These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
Form 10-Q
|
|
ý
|
Quarterly report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
For the quarterly period ended March 31, 2013
|
¨
|
Transition report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|||
|
For the transition period from
|
|
to
|
|
|
|
|
Regions Financial Corporation
|
||
(Exact name of registrant as specified in its charter)
|
||
|
|
|
|
|
|
Delaware
|
|
63-0589368
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
|
|
1900 Fifth Avenue North
Birmingham, Alabama
|
|
35203
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
Page
|
Part I. Financial Information
|
||||
Item 1.
|
|
Financial Statements (Unaudited)
|
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
Item 2.
|
|
|
||
Item 3.
|
|
|
||
Item 4.
|
|
|
||
|
|
|
||
Part II. Other Information
|
|
|
||
Item 1.
|
|
|
||
Item 2.
|
|
|
||
Item 6.
|
|
|
||
|
|
|
||
|
•
|
The Dodd-Frank Wall Street Reform and Consumer Protection Act (the “Dodd-Frank Act”) became law in July 2010, and a number of legislative, regulatory and tax proposals remain pending. Future and proposed rules, including those that are part of the Basel III process, are expected to require banking institutions to increase levels of capital. All of the foregoing may have significant effects on Regions and the financial services industry, the exact nature and extent of which cannot be determined at this time.
|
•
|
Possible additional loan losses, impairment of goodwill and other intangibles, and adjustment of valuation allowances on deferred tax assets and the impact on earnings and capital.
|
•
|
Possible changes in interest rates may increase funding costs and reduce earning asset yields, thus reducing margins. Increases in benchmark interest rates could also increase debt service requirements for customers whose terms include a variable interest rate, which may negatively impact the ability of borrowers to pay as contractually obligated.
|
•
|
Possible changes in general economic and business conditions in the United States in general and in the communities Regions serves in particular, including any prolonging or worsening of the current challenging economic conditions, including unemployment levels.
|
•
|
Possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans.
|
•
|
Possible changes in trade, monetary and fiscal policies, laws and regulations and other activities of governments, agencies, and similar organizations, may have an adverse effect on business.
|
•
|
Possible regulations issued by the Consumer Financial Protection Bureau or other regulators which might adversely impact Regions’ business model or products and services.
|
•
|
Possible stresses in the financial and real estate markets, including possible deterioration in property values.
|
•
|
Regions’ ability to manage fluctuations in the value of assets and liabilities and off-balance sheet exposure so as to maintain sufficient capital and liquidity to support Regions’ business.
|
•
|
Regions’ ability to expand into new markets and to maintain profit margins in the face of competitive pressures.
|
•
|
Regions’ ability to develop competitive new products and services in a timely manner and the acceptance of such products and services by Regions’ customers and potential customers.
|
•
|
Regions’ ability to keep pace with technological changes.
|
•
|
Regions’ ability to effectively identify and manage credit risk, interest rate risk, market risk, operational risk, legal risk, liquidity risk, reputational risk, counterparty risk, international risk, and regulatory and compliance risk.
|
•
|
Regions’ ability to ensure adequate capitalization which is impacted by inherent uncertainties in forecasting credit losses.
|
•
|
The cost and other effects of material contingencies, including litigation contingencies, and any adverse judicial, administrative, or arbitral rulings or proceedings.
|
•
|
The effects of increased competition from both banks and non-banks.
|
•
|
The effects of geopolitical instability and risks such as terrorist attacks.
|
•
|
Regions' ability to identify and address data security breaches.
|
•
|
Possible changes in consumer and business spending and saving habits could affect Regions’ ability to increase assets and to attract deposits.
|
•
|
The effects of weather and natural disasters such as floods, droughts, wind, tornadoes and hurricanes, and the effects of man-made disasters.
|
•
|
Possible downgrades in ratings issued by rating agencies.
|
•
|
Possible changes in the speed of loan prepayments by Regions’ customers and loan origination or sales volumes.
|
•
|
Possible acceleration of prepayments on mortgage-backed securities due to low interest rates, and the related acceleration of premium amortization on those securities.
|
•
|
The effects of problems encountered by larger or similar financial institutions that adversely affect Regions or the banking industry generally.
|
•
|
Regions’ ability to receive dividends from its subsidiaries.
|
•
|
The effects of the failure of any component of Regions’ business infrastructure which is provided by a third party.
|
•
|
Changes in accounting policies or procedures as may be required by the Financial Accounting Standards Board or other regulatory agencies.
|
•
|
The effects of any damage to Regions’ reputation resulting from developments related to any of the items identified above.
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions, except share data)
|
||||||
Assets
|
|
|
|
|
||||
Cash and due from banks
|
|
$
|
1,796
|
|
|
$
|
1,979
|
|
Interest-bearing deposits in other banks
|
|
3,137
|
|
|
3,510
|
|
||
Trading account securities
|
|
121
|
|
|
116
|
|
||
Securities available for sale
|
|
27,089
|
|
|
27,244
|
|
||
Securities held to maturity (estimated fair value of $9 and $11, respectively)
|
|
8
|
|
|
10
|
|
||
Loans held for sale (includes $1,016 and $1,282 measured at fair value, respectively)
|
|
1,082
|
|
|
1,383
|
|
||
Loans, net of unearned income
|
|
73,936
|
|
|
73,995
|
|
||
Allowance for loan losses
|
|
(1,749
|
)
|
|
(1,919
|
)
|
||
Net loans
|
|
72,187
|
|
|
72,076
|
|
||
Other interest-earning assets
|
|
102
|
|
|
900
|
|
||
Premises and equipment, net
|
|
2,252
|
|
|
2,279
|
|
||
Interest receivable
|
|
366
|
|
|
344
|
|
||
Goodwill
|
|
4,816
|
|
|
4,816
|
|
||
Mortgage servicing rights at fair value
|
|
236
|
|
|
191
|
|
||
Other identifiable intangible assets
|
|
331
|
|
|
345
|
|
||
Other assets
|
|
6,195
|
|
|
6,154
|
|
||
Total assets
|
|
$
|
119,718
|
|
|
$
|
121,347
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
||||
Deposits:
|
|
|
|
|
||||
Non-interest-bearing
|
|
$
|
29,971
|
|
|
$
|
29,963
|
|
Interest-bearing
|
|
64,162
|
|
|
65,511
|
|
||
Total deposits
|
|
94,133
|
|
|
95,474
|
|
||
Borrowed funds:
|
|
|
|
|
||||
Short-term borrowings:
|
|
|
|
|
||||
Federal funds purchased and securities sold under agreements to repurchase
|
|
1,829
|
|
|
1,449
|
|
||
Other short-term borrowings
|
|
1
|
|
|
125
|
|
||
Total short-term borrowings
|
|
1,830
|
|
|
1,574
|
|
||
Long-term borrowings
|
|
5,847
|
|
|
5,861
|
|
||
Total borrowed funds
|
|
7,677
|
|
|
7,435
|
|
||
Other liabilities
|
|
2,168
|
|
|
2,939
|
|
||
Total liabilities
|
|
103,978
|
|
|
105,848
|
|
||
Stockholders’ equity:
|
|
|
|
|
||||
Preferred stock, authorized 10 million shares:
|
|
|
|
|
||||
Series A, non-cumulative perpetual, par value $1.00 (liquidation preference $1,000.00) per share, including related surplus, net of discount;
Issued—500,000 shares
|
|
474
|
|
|
482
|
|
||
Common stock, par value $.01 per share:
|
|
|
|
|
||||
Authorized 3 billion shares
|
|
|
|
|
||||
Issued including treasury stock—1,454,665,741 and 1,454,626,952 shares, respectively
|
|
15
|
|
|
15
|
|
||
Additional paid-in capital
|
|
19,643
|
|
|
19,652
|
|
||
Retained earnings (deficit)
|
|
(3,003
|
)
|
|
(3,338
|
)
|
||
Treasury stock, at cost—41,287,272 and 41,287,460 shares, respectively
|
|
(1,377
|
)
|
|
(1,377
|
)
|
||
Accumulated other comprehensive income (loss), net
|
|
(12
|
)
|
|
65
|
|
||
Total stockholders’ equity
|
|
15,740
|
|
|
15,499
|
|
||
Total liabilities and stockholders’ equity
|
|
$
|
119,718
|
|
|
$
|
121,347
|
|
|
Three Months Ended March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(In millions, except per share data)
|
||||||
Interest income on:
|
|
|
|
||||
Loans, including fees
|
$
|
743
|
|
|
$
|
812
|
|
Securities - taxable
|
156
|
|
|
174
|
|
||
Loans held for sale
|
9
|
|
|
7
|
|
||
Trading account securities
|
1
|
|
|
1
|
|
||
Other interest-earning assets
|
2
|
|
|
3
|
|
||
Total interest income
|
911
|
|
|
997
|
|
||
Interest expense on:
|
|
|
|
||||
Deposits
|
42
|
|
|
88
|
|
||
Long-term borrowings
|
71
|
|
|
82
|
|
||
Total interest expense
|
113
|
|
|
170
|
|
||
Net interest income
|
798
|
|
|
827
|
|
||
Provision for loan losses
|
10
|
|
|
117
|
|
||
Net interest income after provision for loan losses
|
788
|
|
|
710
|
|
||
Non-interest income:
|
|
|
|
||||
Service charges on deposit accounts
|
242
|
|
|
254
|
|
||
Investment fee income
|
27
|
|
|
28
|
|
||
Mortgage income
|
72
|
|
|
77
|
|
||
Trust department income
|
49
|
|
|
49
|
|
||
Securities gains, net
|
15
|
|
|
12
|
|
||
Other
|
96
|
|
|
104
|
|
||
Total non-interest income
|
501
|
|
|
524
|
|
||
Non-interest expense:
|
|
|
|
||||
Salaries and employee benefits
|
447
|
|
|
442
|
|
||
Net occupancy expense
|
90
|
|
|
94
|
|
||
Furniture and equipment expense
|
69
|
|
|
64
|
|
||
Other
|
236
|
|
|
313
|
|
||
Total non-interest expense
|
842
|
|
|
913
|
|
||
Income from continuing operations before income taxes
|
447
|
|
|
321
|
|
||
Income tax expense
|
114
|
|
|
82
|
|
||
Income from continuing operations
|
333
|
|
|
239
|
|
||
Discontinued operations:
|
|
|
|
||||
Income (loss) from discontinued operations before income taxes
|
4
|
|
|
(65
|
)
|
||
Income tax expense (benefit)
|
2
|
|
|
(25
|
)
|
||
Income (loss) from discontinued operations, net of tax
|
2
|
|
|
(40
|
)
|
||
Net income
|
$
|
335
|
|
|
$
|
199
|
|
Net income from continuing operations available to common shareholders
|
$
|
325
|
|
|
$
|
185
|
|
Net income available to common shareholders
|
$
|
327
|
|
|
$
|
145
|
|
