||||
OREO 2 | 62 | 99 | |||||
Other repossessed assets | 7 | 9 | |||||
Nonperforming LHFS | — | 38 | |||||
Total NPAs | $532 | $780 |
Three Months Ended September 30, 2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 18 | $— | $— | $— | $— | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 175 | 3 | 32 | 10 | 45 | ||||||||||||
Home equity products | 419 | — | 7 | 21 | 28 | ||||||||||||
Residential construction | 6 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 10 | — | — | — | — | ||||||||||||
Indirect | 611 | — | — | 13 | 13 | ||||||||||||
Credit cards | 157 | — | 1 | — | 1 | ||||||||||||
Total TDRs | 1,396 | $3 | $40 | $44 | $87 |
Nine Months Ended September 30, 2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 63 | $— | $1 | $5 | $6 | ||||||||||||
CRE | 1 | — | — | — | — | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 632 | 10 | 95 | 20 | 125 | ||||||||||||
Home equity products | 1,386 | — | 20 | 62 | 82 | ||||||||||||
Residential construction | 17 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 47 | — | — | 1 | 1 | ||||||||||||
Indirect | 1,999 | — | — | 39 | 39 | ||||||||||||
Credit cards | 529 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 4,674 | $10 | $118 | $127 | $255 |
Three Months Ended September 30, 2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 23 | $— | $— | $8 | $8 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 266 | 2 | 26 | 8 | 36 | ||||||||||||
Home equity products | 503 | — | 1 | 22 | 23 | ||||||||||||
Residential construction | 1 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 21 | — | — | — | — | ||||||||||||
Indirect | 638 | — | — | 12 | 12 | ||||||||||||
Credit cards | 123 | — | 1 | — | 1 | ||||||||||||
Total TDRs | 1,575 | $2 | $28 | $50 | $80 |
Nine Months Ended September 30, 2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 66 | $— | $— | $22 | $22 | ||||||||||||
CRE | 4 | 3 | — | 3 | 6 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 944 | 8 | 105 | 38 | 151 | ||||||||||||
Home equity products | 1,407 | — | 6 | 59 | 65 | ||||||||||||
Residential construction | 11 | — | 1 | — | 1 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 59 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,189 | — | — | 43 | 43 | ||||||||||||
Credit cards | 350 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 5,030 | $11 | $114 | $166 | $291 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | |||||||||
Commercial loans: | |||||||||||||
C&I | 13 | $— | 25 | $1 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 25 | 3 | 80 | 12 | |||||||||
Home equity products | 33 | 2 | 95 | 4 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 2 | — | 3 | — | |||||||||
Indirect | 47 | — | 118 | 1 | |||||||||
Credit cards | 22 | — | 45 | — | |||||||||
Total TDRs | 142 | $5 | 366 | $18 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | |||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | ||||||||
Commercial loans: | ||||||||||||
C&I | 30 | $3 | 77 | $8 | ||||||||
Residential loans: | ||||||||||||
Residential mortgages | 46 | 6 | 135 | 16 | ||||||||
Home equity products | 28 | 1 | 75 | 4 | ||||||||
Residential construction | — | — | 6 | — | ||||||||
Consumer loans: | ||||||||||||
Other direct | 3 | — | 8 | — | ||||||||
Indirect | 45 | — | 134 | 1 | ||||||||
Credit cards | 60 | — | 143 | 1 | ||||||||
Total TDRs | 212 | $10 | 578 | $30 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Interest only mortgages with MI or with combined original LTV ≤ 80% 1 | $1,892 | $3,180 | |||||
Interest only mortgages with no MI and with combined original LTV > 80% 1 | 620 | 873 | |||||
Total interest only mortgages 1 | 2,512 | 4,053 | |||||
Amortizing mortgages with combined original LTV > 80% and/or second liens 2 | 8,154 | 7,368 | |||||
Total mortgages with potential concentration of credit risk | $10,666 | $11,421 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Balance, beginning of period | $1,886 | $2,046 | $1,991 | $2,094 | |||||||||||
Provision for loan losses | 23 | 93 | 107 | 275 | |||||||||||
Provision/(benefit) for unfunded commitments | 9 | — | 7 | (7 | ) | ||||||||||
Loan charge-offs | (102 | ) | (164 | ) | (356 | ) | (473 | ) | |||||||
Loan recoveries | 31 | 36 | 98 | 122 | |||||||||||
Balance, end of period | $1,847 | $2,011 | $1,847 | $2,011 | |||||||||||
Components: | |||||||||||||||
ALLL | $1,786 | $1,968 | |||||||||||||
Unfunded commitments reserve 1 | 61 | 43 | |||||||||||||
Allowance for credit losses | $1,847 | $2,011 |
Three Months Ended September 30, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $993 | $676 | $165 | $1,834 | |||||||||||
Provision/(benefit) for loan losses | 33 | (39 | ) | 29 | 23 | ||||||||||
Loan charge-offs | (23 | ) | (47 | ) | (32 | ) | (102 | ) | |||||||
Loan recoveries | 10 | 11 | 10 | 31 | |||||||||||
Balance, end of period | $1,013 | $601 | $172 | $1,786 | |||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $958 | $875 | $170 | $2,003 | |||||||||||
Provision for loan losses | 25 | 34 | 34 | 93 | |||||||||||
Loan charge-offs | (26 | ) | (104 | ) | (34 | ) | (164 | ) | |||||||
Loan recoveries | 14 | 12 | 10 | 36 | |||||||||||
Balance, end of period | $971 | $817 | $180 | $1,968 | |||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $986 | $777 | $174 | $1,937 | |||||||||||
Provision/(benefit) for loan losses | 74 | (30 | ) | 63 | 107 | ||||||||||
Loan charge-offs | (82 | ) | (177 | ) | (97 | ) | (356 | ) | |||||||
Loan recoveries | 35 | 31 | 32 | 98 | |||||||||||
Balance, end of period | $1,013 | $601 | $172 | $1,786 | |||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $946 | $930 | $168 | $2,044 | |||||||||||
Provision for loan losses | 82 | 114 | 79 | 275 | |||||||||||
Loan charge-offs | (97 | ) | (279 | ) | (97 | ) | (473 | ) | |||||||
Loan recoveries | 40 | 52 | 30 | 122 | |||||||||||
Balance, end of period | $971 | $817 | $180 | $1,968 |
September 30, 2015 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $70 | $7 | $2,491 | $255 | $129 | $7 | $2,690 | $269 | |||||||||||||||||||||||
Collectively evaluated | 73,232 | 1,006 | 36,035 | 346 | 21,341 | 165 | 130,608 | 1,517 | |||||||||||||||||||||||
Total evaluated | 73,302 | 1,013 | 38,526 | 601 | 21,470 | 172 | 133,298 | 1,786 | |||||||||||||||||||||||
LHFI at fair value | — | — | 262 | — | — | — | 262 | — | |||||||||||||||||||||||
Total LHFI | $73,302 | $1,013 | $38,788 | $601 | $21,470 | $172 | $133,560 | $1,786 |
December 31, 2014 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $92 | $11 | $2,563 | $300 | $126 | $8 | $2,781 | $319 | |||||||||||||||||||||||
Collectively evaluated | 73,300 | 975 | 35,940 | 477 | 20,819 | 166 | 130,059 | 1,618 | |||||||||||||||||||||||
Total evaluated | 73,392 | 986 | 38,503 | 777 | 20,945 | 174 | 132,840 | 1,937 | |||||||||||||||||||||||
LHFI at fair value | — | — | 272 | — | — | — | 272 | — | |||||||||||||||||||||||
Total LHFI | $73,392 | $986 | $38,775 | $777 | $20,945 | $174 | $133,112 | $1,937 |
|
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Total | ||||||||
Balance, January 1, 2014 | $4,262 | $2,107 | $6,369 | ||||||||
Acquisition of Lantana Oil and Gas Partners, Inc. | — | 8 | 8 | ||||||||
Sale of RidgeWorth | — | (40 | ) | (40 | ) | ||||||
Balance, September 30, 2014 | $4,262 | $2,075 | $6,337 |
(Dollars in millions) | MSRs - Fair Value | Other | Total | ||||||||
Balance, January 1, 2015 | $1,206 | $13 | $1,219 | ||||||||
Amortization 1 | — | (6 | ) | (6 | ) | ||||||
Servicing rights originated | 185 | 13 | 198 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 2 | (74 | ) | — | (74 | ) | ||||||
Other changes in fair value 3 | (161 | ) | — | (161 | ) | ||||||
Servicing rights sold | (3 | ) | — | (3 | ) | ||||||
Balance, September 30, 2015 | $1,262 | $20 | $1,282 | ||||||||
Balance, January 1, 2014 | $1,300 | $34 | $1,334 | ||||||||
Amortization 1 | — | (10 | ) | (10 | ) | ||||||
Servicing rights originated | 137 | — | 137 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 2 | (117 | ) | — | (117 | ) | ||||||
Other changes in fair value 3 | (123 | ) | — | (123 | ) | ||||||
Servicing rights sold | (1 | ) | — | (1 | ) | ||||||
Sale of RidgeWorth | — | (9 | ) | (9 | ) | ||||||
Balance, September 30, 2014 | $1,305 | $15 | $1,320 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Fair value of MSRs | $1,262 | $1,206 | |||||
Prepayment rate assumption (annual) | 11 | % | 11 | % | |||
Decline in fair value from 10% adverse change | $51 | $46 | |||||
Decline in fair value from 20% adverse change | 98 | 88 | |||||
Option adjusted spread (annual) | 8 | % | 10 | % | |||
Decline in fair value from 10% adverse change | $55 | $55 | |||||
Decline in fair value from 20% adverse change | 105 | 105 | |||||
Weighted-average life (in years) | 6.4 | 6.4 | |||||
Weighted-average coupon | 4.1 | % | 4.2 | % |
|
Portfolio Balance 1 | Past Due and Nonaccrual 2 | Net Charge-offs | |||||||||||||||||||||||||||||
September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||
Portfolio LHFI by type: | |||||||||||||||||||||||||||||||
Commercial | $73,302 | $73,392 | $151 | $181 | $13 | $12 | $47 | $57 | |||||||||||||||||||||||
Residential | 38,788 | 38,775 | 703 | 891 | 36 | 92 | 146 | 227 | |||||||||||||||||||||||
Consumer | 21,470 | 20,945 | 514 | 619 | 22 | 24 | 65 | 67 | |||||||||||||||||||||||
Total portfolio LHFI | 133,560 | 133,112 | 1,368 | 1,691 | 71 | 128 | 258 | 351 | |||||||||||||||||||||||
Managed securitized loans by type: | |||||||||||||||||||||||||||||||
Residential | 117,774 | 110,591 | 135 | 3 | 183 | 3 | 4 | 6 | 10 | 13 | |||||||||||||||||||||
Consumer | 889 | — | 1 | — | 1 | — | 1 | — | |||||||||||||||||||||||
Total managed securitized loans | 118,663 | 110,591 | 136 | 183 | 5 | 6 | 11 | 13 | |||||||||||||||||||||||
Managed unsecuritized loans | 4,238 | 4,943 | 587 | 705 | — | — | — | — | |||||||||||||||||||||||
Total managed loans | $256,461 | $248,646 | $2,091 | $2,579 | $76 | $134 | $269 | $364 |
|
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Stock options | $— | $— | $1 | $1 | |||||||||||
Restricted stock | 4 | 7 | 13 | 21 | |||||||||||
Performance stock units | 5 | 4 | 21 | 9 | |||||||||||
RSUs | 7 | 5 | 35 | 27 | |||||||||||
Total stock-based compensation | $16 | $16 | $70 | $58 | |||||||||||
Stock-based compensation tax benefit | $6 | $6 | $27 | $22 |
Pension Benefits 1 | Other Postretirement Benefits | ||||||||||||||||||||||||||||||
Three Months Ended September 30 | Nine Months Ended September 30 | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||
Service cost | $2 | $2 | $4 | $4 | $— | $— | $— | $— | |||||||||||||||||||||||
Interest cost | 29 | 31 | 87 | 93 | 1 | 1 | 2 | 2 | |||||||||||||||||||||||
Expected return on plan assets | (52 | ) | (50 | ) | (155 | ) | (150 | ) | (2 | ) | (1 | ) | (4 | ) | (4 | ) | |||||||||||||||
Amortization of prior service credit | — | — | — | — | (1 | ) | (2 | ) | (4 | ) | (4 | ) | |||||||||||||||||||
Amortization of actuarial loss | 5 | 4 | 16 | 12 | — | — | — | — | |||||||||||||||||||||||
Net periodic benefit | ($16 | ) | ($13 | ) | ($48 | ) | ($41 | ) | ($2 | ) | ($2 | ) | ($6 | ) | ($6 | ) |
|
(Dollars in millions) | 2015 | 2014 | |||||
Beginning pending repurchase requests | $47 | $126 | |||||
Repurchase requests received | 58 | 139 | |||||
Repurchase requests resolved: | |||||||
Repurchased | (17 | ) | (22 | ) | |||
Cured | (72 | ) | (198 | ) | |||
Total resolved | (89 | ) | (220 | ) | |||
Ending pending repurchase requests 1 | $16 | $45 | |||||
Percent from non-agency investors: | |||||||
Pending repurchase requests | 6.0 | % | 7.0 | % | |||
Repurchase requests received | 0.6 | % | 0.8 | % |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Balance, at beginning of period | $60 | $77 | $85 | $78 | |||||||||||
Repurchase (benefit)/provision | (1 | ) | 2 | (9 | ) | 12 | |||||||||
Charge-offs, net of recoveries | — | (2 | ) | (17 | ) | (13 | ) | ||||||||
Balance, at end of period | $59 | $77 | $59 | $77 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Outstanding repurchased mortgage loans: | |||||||
Performing LHFI | $262 | $271 | |||||
Nonperforming LHFI | 15 | 29 | |||||
Nonperforming LHFS | — | 12 | |||||
Total carrying value of outstanding repurchased mortgage loans | $277 | $312 |
|
September 30, 2015 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $15,500 | $262 | $— | $— | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 1,700 | 27 | 600 | — | |||||||||||
Interest rate contracts hedging brokered CDs | 30 | — | — | — | |||||||||||
Total | 1,730 | 27 | 600 | — | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs | 18,209 | 285 | 6,009 | 159 | |||||||||||
LHFS, IRLCs 4 | 2,638 | 13 | 4,478 | 40 | |||||||||||
Trading activity 5 | 69,745 | 2,449 | 63,113 | 2,237 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,634 | 127 | 3,303 | 123 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 215 | 3 | |||||||||||
Trading activity 6 | 2,568 | 16 | 2,735 | 13 | |||||||||||
Equity contracts hedging trading activity 5 | 22,911 | 1,944 | 28,546 | 2,253 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 7 | 2,672 | 38 | 81 | 6 | |||||||||||
Commodities | 466 | 97 | 463 | 96 | |||||||||||
Total | 122,843 | 4,969 | 108,943 | 4,930 | |||||||||||
Total derivative instruments | $140,073 | $5,258 | $109,543 | $4,930 | |||||||||||
Total gross derivative instruments, before netting | $5,258 | $4,930 | |||||||||||||
Less: Legally enforceable master netting agreements | (3,268 | ) | (3,268 | ) | |||||||||||
Less: Cash collateral received/paid | (541 | ) | (1,097 | ) | |||||||||||
Total derivative instruments, after netting | $1,449 | $565 |
December 31, 2014 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $18,150 | $208 | $2,850 | $8 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 2,700 | 30 | 2,600 | 1 | |||||||||||
Interest rate contracts hedging brokered CDs | 30 | — | — | — | |||||||||||
Total | 2,730 | 30 | 2,600 | 1 | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs | 5,172 | 163 | 8,807 | 30 | |||||||||||
LHFS, IRLCs 4 | 1,840 | 4 | 4,923 | 23 | |||||||||||
Trading activity 5 | 61,049 | 2,405 | 61,065 | 2,225 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 2,429 | 104 | 2,414 | 100 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 392 | 5 | |||||||||||
Trading activity 6 | 2,282 | 20 | 2,452 | 20 | |||||||||||
Equity contracts hedging trading activity 5 | 21,875 | 2,809 | 28,128 | 3,090 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 7 | 2,231 | 25 | 139 | 5 | |||||||||||
Commodities | 381 | 71 | 374 | 70 | |||||||||||
Total | 97,259 | 5,601 | 108,694 | 5,568 | |||||||||||
Total derivative instruments | $118,139 | $5,839 | $114,144 | $5,577 | |||||||||||
Total gross derivative instruments, before netting | $5,839 | $5,577 | |||||||||||||