Weighted-average number of shares outstanding:
|
|
|
|
||||
Basic
|
1,413
|
|
|
1,282
|
|
||
Diluted
|
1,423
|
|
|
1,283
|
|
||
Earnings per common share from continuing operations:
|
|
|
|
||||
Basic
|
$
|
0.23
|
|
|
$
|
0.14
|
|
Diluted
|
0.23
|
|
|
0.14
|
|
||
Earnings per common share:
|
|
|
|
||||
Basic
|
$
|
0.23
|
|
|
$
|
0.11
|
|
Diluted
|
0.23
|
|
|
0.11
|
|
||
Cash dividends declared per common share
|
0.01
|
|
|
0.01
|
|
|
Three Months Ended March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(In millions)
|
||||||
Net income
|
$
|
335
|
|
|
$
|
199
|
|
Other comprehensive income (loss), net of tax:*
|
|
|
|
||||
Unrealized gains (losses) on securities available for sale:
|
|
|
|
||||
Unrealized holding gains (losses) arising during the period (net of $(43) and zero tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
(68
|
)
|
|
2
|
|
||
Less: reclassification adjustments for securities gains realized in net income (net of $5 and $4 tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
10
|
|
|
8
|
|
||
Net change in unrealized gains (losses) on securities available for sale, net of tax
|
(78
|
)
|
|
(6
|
)
|
||
Unrealized gains (losses) on derivative instruments designated as cash flow hedges:
|
|
|
|
||||
Unrealized holding gains on derivatives arising during the period (net of $1 and $6 tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
1
|
|
|
10
|
|
||
Less: reclassification adjustments for gains realized in net income (net of $6 and $6 tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
9
|
|
|
10
|
|
||
Net change in unrealized gains (losses) on derivative instruments, net of tax
|
(8
|
)
|
|
—
|
|
||
Defined benefit pension plans and other post employment benefits:
|
|
|
|
||||
Net actuarial gains (losses) arising during the period (net of zero and $1 tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
(1
|
)
|
|
4
|
|
||
Less: reclassification adjustments for amortization of actuarial loss and prior service cost realized in net income, and other (net of $(6) and $(7) tax effect for the three months ended March 31, 2013 and 2012, respectively)
|
(10
|
)
|
|
(11
|
)
|
||
Net change from defined benefit pension plans, net of tax
|
9
|
|
|
15
|
|
||
Other comprehensive income (loss), net of tax*
|
$
|
(77
|
)
|
|
$
|
9
|
|
Comprehensive income
|
$
|
258
|
|
|
$
|
208
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Retained
Earnings
(Deficit)
|
|
Treasury
Stock,
At Cost
|
|
Accumulated
Other
Comprehensive
Income (Loss), Net
|
|
Total
|
||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|||||||||||||||||||||
|
(In millions, except share and per share data)
|
||||||||||||||||||||||||||||||||
BALANCE AT JANUARY 1, 2012
(1)
|
4
|
|
|
$
|
3,419
|
|
|
1,259
|
|
|
$
|
13
|
|
|
$
|
18,855
|
|
|
$
|
(4,322
|
)
|
|
$
|
(1,397
|
)
|
|
$
|
(69
|
)
|
|
$
|
16,499
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|
—
|
|
|
—
|
|
|
199
|
|
|||||||
Net change in unrealized gains and losses on securities available for sale, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
(6
|
)
|
|||||||
Net change from defined benefit pension plans, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15
|
|
|
15
|
|
|||||||
Cash dividends declared—$0.01 per share
(1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13
|
)
|
|||||||
Preferred dividends:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
U.S. Treasury preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|
—
|
|
|
—
|
|
|
(44
|
)
|
|||||||
Preferred stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Discount accretion
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Net proceeds from issuance of 153 million shares of common stock
|
—
|
|
|
—
|
|
|
153
|
|
|
2
|
|
|
873
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
875
|
|
|||||||
Impact of stock transactions under compensation plans, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
9
|
|
|||||||
BALANCE AT MARCH 31, 2012
(1)
|
4
|
|
|
$
|
3,429
|
|
|
1,412
|
|
|
$
|
15
|
|
|
$
|
19,721
|
|
|
$
|
(4,177
|
)
|
|
$
|
(1,394
|
)
|
|
$
|
(60
|
)
|
|
$
|
17,534
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
BALANCE AT JANUARY 1, 2013
|
1
|
|
|
$
|
482
|
|
|
1,413
|
|
|
$
|
15
|
|
|
$
|
19,652
|
|
|
$
|
(3,338
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
65
|
|
|
$
|
15,499
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
335
|
|
|
—
|
|
|
—
|
|
|
335
|
|
|||||||
Net change in unrealized gains and losses on securities available for sale, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(78
|
)
|
|
(78
|
)
|
|||||||
Net change in unrealized gains and losses on derivative instruments, net of tax and reclassification adjustment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
|||||||
Net change from defined benefit pension plans, net of tax
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9
|
|
|
9
|
|
|||||||
Cash dividends declared—$0.01 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14
|
)
|
|||||||
Series A preferred stock dividends
|
—
|
|
|
(8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||||||
Common stock transactions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Impact of stock transactions under compensation plans, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|||||||
BALANCE AT MARCH 31, 2013
|
1
|
|
|
$
|
474
|
|
|
1,413
|
|
|
$
|
15
|
|
|
$
|
19,643
|
|
|
$
|
(3,003
|
)
|
|
$
|
(1,377
|
)
|
|
$
|
(12
|
)
|
|
$
|
15,740
|
|
(1)
|
Prior period cash dividends declared on common stock have been reclassified from retained earnings (deficit) to additional paid-in capital to correct an error in classification. Refer to Note 14 "Stockholder's Equity and Accumulated Other Comprehensive Income (Loss)" in Regions' Annual Report on Form 10-K for the year ended December 31, 2012 for further discussion.
|
|
Three Months Ended March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(In millions )
|
||||||
Operating activities:
|
|
|
|
||||
Net income
|
$
|
335
|
|
|
$
|
199
|
|
Adjustments to reconcile net income to net cash from operating activities:
|
|
|
|
||||
Provision for loan losses
|
10
|
|
|
117
|
|
||
Depreciation, amortization and accretion, net
|
171
|
|
|
171
|
|
||
Provision for losses on other real estate, net
|
3
|
|
|
15
|
|
||
Securities (gains) losses, net
|
(15
|
)
|
|
(12
|
)
|
||
Deferred income tax expense
|
121
|
|
|
55
|
|
||
Originations and purchases of loans held for sale
|
(1,247
|
)
|
|
(1,029
|
)
|
||
Proceeds from sales of loans held for sale
|
1,567
|
|
|
1,313
|
|
||
(Gain) loss on sale of loans, net
|
(43
|
)
|
|
(38
|
)
|
||
Net change in operating assets and liabilities:
|
|
|
|
||||
Trading account assets
|
(5
|
)
|
|
139
|
|
||
Other interest-earning assets
|
798
|
|
|
31
|
|
||
Interest receivable
|
(22
|
)
|
|
(36
|
)
|
||
Other assets
|
226
|
|
|
48
|
|
||
Other liabilities
|
(758
|
)
|
|
(218
|
)
|
||
Other
|
(11
|
)
|
|
—
|
|
||
Net cash from operating activities
|
1,130
|
|
|
755
|
|
||
Investing activities:
|
|
|
|
||||
Proceeds from sales of securities available for sale
|
388
|
|
|
1,398
|
|
||
Proceeds from maturities of securities available for sale
|
1,765
|
|
|
1,594
|
|
||
Proceeds from maturities of securities held to maturity
|
2
|
|
|
1
|
|
||
Purchases of securities available for sale
|
(2,527
|
)
|
|
(5,075
|
)
|
||
Proceeds from sales of loans
|
48
|
|
|
159
|
|
||
Purchases of loans
|
(220
|
)
|
|
(174
|
)
|
||
Net change in loans
|
(2
|
)
|
|
337
|
|
||
Net purchases of premises and equipment
|
(33
|
)
|
|
(37
|
)
|
||
Net cash from investing activities
|
(579
|
)
|
|
(1,797
|
)
|
||
Financing activities:
|
|
|
|
||||
Net change in deposits
|
(1,341
|
)
|
|
1,511
|
|
||
Net change in short-term borrowings
|
256
|
|
|
(159
|
)
|
||
Payments on long-term borrowings
|
—
|
|
|
(900
|
)
|
||
Cash dividends on common stock
|
(14
|
)
|
|
(13
|
)
|
||
Cash dividends on Series A preferred stock issued to the U.S. Treasury
|
—
|
|
|
(44
|
)
|
||
Cash dividends on Series A preferred stock
|
(8
|
)
|
|
—
|
|
||
Net proceeds from issuance of common stock
|
—
|
|
|
875
|
|
||
Net cash from financing activities
|
(1,107
|
)
|
|
1,270
|
|
||
Net change in cash and cash equivalents
|
(556
|
)
|
|
228
|
|
||
Cash and cash equivalents at beginning of year
|
5,489
|
|
|
7,245
|
|
||
Cash and cash equivalents at end of period
|
$
|
4,933
|
|
|
$
|
7,473
|
|
|
Three Months Ended March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(In millions, except per share data)
|
||||||
Interest income
|
$
|
—
|
|
|
$
|
8
|
|
Interest expense
|
—
|
|
|
1
|
|
||
Net interest income
|
—
|
|
|
7
|
|
||
Non-interest income:
|
|
|
|
||||
Brokerage, investment banking and capital markets
|
—
|
|
|
233
|
|
||
Other
|
—
|
|
|
7
|
|
||
Total non-interest income
|
—
|
|
|
240
|
|
||
Non-interest expense:
|
|
|
|
||||
Salaries and employee benefits
|
—
|
|
|
171
|
|
||
Net occupancy expense
|
—
|
|
|
9
|
|
||
Furniture and equipment expense
|
—
|
|
|
8
|
|
||
Professional and legal expenses
|
(5
|
)
|
|
96
|
|
||
Other
|
1
|
|
|
28
|
|
||
Total non-interest expense
|
(4
|
)
|
|
312
|
|
||
Income (loss) from discontinued operations before income taxes
|
4
|
|
|
(65
|
)
|
||
Income tax expense (benefit)
|
2
|
|
|
(25
|
)
|
||
Income (loss) from discontinued operations, net of tax
|
$
|
2
|
|
|
$
|
(40
|
)
|
Earnings (loss) per common share from discontinued operations:
|
|
|
|
||||
Basic
|
$
|
0.00
|
|
|
$
|
(0.03
|
)
|
Diluted
|
$
|
0.00
|
|
|
$
|
(0.03
|
)
|
|
March 31, 2013
|
||||||||||||||
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
|
(In millions)
|
||||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities
|
$
|
53
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
54
|
|
Federal agency securities
|
485
|
|
|
3
|
|
|
(1
|
)
|
|
487
|
|
||||
Obligations of states and political subdivisions
|
7
|
|
|
—
|
|
|
—
|
|
|
7
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
Residential agency
|
20,469
|
|
|
493
|
|
|
(27
|
)
|
|
20,935
|
|
||||
Residential non-agency
|
11
|
|
|
1
|
|
|
—
|
|
|
12
|
|
||||
Commercial agency
|
789
|
|
|
20
|
|
|
(1
|
)
|
|
808
|
|
||||
Commercial non-agency
|
1,131
|
|
|
30
|
|
|
(3
|
)
|
|
1,158
|
|
||||
Corporate and other debt securities
|
2,906
|
|
|
67
|
|
|
(16
|
)
|
|
2,957
|
|
||||
Equity securities
|
663
|
|
|
8
|
|
|
—
|
|
|
671
|
|
||||
|
$
|
26,514
|
|
|
$
|
623
|
|
|
$
|
(48
|
)
|
|
$
|
27,089
|
|
Securities held to maturity:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
Federal agency securities
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
Residential agency
|
5
|
|
|
1
|
|
|
—
|
|
|
6
|
|
||||
|
$
|
8
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
9
|
|
|
December 31, 2012
|
||||||||||||||
|
Amortized
Cost
|
|
Gross
Unrealized
Gains
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
||||||||
|
(In millions)
|
||||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities
|
$
|
50
|
|
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
52
|
|
Federal agency securities
|
550
|
|
|
4
|
|
|
(1
|
)
|
|
553
|
|
||||
Obligations of states and political subdivisions
|
9
|
|
|
—
|
|
|
—
|
|
|
9
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
Residential agency
|
20,721
|
|
|
574
|
|
|
(18
|
)
|
|
21,277
|
|
||||
Residential non-agency
|
12
|
|
|
1
|
|
|
—
|
|
|
13
|
|
||||
Commercial agency
|
705
|
|
|
20
|
|
|
—
|
|
|
725
|
|
||||
Commercial non-agency
|
1,055
|
|
|
43
|
|
|
—
|
|
|
1,098
|
|
||||
Corporate and other debt securities
|
2,762
|
|
|
81
|
|
|
(8
|
)
|
|
2,835
|
|
||||
Equity securities
|
679
|
|
|
4
|
|
|
(1
|
)
|
|
682
|
|
||||
|
$
|
26,543
|
|
|
$
|
729
|
|
|
$
|
(28
|
)
|
|
$
|
27,244
|
|
Securities held to maturity:
|
|
|
|
|
|
|
|
||||||||
U.S. Treasury securities
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2
|
|
Federal agency securities
|
2
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
||||||||
Residential agency
|
6
|
|
|
1
|
|
|
—
|
|
|
7
|
|
||||
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
11
|
|
|
|
March 31
2013 |
|
December 31
2012 |
||||
|
|
(In millions)
|
||||||
Federal Reserve Bank
|
|
$
|
484
|
|
|
$
|
484
|
|
Federal Home Loan Bank
|
|
67
|
|
|
73
|
|
|
|
Amortized
Cost
|
|
Estimated
Fair Value
|
||||
|
|
(In millions)
|
||||||
Securities available for sale:
|
|
|
|
|
||||
Due in one year or less
|
|
$
|
42
|
|
|
$
|
42
|
|
Due after one year through five years
|
|
920
|
|
|
940
|
|
||
Due after five years through ten years
|
|
2,047
|
|
|
2,077
|
|
||
Due after ten years
|
|
442
|
|
|
446
|
|
||
Mortgage-backed securities:
|
|
|
|
|
||||
Residential agency
|
|
20,469
|
|
|
20,935
|
|
||
Residential non-agency
|
|
11
|
|
|
12
|
|
||
Commercial agency
|
|
789
|
|
|
808
|
|
||
Commercial non-agency
|
|
1,131
|
|
|
1,158
|
|
||
Equity securities
|
|
663
|
|
|
671
|
|
||
|
|
$
|
26,514
|
|
|
$
|
27,089
|
|
Securities held to maturity:
|
|
|
|
|
||||
Due in one year or less
|
|
$
|
1
|
|
|
$
|
1
|
|
Due after one year through five years
|
|
2
|
|
|
2
|
|
||
Due after five years through ten years
|
|
—
|
|
|
—
|
|
||
Due after ten years
|
|
—
|
|
|
—
|
|
||
Mortgage-backed securities:
|
|
|
|
|
||||
Residential agency
|
|
5
|
|
|
6
|
|
||
|
|
$
|
8
|
|
|
$
|
9
|
|
|
|
March 31, 2013
|
||||||||||||||||||||||
|
|
Less Than Twelve
Months
|
|
Twelve Months or More
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||
U.S. Treasury securities
|
|
$
|
7
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
7
|
|
|
$
|
—
|
|
Federal agency securities
|
|
351
|
|
|
(1
|
)
|
|
5
|
|
|
—
|
|
|
356
|
|
|
(1
|
)
|
||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
|
2,717
|
|
|
(26
|
)
|
|
121
|
|
|
(1
|
)
|
|
2,838
|
|
|
(27
|
)
|
||||||
Residential non-agency
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
||||||
Commercial agency
|
|
110
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
110
|
|
|
(1
|
)
|
||||||
Commercial non-agency
|
|
314
|
|
|
(3
|
)
|
|
—
|
|
|
—
|
|
|
314
|
|
|
(3
|
)
|
||||||
All other securities
|
|
924
|
|
|
(15
|
)
|
|
14
|
|
|
(1
|
)
|
|
938
|
|
|
(16
|
)
|
||||||
|
|
$
|
4,427
|
|
|
$
|
(46
|
)
|
|
$
|
140
|
|
|
$
|
(2
|
)
|
|
$
|
4,567
|
|
|
$
|
(48
|
)
|
|
|
December 31, 2012
|
||||||||||||||||||||||
|
|
Less Than Twelve
Months
|
|
Twelve Months or More
|
|
Total
|
||||||||||||||||||
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
|
Estimated
Fair
Value
|
|
Gross
Unrealized
Losses
|
||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||
Federal agency securities
|
|
$
|
350
|
|
|
$
|
(1
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
350
|
|
|
$
|
(1
|
)
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential agency
|
|
1,777
|
|
|
(16
|
)
|
|
157
|
|
|
(2
|
)
|
|
1,934
|
|
|
(18
|
)
|
||||||
All other securities
|
|
884
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
884
|
|
|
(9
|
)
|
||||||
|
|
$
|
3,011
|
|
|
$
|
(26
|
)
|
|
$
|
157
|
|
|
$
|
(2
|
)
|
|
$
|
3,168
|
|
|
$
|
(28
|
)
|
|
|
Three Months Ended March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Proceeds
|
|
$
|
388
|
|
|
$
|
1,398
|
|
|
|
|
|
|
||||
Gross realized gains
|
|
$
|
16
|
|
|
$
|
12
|
|
Gross realized losses
|
|
(1
|
)
|
|
—
|
|
||
Securities gains, net
|
|
$
|
15
|
|
|
$
|
12
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions, net of unearned income)
|
||||||
Commercial and industrial
|
|
$
|
27,602
|
|
|
$
|
26,674
|
|
Commercial real estate mortgage—owner-occupied
|
|
9,812
|
|
|
10,095
|
|
||
Commercial real estate construction—owner-occupied
|
|
325
|
|
|
302
|
|
||
Total commercial
|
|
37,739
|
|
|
37,071
|
|
||
Commercial investor real estate mortgage
|
|
6,338
|
|
|
6,808
|
|
||
Commercial investor real estate construction
|
|
984
|
|
|
914
|
|
||
Total investor real estate
|
|
7,322
|
|
|
7,722
|
|
||
Residential first mortgage
|
|
12,875
|
|
|
12,963
|
|
||
Home equity
|
|
11,546
|
|
|
11,800
|
|
||
Indirect
|
|
2,483
|
|
|
2,336
|
|
||
Consumer credit card
|
|
851
|
|
|
906
|
|
||
Other consumer
|
|
1,120
|
|
|
1,197
|
|
||
Total consumer
|
|
28,875
|
|
|
29,202
|
|
||
|
|
$
|
73,936
|
|
|
$
|
73,995
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2013
|
||||||||||||||
|
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
|
(In millions)
|
||||||||||||||
Allowance for loan losses, January 1, 2013
|
|
$
|
847
|
|
|
$
|
469
|
|
|
$
|
603
|
|
|
$
|
1,919
|
|
Provision (credit) for loan losses
|
|
17
|
|
|
(31
|
)
|
|
24
|
|
|
10
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
|
(99
|
)
|
|
(23
|
)
|
|
(102
|
)
|
|
(224
|
)
|
||||
Recoveries
|
|
17
|
|
|
9
|
|
|
18
|
|
|
44
|
|
||||
Net loan losses
|
|
(82
|
)
|
|
(14
|
)
|
|
(84
|
)
|
|
(180
|
)
|
||||
Allowance for loan losses, March 31, 2013
|
|
782
|
|
|
424
|
|
|
543
|
|
|
1,749
|
|
||||
Reserve for unfunded credit commitments, January 1, 2013
|
|
69
|
|
|
10
|
|
|
4
|
|
|
83
|
|
||||
Provision for unfunded credit commitments
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
||||
Reserve for unfunded credit commitments, March 31, 2013
|
|
74
|
|
|
10
|
|
|
4
|
|
|
88
|
|
||||
Allowance for credit losses, March 31, 2013
|
|
$
|
856
|
|
|
$
|
434
|
|
|
$
|
547
|
|
|
$
|
1,837
|
|
Portion of ending allowance for loan losses:
|
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
|
$
|
74
|
|
|
$
|
65
|
|
|
$
|
1
|
|
|
$
|
140
|
|
Collectively evaluated for impairment
|
|
708
|
|
|
359
|
|
|
542
|
|
|
1,609
|
|
||||
Total allowance for loan losses
|
|
$
|
782
|
|
|
$
|
424
|
|
|
$
|
543
|
|
|
$
|
1,749
|
|
Portion of loan portfolio ending balance:
|
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
|
$
|
384
|
|
|
$
|
304
|
|
|
$
|
2
|
|
|
$
|
690
|
|
Collectively evaluated for impairment
|
|
37,355
|
|
|
7,018
|
|
|
28,873
|
|
|
73,246
|
|
||||
Total loans evaluated for impairment
|
|
$
|
37,739
|
|
|
$
|
7,322
|
|
|
$
|
28,875
|
|
|
$
|
73,936
|
|
|
|
Three Months Ended March 31, 2012
|
||||||||||||||
|
|
Commercial
|
|
Investor Real
Estate
|
|
Consumer
|
|
Total
|
||||||||
|
|
(In millions)
|
||||||||||||||
Allowance for loan losses, January 1, 2012
|
|
$
|
1,030
|
|
|
$
|
991
|
|
|
$
|
724
|
|
|
$
|
2,745
|
|
Provision (credit) for loan losses
|
|
61
|
|
|
(10
|
)
|
|
66
|
|
|
117
|
|
||||
Loan losses:
|
|
|
|
|
|
|
|
|
||||||||
Charge-offs
|
|
(125
|
)
|
|
(95
|
)
|
|
(156
|
)
|
|
(376
|
)
|
||||
Recoveries
|
|
16
|
|
|
12
|
|
|
16
|
|
|
44
|
|
||||
Net loan losses
|
|
(109
|
)
|
|
(83
|
)
|
|
(140
|
)
|
|
(332
|
)
|
||||
Allowance for loan losses, March 31, 2012
|
|
982
|
|
|
898
|
|
|
650
|
|
|
2,530
|
|
||||
Reserve for unfunded credit commitments, January 1, 2012
|
|
30
|
|
|
26
|
|
|
22
|
|
|
78
|
|
||||
Provision (credit) for unfunded credit commitments
|
|
14
|
|
|
—
|
|
|
(1
|
)
|
|
13
|
|
||||
Reserve for unfunded credit commitments, March 31, 2012
|
|
44
|
|
|
26
|
|
|
21
|
|
|
91
|
|
||||
Allowance for credit losses, March 31, 2012
|
|
$
|
1,026
|
|
|
$
|
924
|
|
|
$
|
671
|
|
|
$
|
2,621
|
|
Portion of ending allowance for loan losses:
|
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
|
$
|
105
|
|
|
$
|
146
|
|
|
$
|
2
|
|
|
$
|
253
|
|
Collectively evaluated for impairment
|
|
877
|
|
|
752
|
|
|
648
|
|
|
2,277
|
|
||||
Total allowance for loan losses
|
|
$
|
982
|
|
|
$
|
898
|
|
|
$
|
650
|
|
|
$
|
2,530
|
|
Portion of loan portfolio ending balance:
|
|
|
|
|
|
|
|
|
||||||||
Individually evaluated for impairment
|
|
$
|
475
|
|
|
$
|
532
|
|
|
$
|
7
|
|
|
$
|
1,014
|
|
Collectively evaluated for impairment
|
|
35,835
|
|
|
9,579
|
|
|
30,292
|
|
|
75,706
|
|
||||
Total loans evaluated for impairment
|
|
$
|
36,310
|
|
|
$
|
10,111
|
|
|
$
|
30,299
|
|
|
$
|
76,720
|
|
•
|
Pass—includes obligations where the probability of default is considered low;
|
•
|
Special Mention—includes obligations that have potential weakness which may, if not reversed or corrected, weaken the credit or inadequately protect the Company’s position at some future date. Obligations in this category may also be subject to economic or market conditions which may, in the future, have an adverse effect on debt service ability;
|
•
|
Substandard Accrual—includes obligations that exhibit a well-defined weakness which presently jeopardizes debt repayment, even though they are currently performing. These obligations are characterized by the distinct possibility that the Company may incur a loss in the future if these weaknesses are not corrected;
|
•
|
Non-accrual—includes obligations where management has determined that full payment of principal and interest is in doubt.