Less: Legally enforceable master netting agreements | (4,083 | ) | (4,083 | ) | |||||||||||
Less: Cash collateral received/paid | (449 | ) | (1,032 | ) | |||||||||||
Total derivative instruments, after netting | $1,307 | $462 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||||||||
Derivative instruments in cash flow hedging relationships: | |||||||||||||||||
Interest rate contracts hedging floating rate loans 1 | $204 | $47 | $338 | $126 | Interest and fees on loans |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||||||||||||
(Dollars in millions) | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | |||||||||||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||||||||||||||
Interest rate contracts hedging fixed rate debt 1 | $— | ($1 | ) | ($1 | ) | $7 | ($8 | ) | ($1 | ) |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Three Months Ended September 30, 2015 | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Nine Months Ended September 30, 2015 | ||||||
Derivative instruments not designated as hedging instruments: | |||||||||
Interest rate contracts hedging: | |||||||||
MSRs | Mortgage servicing related income | $298 | $223 | ||||||
LHFS, IRLCs | Mortgage production related income | (69 | ) | (60 | ) | ||||
LHFI | Other noninterest income | (2 | ) | (2 | ) | ||||
Trading activity | Trading income | 5 | 46 | ||||||
Foreign exchange rate contracts hedging trading activity | Trading income | 21 | 57 | ||||||
Credit contracts hedging: | |||||||||
Loans | Other noninterest income | — | (1 | ) | |||||
Trading activity | Trading income | 6 | 19 | ||||||
Equity contracts hedging trading activity | Trading income | — | 3 | ||||||
Other contracts hedging: | |||||||||
IRLCs | Mortgage production related income | 58 | 151 | ||||||
Commodities | Trading income | 1 | 2 | ||||||
Total | $318 | $438 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||||||||||||
(Dollars in millions) | Amount of Pre-tax Loss Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||||||||
Derivative instruments in cash flow hedging relationships: | |||||||||||||||||
Interest rate contracts hedging floating rate loans 1 | ($31 | ) | $76 | $36 | $225 | Interest and fees on loans |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||||||||||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Gain/(Loss) Recognized in Income on Hedges (Ineffective Portion) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | |||||||||||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||||||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($7 | ) | $7 | $— | $10 | ($9 | ) | $1 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain Recognized in Income on Derivatives During the Three Months Ended September 30, 2014 | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Nine Months Ended September 30, 2014 | ||||||
Derivative instruments not designated as hedging instruments: | |||||||||
Interest rate contracts hedging: | |||||||||
MSRs | Mortgage servicing related income | $17 | $138 | ||||||
LHFS, IRLCs | Mortgage production related income | 4 | (92 | ) | |||||
Trading activity | Trading income | 9 | 34 | ||||||
Foreign exchange rate contracts hedging trading activity | Trading income | 44 | 43 | ||||||
Credit contracts hedging: | |||||||||
Loans | Other noninterest income | 1 | — | ||||||
Trading activity | Trading income | 4 | 13 | ||||||
Equity contracts hedging trading activity | Trading income | 1 | 4 | ||||||
Other contracts - IRLCs | Mortgage production related income | 52 | 190 | ||||||
Total | $132 | $330 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
September 30, 2015 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,748 | $3,455 | $1,293 | $51 | $1,242 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 38 | — | 38 | — | 38 | ||||||||||||||
Exchange traded derivatives | 472 | 354 | 118 | — | 118 | ||||||||||||||
Total derivative instrument assets | $5,258 | $3,809 | $1,449 | 1 | $51 | $1,398 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,488 | $4,011 | $477 | $20 | $457 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 88 | — | 88 | — | 88 | ||||||||||||||
Exchange traded derivatives | 354 | 354 | — | — | — | ||||||||||||||
Total derivative instrument liabilities | $4,930 | $4,365 | $565 | 2 | $20 | $545 | |||||||||||||
December 31, 2014 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $5,127 | $4,095 | $1,032 | $63 | $969 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 25 | — | 25 | — | 25 | ||||||||||||||
Exchange traded derivatives | 687 | 437 | 250 | — | 250 | ||||||||||||||
Total derivative instrument assets | $5,839 | $4,532 | $1,307 | 1 | $63 | $1,244 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $5,001 | $4,678 | $323 | $12 | $311 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 133 | — | 133 | — | 133 | ||||||||||||||
Exchange traded derivatives | 443 | 437 | 6 | — | 6 | ||||||||||||||
Total derivative instrument liabilities | $5,577 | $5,115 | $462 | 2 | $12 | $450 |
• | MSRs. The Company hedges these instruments with a combination of mortgage and interest rate derivatives, including forward and option contracts, futures, and forward rate agreements. |
• | IRLCs and mortgage LHFS. The Company hedges these instruments using forward contracts, futures, and option contracts. |
|
• | Level 1: Quoted prices for identical instruments in active markets. |
• | Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets. |
• | Level 3: Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
September 30, 2015 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $443 | $— | $— | $— | $443 | ||||||||||||||
Federal agency securities | — | 532 | — | — | 532 | ||||||||||||||
U.S. states and political subdivisions | — | 40 | — | — | 40 | ||||||||||||||
MBS - agency | — | 565 | — | — | 565 | ||||||||||||||
CLO securities | — | 2 | — | — | 2 | ||||||||||||||
Corporate and other debt securities | — | 390 | — | — | 390 | ||||||||||||||
CP | — | 312 | — | — | 312 | ||||||||||||||
Equity securities | 65 | — | — | — | 65 | ||||||||||||||
Derivative instruments | 474 | 4,746 | 38 | (3,809 | ) | 1,449 | |||||||||||||
Trading loans | — | 2,739 | — | — | 2,739 | ||||||||||||||
Total trading assets and derivative instruments | 982 | 9,326 | 38 | (3,809 | ) | 6,537 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 3,065 | — | — | — | 3,065 | ||||||||||||||
Federal agency securities | — | 420 | — | — | 420 | ||||||||||||||
U.S. states and political subdivisions | — | 169 | 5 | — | 174 | ||||||||||||||
MBS - agency | — | 22,905 | — | — | 22,905 | ||||||||||||||
MBS - private | — | — | 102 | — | 102 | ||||||||||||||
ABS | — | — | 15 | — | 15 | ||||||||||||||
Corporate and other debt securities | — | 33 | 5 | — | 38 | ||||||||||||||
Other equity securities 2 | 111 | — | 440 | — | 551 | ||||||||||||||
Total securities AFS | 3,176 | 23,527 | 567 | — | 27,270 | ||||||||||||||
Residential LHFS | — | 1,881 | 2 | — | 1,883 | ||||||||||||||
LHFI | — | — | 262 | — | 262 | ||||||||||||||
MSRs | — | — | 1,262 | — | 1,262 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 584 | — | — | — | 584 | ||||||||||||||
MBS - agency | — | 4 | — | — | 4 | ||||||||||||||
Corporate and other debt securities | — | 177 | — | — | 177 | ||||||||||||||
Derivative instruments | 355 | 4,569 | 6 | (4,365 | ) | 565 | |||||||||||||
Total trading liabilities and derivative instruments | 939 | 4,750 | 6 | (4,365 | ) | 1,330 | |||||||||||||
Long-term debt | — | 986 | — | — | 986 | ||||||||||||||
Other liabilities 3 | — | — | 23 | — | 23 |
December 31, 2014 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $267 | $— | $— | $— | $267 | ||||||||||||||
Federal agency securities | — | 547 | — | — | 547 | ||||||||||||||
U.S. states and political subdivisions | — | 42 | — | — | 42 | ||||||||||||||
MBS - agency | — | 545 | — | — | 545 | ||||||||||||||
CLO securities | — | 3 | — | — | 3 | ||||||||||||||
Corporate and other debt securities | — | 509 | — | — | 509 | ||||||||||||||
CP | — | 327 | — | — | 327 | ||||||||||||||
Equity securities | 45 | — | — | — | 45 | ||||||||||||||
Derivative instruments | 688 | 5,126 | 25 | (4,532 | ) | 1,307 | |||||||||||||
Trading loans | — | 2,610 | — | — | 2,610 | ||||||||||||||
Total trading assets and derivative instruments | 1,000 | 9,709 | 25 | (4,532 | ) | 6,202 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 1,921 | — | — | — | 1,921 | ||||||||||||||
Federal agency securities | — | 484 | — | — | 484 | ||||||||||||||
U.S. states and political subdivisions | — | 197 | 12 | — | 209 | ||||||||||||||
MBS - agency | — | 23,048 | — | — | 23,048 | ||||||||||||||
MBS - private | — | — | 123 | — | 123 | ||||||||||||||
ABS | — | — | 21 | — | 21 | ||||||||||||||
Corporate and other debt securities | — | 36 | 5 | — | 41 | ||||||||||||||
Other equity securities 2 | 138 | — | 785 | — | 923 | ||||||||||||||
Total securities AFS | 2,059 | 23,765 | 946 | — | 26,770 | ||||||||||||||
Residential LHFS | — | 1,891 | 1 | — | 1,892 | ||||||||||||||
LHFI | — | — | 272 | — | 272 | ||||||||||||||
MSRs | — | — | 1,206 | — | 1,206 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 485 | — | — | — | 485 | ||||||||||||||
MBS - agency | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 279 | — | — | 279 | ||||||||||||||
Derivative instruments | 444 | 5,128 | 5 | (5,115 | ) | 462 | |||||||||||||
Total trading liabilities and derivative instruments | 929 | 5,408 | 5 | (5,115 | ) | 1,227 | |||||||||||||
Long-term debt | — | 1,283 | — | — | 1,283 | ||||||||||||||
Other liabilities 3 | — | — | 27 | — | 27 |
(Dollars in millions) | Fair Value at September 30, 2015 | Aggregate UPB under FVO at September 30, 2015 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,739 | $2,687 | $52 | ||||||||
LHFS: | |||||||||||
Accrual | 1,883 | 1,806 | 77 | ||||||||
LHFI: | |||||||||||
Accrual | 260 | 269 | (9 | ) | |||||||
Nonaccrual | 2 | 3 | (1 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 986 | 907 | 79 | ||||||||
(Dollars in millions) | Fair Value at December 31, 2014 | Aggregate UPB under FVO at December 31, 2014 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,610 | $2,589 | $21 | ||||||||
LHFS: | |||||||||||
Accrual | 1,891 | 1,817 | 74 | ||||||||
Nonaccrual | 1 | 1 | — | ||||||||
LHFI: | |||||||||||
Accrual | 269 | 281 | (12 | ) | |||||||
Nonaccrual | 3 | 5 | (2 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 1,283 | 1,176 | 107 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Current Period Earnings 2 | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Current Period Earnings 2 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Trading loans | ($1 | ) | $— | $— | $— | ($1 | ) | $1 | $— | $— | $— | $1 | |||||||||||||||||||
LHFS | — | 20 | — | — | 20 | — | 32 | — | — | 32 | |||||||||||||||||||||
LHFI | — | — | — | 4 | 4 | — | — | — | 3 | 3 | |||||||||||||||||||||
MSRs | — | — | (198 | ) | — | (198 | ) | — | 1 | (235 | ) | — | (234 | ) | |||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Long-term debt | 9 | — | — | — | 9 | 28 | — | — | — | 28 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Current Period Earnings 2 | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Current Period Earnings 2 | |||||||||||||||||
Assets: | |||||||||||||||||||||||||
Trading loans | $1 | $— | $— | $1 | $10 | $— | $— | $10 | |||||||||||||||||
LHFS | — | (32 | ) | — | (32 | ) | — | (18 | ) | — | (18 | ) | |||||||||||||
LHFI | — | — | — | — | — | 8 | — | 8 | |||||||||||||||||
MSRs | — | — | (55 | ) | (55 | ) | — | 2 | (240 | ) | (238 | ) | |||||||||||||
Liabilities: | |||||||||||||||||||||||||
Brokered time deposits | 1 | — | — | 1 | 6 | — | — | 6 | |||||||||||||||||
Long-term debt | 9 | — | — | 9 | 6 | — | — | 6 |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value September 30, 2015 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $32 | Internal model | Pull through rate | 39-100% (75%) | |||||
MSR value | 26-201 bps (100 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 5 | Cost | N/A | ||||||
MBS - private | 102 | Third party pricing | N/A | ||||||
ABS | 15 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 440 | Cost | N/A | ||||||
Residential LHFS | 2 | Monte Carlo/Discounted cash flow | Option adjusted spread | 143-162 bps (156 bps) | |||||
Conditional prepayment rate | 3-17 CPR (11 CPR) | ||||||||
Conditional default rate | 0-2 CDR (0.5 CDR) | ||||||||
LHFI | 260 | Monte Carlo/Discounted cash flow | Option adjusted spread | 0-452 bps (269 bps) | |||||
Conditional prepayment rate | 5-36 CPR (13 CPR) | ||||||||
Conditional default rate | 0-5 CDR (2 CDR) | ||||||||
2 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,262 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-21 CPR (11 CPR) | |||||
Option adjusted spread | (5)-107% (8%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 23 | Internal model | Loan production volume | 150% (150%) |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2014 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $20 | Internal model | Pull through rate | 40-100% (75%) | |||||
MSR value | 39-218 bps (107 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 12 | Cost | N/A | ||||||
MBS - private | 123 | Third party pricing | N/A | ||||||
ABS | 21 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 785 | Cost | N/A | ||||||
Residential LHFS | 1 | Monte Carlo/Discounted cash flow | Option adjusted spread | 145-225 bps (157 bps) | |||||
Conditional prepayment rate | 1-30 CPR (15 CPR) | ||||||||
Conditional default rate | 0-3 CDR (0.75 CDR) | ||||||||
LHFI | 269 | Monte Carlo/Discounted cash flow | Option adjusted spread | 0-450 bps (286 bps) | |||||
Conditional prepayment rate | 4-30 CPR (14 CPR) | ||||||||
Conditional default rate | 0-7 CDR (2 CDR) | ||||||||
3 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,206 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-47 CPR (11 CPR) | |||||
Option adjusted spread | (1)-122% (10%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 27 | Internal model | Loan production volume | 0-150% (107%) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2015 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2015 | Included in earnings (held at September 30, 2015) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $14 | $58 | 2 | $— | $— | $— | $1 | ($41 | ) | $— | $— | $32 | ($1 | ) | 2 | |||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
MBS - private | 112 | (1 | ) | 1 | 5 | — | — | (10 | ) | — | — | — | 102 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 17 | — | — | — | — | (2 | ) | — | — | — | 15 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 3 | — | — | 5 | — | (3 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 582 | — | (2 | ) | 5 | — | — | (140 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 719 | (1 | ) | (1 | ) | 5 | — | (155 | ) | — | — | — | 567 | (1 | ) | |||||||||||||||||||||||||||||