|
|
|
March 31, 2013
|
||||||||||||||||||
|
|
Pass
|
|
Special Mention
|
|
Substandard
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
Commercial and industrial
|
|
$
|
26,280
|
|
|
$
|
430
|
|
|
$
|
537
|
|
|
$
|
355
|
|
|
$
|
27,602
|
|
Commercial real estate mortgage—owner-occupied
|
|
8,767
|
|
|
231
|
|
|
394
|
|
|
420
|
|
|
9,812
|
|
|||||
Commercial real estate construction—owner-occupied
|
|
274
|
|
|
2
|
|
|
37
|
|
|
12
|
|
|
325
|
|
|||||
Total commercial
|
|
$
|
35,321
|
|
|
$
|
663
|
|
|
$
|
968
|
|
|
$
|
787
|
|
|
$
|
37,739
|
|
Commercial investor real estate mortgage
|
|
$
|
4,813
|
|
|
$
|
373
|
|
|
$
|
701
|
|
|
$
|
451
|
|
|
$
|
6,338
|
|
Commercial investor real estate construction
|
|
827
|
|
|
100
|
|
|
44
|
|
|
13
|
|
|
984
|
|
|||||
Total investor real estate
|
|
$
|
5,640
|
|
|
$
|
473
|
|
|
$
|
745
|
|
|
$
|
464
|
|
|
$
|
7,322
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
|
|
|
|
(In millions)
|
||||||||||||||
Residential first mortgage
|
|
|
|
|
|
$
|
12,674
|
|
|
$
|
201
|
|
|
$
|
12,875
|
|
||||
Home equity
|
|
|
|
|
|
11,413
|
|
|
133
|
|
|
11,546
|
|
|||||||
Indirect
|
|
|
|
|
|
2,482
|
|
|
1
|
|
|
2,483
|
|
|||||||
Consumer credit card
|
|
|
|
|
|
851
|
|
|
—
|
|
|
851
|
|
|||||||
Other consumer
|
|
|
|
|
|
1,120
|
|
|
—
|
|
|
1,120
|
|
|||||||
Total consumer
|
|
|
|
|
|
$
|
28,540
|
|
|
$
|
335
|
|
|
$
|
28,875
|
|
||||
|
|
|
|
|
|
|
|
|
|
$
|
73,936
|
|
|
|
December 31, 2012
|
||||||||||||||||||
|
|
Pass
|
|
Special
Mention
|
|
Substandard
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
Commercial and industrial
|
|
$
|
25,225
|
|
|
$
|
560
|
|
|
$
|
480
|
|
|
$
|
409
|
|
|
$
|
26,674
|
|
Commercial real estate mortgage—owner-occupied
|
|
8,976
|
|
|
240
|
|
|
440
|
|
|
439
|
|
|
10,095
|
|
|||||
Commercial real estate construction—owner-occupied
|
|
278
|
|
|
3
|
|
|
7
|
|
|
14
|
|
|
302
|
|
|||||
Total commercial
|
|
$
|
34,479
|
|
|
$
|
803
|
|
|
$
|
927
|
|
|
$
|
862
|
|
|
$
|
37,071
|
|
Commercial investor real estate mortgage
|
|
$
|
5,089
|
|
|
$
|
435
|
|
|
$
|
827
|
|
|
$
|
457
|
|
|
$
|
6,808
|
|
Commercial investor real estate construction
|
|
733
|
|
|
98
|
|
|
63
|
|
|
20
|
|
|
914
|
|
|||||
Total investor real estate
|
|
$
|
5,822
|
|
|
$
|
533
|
|
|
$
|
890
|
|
|
$
|
477
|
|
|
$
|
7,722
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||
|
|
|
|
|
|
(In millions)
|
||||||||||||||
Residential first mortgage
|
|
|
|
|
|
$
|
12,749
|
|
|
$
|
214
|
|
|
$
|
12,963
|
|
||||
Home equity
|
|
|
|
|
|
11,672
|
|
|
128
|
|
|
11,800
|
|
|||||||
Indirect
|
|
|
|
|
|
2,336
|
|
|
—
|
|
|
2,336
|
|
|||||||
Consumer credit card
|
|
|
|
|
|
906
|
|
|
—
|
|
|
906
|
|
|||||||
Other consumer
|
|
|
|
|
|
1,197
|
|
|
—
|
|
|
1,197
|
|
|||||||
Total consumer
|
|
|
|
|
|
$
|
28,860
|
|
|
$
|
342
|
|
|
$
|
29,202
|
|
||||
|
|
|
|
|
|
|
|
|
|
$
|
73,995
|
|
|
|
March 31, 2013
|
||||||||||||||||||||||||||
|
|
Accrual Loans
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
30-59 DPD
|
|
60-89 DPD
|
|
90+ DPD
|
|
Total
30+ DPD
|
|
Total
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||
Commercial and industrial
|
|
$
|
40
|
|
|
$
|
14
|
|
|
$
|
8
|
|
|
$
|
62
|
|
|
$
|
27,247
|
|
|
$
|
355
|
|
|
$
|
27,602
|
|
Commercial real estate
mortgage—owner-occupied
|
|
34
|
|
|
15
|
|
|
9
|
|
|
58
|
|
|
9,392
|
|
|
420
|
|
|
9,812
|
|
|||||||
Commercial real estate construction—owner-occupied
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
313
|
|
|
12
|
|
|
325
|
|
|||||||
Total commercial
|
|
75
|
|
|
30
|
|
|
17
|
|
|
122
|
|
|
36,952
|
|
|
787
|
|
|
37,739
|
|
|||||||
Commercial investor real estate mortgage
|
|
33
|
|
|
39
|
|
|
25
|
|
|
97
|
|
|
5,887
|
|
|
451
|
|
|
6,338
|
|
|||||||
Commercial investor real estate construction
|
|
3
|
|
|
4
|
|
|
—
|
|
|
7
|
|
|
971
|
|
|
13
|
|
|
984
|
|
|||||||
Total investor real estate
|
|
36
|
|
|
43
|
|
|
25
|
|
|
104
|
|
|
6,858
|
|
|
464
|
|
|
7,322
|
|
|||||||
Residential first mortgage
|
|
138
|
|
|
86
|
|
|
301
|
|
|
525
|
|
|
12,674
|
|
|
201
|
|
|
12,875
|
|
|||||||
Home equity
|
|
79
|
|
|
48
|
|
|
79
|
|
|
206
|
|
|
11,413
|
|
|
133
|
|
|
11,546
|
|
|||||||
Indirect
|
|
26
|
|
|
5
|
|
|
3
|
|
|
34
|
|
|
2,482
|
|
|
1
|
|
|
2,483
|
|
|||||||
Consumer credit card
|
|
5
|
|
|
4
|
|
|
14
|
|
|
23
|
|
|
851
|
|
|
—
|
|
|
851
|
|
|||||||
Other consumer
|
|
14
|
|
|
4
|
|
|
3
|
|
|
21
|
|
|
1,120
|
|
|
—
|
|
|
1,120
|
|
|||||||
Total consumer
|
|
262
|
|
|
147
|
|
|
400
|
|
|
809
|
|
|
28,540
|
|
|
335
|
|
|
28,875
|
|
|||||||
|
|
$
|
373
|
|
|
$
|
220
|
|
|
$
|
442
|
|
|
$
|
1,035
|
|
|
$
|
72,350
|
|
|
$
|
1,586
|
|
|
$
|
73,936
|
|
|
|
December 31, 2012
|
||||||||||||||||||||||||||
|
|
Accrual Loans
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
30-59 DPD
|
|
60-89 DPD
|
|
90+ DPD
|
|
Total
30+ DPD
|
|
Total
Accrual
|
|
Non-accrual
|
|
Total
|
||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||
Commercial and industrial
|
|
$
|
27
|
|
|
$
|
23
|
|
|
$
|
19
|
|
|
$
|
69
|
|
|
$
|
26,265
|
|
|
$
|
409
|
|
|
$
|
26,674
|
|
Commercial real estate
mortgage—owner-occupied
|
|
49
|
|
|
28
|
|
|
6
|
|
|
83
|
|
|
9,656
|
|
|
439
|
|
|
10,095
|
|
|||||||
Commercial real estate construction—owner-occupied
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
288
|
|
|
14
|
|
|
302
|
|
|||||||
Total commercial
|
|
76
|
|
|
51
|
|
|
25
|
|
|
152
|
|
|
36,209
|
|
|
862
|
|
|
37,071
|
|
|||||||
Commercial investor real estate mortgage
|
|
38
|
|
|
42
|
|
|
11
|
|
|
91
|
|
|
6,351
|
|
|
457
|
|
|
6,808
|
|
|||||||
Commercial investor real estate construction
|
|
1
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
894
|
|
|
20
|
|
|
914
|
|
|||||||
Total investor real estate
|
|
39
|
|
|
43
|
|
|
11
|
|
|
93
|
|
|
7,245
|
|
|
477
|
|
|
7,722
|
|
|||||||
Residential first mortgage
|
|
149
|
|
|
86
|
|
|
307
|
|
|
542
|
|
|
12,749
|
|
|
214
|
|
|
12,963
|
|
|||||||
Home equity
|
|
100
|
|
|
53
|
|
|
87
|
|
|
240
|
|
|
11,672
|
|
|
128
|
|
|
11,800
|
|
|||||||
Indirect
|
|
31
|
|
|
9
|
|
|
3
|
|
|
43
|
|
|
2,336
|
|
|
—
|
|
|
2,336
|
|
|||||||
Consumer credit card
|
|
7
|
|
|
7
|
|
|
14
|
|
|
28
|
|
|
906
|
|
|
—
|
|
|
906
|
|
|||||||
Other consumer
|
|
19
|
|
|
5
|
|
|
3
|
|
|
27
|
|
|
1,197
|
|
|
—
|
|
|
1,197
|
|
|||||||
Total consumer
|
|
306
|
|
|
160
|
|
|
414
|
|
|
880
|
|
|
28,860
|
|
|
342
|
|
|
29,202
|
|
|||||||
|
|
$
|
421
|
|
|
$
|
254
|
|
|
$
|
450
|
|
|
$
|
1,125
|
|
|
$
|
72,314
|
|
|
$
|
1,681
|
|
|
$
|
73,995
|
|
|
Non-accrual Impaired Loans As of March 31, 2013
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans on
Non-accrual
Status
|
|
Impaired
Loans on
Non-accrual
Status with
No Related
Allowance
|
|
Impaired
Loans on
Non-accrual
Status with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
446
|
|
|
$
|
96
|
|
|
$
|
350
|
|
|
$
|
73
|
|
|
$
|
277
|
|
|
$
|
105
|
|
|
45.1
|
%
|
Commercial real estate mortgage—owner-occupied
|
477
|
|
|
57
|
|
|
420
|
|
|
50
|
|
|
370
|
|
|
128
|
|
|
38.8
|
|
||||||
Commercial real estate construction—owner-occupied
|
14
|
|
|
2
|
|
|
12
|
|
|
4
|
|
|
8
|
|
|
3
|
|
|
35.7
|
|
||||||
Total commercial
|
937
|
|
|
155
|
|
|
782
|
|
|
127
|
|
|
655
|
|
|
236
|
|
|
41.7
|
|
||||||
Commercial investor real estate mortgage
|
549
|
|
|
98
|
|
|
451
|
|
|
56
|
|
|
395
|
|
|
123
|
|
|
40.3
|
|
||||||
Commercial investor real estate construction
|
20
|
|
|
7
|
|
|
13
|
|
|
—
|
|
|
13
|
|
|
5
|
|
|
60.0
|
|
||||||
Total investor real estate
|
569
|
|
|
105
|
|
|
464
|
|
|
56
|
|
|
408
|
|
|
128
|
|
|
40.9
|
|
||||||
Residential first mortgage
|
144
|
|
|
50
|
|
|
94
|
|
|
—
|
|
|
94
|
|
|
12
|
|
|
43.1
|
|
||||||
Home equity
|
32
|
|
|
10
|
|
|
22
|
|
|
—
|
|
|
22
|
|
|
2
|
|
|
37.5
|
|
||||||
Total consumer
|
176
|
|
|
60
|
|
|
116
|
|
|
—
|
|
|
116
|
|
|
14
|
|
|
42.0
|
|
||||||
Total
|
$
|
1,682
|
|
|
$
|
320
|
|
|
$
|
1,362
|
|
|
$
|
183
|
|
|
$
|
1,179
|
|
|
$
|
378
|
|
|
41.5
|
%
|
|
|
Accruing Impaired Loans As of March 31, 2013
|
|||||||||||||||||
|
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Book Value
(3)
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||
|
|
(Dollars in millions)
|
|||||||||||||||||
Commercial and industrial
|
|
$
|
308
|
|
|
$
|
6
|
|
|
$
|
302
|
|
|
$
|
43
|
|
|
15.9
|
%
|
Commercial real estate mortgage—owner-occupied
|
|
189
|
|
|
4
|
|
|
185
|
|
|
22
|
|
|
13.8
|
|
||||
Commercial real estate construction—owner-occupied
|
|
27
|
|
|
—
|
|
|
27
|
|
|
4
|
|
|
14.8
|
|
||||
Total commercial
|
|
524
|
|
|
10
|
|
|
514
|
|
|
69
|
|
|
15.1
|
|
||||
Commercial investor real estate mortgage
|
|
710
|
|
|
11
|
|
|
699
|
|
|
82
|
|
|
13.1
|
|
||||
Commercial investor real estate construction
|
|
114
|
|
|
—
|
|
|
114
|
|
|
15
|
|
|
13.2
|
|
||||
Total investor real estate
|
|
824
|
|
|
11
|
|
|
813
|
|
|
97
|
|
|
13.1
|
|
||||
Residential first mortgage
|
|
1,108
|
|
|
15
|
|
|
1,093
|
|
|
141
|
|
|
14.1
|
|
||||
Home equity
|
|
399
|
|
|
5
|
|
|
394
|
|
|
30
|
|
|
8.8
|
|
||||
Indirect
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Consumer credit card
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
|
36
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
||||
Total consumer
|
|
1,545
|
|
|
20
|
|
|
1,525
|
|
|
171
|
|
|
12.4
|
|
||||
Total
|
|
$
|
2,893
|
|
|
$
|
41
|
|
|
$
|
2,852
|
|
|
$
|
337
|
|
|
13.1
|
%
|
|
Total Impaired Loans As of March 31, 2013
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans
|
|
Impaired
Loans with No
Related
Allowance
|
|
Impaired
Loans with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
754
|
|
|
$
|
102
|
|
|
$
|
652
|
|
|
$
|
73
|
|
|
$
|
579
|
|
|
$
|
148
|
|
|
33.2
|
%
|
Commercial real estate mortgage—owner-
occupied
|
666
|
|
|
61
|
|
|
605
|
|
|
50
|
|
|
555
|
|
|
150
|
|
|
31.7
|
|
||||||
Commercial real estate construction—owner-occupied
|
41
|
|
|
2
|
|
|
39
|
|
|
4
|
|
|
35
|
|
|
7
|
|
|
22.0
|
|
||||||
Total commercial
|
1,461
|
|
|
165
|
|
|
1,296
|
|
|
127
|
|
|
1,169
|
|
|
305
|
|
|
32.2
|
|
||||||
Commercial investor real estate mortgage
|
1,259
|
|
|
109
|
|
|
1,150
|
|
|
56
|
|
|
1,094
|
|
|
205
|
|
|
24.9
|
|
||||||
Commercial investor real estate construction
|
134
|
|
|
7
|
|
|
127
|
|
|
—
|
|
|
127
|
|
|
20
|
|
|
20.1
|
|
||||||
Total investor real estate
|
1,393
|
|
|
116
|
|
|
1,277
|
|
|
56
|
|
|
1,221
|
|
|
225
|
|
|
24.5
|
|
||||||
Residential first mortgage
|
1,252
|
|
|
65
|
|
|
1,187
|
|
|
—
|
|
|
1,187
|
|
|
153
|
|
|
17.4
|
|
||||||
Home equity
|
431
|
|
|
15
|
|
|
416
|
|
|
—
|
|
|
416
|
|
|
32
|
|
|
10.9
|
|
||||||
Indirect
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||
Consumer credit card
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||||
Other consumer
|
36
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
36
|
|
|
—
|
|
|
—
|
|
||||||
Total consumer
|
1,721
|
|
|
80
|
|
|
1,641
|
|
|
—
|
|
|
1,641
|
|
|
185
|
|
|
15.4
|
|
||||||
Total impaired loans
|
$
|
4,575
|
|
|
$
|
361
|
|
|
$
|
4,214
|
|
|
$
|
183
|
|
|
$
|
4,031
|
|
|
$
|
715
|
|
|
23.5
|
%
|
(1)
|
Unpaid principal balance represents the contractual obligation due from the customer and includes the net book value plus charge-offs and payments applied.
|
(2)
|
Charge-offs and payments applied represents cumulative partial charge-offs taken, as well as interest payments received that have been applied against the outstanding principal balance.
|
(3)
|
Book value represents the unpaid principal balance less charge-offs and payments applied; it is shown before any allowance for loan losses.
|
(4)
|
Coverage % represents charge-offs and payments applied plus the related allowance as a percent of the unpaid principal balance.