Residential LHFS | 2 | — | — | — | (7 | ) | — | (1 | ) | 8 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 263 | 3 | 3 | — | — | — | (8 | ) | — | 4 | — | 262 | 3 | 3 | ||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 23 | — | — | — | — | — | — | — | — | 23 | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance January 1, 2015 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2015 | Included in earnings (held at September 30, 2015) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $20 | $148 | 2 | $— | $— | $— | $2 | ($138 | ) | $— | $— | $32 | ($5 | ) | 2 | |||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | (7 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
MBS - private | 123 | (1 | ) | 2 | 5 | — | — | (22 | ) | — | — | — | 102 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 21 | — | — | — | — | (6 | ) | — | — | — | 15 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | 5 | — | (5 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 785 | — | (2 | ) | 5 | 104 | — | (447 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 946 | (1 | ) | — | 109 | — | (487 | ) | — | — | — | 567 | (1 | ) | ||||||||||||||||||||||||||||||
Residential LHFS | 1 | — | — | — | (16 | ) | — | (2 | ) | 19 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 272 | 3 | 3 | — | — | — | (32 | ) | (1 | ) | 20 | — | 262 | 1 | 3 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | 6 | 4 | — | — | — | (10 | ) | — | — | — | 23 | 6 | 4 |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2014 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2014 | Included in earnings (held at September 30, 2014) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $21 | $47 | 2 | $— | $— | $— | $1 | ($64 | ) | $— | $— | $5 | $16 | 2 | ||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | — | — | — | — | 12 | — | |||||||||||||||||||||||||||||||||
MBS - private | 140 | (1 | ) | (1 | ) | 5 | — | — | (6 | ) | — | — | — | 132 | (1 | ) | ||||||||||||||||||||||||||||
ABS | 22 | — | — | — | — | (1 | ) | — | — | — | 21 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 779 | — | — | 135 | — | (90 | ) | 6 | — | — | 830 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 958 | (1 | ) | 4 | (1 | ) | 135 | — | (97 | ) | 6 | — | — | 1,000 | (1 | ) | ||||||||||||||||||||||||||||
Residential LHFS | 3 | — | — | — | (3 | ) | — | — | 1 | — | 1 | — | ||||||||||||||||||||||||||||||||
LHFI | 292 | 1 | 6 | — | — | — | (8 | ) | (2 | ) | 1 | — | 284 | 1 | 6 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | — | — | — | — | (3 | ) | — | — | — | 24 | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance January 1, 2014 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2014 | Included in earnings (held at September 30, 2014) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
CDO/CLO securities | $54 | $11 | 3 | $— | $— | ($65 | ) | $— | $— | $— | $— | $— | $— | |||||||||||||||||||||||||||||||
ABS | 6 | 1 | 3 | — | — | (7 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Derivative instruments, net | 8 | 180 | 2 | — | — | — | 2 | (185 | ) | — | — | 5 | (10 | ) | 2 | |||||||||||||||||||||||||||||
Total trading assets | 68 | 192 | — | — | (72 | ) | 2 | (185 | ) | — | — | 5 | (10 | ) | ||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 34 | (2 | ) | — | — | (20 | ) | — | — | — | — | 12 | — | |||||||||||||||||||||||||||||||
MBS - private | 154 | (1 | ) | 4 | 5 | — | — | (25 | ) | — | — | — | 132 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 21 | — | 1 | 5 | — | — | (1 | ) | — | — | — | 21 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 739 | — | — | 270 | — | (185 | ) | 6 | — | — | 830 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 953 | (3 | ) | 4 | 5 | 270 | (20 | ) | (211 | ) | 6 | — | — | 1,000 | (1 | ) | ||||||||||||||||||||||||||||
Residential LHFS | 3 | — | — | — | (7 | ) | — | (6 | ) | 12 | (1 | ) | 1 | — | ||||||||||||||||||||||||||||||
LHFI | 302 | 9 | 6 | — | — | — | (31 | ) | 3 | 1 | — | 284 | 6 | 6 | ||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 29 | 1 | 7 | — | — | — | (3 | ) | (3 | ) | — | — | 24 | — |
Fair Value Measurements | Losses for the Three Months Ended September 30, 2015 | Losses for the Nine Months Ended September 30, 2015 | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
LHFI | $17 | $— | $— | $17 | $— | $— | |||||||||||||||||
OREO | 17 | — | 1 | 16 | (2 | ) | (3 | ) | |||||||||||||||
Other assets | 39 | — | 32 | 7 | (1 | ) | (7 | ) | |||||||||||||||
Fair Value Measurements | Losses for the Year Ended December 31, 2014 | ||||||||||||||||||||||
(Dollars in millions) | December 31, 2014 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
LHFS | $1,108 | $121 | $45 | $942 | ($6 | ) | |||||||||||||||||
LHFI | 24 | — | — | 24 | — | ||||||||||||||||||
OREO | 29 | — | 1 | 28 | (6 | ) | |||||||||||||||||
Affordable housing | 77 | — | — | 77 | (21 | ) | |||||||||||||||||
Other assets | 225 | — | 216 | 9 | (64 | ) |
September 30, 2015 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Measured Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $4,916 | $4,916 | $4,916 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,537 | 6,537 | 982 | 5,517 | 38 | (b) | ||||||||||||||
Securities AFS | 27,270 | 27,270 | 3,176 | 23,527 | 567 | (b) | ||||||||||||||
LHFS | 2,032 | 2,034 | — | 2,007 | 27 | (c) | ||||||||||||||
LHFI, net | 131,774 | 129,046 | — | 406 | 128,640 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 146,371 | 146,407 | — | 146,407 | — | (e) | ||||||||||||||
Short-term borrowings | 3,942 | 3,942 | — | 3,942 | — | (f) | ||||||||||||||
Long-term debt | 8,444 | 8,403 | — | 7,852 | 551 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,330 | 1,330 | 939 | 385 | 6 | (b) |
December 31, 2014 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Measured Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $8,229 | $8,229 | $8,229 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,202 | 6,202 | 1,000 | 5,177 | 25 | (b) | ||||||||||||||
Securities AFS | 26,770 | 26,770 | 2,059 | 23,765 | 946 | (b) | ||||||||||||||
LHFS | 3,232 | 3,240 | — | 2,063 | 1,177 | (c) | ||||||||||||||
LHFI, net | 131,175 | 126,855 | — | 545 | 126,310 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 140,567 | 140,562 | — | 140,562 | — | (e) | ||||||||||||||
Short-term borrowings | 9,186 | 9,186 | — | 9,186 | — | (f) | ||||||||||||||
Long-term debt | 13,022 | 13,056 | — | 12,398 | 658 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,227 | 1,227 | 929 | 293 | 5 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Trading assets and derivative instruments, securities AFS, and trading liabilities and derivative instruments that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion. When valuation assumptions are not readily observable in the market, instruments are valued based on the best available data to approximate fair value. This data may be internally-developed and considers risk premiums that a market participant would require under then-current market conditions. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid or nonexistent requires significant judgment. |
(e) | Deposit liabilities with no defined maturity such as DDAs, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow approach that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. |
(f) | Fair values for short-term borrowings and certain long-term debt are based on quoted market prices for similar instruments or estimated discounted cash flows utilizing the Company’s current incremental borrowing rate for similar types of instruments. For long-term debt that the Company measures at fair value, refer to the respective valuation section within this footnote. For level 3 debt, the terms are unique in nature or there are otherwise no similar instruments that can be used to value the instrument without using significant unobservable assumptions. In this situation, the Company reviews current borrowing rates along with the collateral levels that secure the debt in determining an appropriate fair value adjustment. |
|
|
• | Consumer Banking provides services to consumers and branch-managed small business clients through an extensive network of traditional and in-store branches, ATMs, the internet (www.suntrust.com), mobile banking, and telephone (1-800-SUNTRUST). Financial products and services offered to consumers and small business clients include deposits, home equity lines and loans, credit lines, indirect auto, student lending, bank card, other lending products, and various fee-based services. Consumer Banking also serves as an entry point for clients and provides services for other lines of business. |
• | PWM provides a full array of wealth management products and professional services to both individual and institutional clients including loans, deposits, brokerage, professional investment management, and trust services to clients seeking active management of their financial resources. Institutional clients are served by the Institutional Investment Solutions business. Discount/online and full-service brokerage products are offered to individual clients through STIS. PWM also includes GenSpring, which provides family office solutions to ultra-high net worth individuals and their families. Utilizing teams of multi-disciplinary specialists with expertise in investments, tax, accounting, estate planning, and other wealth management disciplines, GenSpring helps families manage and sustain wealth across multiple generations. |
• | CIB delivers comprehensive capital markets solutions, including advisory, capital raising, and financial risk management, with the goal of serving the needs of both public and private companies in the Wholesale Banking segment and PWM business. Investment Banking and Corporate Banking teams within CIB serve clients across the nation, offering a full suite of traditional banking and investment banking products and services to companies with annual revenues typically greater than $150 million. Investment Banking serves select industry segments including consumer and retail, energy, financial services, healthcare, industrials, media and communications, real estate, and technology. Corporate Banking serves clients across diversified industry sectors based on size, complexity, and frequency of capital markets issuance. Also managed within CIB is the Equipment Finance Group, which provides lease financing solutions (through SunTrust Equipment Finance & Leasing). |
• | Commercial & Business Banking offers an array of traditional banking products, including cash management services and investment banking solutions via STRH to commercial clients (generally those with average revenues $1 million to $150 million), not-for-profit organizations, and governmental entities, as well as auto dealer financing (floor plan inventory financing). Also managed within Commercial & Business Banking is the Premium Assignment Corporation, which creates corporate insurance premium financing solutions. |
• | Commercial Real Estate provides a full range of financial solutions for commercial real estate developers, owners, and investors, including construction, mini-perm, and permanent real estate financing as well as tailored financing and equity investment solutions via STRH, primarily through the REIT group focused on Real Estate Investment Trusts. The Institutional Real Estate team targets relationships with institutional advisors, private funds, and insurance companies and the Regional team focuses on real estate owners and developers through a regional delivery structure. Commercial Real Estate also offers tailored financing and equity investment solutions for community development and affordable housing projects through STCC, with particular expertise in Low Income Housing Tax Credits and New Market Tax Credits. |
• | Treasury & Payment Solutions provides all SunTrust business clients with services required to manage their payments and receipts, combined with the ability to manage and optimize their deposits across all aspects of their business. Treasury & Payment Solutions operates all electronic and paper payment types, including card, wire transfer, ACH, check, and cash. It also provides clients the means to manage their accounts electronically online, both domestically and internationally. |
• | Net interest income – Net interest income is presented on an FTE basis to make income from tax-exempt assets comparable to other taxable products. The segment results reflect matched maturity funds transfer pricing, which ascribes credits or charges based on the economic value or cost created by the assets and liabilities of each segment. The mismatch between funds credits and funds charges at the segment level resides in Reconciling Items. The change in this mismatch is generally attributable to corporate balance sheet management strategies. |
• | Provision/(benefit) for credit losses – Represents net charge-offs by segment combined with an allocation to the segments of the provision/(benefit) attributable to each segment's quarterly change in the ALLL and unfunded commitment reserve balances. |
• | Provision/(benefit) for income taxes – Calculated using a blended income tax rate for each segment. This calculation includes the impact of various adjustments, such as the reversal of the FTE gross up on tax-exempt assets, tax adjustments, and credits that are unique to each segment. The difference between the calculated provision/(benefit) for income taxes at the segment level and the consolidated provision/(benefit) for income taxes is reported in Reconciling Items. |
• | Operational costs – Expenses are charged to the segments based on various statistical volumes multiplied by activity based cost rates. As a result of the activity based costing process, residual expenses are also allocated to the segments. The recoveries for the majority of these costs are reported in Corporate Other. |
• | Support and overhead costs – Expenses not directly attributable to a specific segment are allocated based on various drivers (e.g., number of equivalent employees, number of PCs/Laptops, and net revenue). The recoveries for these allocations are reported in Corporate Other. |
• | Sales and referral credits – Segments may compensate another segment for referring or selling certain products. The majority of the revenue resides in the segment where the product is ultimately managed. |
Three Months Ended September 30, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,206 | $67,274 | $25,299 | $70 | ($12 | ) | $132,837 | ||||||||||||||||
Average consumer and commercial deposits | 91,016 | 51,237 | 2,918 | 84 | (29 | ) | 145,226 | ||||||||||||||||
Average total assets | 45,874 | 80,097 | 29,280 | 29,878 | 3,212 | 188,341 | |||||||||||||||||
Average total liabilities | 91,671 | 56,611 | 3,290 | 13,397 | (12 | ) | 164,957 | ||||||||||||||||
Average total equity | — | — | — | — | 23,384 | 23,384 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $688 | $447 | $123 | $40 | ($87 | ) | $1,211 | ||||||||||||||||
FTE adjustment | — | 35 | — | 1 | — | 36 | |||||||||||||||||
Net interest income - FTE 1 | 688 | 482 | 123 | 41 | (87 | ) | 1,247 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 22 | 47 | (38 | ) | — | 1 | 32 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses - FTE | 666 | 435 | 161 | 41 | (88 | ) | 1,215 | ||||||||||||||||
Total noninterest income | 384 | 293 | 109 | 29 | (4 | ) | 811 | ||||||||||||||||
Total noninterest expense | 720 | 388 | 154 | 6 | (4 | ) | 1,264 | ||||||||||||||||
Income before provision for income taxes - FTE | 330 | 340 | 116 | 64 | (88 | ) | 762 | ||||||||||||||||
Provision for income taxes - FTE 3 | 123 | 109 | 11 | 22 | (42 | ) | 223 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 207 | 231 | 105 | 42 | (46 | ) | 539 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 2 | — | 2 | |||||||||||||||||
Net income | $207 | $231 | $105 | $40 | ($46 | ) | $537 | ||||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,904 | $63,542 | $25,261 | $46 | ($6 | ) | $130,747 | ||||||||||||||||
Average consumer and commercial deposits | 86,194 | 43,319 | 2,664 | 83 | (65 | ) | 132,195 | ||||||||||||||||
Average total assets | 47,586 | 75,156 | 30,447 | 27,326 | 2,918 | 183,433 | |||||||||||||||||
Average total liabilities | 86,888 | 49,955 | 3,085 | 21,356 | (42 | ) | 161,242 | ||||||||||||||||
Average total equity | — | — | — | — | 22,191 | 22,191 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $666 | $419 | $148 | $70 | ($88 | ) | $1,215 | ||||||||||||||||
FTE adjustment | — | 34 | — | 1 | 1 | 36 | |||||||||||||||||
Net interest income - FTE 1 | 666 | 453 | 148 | 71 | (87 | ) | 1,251 | ||||||||||||||||
Provision for credit losses 2 | 40 | 9 | 44 | — | — | 93 | |||||||||||||||||
Net interest income after provision for credit losses - FTE | 626 | 444 | 104 | 71 | (87 | ) | 1,158 | ||||||||||||||||
Total noninterest income | 399 | 241 | 130 | 14 | (4 | ) | 780 | ||||||||||||||||
Total noninterest expense | 720 | 367 | 166 | 12 | (6 | ) | 1,259 | ||||||||||||||||
Income before provision/(benefit) for income taxes - FTE | 305 | 318 | 68 | 73 | (85 | ) | 679 | ||||||||||||||||
Provision/(benefit) for income taxes - FTE 3 | 112 | 94 | 25 | (108 | ) | (20 | ) | 103 | |||||||||||||||
Net income including income attributable to noncontrolling interest | 193 | 224 | 43 | 181 | (65 | ) | 576 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | — | |||||||||||||||||
Net income | $193 | $224 | $43 | $181 | ($65 | ) | $576 |
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,556 | $67,547 | $24,847 | $59 | ($9 | ) | $133,000 | ||||||||||||||||
Average consumer and commercial deposits | 90,935 | 49,147 | 2,754 | 85 | (52 | ) | 142,869 | ||||||||||||||||
Average total assets | 46,493 | 80,777 | 28,595 | 29,469 | 3,301 | 188,635 | |||||||||||||||||
Average total liabilities | 91,578 | 54,826 | 3,139 | 15,894 | (68 | ) | 165,369 | ||||||||||||||||
Average total equity | — | — | — | — | 23,266 | 23,266 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,029 | $1,321 | $366 | $103 | ($301 | ) | $3,518 | ||||||||||||||||
FTE adjustment | — | 103 | — | 2 | 2 | 107 | |||||||||||||||||
Net interest income - FTE 1 | 2,029 | 1,424 | 366 | 105 | (299 | ) | 3,625 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 101 | 73 | (61 | ) | — | 1 | 114 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses - FTE | 1,928 | 1,351 | 427 | 105 | (300 | ) | 3,511 | ||||||||||||||||
Total noninterest income | 1,136 | 949 | 346 | 84 | (12 | ) | 2,503 | ||||||||||||||||
Total noninterest expense | 2,167 | 1,189 | 511 | 18 | (13 | ) | 3,872 | ||||||||||||||||
Income before provision for income taxes - FTE | 897 | 1,111 | 262 | 171 | (299 | ) | 2,142 | ||||||||||||||||
Provision for income taxes - FTE 3 | 334 | 371 | 45 | 61 | (125 | ) | 686 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 563 | 740 | 217 | 110 | (174 | ) | 1,456 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 7 | — | 7 | |||||||||||||||||
Net income | $563 | $740 | $217 | $103 | ($174 | ) | $1,449 | ||||||||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,564 | $61,297 | $27,106 | $50 | ($7 | ) | $130,010 | ||||||||||||||||
Average consumer and commercial deposits | 85,190 | 42,899 | 2,260 | 85 | (65 | ) | 130,369 | ||||||||||||||||
Average total assets | 47,244 | 72,646 | 31,078 | 26,313 | 2,817 | 180,098 | |||||||||||||||||
Average total liabilities | 85,931 | 49,594 | 2,763 | 19,869 | (31 | ) | 158,126 | ||||||||||||||||
Average total equity | — | — | — | — | 21,972 | 21,972 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $1,957 | $1,220 | $422 | $220 | ($190 | ) | $3,629 | ||||||||||||||||
FTE adjustment | — | 102 | — | 2 | 1 | 105 | |||||||||||||||||
Net interest income - FTE 1 | 1,957 | 1,322 | 422 | 222 | (189 | ) | 3,734 | ||||||||||||||||
Provision for credit losses 2 | 135 | 39 | 94 | — | — | 268 | |||||||||||||||||
Net interest income after provision for credit losses - FTE | 1,822 | 1,283 | 328 | 222 | (189 | ) | 3,466 | ||||||||||||||||
Total noninterest income | 1,141 | 828 | 350 | 222 | (13 | ) | 2,528 | ||||||||||||||||
Total noninterest expense | 2,154 | 1,180 | 717 | 95 | (12 | ) | 4,134 | ||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes - FTE | 809 | 931 | (39 | ) | 349 | (190 | ) | 1,860 | |||||||||||||||
Provision/(benefit) for income taxes - FTE 3 | 297 | 296 | (16 | ) | (41 | ) | (67 | ) | 469 | ||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 512 | 635 | (23 | ) | 390 | (123 | ) | 1,391 | |||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 11 | — | 11 | |||||||||||||||||
Net income/(loss) | $512 | $635 | ($23 | ) | $379 | ($123 | ) | $1,380 |
|
(Dollars in millions) | Securities AFS | Derivative Instruments | Employee Benefit Plans | Total | |||||||||||
Three Months Ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $183 | $107 | ($584 | ) | ($294 | ) | |||||||||
Net unrealized gains arising during the period | 123 | 128 | — | 251 | |||||||||||
Amounts reclassified from AOCI | (4 | ) | (44 | ) | 3 | (45 | ) | ||||||||
Other comprehensive income, net of tax | 119 | 84 | 3 | 206 | |||||||||||
Balance, end of period | $302 | $191 | ($581 | ) | ($88 | ) | |||||||||
Three Months Ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | $206 | $193 | ($458 | ) | ($59 | ) | |||||||||
Net unrealized losses arising during the period | (43 | ) | (19 | ) | — | (62 | ) | ||||||||
Amounts reclassified from AOCI | 6 | (63 | ) | 1 | (56 | ) | |||||||||
Other comprehensive (loss)/income, net of tax | (37 | ) | (82 | ) | 1 | (118 | ) | ||||||||
Balance, end of period | $169 | $111 | ($457 | ) | ($177 | ) | |||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $298 | $97 | ($517 | ) | ($122 | ) | |||||||||
Net unrealized gains arising during the period | 17 | 212 | — | 229 | |||||||||||
Amounts reclassified from AOCI | (13 | ) | (118 | ) | (64 | ) | (195 | ) | |||||||
Other comprehensive income/(loss), net of tax | 4 | 94 | (64 | ) | 34 | ||||||||||
Balance, end of period | $302 | $191 | ($581 | ) | ($88 | ) | |||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | ($77 | ) | $279 | ($491 | ) | ($289 | ) | ||||||||
Net unrealized gains arising during the period | 239 | 23 | — | 262 | |||||||||||
Amounts reclassified from AOCI | 7 | (191 | ) | 34 | (150 | ) | |||||||||
Other comprehensive income/(loss), net of tax | 246 | (168 | ) | 34 | 112 | ||||||||||
Balance, end of period | $169 | $111 | ($457 | ) | ($177 | ) |
(Dollars in millions) | Three Months Ended September 30 | Nine Months Ended September 30 | Affected Line Item in the Statement Where Net Income is Presented | |||||||||||||||
Details About AOCI Components | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Securities AFS: | ||||||||||||||||||
Realized (gains)/losses on securities AFS | ($7 | ) | $9 | ($21 | ) | $11 | Net securities gains/(losses) | |||||||||||
Tax effect | 3 | (3 | ) | 8 | (4 | ) | Provision for income taxes | |||||||||||
(4 | ) | 6 | (13 | ) | 7 | |||||||||||||
Derivative Instruments: | ||||||||||||||||||
Realized gains on cash flow hedges | (70 | ) | (99 | ) | (187 | ) | (302 | ) | Interest and fees on loans | |||||||||
Tax effect | 26 | 36 | 69 | 111 | Provision for income taxes | |||||||||||||
(44 | ) | (63 | ) | (118 | ) | (191 | ) | |||||||||||
Employee Benefit Plans: | ||||||||||||||||||
Amortization of prior service credit | (1 | ) | (2 | ) | (4 | ) | (4 | ) | Employee benefits | |||||||||
Amortization of actuarial loss | 5 | 4 | 16 | 12 | Employee benefits | |||||||||||||
Adjustment to funded status of employee benefit obligation | — | — | (120 | ) | 46 | Other assets/other liabilities | ||||||||||||
4 | 2 | (108 | ) | 54 | ||||||||||||||
Tax effect | (1 | ) | (1 | ) | 44 | (20 | ) | Provision for income taxes | ||||||||||
3 | 1 | (64 | ) | 34 | ||||||||||||||
Total reclassifications from AOCI | ($45 | ) | ($56 | ) | ($195 | ) | ($150 | ) |
|
Standard | Description | Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Standards Not Yet Adopted | |||
ASU 2014-09, Revenue from Contracts with Customers | The ASU supersedes the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the Codification. The core principle of the ASU is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASU may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts with remaining performance obligations as of the effective date. | January 1, 2018 (early adoption permitted beginning January 1, 2017) | The Company is continuing to evaluate the alternative methods of adoption and the anticipated effects on the financial statements and related disclosures. |
ASU 2015-02, Amendments to the Consolidation Analysis | The ASU rescinds the indefinite deferral of previous amendments to ASC Topic 810 for certain entities and amends components of the consolidation analysis under ASC Topic 810, including evaluating limited partnerships and similar legal entities, evaluating fees paid to a decision maker or service provider as a variable interest, the effects of fee arrangements and/or related parties on the primary beneficiary determination and investment fund specific matters. The ASU may be adopted either retrospectively or on a modified retrospective basis. | January 1, 2016 | The Company will adopt this ASU on a modified retrospective basis. The Company is continuing to evaluate the impact of this ASU on the financial statements and related disclosures; however, adoption is not expected to materially impact the Company's financial position, results of operations, or EPS. |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Fed funds sold | $55 | $38 | |||||
Securities borrowed | 221 | 290 | |||||
Securities purchased under agreements to resell | 829 | 832 | |||||
Total Fed funds sold and securities borrowed or purchased under agreements to resell | $1,105 | $1,160 |
September 30, 2015 | December 31, 2014 | ||||||||||||||
(Dollars in millions) | Overnight and Continuous | Overnight and Continuous | Up to 30 days | Total | |||||||||||
U.S. Treasury securities | $84 | $376 | $— | $376 | |||||||||||
Federal agency securities | 223 | 231 | — | 231 | |||||||||||
MBS - agency | 868 | 1,059 | 45 | 1,104 | |||||||||||
CP | 37 | 238 | — | 238 | |||||||||||
Corporate and other debt securities | 324 | 327 | — | 327 | |||||||||||
Total securities sold under agreements to repurchase | $1,536 | $2,231 | $45 | $2,276 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
September 30, 2015 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,050 | $— | $1,050 | 1 | $1,043 | $7 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,536 | — | 1,536 | 1,536 | — | ||||||||||||||
December 31, 2014 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,122 | $— | $1,122 | 1 | $1,112 | $10 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 2,276 | — | 2,276 | 2,276 | — |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Trading Assets and Derivative Instruments: | |||||||
U.S. Treasury securities | $443 | $267 | |||||
Federal agency securities | 532 | 547 | |||||
U.S. states and political subdivisions | 40 | 42 | |||||
MBS - agency | 565 | 545 | |||||
CLO securities | 2 | 3 | |||||
Corporate and other debt securities | 390 | 509 | |||||
CP | 312 | 327 | |||||
Equity securities | 65 | 45 | |||||
Derivative instruments 1 | 1,449 | 1,307 | |||||
Trading loans 2 | 2,739 | 2,610 | |||||
Total trading assets and derivative instruments | $6,537 | $6,202 | |||||
Trading Liabilities and Derivative Instruments: | |||||||
U.S. Treasury securities | $584 | $485 | |||||
MBS - agency | 4 | 1 | |||||
Corporate and other debt securities | 177 | 279 | |||||
Derivative instruments 1 | 565 | 462 | |||||
Total trading liabilities and derivative instruments | $1,330 | $1,227 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Trading Assets and Derivative Instruments: | |||||||
U.S. Treasury securities | $443 | $267 | |||||
Federal agency securities | 532 | 547 | |||||
U.S. states and political subdivisions | 40 | 42 | |||||
MBS - agency | 565 | 545 | |||||
CLO securities | 2 | 3 | |||||
Corporate and other debt securities | 390 | 509 | |||||
CP | 312 | 327 | |||||
Equity securities | 65 | 45 | |||||
Derivative instruments 1 | 1,449 | 1,307 | |||||
Trading loans 2 | 2,739 | 2,610 | |||||
Total trading assets and derivative instruments | $6,537 | $6,202 | |||||
Trading Liabilities and Derivative Instruments: | |||||||
U.S. Treasury securities | $584 | $485 | |||||
MBS - agency | 4 | 1 | |||||
Corporate and other debt securities | 177 | 279 | |||||
Derivative instruments 1 | 565 | 462 | |||||
Total trading liabilities and derivative instruments | $1,330 | $1,227 |
|
September 30, 2015 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $3,020 | $45 | $— | $3,065 | |||||||||||
Federal agency securities | 408 | 13 | 1 | 420 | |||||||||||
U.S. states and political subdivisions | 167 | 7 | — | 174 | |||||||||||
MBS - agency | 22,452 | 511 | 58 | 22,905 | |||||||||||
MBS - private | 100 | 2 | — | 102 | |||||||||||
ABS | 13 | 2 | — | 15 | |||||||||||
Corporate and other debt securities | 36 | 2 | — | 38 | |||||||||||
Other equity securities 1 | 551 | 1 | 1 | 551 | |||||||||||
Total securities AFS | $26,747 | $583 | $60 | $27,270 | |||||||||||
December 31, 2014 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $1,913 | $9 | $1 | $1,921 | |||||||||||
Federal agency securities | 471 | 15 | 2 | 484 | |||||||||||