|
|
Non-accrual Impaired Loans As of December 31, 2012
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans on
Non-accrual
Status
|
|
Impaired
Loans on
Non-accrual
Status with
No Related
Allowance
|
|
Impaired
Loans on
Non-accrual
Status with
Related
Allowance
|
|
Related
Allowance
for Loan
Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
467
|
|
|
$
|
62
|
|
|
$
|
405
|
|
|
$
|
63
|
|
|
$
|
342
|
|
|
$
|
128
|
|
|
40.7
|
%
|
Commercial real estate mortgage—owner-occupied
|
503
|
|
|
64
|
|
|
439
|
|
|
44
|
|
|
395
|
|
|
148
|
|
|
42.1
|
|
||||||
Commercial real estate construction—owner-occupied
|
18
|
|
|
4
|
|
|
14
|
|
|
4
|
|
|
10
|
|
|
3
|
|
|
38.9
|
|
||||||
Total commercial
|
988
|
|
|
130
|
|
|
858
|
|
|
111
|
|
|
747
|
|
|
279
|
|
|
41.4
|
|
||||||
Commercial investor real estate mortgage
|
560
|
|
|
103
|
|
|
457
|
|
|
54
|
|
|
403
|
|
|
132
|
|
|
42.0
|
|
||||||
Commercial investor real estate construction
|
26
|
|
|
6
|
|
|
20
|
|
|
2
|
|
|
18
|
|
|
7
|
|
|
50.0
|
|
||||||
Total investor real estate
|
586
|
|
|
109
|
|
|
477
|
|
|
56
|
|
|
421
|
|
|
139
|
|
|
42.3
|
|
||||||
Residential first mortgage
|
152
|
|
|
55
|
|
|
97
|
|
|
—
|
|
|
97
|
|
|
13
|
|
|
44.7
|
|
||||||
Home equity
|
32
|
|
|
11
|
|
|
21
|
|
|
—
|
|
|
21
|
|
|
2
|
|
|
40.6
|
|
||||||
Total consumer
|
184
|
|
|
66
|
|
|
118
|
|
|
—
|
|
|
118
|
|
|
15
|
|
|
44.0
|
|
||||||
Total
|
$
|
1,758
|
|
|
$
|
305
|
|
|
$
|
1,453
|
|
|
$
|
167
|
|
|
$
|
1,286
|
|
|
$
|
433
|
|
|
42.0
|
%
|
|
|
Accruing Impaired Loans As of December 31, 2012
|
|||||||||||||||||
|
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Book Value
(3)
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||
|
|
(Dollars in millions)
|
|||||||||||||||||
Commercial and industrial
|
|
$
|
299
|
|
|
$
|
7
|
|
|
$
|
292
|
|
|
$
|
42
|
|
|
16.4
|
%
|
Commercial real estate mortgage—owner-occupied
|
|
213
|
|
|
4
|
|
|
209
|
|
|
25
|
|
|
13.6
|
|
||||
Commercial real estate construction—owner-occupied
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
||||
Total commercial
|
|
513
|
|
|
11
|
|
|
502
|
|
|
67
|
|
|
15.2
|
|
||||
Commercial investor real estate mortgage
|
|
782
|
|
|
10
|
|
|
772
|
|
|
97
|
|
|
13.7
|
|
||||
Commercial investor real estate construction
|
|
107
|
|
|
—
|
|
|
107
|
|
|
16
|
|
|
15.0
|
|
||||
Total investor real estate
|
|
889
|
|
|
10
|
|
|
879
|
|
|
113
|
|
|
13.8
|
|
||||
Residential first mortgage
|
|
1,101
|
|
|
13
|
|
|
1,088
|
|
|
144
|
|
|
14.3
|
|
||||
Home equity
|
|
411
|
|
|
5
|
|
|
406
|
|
|
36
|
|
|
10.0
|
|
||||
Indirect
|
|
2
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
50.0
|
|
||||
Other consumer
|
|
40
|
|
|
—
|
|
|
40
|
|
|
1
|
|
|
2.5
|
|
||||
Total consumer
|
|
1,554
|
|
|
19
|
|
|
1,535
|
|
|
181
|
|
|
12.9
|
|
||||
Total
|
|
$
|
2,956
|
|
|
$
|
40
|
|
|
$
|
2,916
|
|
|
$
|
361
|
|
|
13.6
|
%
|
|
Total Impaired Loans As of December 31, 2012
|
|||||||||||||||||||||||||
|
|
|
|
|
Book Value
(3)
|
|
|
|
|
|||||||||||||||||
|
Unpaid
Principal
Balance
(1)
|
|
Charge-offs
and Payments
Applied
(2)
|
|
Total
Impaired
Loans
|
|
Impaired
Loans with No
Related
Allowance
|
|
Impaired
Loans with
Related
Allowance
|
|
Related
Allowance for
Loan Losses
|
|
Coverage %
(4)
|
|||||||||||||
|
(Dollars in millions)
|
|||||||||||||||||||||||||
Commercial and industrial
|
$
|
766
|
|
|
$
|
69
|
|
|
$
|
697
|
|
|
$
|
63
|
|
|
$
|
634
|
|
|
$
|
170
|
|
|
31.2
|
%
|
Commercial real estate mortgage—owner-
occupied
|
716
|
|
|
68
|
|
|
648
|
|
|
44
|
|
|
604
|
|
|
173
|
|
|
33.7
|
|
||||||
Commercial real estate construction—owner-occupied
|
19
|
|
|
4
|
|
|
15
|
|
|
4
|
|
|
11
|
|
|
3
|
|
|
36.8
|
|
||||||
Total commercial
|
1,501
|
|
|
141
|
|
|
1,360
|
|
|
111
|
|
|
1,249
|
|
|
346
|
|
|
32.4
|
|
||||||
Commercial investor real estate mortgage
|
1,342
|
|
|
113
|
|
|
1,229
|
|
|
54
|
|
|
1,175
|
|
|
229
|
|
|
25.5
|
|
||||||
Commercial investor real estate construction
|
133
|
|
|
6
|
|
|
127
|
|
|
2
|
|
|
125
|
|
|
23
|
|
|
21.8
|
|
||||||
Total investor real estate
|
1,475
|
|
|
119
|
|
|
1,356
|
|
|
56
|
|
|
1,300
|
|
|
252
|
|
|
25.2
|
|
||||||
Residential first mortgage
|
1,253
|
|
|
68
|
|
|
1,185
|
|
|
—
|
|
|
1,185
|
|
|
157
|
|
|
18.0
|
|
||||||
Home equity
|
443
|
|
|
16
|
|
|
427
|
|
|
—
|
|
|
427
|
|
|
38
|
|
|
12.2
|
|
||||||
Indirect
|
2
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
50.0
|
|
||||||
Other consumer
|
40
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|
1
|
|
|
2.5
|
|
||||||
Total consumer
|
1,738
|
|
|
85
|
|
|
1,653
|
|
|
—
|
|
|
1,653
|
|
|
196
|
|
|
16.2
|
|
||||||
Total impaired loans
|
$
|
4,714
|
|
|
$
|
345
|
|
|
$
|
4,369
|
|
|
$
|
167
|
|
|
$
|
4,202
|
|
|
$
|
794
|
|
|
24.2
|
%
|
(1)
|
Unpaid principal balance represents the contractual obligation due from the customer and includes the net book value plus charge-offs and payments applied.
|
(2)
|
Charge-offs and payments applied represents cumulative partial charge-offs taken, as well as interest payments received that have been applied against the outstanding principal balance.
|
(3)
|
Book value represents the unpaid principal balance less charge-offs and payments applied; it is shown before any allowance for loan losses.
|
(4)
|
Coverage % represents charge-offs and payments applied plus the related allowance as a percent of the unpaid principal balance.
|
|
|
Three Months Ended March 31
|
||||||||||||||
|
|
2013
|
|
2012
|
||||||||||||
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
|
Average
Balance
|
|
Interest
Income
Recognized
|
||||||||
|
|
(In millions)
|
||||||||||||||
Commercial and industrial
|
|
$
|
679
|
|
|
$
|
4
|
|
|
$
|
730
|
|
|
$
|
4
|
|
Commercial real estate mortgage—owner-occupied
|
|
635
|
|
|
3
|
|
|
785
|
|
|
3
|
|
||||
Commercial real estate construction—owner-occupied
|
|
31
|
|
|
—
|
|
|
28
|
|
|
—
|
|
||||
Total commercial
|
|
1,345
|
|
|
7
|
|
|
1,543
|
|
|
7
|
|
||||
Commercial investor real estate mortgage
|
|
1,189
|
|
|
8
|
|
|
1,636
|
|
|
10
|
|
||||
Commercial investor real estate construction
|
|
135
|
|
|
2
|
|
|
294
|
|
|
2
|
|
||||
Total investor real estate
|
|
1,324
|
|
|
10
|
|
|
1,930
|
|
|
12
|
|
||||
Residential first mortgage
|
|
1,189
|
|
|
10
|
|
|
1,131
|
|
|
10
|
|
||||
Home equity
|
|
422
|
|
|
5
|
|
|
444
|
|
|
5
|
|
||||
Indirect
|
|
2
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
Consumer credit card
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
|
37
|
|
|
1
|
|
|
52
|
|
|
—
|
|
||||
Total consumer
|
|
1,651
|
|
|
16
|
|
|
1,628
|
|
|
15
|
|
||||
Total impaired loans
|
|
$
|
4,320
|
|
|
$
|
33
|
|
|
$
|
5,101
|
|
|
$
|
34
|
|
|
|
Three Months Ended March 31, 2013
|
|||||||||
|
|
|
|
|
|
Financial Impact
of Modifications
Considered TDRs
|
|||||
|
|
Number of
Obligors
|
|
Recorded
Investment
|
|
Increase in
Allowance at
Modification
|
|||||
|
|
|
|
(Dollars in millions)
|
|||||||
Commercial and industrial
|
|
114
|
|
|
$
|
155
|
|
|
$
|
1
|
|
Commercial real estate mortgage—owner-occupied
|
|
76
|
|
|
99
|
|
|
1
|
|
||
Commercial real estate construction—owner-occupied
|
|
1
|
|
|
26
|
|
|
—
|
|
||
Total commercial
|
|
191
|
|
|
280
|
|
|
2
|
|
||
Commercial investor real estate mortgage
|
|
111
|
|
|
205
|
|
|
1
|
|
||
Commercial investor real estate construction
|
|
22
|
|
|
36
|
|
|
—
|
|
||
Total investor real estate
|
|
133
|
|
|
241
|
|
|
1
|
|
||
Residential first mortgage
|
|
86
|
|
|
59
|
|
|
7
|
|
||
Home equity
|
|
34
|
|
|
10
|
|
|
1
|
|
||
Consumer credit card
|
|
21
|
|
|
1
|
|
|
—
|
|
||
Indirect and other consumer
|
|
31
|
|
|
1
|
|
|
—
|
|
||
Total consumer
|
|
172
|
|
|
71
|
|
|
8
|
|
||
|
|
496
|
|
|
$
|
592
|
|
|
$
|
11
|
|
|
|
Three Months Ended March 31, 2012
|
|||||||||
|
|
|
|
|
|
Financial Impact
of Modifications
Considered TDRs
|
|||||
|
|
Number of
Obligors
|
|
Recorded
Investment
|
|
Increase in
Allowance at
Modification
|
|||||
|
|
|
|
(Dollars in millions)
|
|||||||
Commercial and industrial
|
|
199
|
|
|
$
|
151
|
|
|
$
|
1
|
|
Commercial real estate mortgage—owner-occupied
|
|
145
|
|
|
116
|
|
|
1
|
|
||
Commercial real estate construction—owner-occupied
|
|
6
|
|
|
4
|
|
|
—
|
|
||
Total commercial
|
|
350
|
|
|
271
|
|
|
2
|
|
||
Commercial investor real estate mortgage
|
|
187
|
|
|
450
|
|
|
4
|
|
||
Commercial investor real estate construction
|
|
70
|
|
|
42
|
|
|
1
|
|
||
Total investor real estate
|
|
257
|
|
|
492
|
|
|
5
|
|
||
Residential first mortgage
|
|
352
|
|
|
67
|
|
|
8
|
|
||
Home equity
|
|
309
|
|
|
23
|
|
|
2
|
|
||
Indirect and other consumer
|
|
161
|
|
|
3
|
|
|
—
|
|
||
Total consumer
|
|
822
|
|
|
93
|
|
|
10
|
|
||
|
|
1,429
|
|
|
$
|
856
|
|
|
$
|
17
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Defaulted During the Period, Where Modified in a TDR Twelve Months Prior to Default
|
|
|
|
|
||||
Commercial and industrial
|
|
$
|
12
|
|
|
$
|
36
|
|
Commercial real estate mortgage—owner-occupied
|
|
9
|
|
|
11
|
|
||
Commercial real estate construction—owner-occupied
|
|
—
|
|
|
1
|
|
||
Total commercial
|
|
21
|
|
|
48
|
|
||
Commercial investor real estate mortgage
|
|
40
|
|
|
60
|
|
||
Commercial investor real estate construction
|
|
1
|
|
|
7
|
|
||
Total investor real estate
|
|
41
|
|
|
67
|
|
||
Residential first mortgage
|
|
18
|
|
|
21
|
|
||
Home equity
|
|
2
|
|
|
6
|
|
||
Total consumer
|
|
20
|
|
|
27
|
|
||
|
|
$
|
82
|
|
|
$
|
142
|
|
|
Three Months Ended March 31
|
|
||||||
|
2013
|
|
2012
|
|
||||
|
(In millions)
|
|
||||||
Carrying value, beginning of period
|
$
|
191
|
|
|
$
|
182
|
|
|
Additions
|
44
|
|
|
14
|
|
|
||
Increase (decrease) in fair value:
|
|
|
|
|
||||
Due to change in valuation inputs or assumptions
|
10
|
|
|
9
|
|
|
||
Economic amortization associated with borrower repayments
|
(9
|
)
|
|
(6
|
)
|
|
||
Carrying value, end of period
|
$
|
236
|
|
|
$
|
199
|
|
|
|
March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(Dollars in millions)
|
||||||
Unpaid principal balance
|
$
|
28,739
|
|
|
$
|
26,163
|
|
Weighted-average prepayment speed (CPR; percentage)
|
12.9
|
%
|
|
16.3
|
%
|
||
Estimated impact on fair value of a 10% increase
|
$
|
(12
|
)
|
|
$
|
(12
|
)
|
Estimated impact on fair value of a 20% increase
|
$
|
(23
|
)
|
|
$
|
(23
|
)
|
Option-adjusted spread (basis points)
|
1,055
|
|
|
1,171
|
|
||
Estimated impact on fair value of a 10% increase
|
$
|
(8
|
)
|
|
$
|
(6
|
)
|
Estimated impact on fair value of a 20% increase
|
$
|
(16
|
)
|
|
$
|
(13
|
)
|
Weighted-average coupon interest rate
|
4.7
|
%
|
|
5.2
|
%
|
||
Weighted-average remaining maturity (months)
|
278
|
|
|
279
|
|
||
Weighted-average servicing fee (basis points)
|
27.8
|
|
|
28.6
|
|
|
Three Months Ended March 31
|
|
||||||
|
2013
|
|
2012
|
|
||||
|
(In millions)
|
|
||||||
Servicing related fees and other ancillary income
|
$
|
19
|
|
|
$
|
21
|
|
|
|
Three Months Ended March 31
|
|
||||||
|
2013
|
|
2012
|
|
||||
|
(In millions)
|
|
||||||
Beginning balance
|
$
|
40
|
|
|
$
|
32
|
|
|
Additions
|
8
|
|
|
9
|
|
|
||
Losses
|
(8
|
)
|
|
(8
|
)
|
|
||
Ending balance
|
$
|
40
|
|
|
$
|
33
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
(In millions)
|
||||||
Business Services
|
$
|
2,552
|
|
|
$
|
2,552
|
|
Consumer Services
|
1,797
|
|
|
1,797
|
|
||
Wealth Management
|
467
|
|
|
467
|
|
||
|
$
|
4,816
|
|
|
$
|
4,816
|
|
•
|
Recent operating performance,
|
•
|
Changes in market capitalization,
|
•
|
Regulatory actions and assessments,
|
•
|
Changes in the business climate (including legislation, legal factors and competition),
|
•
|
Company-specific factors (including changes in key personnel, asset impairments, and business dispositions), and
|
•
|
Trends in the banking industry.
|
As of First Quarter 2013
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|||
Discount rate used in income approach
|
14
|
%
|
|
13
|
%
|
|
13
|
%
|
Public company method market multiplier
(1)
|
1.2
|
x
|
|
1.1
|
x
|
|
14.4
|
x
|
Transaction method market multiplier
(2)
|
1.3
|
x
|
|
1.3
|
x
|
|
24.5
|
x
|
(1)
|
For the Business Services and Consumer Services reporting units, these multipliers are applied to tangible book value. For the Wealth Management reporting unit, this multiplier is applied to earnings. In addition to the multipliers, a
30 percent
control premium was assumed for the Business Services reporting unit, a
40 percent
control premium was assumed for the Consumer Services reporting unit and a
30 percent
control premium was assumed for the Wealth Management reporting unit based on current market factors. Because the control premium considers potential revenue synergies and cost savings for similar financial services transactions, reporting units operating in businesses that have greater barriers to entry tend to have greater control premiums.
|
(2)
|
For the Business Services and Consumer Services reporting units, these multipliers are applied to tangible book value. For the Wealth Management reporting unit, this multiplier is applied to earnings.
|
As of Fourth Quarter 2012
|
Business
Services |
|
Consumer
Services |
|
Wealth
Management |
|||
Discount rate used in income approach
|
14
|
%
|
|
13
|
%
|
|
13
|
%
|
Public company method market multiplier
(1)
|
1.2
|
x
|
|
1.0
|
x
|
|
14.0
|
x
|
Transaction method market multiplier
(2)
|
1.3
|
x
|
|
1.3
|
x
|
|
25.2
|
x
|
(1)
|
For the Business Services and Consumer Services reporting units, these multipliers are applied to tangible book value. For the Wealth Management reporting unit, this multiplier is applied to earnings. In addition to the multipliers, a
20 percent
control premium was assumed for the Business Services reporting unit, a
40 percent
control premium was assumed for the Consumer Services reporting unit and a
30 percent
control premium was assumed for the Wealth Management reporting unit based on current market factors. Because the control premium considers potential revenue synergies and cost savings for similar financial services transactions, reporting units operating in businesses that have greater barriers to entry tend to have greater control premiums.
|
(2)
|
For the Business Services and Consumer Services reporting units, these multipliers are applied to tangible book value. For the Wealth Management reporting unit, this multiplier is applied to earnings.
|
|
|
Offsetting Financial Liabilities
|
||||||
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
|
|
|
|
|
||||
Gross amounts recognized
|
|
$
|
173
|
|
|
$
|
—
|
|
Gross amounts offset in the consolidated balance sheets
|
|
—
|
|
|
—
|
|
||
Net amounts presented in the consolidated balance sheets
|
|
173
|
|
|
—
|
|
||
Gross amounts of financial instruments not offset in the consolidated balance sheets
|
|
—
|
|
|
—
|
|
||
Net amounts
|
|
$
|
173
|
|
|
$
|
—
|
|
|
Three Months Ended
|
||||||||||||||||||||||||||||||
|
March 31, 2013
|
|
March 31, 2012
|
||||||||||||||||||||||||||||
|
Unrealized
gains on
securities
available
for
sale
|
|
Unrealized
gains on
derivative
instruments
designated
as cash
flow hedges
|
|
Defined
benefit
pension
plans and
other post
employment
benefits
|
|
Accumulated
other
comprehensive
income (loss),
net of tax
|
|
Unrealized
gains on
securities
available
for
sale
|
|
Unrealized
gains on
derivative
instruments
designated
as cash
flow hedges
|
|
Defined
benefit
pension
plans and
other post
employment
benefits
|
|
Accumulated
other
comprehensive
income (loss),
net of tax
|
||||||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Beginning of period
|
$
|
436
|
|
|
$
|
93
|
|
|
$
|
(464
|
)
|
|
$
|
65
|
|
|
$
|
322
|
|
|
$
|
84
|
|
|
$
|
(475
|
)
|
|
$
|
(69
|
)
|
Net change
|
(78
|
)
|
|
(8
|
)
|
|
9
|
|
|
(77
|
)
|
|
(6
|
)
|
|
—
|
|
|
15
|
|
|
9
|
|
||||||||
End of period
|
$
|
358
|
|
|
$
|
85
|
|
|
$
|
(455
|
)
|
|
$
|
(12
|
)
|
|
$
|
316
|
|
|
$
|
84
|
|
|
$
|
(460
|
)
|
|
$
|
(60
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Details about Accumulated Other Comprehensive Income (Loss) Components
|
|
Amount Reclassified from Accumulated Other Comprehensive Income (Loss)
(1)
|
|
Affected Line Item in the Consolidated Statements of Income
|
||
|
|
(In millions)
|
|
|
||
Unrealized gains and losses on available-for-sale securities:
|
|
|
|
|
||
|
|
$
|
15
|
|
|
Securities gains, net
|
|
|
(5
|
)
|
|
Tax (expense) or benefit
|
|
|
|
$
|
10
|
|
|
Net of tax
|
|
|
|
|
|
||
Gains and losses on cash flow hedges:
|
|
|
|
|
||
Interest rate contracts
|
|
$
|
15
|
|
|
Net interest income
|
|
|
(6
|
)
|
|
Tax (expense) or benefit
|
|
|
|
$
|
9
|
|
|
Net of tax
|
|
|
|
|
|
||
Amortization of defined benefit pension items:
|
|
|
|
|
||
Prior-service cost
|
|
$
|
—
|
|
|
(2)
|
Actuarial gains/(losses)
|
|
(16
|
)
|
|
(2)
|
|
|
|
(16
|
)
|
|
Total before tax
|
|
|
|
6
|
|
|
Tax (expense) or benefit
|
|
|
|
$
|
(10
|
)
|
|
Net of tax
|
|
|
|
|
|
||
Total reclassifications for the period
|
|
$
|
9
|
|
|
Net of tax
|
|
Three Months Ended March 31
|
||||||
|
2013
|
|
2012
|
||||
|
(In millions, except per share amounts)
|
||||||
Numerator:
|
|
|
|
||||
Income from continuing operations
|
$
|
333
|
|
|
$
|
239
|
|
Preferred stock dividends and accretion
|
(8
|
)
|
|
(54
|
)
|
||
Income from continuing operations available to common shareholders
|
325
|
|
|
185
|
|
||
Income (loss) from discontinued operations, net of tax
|
2
|
|
|
(40
|
)
|
||
Net income available to common shareholders
|
$
|
327
|
|
|
$
|
145
|
|
Denominator:
|
|
|
|
||||
Weighted-average common shares outstanding—basic
|
1,413
|
|
|
1,282
|
|
||
Potential common shares
|
10
|
|
|
1
|
|
||
Weighted-average common shares outstanding—diluted
|
1,423
|
|
|
1,283
|
|
||
Earnings per common share from continuing operations
(1)
:
|
|
|
|
||||
Basic
|
$
|
0.23
|
|
|
$
|
0.14
|
|
Diluted
|
0.23
|
|
|
0.14
|
|
||
Earnings (loss) per common share from discontinued operations
(1)
:
|
|
|
|
||||
Basic
|
0.00
|
|
|
(0.03
|
)
|
||
Diluted
|
0.00
|
|
|
(0.03
|
)
|
||
Earnings per common share
(1)
:
|
|
|
|
||||
Basic
|
0.23
|
|
|
0.11
|
|
||
Diluted
|
0.23
|
|
|
0.11
|
|
(1)
|
Certain per share amounts may not appear to reconcile due to rounding.