U.S. states and political subdivisions | 200 | 9 | — | 209 | |||||||||||
MBS - agency | 22,573 | 558 | 83 | 23,048 | |||||||||||
MBS - private | 122 | 2 | 1 | 123 | |||||||||||
ABS | 19 | 2 | — | 21 | |||||||||||
Corporate and other debt securities | 38 | 3 | — | 41 | |||||||||||
Other equity securities 1 | 921 | 2 | — | 923 | |||||||||||
Total securities AFS | $26,257 | $600 | $87 | $26,770 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Taxable interest | $143 | $142 | $397 | $421 | |||||||||||
Tax-exempt interest | 2 | 2 | 5 | 8 | |||||||||||
Dividends | 8 | 9 | 28 | 27 | |||||||||||
Total interest and dividends | $153 | $153 | $430 | $456 |
Distribution of Maturities | |||||||||||||||||||
(Dollars in millions) | 1 Year or Less | 1-5 Years | 5-10 Years | After 10 Years | Total | ||||||||||||||
Amortized Cost: | |||||||||||||||||||
U.S. Treasury securities | $25 | $921 | $2,074 | $— | $3,020 | ||||||||||||||
Federal agency securities | 159 | 109 | 14 | 126 | 408 | ||||||||||||||
U.S. states and political subdivisions | 38 | 13 | 101 | 15 | 167 | ||||||||||||||
MBS - agency | 2,462 | 11,098 | 3,756 | 5,136 | 22,452 | ||||||||||||||
MBS - private | 3 | 89 | 8 | — | 100 | ||||||||||||||
ABS | — | 12 | 1 | — | 13 | ||||||||||||||
Corporate and other debt securities | — | 36 | — | — | 36 | ||||||||||||||
Total debt securities AFS | $2,687 | $12,278 | $5,954 | $5,277 | $26,196 | ||||||||||||||
Fair Value: | |||||||||||||||||||
U.S. Treasury securities | $25 | $931 | $2,109 | $— | $3,065 | ||||||||||||||
Federal agency securities | 163 | 116 | 14 | 127 | 420 | ||||||||||||||
U.S. states and political subdivisions | 39 | 13 | 106 | 16 | 174 | ||||||||||||||
MBS - agency | 2,605 | 11,391 | 3,772 | 5,137 | 22,905 | ||||||||||||||
MBS - private | 3 | 91 | 8 | — | 102 | ||||||||||||||
ABS | — | 13 | 2 | — | 15 | ||||||||||||||
Corporate and other debt securities | — | 38 | — | — | 38 | ||||||||||||||
Total debt securities AFS | $2,835 | $12,593 | $6,011 | $5,280 | $26,719 | ||||||||||||||
Weighted average yield 1 | 2.35 | % | 2.41 | % | 2.57 | % | 2.80 | % | 2.52 | % |
September 30, 2015 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
Federal agency securities | $33 | $— | $35 | $1 | $68 | $1 | |||||||||||||||||
MBS - agency | 3,996 | 35 | 982 | 23 | 4,978 | 58 | |||||||||||||||||
ABS | — | — | 9 | — | 9 | — | |||||||||||||||||
Other equity securities | 4 | 1 | — | — | 4 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 4,033 | 36 | 1,026 | 24 | 5,059 | 60 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
Total OTTI securities AFS | — | — | — | — | — | — | |||||||||||||||||
Total impaired securities AFS | $4,033 | $36 | $1,026 | $24 | $5,059 | $60 |
December 31, 2014 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $150 | $1 | $— | $— | $150 | $1 | |||||||||||||||||
Federal agency securities | 20 | — | 132 | 2 | 152 | 2 | |||||||||||||||||
MBS - agency | 2,347 | 6 | 4,911 | 77 | 7,258 | 83 | |||||||||||||||||
ABS | — | — | 14 | — | 14 | — | |||||||||||||||||
Total temporarily impaired securities AFS | 2,517 | 7 | 5,057 | 79 | 7,574 | 86 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
MBS - private | 69 | 1 | — | — | 69 | 1 | |||||||||||||||||
Total OTTI securities AFS | 69 | 1 | — | — | 69 | 1 | |||||||||||||||||
Total impaired securities AFS | $2,586 | $8 | $5,057 | $79 | $7,643 | $87 |
|
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Interest only mortgages with MI or with combined original LTV ≤ 80% 1 | $1,892 | $3,180 | |||||
Interest only mortgages with no MI and with combined original LTV > 80% 1 | 620 | 873 | |||||
Total interest only mortgages 1 | 2,512 | 4,053 | |||||
Amortizing mortgages with combined original LTV > 80% and/or second liens 2 | 8,154 | 7,368 | |||||
Total mortgages with potential concentration of credit risk | $10,666 | $11,421 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Commercial loans: | |||||||
C&I | $65,371 | $65,440 | |||||
CRE | 6,168 | 6,741 | |||||
Commercial construction | 1,763 | 1,211 | |||||
Total commercial loans | 73,302 | 73,392 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 627 | 632 | |||||
Residential mortgages - nonguaranteed 1 | 24,351 | 23,443 | |||||
Home equity products | 13,416 | 14,264 | |||||
Residential construction | 394 | 436 | |||||
Total residential loans | 38,788 | 38,775 | |||||
Consumer loans: | |||||||
Guaranteed student | 4,588 | 4,827 | |||||
Other direct | 5,771 | 4,573 | |||||
Indirect | 10,119 | 10,644 | |||||
Credit cards | 992 | 901 | |||||
Total consumer loans | 21,470 | 20,945 | |||||
LHFI | $133,560 | $133,112 | |||||
LHFS 2 | $2,032 | $3,232 |
Commercial Loans | |||||||||||||||||||||||
C&I | CRE | Commercial Construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Risk rating: | |||||||||||||||||||||||
Pass | $63,826 | $64,228 | $6,033 | $6,586 | $1,739 | $1,196 | |||||||||||||||||
Criticized accruing | 1,423 | 1,061 | 120 | 134 | 23 | 14 | |||||||||||||||||
Criticized nonaccruing | 122 | 151 | 15 | 21 | 1 | 1 | |||||||||||||||||
Total | $65,371 | $65,440 | $6,168 | $6,741 | $1,763 | $1,211 |
Residential Loans 1 | |||||||||||||||||||||||
Residential Mortgages - Nonguaranteed | Home Equity Products | Residential Construction | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $19,936 | $18,780 | $10,897 | $11,475 | $321 | $347 | |||||||||||||||||
620 - 699 | 3,330 | 3,369 | 1,827 | 1,991 | 59 | 70 | |||||||||||||||||
Below 620 2 | 1,085 | 1,294 | 692 | 798 | 14 | 19 | |||||||||||||||||
Total | $24,351 | $23,443 | $13,416 | $14,264 | $394 | $436 |
Consumer Loans 3 | |||||||||||||||||||||||
Other Direct | Indirect | Credit Cards | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $5,180 | $4,023 | $7,053 | $7,661 | $690 | $639 | |||||||||||||||||
620 - 699 | 536 | 476 | 2,426 | 2,335 | 245 | 212 | |||||||||||||||||
Below 620 2 | 55 | 74 | 640 | 648 | 57 | 50 | |||||||||||||||||
Total | $5,771 | $4,573 | $10,119 | $10,644 | $992 | $901 |
September 30, 2015 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $65,148 | $89 | $12 | $122 | $65,371 | ||||||||||||||
CRE | 6,150 | 2 | 1 | 15 | 6,168 | ||||||||||||||
Commercial construction | 1,762 | — | — | 1 | 1,763 | ||||||||||||||
Total commercial loans | 73,060 | 91 | 13 | 138 | 73,302 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 200 | 51 | 376 | — | 627 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 24,081 | 105 | 9 | 156 | 24,351 | ||||||||||||||
Home equity products | 13,189 | 81 | — | 146 | 13,416 | ||||||||||||||
Residential construction | 375 | 3 | — | 16 | 394 | ||||||||||||||
Total residential loans | 37,845 | 240 | 385 | 318 | 38,788 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,724 | 367 | 497 | — | 4,588 | ||||||||||||||
Other direct | 5,742 | 22 | 3 | 4 | 5,771 | ||||||||||||||
Indirect | 10,032 | 83 | 1 | 3 | 10,119 | ||||||||||||||
Credit cards | 978 | 8 | 6 | — | 992 | ||||||||||||||
Total consumer loans | 20,476 | 480 | 507 | 7 | 21,470 | ||||||||||||||
Total LHFI | $131,381 | $811 | $905 | $463 | $133,560 |
December 31, 2014 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $65,246 | $36 | $7 | $151 | $65,440 | ||||||||||||||
CRE | 6,716 | 3 | 1 | 21 | 6,741 | ||||||||||||||
Commercial construction | 1,209 | 1 | — | 1 | 1,211 | ||||||||||||||
Total commercial loans | 73,171 | 40 | 8 | 173 | 73,392 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 176 | 34 | 422 | — | 632 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 23,067 | 108 | 14 | 254 | 23,443 | ||||||||||||||
Home equity products | 13,989 | 101 | — | 174 | 14,264 | ||||||||||||||
Residential construction | 402 | 7 | — | 27 | 436 | ||||||||||||||
Total residential loans | 37,634 | 250 | 436 | 455 | 38,775 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,801 | 425 | 601 | — | 4,827 | ||||||||||||||
Other direct | 4,545 | 19 | 3 | 6 | 4,573 | ||||||||||||||
Indirect | 10,537 | 104 | 3 | — | 10,644 | ||||||||||||||
Credit cards | 887 | 8 | 6 | — | 901 | ||||||||||||||
Total consumer loans | 19,770 | 556 | 613 | 6 | 20,945 | ||||||||||||||
Total LHFI | $130,575 | $846 | $1,057 | $634 | $133,112 |
September 30, 2015 | December 31, 2014 | ||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $59 | $49 | $— | $70 | $51 | $— | |||||||||||||||||
CRE | 11 | 9 | — | 12 | 11 | — | |||||||||||||||||
Total commercial loans | 70 | 58 | — | 82 | 62 | — | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 431 | 326 | — | 592 | 425 | — | |||||||||||||||||
Residential construction | 24 | 9 | — | 31 | 9 | — | |||||||||||||||||
Total residential loans | 455 | 335 | — | 623 | 434 | — | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 14 | 12 | 7 | 27 | 26 | 7 | |||||||||||||||||
CRE | — | — | — | 4 | 4 | 4 | |||||||||||||||||
Total commercial loans | 14 | 12 | 7 | 31 | 30 | 11 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,451 | 1,395 | 181 | 1,381 | 1,354 | 215 | |||||||||||||||||
Home equity products | 709 | 637 | 60 | 703 | 630 | 66 | |||||||||||||||||
Residential construction | 128 | 124 | 14 | 145 | 145 | 19 | |||||||||||||||||
Total residential loans | 2,288 | 2,156 | 255 | 2,229 | 2,129 | 300 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 11 | 11 | 1 | 13 | 13 | 1 | |||||||||||||||||
Indirect | 113 | 112 | 5 | 105 | 105 | 5 | |||||||||||||||||
Credit cards | 24 | 6 | 1 | 25 | 8 | 2 | |||||||||||||||||
Total consumer loans | 148 | 129 | 7 | 143 | 126 | 8 | |||||||||||||||||
Total impaired loans | $2,975 | $2,690 | $269 | $3,108 | $2,781 | $319 |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | ||||||||||||||||||||||||||||
(Dollars in millions) | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | |||||||||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||
C&I | $51 | $— | $65 | $— | $53 | $1 | $68 | $1 | |||||||||||||||||||||||
CRE | 9 | — | 15 | — | 10 | — | 16 | — | |||||||||||||||||||||||
Total commercial loans | 60 | — | 80 | — | 63 | 1 | 84 | 1 | |||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 330 | 4 | 454 | 5 | 335 | 11 | 467 | 14 | |||||||||||||||||||||||
Residential construction | 9 | — | 14 | — | 11 | — | 15 | — | |||||||||||||||||||||||
Total residential loans | 339 | 4 | 468 | 5 | 346 | 11 | 482 | 14 | |||||||||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||||||||||
C&I | 20 | — | 45 | — | 23 | 1 | 46 | 1 | |||||||||||||||||||||||
CRE | — | — | 10 | — | — | — | 9 | — | |||||||||||||||||||||||
Total commercial loans | 20 | — | 55 | — | 23 | 1 | 55 | 1 | |||||||||||||||||||||||
Residential loans: | |||||||||||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,393 | 17 | 1,467 | 18 | 1,396 | 52 | 1,443 | 59 | |||||||||||||||||||||||
Home equity products | 640 | 7 | 668 | 7 | 646 | 21 | 662 | 20 | |||||||||||||||||||||||
Residential construction | 124 | 2 | 164 | 2 | 125 | 6 | 162 | 6 | |||||||||||||||||||||||
Total residential loans | 2,157 | 26 | 2,299 | 27 | 2,167 | 79 | 2,267 | 85 | |||||||||||||||||||||||
Consumer loans: | |||||||||||||||||||||||||||||||
Other direct | 12 | — | 14 | — | 12 | — | 14 | — | |||||||||||||||||||||||
Indirect | 114 | 1 | 116 | 1 | 119 | 4 | 110 | 4 | |||||||||||||||||||||||
Credit cards | 6 | — | 10 | — | 7 | — | 11 | 1 | |||||||||||||||||||||||
Total consumer loans | 132 | 1 | 140 | 1 | 138 | 4 | 135 | 5 | |||||||||||||||||||||||
Total impaired loans | $2,708 | $31 | $3,042 | $33 | $2,737 | $96 | $3,023 | $106 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
C&I | $122 | $151 | |||||
CRE | 15 | 21 | |||||
Commercial construction | 1 | 1 | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed | 156 | 254 | |||||
Home equity products | 146 | 174 | |||||
Residential construction | 16 | 27 | |||||
Consumer loans: | |||||||
Other direct | 4 | 6 | |||||
Indirect | 3 | — | |||||
Total nonaccrual/NPLs 1 | 463 | 634 | |||||
OREO 2 | 62 | 99 | |||||
Other repossessed assets | 7 | 9 | |||||
Nonperforming LHFS | — | 38 | |||||
Total NPAs | $532 | $780 |
Three Months Ended September 30, 2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 18 | $— | $— | $— | $— | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 175 | 3 | 32 | 10 | 45 | ||||||||||||
Home equity products | 419 | — | 7 | 21 | 28 | ||||||||||||
Residential construction | 6 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 10 | — | — | — | — | ||||||||||||
Indirect | 611 | — | — | 13 | 13 | ||||||||||||
Credit cards | 157 | — | 1 | — | 1 | ||||||||||||
Total TDRs | 1,396 | $3 | $40 | $44 | $87 |
Nine Months Ended September 30, 2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 63 | $— | $1 | $5 | $6 | ||||||||||||
CRE | 1 | — | — | — | — | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 632 | 10 | 95 | 20 | 125 | ||||||||||||
Home equity products | 1,386 | — | 20 | 62 | 82 | ||||||||||||
Residential construction | 17 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 47 | — | — | 1 | 1 | ||||||||||||
Indirect | 1,999 | — | — | 39 | 39 | ||||||||||||
Credit cards | 529 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 4,674 | $10 | $118 | $127 | $255 |
Three Months Ended September 30, 2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 23 | $— | $— | $8 | $8 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 266 | 2 | 26 | 8 | 36 | ||||||||||||
Home equity products | 503 | — | 1 | 22 | 23 | ||||||||||||
Residential construction | 1 | — | — | — | — | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 21 | — | — | — | — | ||||||||||||
Indirect | 638 | — | — | 12 | 12 | ||||||||||||
Credit cards | 123 | — | 1 | — | 1 | ||||||||||||
Total TDRs | 1,575 | $2 | $28 | $50 | $80 |
Nine Months Ended September 30, 2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 66 | $— | $— | $22 | $22 | ||||||||||||
CRE | 4 | 3 | — | 3 | 6 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 944 | 8 | 105 | 38 | 151 | ||||||||||||
Home equity products | 1,407 | — | 6 | 59 | 65 | ||||||||||||
Residential construction | 11 | — | 1 | — | 1 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 59 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,189 | — | — | 43 | 43 | ||||||||||||
Credit cards | 350 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 5,030 | $11 | $114 | $166 | $291 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | |||||||||
Commercial loans: | |||||||||||||
C&I | 13 | $— | 25 | $1 | |||||||||
Residential loans: | |||||||||||||
Residential mortgages | 25 | 3 | 80 | 12 | |||||||||
Home equity products | 33 | 2 | 95 | 4 | |||||||||
Consumer loans: | |||||||||||||
Other direct | 2 | — | 3 | — | |||||||||
Indirect | 47 | — | 118 | 1 | |||||||||
Credit cards | 22 | — | 45 | — | |||||||||
Total TDRs | 142 | $5 | 366 | $18 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | |||||||||||
(Dollars in millions) | Number of Loans | Amortized Cost | Number of Loans | Amortized Cost | ||||||||
Commercial loans: | ||||||||||||
C&I | 30 | $3 | 77 | $8 | ||||||||
Residential loans: | ||||||||||||
Residential mortgages | 46 | 6 | 135 | 16 | ||||||||
Home equity products | 28 | 1 | 75 | 4 | ||||||||
Residential construction | — | — | 6 | — | ||||||||
Consumer loans: | ||||||||||||
Other direct | 3 | — | 8 | — | ||||||||
Indirect | 45 | — | 134 | 1 | ||||||||
Credit cards | 60 | — | 143 | 1 | ||||||||
Total TDRs | 212 | $10 | 578 | $30 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Balance, beginning of period | $1,886 | $2,046 | $1,991 | $2,094 | |||||||||||
Provision for loan losses | 23 | 93 | 107 | 275 | |||||||||||
Provision/(benefit) for unfunded commitments | 9 | — | 7 | (7 | ) | ||||||||||
Loan charge-offs | (102 | ) | (164 | ) | (356 | ) | (473 | ) | |||||||
Loan recoveries | 31 | 36 | 98 | 122 | |||||||||||
Balance, end of period | $1,847 | $2,011 | $1,847 | $2,011 | |||||||||||
Components: | |||||||||||||||
ALLL | $1,786 | $1,968 | |||||||||||||
Unfunded commitments reserve 1 | 61 | 43 | |||||||||||||
Allowance for credit losses | $1,847 | $2,011 |
Three Months Ended September 30, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $993 | $676 | $165 | $1,834 | |||||||||||
Provision/(benefit) for loan losses | 33 | (39 | ) | 29 | 23 | ||||||||||
Loan charge-offs | (23 | ) | (47 | ) | (32 | ) | (102 | ) | |||||||
Loan recoveries | 10 | 11 | 10 | 31 | |||||||||||
Balance, end of period | $1,013 | $601 | $172 | $1,786 | |||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $958 | $875 | $170 | $2,003 | |||||||||||
Provision for loan losses | 25 | 34 | 34 | 93 | |||||||||||
Loan charge-offs | (26 | ) | (104 | ) | (34 | ) | (164 | ) | |||||||
Loan recoveries | 14 | 12 | 10 | 36 | |||||||||||
Balance, end of period | $971 | $817 | $180 | $1,968 | |||||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $986 | $777 | $174 | $1,937 | |||||||||||
Provision/(benefit) for loan losses | 74 | (30 | ) | 63 | 107 | ||||||||||
Loan charge-offs | (82 | ) | (177 | ) | (97 | ) | (356 | ) | |||||||
Loan recoveries | 35 | 31 | 32 | 98 | |||||||||||
Balance, end of period | $1,013 | $601 | $172 | $1,786 | |||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $946 | $930 | $168 | $2,044 | |||||||||||
Provision for loan losses | 82 | 114 | 79 | 275 | |||||||||||
Loan charge-offs | (97 | ) | (279 | ) | (97 | ) | (473 | ) | |||||||
Loan recoveries | 40 | 52 | 30 | 122 | |||||||||||
Balance, end of period | $971 | $817 | $180 | $1,968 |
September 30, 2015 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $70 | $7 | $2,491 | $255 | $129 | $7 | $2,690 | $269 | |||||||||||||||||||||||
Collectively evaluated | 73,232 | 1,006 | 36,035 | 346 | 21,341 | 165 | 130,608 | 1,517 | |||||||||||||||||||||||
Total evaluated | 73,302 | 1,013 | 38,526 | 601 | 21,470 | 172 | 133,298 | 1,786 | |||||||||||||||||||||||
LHFI at fair value | — | — | 262 | — | — | — | 262 | — | |||||||||||||||||||||||
Total LHFI | $73,302 | $1,013 | $38,788 | $601 | $21,470 | $172 | $133,560 | $1,786 |
December 31, 2014 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | Carrying Value | Associated ALLL | |||||||||||||||||||||||
Individually evaluated | $92 | $11 | $2,563 | $300 | $126 | $8 | $2,781 | $319 | |||||||||||||||||||||||
Collectively evaluated | 73,300 | 975 | 35,940 | 477 | 20,819 | 166 | 130,059 | 1,618 | |||||||||||||||||||||||
Total evaluated | 73,392 | 986 | 38,503 | 777 | 20,945 | 174 | 132,840 | 1,937 | |||||||||||||||||||||||
LHFI at fair value | — | — | 272 | — | — | — | 272 | — | |||||||||||||||||||||||
Total LHFI | $73,392 | $986 | $38,775 | $777 | $20,945 | $174 | $133,112 | $1,937 |
|
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Total | ||||||||
Balance, January 1, 2014 | $4,262 | $2,107 | $6,369 | ||||||||
Acquisition of Lantana Oil and Gas Partners, Inc. | — | 8 | 8 | ||||||||
Sale of RidgeWorth | — | (40 | ) | (40 | ) | ||||||
Balance, September 30, 2014 | $4,262 | $2,075 | $6,337 |
(Dollars in millions) | MSRs - Fair Value | Other | Total | ||||||||
Balance, January 1, 2015 | $1,206 | $13 | $1,219 | ||||||||
Amortization 1 | — | (6 | ) | (6 | ) | ||||||
Servicing rights originated | 185 | 13 | 198 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 2 | (74 | ) | — | (74 | ) | ||||||
Other changes in fair value 3 | (161 | ) | — | (161 | ) | ||||||
Servicing rights sold | (3 | ) | — | (3 | ) | ||||||
Balance, September 30, 2015 | $1,262 | $20 | $1,282 | ||||||||
Balance, January 1, 2014 | $1,300 | $34 | $1,334 | ||||||||
Amortization 1 | — | (10 | ) | (10 | ) | ||||||
Servicing rights originated | 137 | — | 137 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 2 | (117 | ) | — | (117 | ) | ||||||
Other changes in fair value 3 | (123 | ) | — | (123 | ) | ||||||
Servicing rights sold | (1 | ) | — | (1 | ) | ||||||
Sale of RidgeWorth | — | (9 | ) | (9 | ) | ||||||
Balance, September 30, 2014 | $1,305 | $15 | $1,320 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Fair value of MSRs | $1,262 | $1,206 | |||||
Prepayment rate assumption (annual) | 11 | % | 11 | % | |||
Decline in fair value from 10% adverse change | $51 | $46 | |||||
Decline in fair value from 20% adverse change | 98 | 88 | |||||
Option adjusted spread (annual) | 8 | % | 10 | % | |||
Decline in fair value from 10% adverse change | $55 | $55 | |||||
Decline in fair value from 20% adverse change | 105 | 105 | |||||
Weighted-average life (in years) | 6.4 | 6.4 | |||||
Weighted-average coupon | 4.1 | % | 4.2 | % |
|
Portfolio Balance 1 | Past Due and Nonaccrual 2 | Net Charge-offs | |||||||||||||||||||||||||||||
September 30, 2015 | December 31, 2014 | September 30, 2015 | December 31, 2014 | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||||||
Portfolio LHFI by type: | |||||||||||||||||||||||||||||||
Commercial | $73,302 | $73,392 | $151 | $181 | $13 | $12 | $47 | $57 | |||||||||||||||||||||||
Residential | 38,788 | 38,775 | 703 | 891 | 36 | 92 | 146 | 227 | |||||||||||||||||||||||
Consumer | 21,470 | 20,945 | 514 | 619 | 22 | 24 | 65 | 67 | |||||||||||||||||||||||
Total portfolio LHFI | 133,560 | 133,112 | 1,368 | 1,691 | 71 | 128 | 258 | 351 | |||||||||||||||||||||||
Managed securitized loans by type: | |||||||||||||||||||||||||||||||
Residential | 117,774 | 110,591 | 135 | 3 | 183 | 3 | 4 | 6 | 10 | 13 | |||||||||||||||||||||
Consumer | 889 | — | 1 | — | 1 | — | 1 | — | |||||||||||||||||||||||
Total managed securitized loans | 118,663 | 110,591 | 136 | 183 | 5 | 6 | 11 | 13 | |||||||||||||||||||||||
Managed unsecuritized loans | 4,238 | 4,943 | 587 | 705 | — | — | — | — | |||||||||||||||||||||||
Total managed loans | $256,461 | $248,646 | $2,091 | $2,579 | $76 | $134 | $269 | $364 |
|
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Stock options | $— | $— | $1 | $1 | |||||||||||
Restricted stock | 4 | 7 | 13 | 21 | |||||||||||
Performance stock units | 5 | 4 | 21 | 9 | |||||||||||
RSUs | 7 | 5 | 35 | 27 | |||||||||||
Total stock-based compensation | $16 | $16 | $70 | $58 | |||||||||||
Stock-based compensation tax benefit | $6 | $6 | $27 | $22 |
Pension Benefits 1 | Other Postretirement Benefits | ||||||||||||||||||||||||||||||
Three Months Ended September 30 | Nine Months Ended September 30 | Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||||
Service cost | $2 | $2 | $4 | $4 | $— | $— | $— | $— | |||||||||||||||||||||||
Interest cost | 29 | 31 | 87 | 93 | 1 | 1 | 2 | 2 | |||||||||||||||||||||||
Expected return on plan assets | (52 | ) | (50 | ) | (155 | ) | (150 | ) | (2 | ) | (1 | ) | (4 | ) | (4 | ) | |||||||||||||||
Amortization of prior service credit | — | — | — | — | (1 | ) | (2 | ) | (4 | ) | (4 | ) | |||||||||||||||||||
Amortization of actuarial loss | 5 | 4 | 16 | 12 | — | — | — | — | |||||||||||||||||||||||
Net periodic benefit | ($16 | ) | ($13 | ) | ($48 | ) | ($41 | ) | ($2 | ) | ($2 | ) | ($6 | ) | ($6 | ) |
|
(Dollars in millions) | 2015 | 2014 | |||||
Beginning pending repurchase requests | $47 | $126 | |||||
Repurchase requests received | 58 | 139 | |||||
Repurchase requests resolved: | |||||||
Repurchased | (17 | ) | (22 | ) | |||
Cured | (72 | ) | (198 | ) | |||
Total resolved | (89 | ) | (220 | ) | |||
Ending pending repurchase requests 1 | $16 | $45 | |||||
Percent from non-agency investors: | |||||||
Pending repurchase requests | 6.0 | % | 7.0 | % | |||
Repurchase requests received | 0.6 | % | 0.8 | % |
Three Months Ended September 30 | Nine Months Ended September 30 | ||||||||||||||
(Dollars in millions) | 2015 | 2014 | 2015 | 2014 | |||||||||||
Balance, at beginning of period | $60 | $77 | $85 | $78 | |||||||||||
Repurchase (benefit)/provision | (1 | ) | 2 | (9 | ) | 12 | |||||||||
Charge-offs, net of recoveries | — | (2 | ) | (17 | ) | (13 | ) | ||||||||
Balance, at end of period | $59 | $77 | $59 | $77 |
(Dollars in millions) | September 30, 2015 | December 31, 2014 | |||||
Outstanding repurchased mortgage loans: | |||||||
Performing LHFI | $262 | $271 | |||||
Nonperforming LHFI | 15 | 29 | |||||
Nonperforming LHFS | — | 12 | |||||
Total carrying value of outstanding repurchased mortgage loans | $277 | $312 |
|
|||
|
September 30, 2015 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $15,500 | $262 | $— | $— | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 1,700 | 27 | 600 | — | |||||||||||
Interest rate contracts hedging brokered CDs | 30 | — | — | — | |||||||||||
Total | 1,730 | 27 | 600 | — | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs | 18,209 | 285 | 6,009 | 159 | |||||||||||
LHFS, IRLCs 4 | 2,638 | 13 | 4,478 | 40 | |||||||||||
Trading activity 5 | 69,745 | 2,449 | 63,113 | 2,237 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,634 | 127 | 3,303 | 123 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 215 | 3 | |||||||||||
Trading activity 6 | 2,568 | 16 | 2,735 | 13 | |||||||||||
Equity contracts hedging trading activity 5 | 22,911 | 1,944 | 28,546 | 2,253 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 7 | 2,672 | 38 | 81 | 6 | |||||||||||
Commodities | 466 | 97 | 463 | 96 | |||||||||||
Total | 122,843 | 4,969 | 108,943 | 4,930 | |||||||||||
Total derivative instruments | $140,073 | $5,258 | $109,543 | $4,930 | |||||||||||
Total gross derivative instruments, before netting | $5,258 | $4,930 | |||||||||||||
Less: Legally enforceable master netting agreements | (3,268 | ) | (3,268 | ) | |||||||||||
Less: Cash collateral received/paid | (541 | ) | (1,097 | ) | |||||||||||
Total derivative instruments, after netting | $1,449 | $565 |
December 31, 2014 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $18,150 | $208 | $2,850 | $8 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 2,700 | 30 | 2,600 | 1 | |||||||||||
Interest rate contracts hedging brokered CDs | 30 | — | — | — | |||||||||||
Total | 2,730 | 30 | 2,600 | 1 | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs | 5,172 | 163 | 8,807 | 30 | |||||||||||
LHFS, IRLCs 4 | 1,840 | 4 | 4,923 | 23 | |||||||||||
Trading activity 5 | 61,049 | 2,405 | 61,065 | 2,225 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 2,429 | 104 | 2,414 | 100 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 392 | 5 | |||||||||||
Trading activity 6 | 2,282 | 20 | 2,452 | 20 | |||||||||||
Equity contracts hedging trading activity 5 | 21,875 | 2,809 | 28,128 | 3,090 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 7 | 2,231 | 25 | 139 | 5 | |||||||||||
Commodities | 381 | 71 | 374 | 70 | |||||||||||
Total | 97,259 | 5,601 | 108,694 | 5,568 | |||||||||||
Total derivative instruments | $118,139 | $5,839 | $114,144 | $5,577 | |||||||||||
Total gross derivative instruments, before netting | $5,839 | $5,577 | |||||||||||||
Less: Legally enforceable master netting agreements | (4,083 | ) | (4,083 | ) | |||||||||||
Less: Cash collateral received/paid | (449 | ) | (1,032 | ) | |||||||||||
Total derivative instruments, after netting | $1,307 | $462 |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||||||||
Derivative instruments in cash flow hedging relationships: | |||||||||||||||||
Interest rate contracts hedging floating rate loans 1 | $204 | $47 | $338 | $126 | Interest and fees on loans |
Three Months Ended September 30, 2015 | Nine Months Ended September 30, 2015 | ||||||||||||||||||||||
(Dollars in millions) | Amount of Gain/(Loss) on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | |||||||||||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||||||||||||||
Interest rate contracts hedging fixed rate debt 1 | $— | ($1 | ) | ($1 | ) | $7 | ($8 | ) | ($1 | ) |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Three Months Ended September 30, 2015 | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Nine Months Ended September 30, 2015 | ||||||
Derivative instruments not designated as hedging instruments: | |||||||||
Interest rate contracts hedging: | |||||||||
MSRs | Mortgage servicing related income | $298 | $223 | ||||||
LHFS, IRLCs | Mortgage production related income | (69 | ) | (60 | ) | ||||
LHFI | Other noninterest income | (2 | ) | (2 | ) | ||||
Trading activity | Trading income | 5 | 46 | ||||||
Foreign exchange rate contracts hedging trading activity | Trading income | 21 | 57 | ||||||
Credit contracts hedging: | |||||||||
Loans | Other noninterest income | — | (1 | ) | |||||
Trading activity | Trading income | 6 | 19 | ||||||
Equity contracts hedging trading activity | Trading income | — | 3 | ||||||
Other contracts hedging: | |||||||||
IRLCs | Mortgage production related income | 58 | 151 | ||||||
Commodities | Trading income | 1 | 2 | ||||||
Total | $318 | $438 |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||||||||||||
(Dollars in millions) | Amount of Pre-tax Loss Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||||||||
Derivative instruments in cash flow hedging relationships: | |||||||||||||||||
Interest rate contracts hedging floating rate loans 1 | ($31 | ) | $76 | $36 | $225 | Interest and fees on loans |
Three Months Ended September 30, 2014 | Nine Months Ended September 30, 2014 | ||||||||||||||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Gain/(Loss) Recognized in Income on Hedges (Ineffective Portion) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | |||||||||||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||||||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($7 | ) | $7 | $— | $10 | ($9 | ) | $1 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain Recognized in Income on Derivatives During the Three Months Ended September 30, 2014 | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Nine Months Ended September 30, 2014 | ||||||
Derivative instruments not designated as hedging instruments: | |||||||||
Interest rate contracts hedging: | |||||||||
MSRs | Mortgage servicing related income | $17 | $138 | ||||||
LHFS, IRLCs | Mortgage production related income | 4 | (92 | ) | |||||
Trading activity | Trading income | 9 | 34 | ||||||
Foreign exchange rate contracts hedging trading activity | Trading income | 44 | 43 | ||||||
Credit contracts hedging: | |||||||||
Loans | Other noninterest income | 1 | — | ||||||
Trading activity | Trading income | 4 | 13 | ||||||
Equity contracts hedging trading activity | Trading income | 1 | 4 | ||||||
Other contracts - IRLCs | Mortgage production related income | 52 | 190 | ||||||
Total | $132 | $330 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
September 30, 2015 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,748 | $3,455 | $1,293 | $51 | $1,242 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 38 | — | 38 | — | 38 | ||||||||||||||
Exchange traded derivatives | 472 | 354 | 118 | — | 118 | ||||||||||||||
Total derivative instrument assets | $5,258 | $3,809 | $1,449 | 1 | $51 | $1,398 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,488 | $4,011 | $477 | $20 | $457 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 88 | — | 88 | — | 88 | ||||||||||||||
Exchange traded derivatives | 354 | 354 | — | — | — | ||||||||||||||
Total derivative instrument liabilities | $4,930 | $4,365 | $565 | 2 | $20 | $545 | |||||||||||||
December 31, 2014 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $5,127 | $4,095 | $1,032 | $63 | $969 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 25 | — | 25 | — | 25 | ||||||||||||||
Exchange traded derivatives | 687 | 437 | 250 | — | 250 | ||||||||||||||
Total derivative instrument assets | $5,839 | $4,532 | $1,307 | 1 | $63 | $1,244 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $5,001 | $4,678 | $323 | $12 | $311 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 133 | — | 133 | — | 133 | ||||||||||||||
Exchange traded derivatives | 443 | 437 | 6 | — | 6 | ||||||||||||||
Total derivative instrument liabilities | $5,577 | $5,115 | $462 | 2 | $12 | $450 |
|
September 30, 2015 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $443 | $— | $— | $— | $443 | ||||||||||||||
Federal agency securities | — | 532 | — | — | 532 | ||||||||||||||
U.S. states and political subdivisions | — | 40 | — | — | 40 | ||||||||||||||
MBS - agency | — | 565 | — | — | 565 | ||||||||||||||
CLO securities | — | 2 | — | — | 2 | ||||||||||||||
Corporate and other debt securities | — | 390 | — | — | 390 | ||||||||||||||
CP | — | 312 | — | — | 312 | ||||||||||||||
Equity securities | 65 | — | — | — | 65 | ||||||||||||||
Derivative instruments | 474 | 4,746 | 38 | (3,809 | ) | 1,449 | |||||||||||||
Trading loans | — | 2,739 | — | — | 2,739 | ||||||||||||||
Total trading assets and derivative instruments | 982 | 9,326 | 38 | (3,809 | ) | 6,537 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 3,065 | — | — | — | 3,065 | ||||||||||||||
Federal agency securities | — | 420 | — | — | 420 | ||||||||||||||
U.S. states and political subdivisions | — | 169 | 5 | — | 174 | ||||||||||||||
MBS - agency | — | 22,905 | — | — | 22,905 | ||||||||||||||
MBS - private | — | — | 102 | — | 102 | ||||||||||||||
ABS | — | — | 15 | — | 15 | ||||||||||||||
Corporate and other debt securities | — | 33 | 5 | — | 38 | ||||||||||||||
Other equity securities 2 | 111 | — | 440 | — | 551 | ||||||||||||||
Total securities AFS | 3,176 | 23,527 | 567 | — | 27,270 | ||||||||||||||
Residential LHFS | — | 1,881 | 2 | — | 1,883 | ||||||||||||||
LHFI | — | — | 262 | — | 262 | ||||||||||||||
MSRs | — | — | 1,262 | — | 1,262 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 584 | — | — | — | 584 | ||||||||||||||
MBS - agency | — | 4 | — | — | 4 | ||||||||||||||
Corporate and other debt securities | — | 177 | — | — | 177 | ||||||||||||||
Derivative instruments | 355 | 4,569 | 6 | (4,365 | ) | 565 | |||||||||||||
Total trading liabilities and derivative instruments | 939 | 4,750 | 6 | (4,365 | ) | 1,330 | |||||||||||||
Long-term debt | — | 986 | — | — | 986 | ||||||||||||||
Other liabilities 3 | — | — | 23 | — | 23 |
December 31, 2014 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $267 | $— | $— | $— | $267 | ||||||||||||||
Federal agency securities | — | 547 | — | — | 547 | ||||||||||||||
U.S. states and political subdivisions | — | 42 | — | — | 42 | ||||||||||||||
MBS - agency | — | 545 | — | — | 545 | ||||||||||||||
CLO securities | — | 3 | — | — | 3 | ||||||||||||||
Corporate and other debt securities | — | 509 | — | — | 509 | ||||||||||||||
CP | — | 327 | — | — | 327 | ||||||||||||||
Equity securities | 45 | — | — | — | 45 | ||||||||||||||
Derivative instruments | 688 | 5,126 | 25 | (4,532 | ) | 1,307 | |||||||||||||
Trading loans | — | 2,610 | — | — | 2,610 | ||||||||||||||
Total trading assets and derivative instruments | 1,000 | 9,709 | 25 | (4,532 | ) | 6,202 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 1,921 | — | — | — | 1,921 | ||||||||||||||
Federal agency securities | — | 484 | — | — | 484 | ||||||||||||||
U.S. states and political subdivisions | — | 197 | 12 | — | 209 | ||||||||||||||
MBS - agency | — | 23,048 | — | — | 23,048 | ||||||||||||||
MBS - private | — | — | 123 | — | 123 | ||||||||||||||
ABS | — | — | 21 | — | 21 | ||||||||||||||
Corporate and other debt securities | — | 36 | 5 | — | 41 | ||||||||||||||
Other equity securities 2 | 138 | — | 785 | — | 923 | ||||||||||||||
Total securities AFS | 2,059 | 23,765 | 946 | — | 26,770 | ||||||||||||||
Residential LHFS | — | 1,891 | 1 | — | 1,892 | ||||||||||||||
LHFI | — | — | 272 | — | 272 | ||||||||||||||
MSRs | — | — | 1,206 | — | 1,206 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 485 | — | — | — | 485 | ||||||||||||||
MBS - agency | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 279 | — | — | 279 | ||||||||||||||
Derivative instruments | 444 | 5,128 | 5 | (5,115 | ) | 462 | |||||||||||||
Total trading liabilities and derivative instruments | 929 | 5,408 | 5 | (5,115 | ) | 1,227 | |||||||||||||
Long-term debt | — | 1,283 | — | — | 1,283 | ||||||||||||||
Other liabilities 3 | — | — | 27 | — | 27 |
(Dollars in millions) | Fair Value at September 30, 2015 | Aggregate UPB under FVO at September 30, 2015 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,739 | $2,687 | $52 | ||||||||
LHFS: | |||||||||||
Accrual | 1,883 | 1,806 | 77 | ||||||||
LHFI: | |||||||||||
Accrual | 260 | 269 | (9 | ) | |||||||
Nonaccrual | 2 | 3 | (1 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 986 | 907 | 79 | ||||||||
(Dollars in millions) | Fair Value at December 31, 2014 | Aggregate UPB under FVO at December 31, 2014 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,610 | $2,589 | $21 | ||||||||
LHFS: | |||||||||||
Accrual | 1,891 | 1,817 | 74 | ||||||||
Nonaccrual | 1 | 1 | — | ||||||||
LHFI: | |||||||||||
Accrual | 269 | 281 | (12 | ) | |||||||
Nonaccrual | 3 | 5 | (2 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 1,283 | 1,176 | 107 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Current Period Earnings 2 | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Current Period Earnings 2 | |||||||||||||||||||||
Assets: | |||||||||||||||||||||||||||||||
Trading loans | ($1 | ) | $— | $— | $— | ($1 | ) | $1 | $— | $— | $— | $1 | |||||||||||||||||||
LHFS | — | 20 | — | — | 20 | — | 32 | — | — | 32 | |||||||||||||||||||||
LHFI | — | — | — | 4 | 4 | — | — | — | 3 | 3 | |||||||||||||||||||||
MSRs | — | — | (198 | ) | — | (198 | ) | — | 1 | (235 | ) | — | (234 | ) | |||||||||||||||||
Liabilities: | |||||||||||||||||||||||||||||||
Long-term debt | 9 | — | — | — | 9 | 28 | — | — | — | 28 |
Fair Value Gain/(Loss) for the Three Months Ended September 30, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | Fair Value Gain/(Loss) for the Nine Months Ended September 30, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Current Period Earnings 2 | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Current Period Earnings 2 | |||||||||||||||||
Assets: | |||||||||||||||||||||||||
Trading loans | $1 | $— | $— | $1 | $10 | $— | $— | $10 | |||||||||||||||||
LHFS | — | (32 | ) | — | (32 | ) | — | (18 | ) | — | (18 | ) | |||||||||||||
LHFI | — | — | — | — | — | 8 | — | 8 | |||||||||||||||||
MSRs | — | — | (55 | ) | (55 | ) | — | 2 | (240 | ) | (238 | ) | |||||||||||||
Liabilities: | |||||||||||||||||||||||||
Brokered time deposits | 1 | — | — | 1 | 6 | — | — | 6 | |||||||||||||||||
Long-term debt | 9 | — | — | 9 | 6 | — | — | 6 |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value September 30, 2015 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $32 | Internal model | Pull through rate | 39-100% (75%) | |||||
MSR value | 26-201 bps (100 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 5 | Cost | N/A | ||||||
MBS - private | 102 | Third party pricing | N/A | ||||||
ABS | 15 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 440 | Cost | N/A | ||||||
Residential LHFS | 2 | Monte Carlo/Discounted cash flow | Option adjusted spread | 143-162 bps (156 bps) | |||||
Conditional prepayment rate | 3-17 CPR (11 CPR) | ||||||||
Conditional default rate | 0-2 CDR (0.5 CDR) | ||||||||
LHFI | 260 | Monte Carlo/Discounted cash flow | Option adjusted spread | 0-452 bps (269 bps) | |||||
Conditional prepayment rate | 5-36 CPR (13 CPR) | ||||||||
Conditional default rate | 0-5 CDR (2 CDR) | ||||||||
2 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,262 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-21 CPR (11 CPR) | |||||
Option adjusted spread | (5)-107% (8%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 23 | Internal model | Loan production volume | 150% (150%) |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2014 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $20 | Internal model | Pull through rate | 40-100% (75%) | |||||
MSR value | 39-218 bps (107 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 12 | Cost | N/A | ||||||
MBS - private | 123 | Third party pricing | N/A | ||||||
ABS | 21 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 785 | Cost | N/A | ||||||
Residential LHFS | 1 | Monte Carlo/Discounted cash flow | Option adjusted spread | 145-225 bps (157 bps) | |||||
Conditional prepayment rate | 1-30 CPR (15 CPR) | ||||||||
Conditional default rate | 0-3 CDR (0.75 CDR) | ||||||||
LHFI | 269 | Monte Carlo/Discounted cash flow | Option adjusted spread | 0-450 bps (286 bps) | |||||
Conditional prepayment rate | 4-30 CPR (14 CPR) | ||||||||
Conditional default rate | 0-7 CDR (2 CDR) | ||||||||
3 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,206 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-47 CPR (11 CPR) | |||||
Option adjusted spread | (1)-122% (10%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 27 | Internal model | Loan production volume | 0-150% (107%) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2015 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2015 | Included in earnings (held at September 30, 2015) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $14 | $58 | 2 | $— | $— | $— | $1 | ($41 | ) | $— | $— | $32 | ($1 | ) | 2 | |||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
MBS - private | 112 | (1 | ) | 1 | 5 | — | — | (10 | ) | — | — | — | 102 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 17 | — | — | — | — | (2 | ) | — | — | — | 15 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 3 | — | — | 5 | — | (3 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 582 | — | (2 | ) | 5 | — | — | (140 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 719 | (1 | ) | (1 | ) | 5 | — | (155 | ) | — | — | — | 567 | (1 | ) | |||||||||||||||||||||||||||||
Residential LHFS | 2 | — | — | — | (7 | ) | — | (1 | ) | 8 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 263 | 3 | 3 | — | — | — | (8 | ) | — | 4 | — | 262 | 3 | 3 | ||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 23 | — | — | — | — | — | — | — | — | 23 | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance January 1, 2015 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2015 | Included in earnings (held at September 30, 2015) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $20 | $148 | 2 | $— | $— | $— | $2 | ($138 | ) | $— | $— | $32 | ($5 | ) | 2 | |||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | (7 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
MBS - private | 123 | (1 | ) | 2 | 5 | — | — | (22 | ) | — | — | — | 102 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 21 | — | — | — | — | (6 | ) | — | — | — | 15 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | 5 | — | (5 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 785 | — | (2 | ) | 5 | 104 | — | (447 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 946 | (1 | ) | — | 109 | — | (487 | ) | — | — | — | 567 | (1 | ) | ||||||||||||||||||||||||||||||
Residential LHFS | 1 | — | — | — | (16 | ) | — | (2 | ) | 19 | — | 2 | — | |||||||||||||||||||||||||||||||
LHFI | 272 | 3 | 3 | — | — | — | (32 | ) | (1 | ) | 20 | — | 262 | 1 | 3 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | 6 | 4 | — | — | — | (10 | ) | — | — | — | 23 | 6 | 4 |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance July 1, 2014 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2014 | Included in earnings (held at September 30, 2014) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Derivative instruments, net | $21 | $47 | 2 | $— | $— | $— | $1 | ($64 | ) | $— | $— | $5 | $16 | 2 | ||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | — | — | — | — | 12 | — | |||||||||||||||||||||||||||||||||
MBS - private | 140 | (1 | ) | (1 | ) | 5 | — | — | (6 | ) | — | — | — | 132 | (1 | ) | ||||||||||||||||||||||||||||
ABS | 22 | — | — | — | — | (1 | ) | — | — | — | 21 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 779 | — | — | 135 | — | (90 | ) | 6 | — | — | 830 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 958 | (1 | ) | 4 | (1 | ) | 135 | — | (97 | ) | 6 | — | — | 1,000 | (1 | ) | ||||||||||||||||||||||||||||
Residential LHFS | 3 | — | — | — | (3 | ) | — | — | 1 | — | 1 | — | ||||||||||||||||||||||||||||||||
LHFI | 292 | 1 | 6 | — | — | — | (8 | ) | (2 | ) | 1 | — | 284 | 1 | 6 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | — | — | — | — | (3 | ) | — | — | — | 24 | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning balance January 1, 2014 | Included in earnings | OCI | Purchases | Sales | Settlements | Transfers to/from other balance sheet line items | Transfers into Level 3 | Transfers out of Level 3 | Fair value September 30, 2014 | Included in earnings (held at September 30, 2014) 1 | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
CDO/CLO securities | $54 | $11 | 3 | $— | $— | ($65 | ) | $— | $— | $— | $— | $— | $— | |||||||||||||||||||||||||||||||
ABS | 6 | 1 | 3 | — | — | (7 | ) | — | — | — | — | — | — | |||||||||||||||||||||||||||||||
Derivative instruments, net | 8 | 180 | 2 | — | — | — | 2 | (185 | ) | — | — | 5 | (10 | ) | 2 | |||||||||||||||||||||||||||||
Total trading assets | 68 | 192 | — | — | (72 | ) | 2 | (185 | ) | — | — | 5 | (10 | ) | ||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 34 | (2 | ) | — | — | (20 | ) | — | — | — | — | 12 | — | |||||||||||||||||||||||||||||||
MBS - private | 154 | (1 | ) | 4 | 5 | — | — | (25 | ) | — | — | — | 132 | (1 | ) | |||||||||||||||||||||||||||||
ABS | 21 | — | 1 | 5 | — | — | (1 | ) | — | — | — | 21 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 739 | — | — | 270 | — | (185 | ) | 6 | — | — | 830 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 953 | (3 | ) | 4 | 5 | 270 | (20 | ) | (211 | ) | 6 | — | — | 1,000 | (1 | ) | ||||||||||||||||||||||||||||
Residential LHFS | 3 | — | — | — | (7 | ) | — | (6 | ) | 12 | (1 | ) | 1 | — | ||||||||||||||||||||||||||||||
LHFI | 302 | 9 | 6 | — | — | — | (31 | ) | 3 | 1 | — | 284 | 6 | 6 | ||||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 29 | 1 | 7 | — | — | — | (3 | ) | (3 | ) | — | — | 24 | — |
Fair Value Measurements | Losses for the Three Months Ended September 30, 2015 | Losses for the Nine Months Ended September 30, 2015 | |||||||||||||||||||||
(Dollars in millions) | September 30, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
LHFI | $17 | $— | $— | $17 | $— | $— | |||||||||||||||||
OREO | 17 | — | 1 | 16 | (2 | ) | (3 | ) | |||||||||||||||
Other assets | 39 | — | 32 | 7 | (1 | ) | (7 | ) | |||||||||||||||
Fair Value Measurements | Losses for the Year Ended December 31, 2014 | ||||||||||||||||||||||
(Dollars in millions) | December 31, 2014 | Level 1 | Level 2 | Level 3 | |||||||||||||||||||
LHFS | $1,108 | $121 | $45 | $942 | ($6 | ) | |||||||||||||||||
LHFI | 24 | — | — | 24 | — | ||||||||||||||||||
OREO | 29 | — | 1 | 28 | (6 | ) | |||||||||||||||||
Affordable housing | 77 | — | — | 77 | (21 | ) | |||||||||||||||||
Other assets | 225 | — | 216 | 9 | (64 | ) |
September 30, 2015 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Measured Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $4,916 | $4,916 | $4,916 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,537 | 6,537 | 982 | 5,517 | 38 | (b) | ||||||||||||||
Securities AFS | 27,270 | 27,270 | 3,176 | 23,527 | 567 | (b) | ||||||||||||||
LHFS | 2,032 | 2,034 | — | 2,007 | 27 | (c) | ||||||||||||||
LHFI, net | 131,774 | 129,046 | — | 406 | 128,640 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 146,371 | 146,407 | — | 146,407 | — | (e) | ||||||||||||||
Short-term borrowings | 3,942 | 3,942 | — | 3,942 | — | (f) | ||||||||||||||
Long-term debt | 8,444 | 8,403 | — | 7,852 | 551 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,330 | 1,330 | 939 | 385 | 6 | (b) |
December 31, 2014 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Measured Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $8,229 | $8,229 | $8,229 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,202 | 6,202 | 1,000 | 5,177 | 25 | (b) | ||||||||||||||
Securities AFS | 26,770 | 26,770 | 2,059 | 23,765 | 946 | (b) | ||||||||||||||
LHFS | 3,232 | 3,240 | — | 2,063 | 1,177 | (c) | ||||||||||||||
LHFI, net | 131,175 | 126,855 | — | 545 | 126,310 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 140,567 | 140,562 | — | 140,562 | — | (e) | ||||||||||||||
Short-term borrowings | 9,186 | 9,186 | — | 9,186 | — | (f) | ||||||||||||||
Long-term debt | 13,022 | 13,056 | — | 12,398 | 658 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,227 | 1,227 | 929 | 293 | 5 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Trading assets and derivative instruments, securities AFS, and trading liabilities and derivative instruments that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion. When valuation assumptions are not readily observable in the market, instruments are valued based on the best available data to approximate fair value. This data may be internally-developed and considers risk premiums that a market participant would require under then-current market conditions. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid or nonexistent requires significant judgment. |
(e) | Deposit liabilities with no defined maturity such as DDAs, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow approach that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. |
(f) | Fair values for short-term borrowings and certain long-term debt are based on quoted market prices for similar instruments or estimated discounted cash flows utilizing the Company’s current incremental borrowing rate for similar types of instruments. For long-term debt that the Company measures at fair value, refer to the respective valuation section within this footnote. For level 3 debt, the terms are unique in nature or there are otherwise no similar instruments that can be used to value the instrument without using significant unobservable assumptions. In this situation, the Company reviews current borrowing rates along with the collateral levels that secure the debt in determining an appropriate fair value adjustment. |
|
Three Months Ended September 30, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,206 | $67,274 | $25,299 | $70 | ($12 | ) | $132,837 | ||||||||||||||||
Average consumer and commercial deposits | 91,016 | 51,237 | 2,918 | 84 | (29 | ) | 145,226 | ||||||||||||||||
Average total assets | 45,874 | 80,097 | 29,280 | 29,878 | 3,212 | 188,341 | |||||||||||||||||
Average total liabilities | 91,671 | 56,611 | 3,290 | 13,397 | (12 | ) | 164,957 | ||||||||||||||||
Average total equity | — | — | — | — | 23,384 | 23,384 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $688 | $447 | $123 | $40 | ($87 | ) | $1,211 | ||||||||||||||||
FTE adjustment | — | 35 | — | 1 | — | 36 | |||||||||||||||||
Net interest income - FTE 1 | 688 | 482 | 123 | 41 | (87 | ) | 1,247 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 22 | 47 | (38 | ) | — | 1 | 32 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses - FTE | 666 | 435 | 161 | 41 | (88 | ) | 1,215 | ||||||||||||||||
Total noninterest income | 384 | 293 | 109 | 29 | (4 | ) | 811 | ||||||||||||||||
Total noninterest expense | 720 | 388 | 154 | 6 | (4 | ) | 1,264 | ||||||||||||||||
Income before provision for income taxes - FTE | 330 | 340 | 116 | 64 | (88 | ) | 762 | ||||||||||||||||
Provision for income taxes - FTE 3 | 123 | 109 | 11 | 22 | (42 | ) | 223 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 207 | 231 | 105 | 42 | (46 | ) | 539 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 2 | — | 2 | |||||||||||||||||
Net income | $207 | $231 | $105 | $40 | ($46 | ) | $537 | ||||||||||||||||
Three Months Ended September 30, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,904 | $63,542 | $25,261 | $46 | ($6 | ) | $130,747 | ||||||||||||||||
Average consumer and commercial deposits | 86,194 | 43,319 | 2,664 | 83 | (65 | ) | 132,195 | ||||||||||||||||
Average total assets | 47,586 | 75,156 | 30,447 | 27,326 | 2,918 | 183,433 | |||||||||||||||||
Average total liabilities | 86,888 | 49,955 | 3,085 | 21,356 | (42 | ) | 161,242 | ||||||||||||||||
Average total equity | — | — | — | — | 22,191 | 22,191 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $666 | $419 | $148 | $70 | ($88 | ) | $1,215 | ||||||||||||||||
FTE adjustment | — | 34 | — | 1 | 1 | 36 | |||||||||||||||||
Net interest income - FTE 1 | 666 | 453 | 148 | 71 | (87 | ) | 1,251 | ||||||||||||||||
Provision for credit losses 2 | 40 | 9 | 44 | — | — | 93 | |||||||||||||||||
Net interest income after provision for credit losses - FTE | 626 | 444 | 104 | 71 | (87 | ) | 1,158 | ||||||||||||||||
Total noninterest income | 399 | 241 | 130 | 14 | (4 | ) | 780 | ||||||||||||||||
Total noninterest expense | 720 | 367 | 166 | 12 | (6 | ) | 1,259 | ||||||||||||||||
Income before provision/(benefit) for income taxes - FTE | 305 | 318 | 68 | 73 | (85 | ) | 679 | ||||||||||||||||
Provision/(benefit) for income taxes - FTE 3 | 112 | 94 | 25 | (108 | ) | (20 | ) | 103 | |||||||||||||||
Net income including income attributable to noncontrolling interest | 193 | 224 | 43 | 181 | (65 | ) | 576 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | — | — | — | |||||||||||||||||
Net income | $193 | $224 | $43 | $181 | ($65 | ) | $576 |
Nine Months Ended September 30, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,556 | $67,547 | $24,847 | $59 | ($9 | ) | $133,000 | ||||||||||||||||
Average consumer and commercial deposits | 90,935 | 49,147 | 2,754 | 85 | (52 | ) | 142,869 | ||||||||||||||||
Average total assets | 46,493 | 80,777 | 28,595 | 29,469 | 3,301 | 188,635 | |||||||||||||||||
Average total liabilities | 91,578 | 54,826 | 3,139 | 15,894 | (68 | ) | 165,369 | ||||||||||||||||
Average total equity | — | — | — | — | 23,266 | 23,266 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,029 | $1,321 | $366 | $103 | ($301 | ) | $3,518 | ||||||||||||||||
FTE adjustment | — | 103 | — | 2 | 2 | 107 | |||||||||||||||||
Net interest income - FTE 1 | 2,029 | 1,424 | 366 | 105 | (299 | ) | 3,625 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 101 | 73 | (61 | ) | — | 1 | 114 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses - FTE | 1,928 | 1,351 | 427 | 105 | (300 | ) | 3,511 | ||||||||||||||||
Total noninterest income | 1,136 | 949 | 346 | 84 | (12 | ) | 2,503 | ||||||||||||||||
Total noninterest expense | 2,167 | 1,189 | 511 | 18 | (13 | ) | 3,872 | ||||||||||||||||
Income before provision for income taxes - FTE | 897 | 1,111 | 262 | 171 | (299 | ) | 2,142 | ||||||||||||||||
Provision for income taxes - FTE 3 | 334 | 371 | 45 | 61 | (125 | ) | 686 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 563 | 740 | 217 | 110 | (174 | ) | 1,456 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 7 | — | 7 | |||||||||||||||||
Net income | $563 | $740 | $217 | $103 | ($174 | ) | $1,449 | ||||||||||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,564 | $61,297 | $27,106 | $50 | ($7 | ) | $130,010 | ||||||||||||||||
Average consumer and commercial deposits | 85,190 | 42,899 | 2,260 | 85 | (65 | ) | 130,369 | ||||||||||||||||
Average total assets | 47,244 | 72,646 | 31,078 | 26,313 | 2,817 | 180,098 | |||||||||||||||||
Average total liabilities | 85,931 | 49,594 | 2,763 | 19,869 | (31 | ) | 158,126 | ||||||||||||||||
Average total equity | — | — | — | — | 21,972 | 21,972 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $1,957 | $1,220 | $422 | $220 | ($190 | ) | $3,629 | ||||||||||||||||
FTE adjustment | — | 102 | — | 2 | 1 | 105 | |||||||||||||||||
Net interest income - FTE 1 | 1,957 | 1,322 | 422 | 222 | (189 | ) | 3,734 | ||||||||||||||||
Provision for credit losses 2 | 135 | 39 | 94 | — | — | 268 | |||||||||||||||||
Net interest income after provision for credit losses - FTE | 1,822 | 1,283 | 328 | 222 | (189 | ) | 3,466 | ||||||||||||||||
Total noninterest income | 1,141 | 828 | 350 | 222 | (13 | ) | 2,528 | ||||||||||||||||
Total noninterest expense | 2,154 | 1,180 | 717 | 95 | (12 | ) | 4,134 | ||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes - FTE | 809 | 931 | (39 | ) | 349 | (190 | ) | 1,860 | |||||||||||||||
Provision/(benefit) for income taxes - FTE 3 | 297 | 296 | (16 | ) | (41 | ) | (67 | ) | 469 | ||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 512 | 635 | (23 | ) | 390 | (123 | ) | 1,391 | |||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 11 | — | 11 | |||||||||||||||||
Net income/(loss) | $512 | $635 | ($23 | ) | $379 | ($123 | ) | $1,380 |
|
(Dollars in millions) | Securities AFS | Derivative Instruments | Employee Benefit Plans | Total | |||||||||||
Three Months Ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $183 | $107 | ($584 | ) | ($294 | ) | |||||||||
Net unrealized gains arising during the period | 123 | 128 | — | 251 | |||||||||||
Amounts reclassified from AOCI | (4 | ) | (44 | ) | 3 | (45 | ) | ||||||||
Other comprehensive income, net of tax | 119 | 84 | 3 | 206 | |||||||||||
Balance, end of period | $302 | $191 | ($581 | ) | ($88 | ) | |||||||||
Three Months Ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | $206 | $193 | ($458 | ) | ($59 | ) | |||||||||
Net unrealized losses arising during the period | (43 | ) | (19 | ) | — | (62 | ) | ||||||||
Amounts reclassified from AOCI | 6 | (63 | ) | 1 | (56 | ) | |||||||||
Other comprehensive (loss)/income, net of tax | (37 | ) | (82 | ) | 1 | (118 | ) | ||||||||
Balance, end of period | $169 | $111 | ($457 | ) | ($177 | ) | |||||||||
Nine Months Ended September 30, 2015 | |||||||||||||||
Balance, beginning of period | $298 | $97 | ($517 | ) | ($122 | ) | |||||||||
Net unrealized gains arising during the period | 17 | 212 | — | 229 | |||||||||||
Amounts reclassified from AOCI | (13 | ) | (118 | ) | (64 | ) | (195 | ) | |||||||
Other comprehensive income/(loss), net of tax | 4 | 94 | (64 | ) | 34 | ||||||||||
Balance, end of period | $302 | $191 | ($581 | ) | ($88 | ) | |||||||||
Nine Months Ended September 30, 2014 | |||||||||||||||
Balance, beginning of period | ($77 | ) | $279 | ($491 | ) | ($289 | ) | ||||||||
Net unrealized gains arising during the period | 239 | 23 | — | 262 | |||||||||||
Amounts reclassified from AOCI | 7 | (191 | ) | 34 | (150 | ) | |||||||||
Other comprehensive income/(loss), net of tax | 246 | (168 | ) | 34 | 112 | ||||||||||
Balance, end of period | $169 | $111 | ($457 | ) | ($177 | ) |
(Dollars in millions) | Three Months Ended September 30 | Nine Months Ended September 30 | Affected Line Item in the Statement Where Net Income is Presented | |||||||||||||||
Details About AOCI Components | 2015 | 2014 | 2015 | 2014 | ||||||||||||||
Securities AFS: | ||||||||||||||||||
Realized (gains)/losses on securities AFS | ($7 | ) | $9 | ($21 | ) | $11 | Net securities gains/(losses) | |||||||||||
Tax effect | 3 | (3 | ) | 8 | (4 | ) | Provision for income taxes | |||||||||||
(4 | ) | 6 | (13 | ) | 7 | |||||||||||||
Derivative Instruments: | ||||||||||||||||||
Realized gains on cash flow hedges | (70 | ) | (99 | ) | (187 | ) | (302 | ) | Interest and fees on loans | |||||||||
Tax effect | 26 | 36 | 69 | 111 | Provision for income taxes | |||||||||||||
(44 | ) | (63 | ) | (118 | ) | (191 | ) | |||||||||||
Employee Benefit Plans: | ||||||||||||||||||
Amortization of prior service credit | (1 | ) | (2 | ) | (4 | ) | (4 | ) | Employee benefits | |||||||||
Amortization of actuarial loss | 5 | 4 | 16 | 12 | Employee benefits | |||||||||||||
Adjustment to funded status of employee benefit obligation | — | — | (120 | ) | 46 | Other assets/other liabilities | ||||||||||||
4 | 2 | (108 | ) | 54 | ||||||||||||||
Tax effect | (1 | ) | (1 | ) | 44 | (20 | ) | Provision for income taxes | ||||||||||
3 | 1 | (64 | ) | 34 | ||||||||||||||
Total reclassifications from AOCI | ($45 | ) | ($56 | ) | ($195 | ) | ($150 | ) |
|
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|