|
|
Three Months Ended March 31
|
||||||||||||
|
2013
|
|
2012
|
||||||||||
|
Number of
Options
|
|
Weighted-Average
Exercise
Price
|
|
Number of
Options
|
|
Weighted-Average
Exercise
Price
|
||||||
Outstanding at beginning of period
|
38,258,204
|
|
|
$
|
23.09
|
|
|
46,351,349
|
|
|
$
|
23.62
|
|
Granted
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
Exercised
|
(103,902
|
)
|
|
6.44
|
|
|
(177,892
|
)
|
|
3.29
|
|
||
Canceled/Forfeited
|
(3,305,365
|
)
|
|
25.77
|
|
|
(3,931,244
|
)
|
|
25.91
|
|
||
Outstanding at end of period
|
34,848,937
|
|
|
$
|
22.89
|
|
|
42,242,213
|
|
|
$
|
23.50
|
|
Exercisable at end of period
|
31,974,662
|
|
|
$
|
24.33
|
|
|
36,593,195
|
|
|
$
|
26.06
|
|
|
Three Months Ended March 31
|
||||||||||||
|
2013
|
|
2012
|
||||||||||
|
Number of
Shares
|
|
Weighted-Average
Grant Date Fair
Value
|
|
Number of
Shares
|
|
Weighted-Average
Grant Date Fair
Value
|
||||||
Non-vested at beginning of period
|
11,945,179
|
|
|
$
|
6.15
|
|
|
6,280,360
|
|
|
$
|
7.60
|
|
Granted
|
—
|
|
|
—
|
|
|
465,080
|
|
|
5.72
|
|
||
Vested
|
(516,682
|
)
|
|
6.87
|
|
|
(16,437
|
)
|
|
23.15
|
|
||
Forfeited
|
(107,746
|
)
|
|
6.13
|
|
|
(137,615
|
)
|
|
4.52
|
|
||
Non-vested at end of period
|
11,320,751
|
|
|
$
|
6.14
|
|
|
6,591,388
|
|
|
$
|
7.50
|
|
|
Qualified Plan
|
|
Non-qualified Plans
|
|
Total
|
|||||||||||||||||||
|
Three Months Ended March 31
|
|
Three Months Ended March 31
|
|
Three Months Ended March 31
|
|||||||||||||||||||
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|
2013
|
|
2012
|
|||||||||||||
|
(In millions)
|
|||||||||||||||||||||||
Service cost
|
$
|
10
|
|
|
$
|
10
|
|
|
$
|
1
|
|
|
$
|
1
|
|
|
$
|
11
|
|
|
$
|
11
|
|
|
Interest cost
|
21
|
|
|
21
|
|
|
1
|
|
|
1
|
|
|
22
|
|
|
22
|
|
|||||||
Expected return on plan assets
|
(33
|
)
|
|
(29
|
)
|
|
—
|
|
|
—
|
|
|
(33
|
)
|
|
(29
|
)
|
|||||||
Amortization of actuarial loss
|
16
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|
16
|
|
|
17
|
|
|||||||
Amortization of prior service cost
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|||||||
Net periodic pension cost
|
$
|
14
|
|
|
$
|
19
|
|
|
$
|
2
|
|
|
$
|
3
|
|
|
$
|
16
|
|
|
$
|
22
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||||||||||||||
|
|
Notional
Amount
|
|
Estimated Fair Value
|
|
Notional
Amount
|
|
Estimated Fair Value
|
||||||||||||||||
|
|
Gain
(1)
|
|
Loss
(1)
|
|
Gain
(1)
|
|
Loss
(1)
|
||||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||
Derivatives in fair value hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
$
|
5,109
|
|
|
$
|
80
|
|
|
$
|
1
|
|
|
$
|
5,388
|
|
|
$
|
101
|
|
|
$
|
1
|
|
Derivatives in cash flow hedging relationships:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
2,225
|
|
|
6
|
|
|
5
|
|
|
1,000
|
|
|
2
|
|
|
—
|
|
||||||
Total derivatives designated as hedging instruments
|
|
$
|
7,334
|
|
|
$
|
86
|
|
|
$
|
6
|
|
|
$
|
6,388
|
|
|
$
|
103
|
|
|
$
|
1
|
|
Derivatives not designated as hedging instruments:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest rate swaps
|
|
$
|
46,137
|
|
|
$
|
1,529
|
|
|
$
|
1,565
|
|
|
$
|
46,054
|
|
|
$
|
1,746
|
|
|
$
|
1,775
|
|
Interest rate options
|
|
3,289
|
|
|
20
|
|
|
2
|
|
|
3,274
|
|
|
25
|
|
|
4
|
|
||||||
Interest rate futures and forward commitments
|
|
35,582
|
|
|
7
|
|
|
10
|
|
|
43,908
|
|
|
10
|
|
|
13
|
|
||||||
Other contracts
|
|
2,162
|
|
|
35
|
|
|
34
|
|
|
2,213
|
|
|
31
|
|
|
32
|
|
||||||
Total derivatives not designated as hedging instruments
|
|
$
|
87,170
|
|
|
$
|
1,591
|
|
|
$
|
1,611
|
|
|
$
|
95,449
|
|
|
$
|
1,812
|
|
|
$
|
1,824
|
|
Total derivatives
|
|
$
|
94,504
|
|
|
$
|
1,677
|
|
|
$
|
1,617
|
|
|
$
|
101,837
|
|
|
$
|
1,915
|
|
|
$
|
1,825
|
|
(1)
|
Derivatives in a gain position are recorded as other assets and derivatives in a loss position are recorded as other liabilities on the consolidated balance sheets.
|
|
|
Gain or (Loss) Recognized in Income on Derivatives
|
|
Location of Amounts Recognized in Income on Derivatives and Related Hedged Item
|
|
Gain or (Loss) Recognized in Income on Related Hedged Item
|
||||||||||||
|
|
Three Months Ended March 31
|
|
|
|
Three Months Ended March 31
|
||||||||||||
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||
|
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Fair Value Hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps on:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Debt/CDs
|
|
$
|
23
|
|
|
$
|
31
|
|
|
Interest expense
|
|
$
|
3
|
|
|
$
|
3
|
|
Debt/CDs
|
|
(21
|
)
|
|
(15
|
)
|
|
Other non-interest expense
|
|
21
|
|
|
12
|
|
||||
Forward commitments on:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Securities available for sale
|
|
—
|
|
|
(3
|
)
|
|
Other non-interest expense
|
|
—
|
|
|
3
|
|
||||
Total
|
|
$
|
2
|
|
|
$
|
13
|
|
|
|
|
$
|
24
|
|
|
$
|
18
|
|
|
|
Effective Portion
(3)
|
||||||||||||||||
|
|
Gain or (Loss) Recognized in AOCI
(1)
|
|
Location of Amounts Reclassified from AOCI into Income
|
|
(Gain) or Loss Reclassified from AOCI into Income
(2)
|
||||||||||||
|
|
Three Months Ended March 31
|
|
|
|
Three Months Ended March 31
|
||||||||||||
|
|
2013
|
|
2012
|
|
|
|
2013
|
|
2012
|
||||||||
|
|
(In millions)
|
|
|
|
(In millions)
|
||||||||||||
Cash Flow Hedges:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Interest rate swaps
|
|
$
|
(10
|
)
|
|
$
|
(3
|
)
|
|
Interest income on loans
|
|
$
|
19
|
|
|
$
|
20
|
|
Forward starting swaps
|
|
2
|
|
|
2
|
|
|
Interest expense on debt
|
|
(4
|
)
|
|
(4
|
)
|
||||
Total
|
|
$
|
(8
|
)
|
|
$
|
(1
|
)
|
|
|
|
$
|
15
|
|
|
$
|
16
|
|
|
|
Three Months Ended
March 31
|
||||||
Derivatives Not Designated as Hedging Instruments
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Investment fee income:
|
|
|
|
|
||||
Interest rate swaps
|
|
$
|
11
|
|
|
$
|
4
|
|
Interest rate options
|
|
2
|
|
|
—
|
|
||
Other contracts
|
|
4
|
|
|
3
|
|
||
Total investment fee income
|
|
17
|
|
|
7
|
|
||
Mortgage income:
|
|
|
|
|
||||
Interest rate swaps
|
|
(5
|
)
|
|
(3
|
)
|
||
Interest rate options
|
|
(4
|
)
|
|
5
|
|
||
Interest rate futures and forward commitments
|
|
(4
|
)
|
|
16
|
|
||
Total mortgage income
|
|
(13
|
)
|
|
18
|
|
||
|
|
$
|
4
|
|
|
$
|
25
|
|
|
|
Offsetting Derivative Assets
|
|
Offsetting Derivative Liabilities
|
||||||||||||
|
|
March 31, 2013
|
|
December 31, 2012
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||
|
|
(In millions)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||
Gross amounts recognized
|
|
$
|
1,686
|
|
|
$
|
1,910
|
|
|
$
|
1,590
|
|
|
$
|
1,797
|
|
Gross amounts offset in the consolidated balance sheets
|
|
1,037
|
|
|
1,095
|
|
|
1,575
|
|
|
1,095
|
|
||||
Net amounts presented in the consolidated balance sheets
|
|
649
|
|
|
815
|
|
|
15
|
|
|
702
|
|
||||
Gross amounts not offset in the consolidated balance sheets:
|
|
|
|
|
|
|
|
|
||||||||
Financial instruments
|
|
11
|
|
|
11
|
|
|
—
|
|
|
—
|
|
||||
Cash collateral received/posted
(1)
|
|
—
|
|
|
88
|
|
|
—
|
|
|
678
|
|
||||
Net amounts
|
|
$
|
638
|
|
|
$
|
716
|
|
|
$
|
15
|
|
|
$
|
24
|
|
•
|
Level 1 valuations, where the valuation is based on quoted market prices for identical assets or liabilities traded in active markets (which include exchanges and over-the-counter markets with sufficient volume),
|
•
|
Level 2 valuations, where the valuation is based on quoted market prices for similar instruments traded in active markets, quoted prices for identical or similar instruments in markets that are not active and model-based valuation techniques for which all significant assumptions are observable in the market, and
|
•
|
Level 3 valuations, where the valuation is generated from model-based techniques that use significant assumptions not observable in the market, but observable based on Company-specific data. These unobservable assumptions reflect the Company’s own estimates for assumptions that market participants would use in pricing the asset or liability. Valuation techniques typically include option pricing models, discounted cash flow models and similar techniques, but may also include the use of market prices of assets or liabilities that are not directly comparable to the subject asset or liability.
|
|
March 31, 2013
|
|
|
December 31, 2012
|
||||||||||||||||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Estimated Fair Value
|
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
Estimated Fair Value
|
||||||||||||||||
|
(In millions)
|
|||||||||||||||||||||||||||||||
Recurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Trading account securities
|
$
|
121
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
121
|
|
|
|
$
|
116
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
116
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
U.S. Treasury securities
|
$
|
54
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
54
|
|
|
|
$
|
52
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
52
|
|
Federal agency securities
|
—
|
|
|
487
|
|
|
—
|
|
|
487
|
|
|
|
—
|
|
|
553
|
|
|
—
|
|
|
553
|
|
||||||||
Obligations of states and political subdivisions
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
|
—
|
|
|
9
|
|
|
—
|
|
|
9
|
|
||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Residential agency
|
—
|
|
|
20,935
|
|
|
—
|
|
|
20,935
|
|
|
|
—
|
|
|
21,277
|
|
|
—
|
|
|
21,277
|
|
||||||||
Residential non-agency
|
—
|
|
|
—
|
|
|
12
|
|
|
12
|
|
|
|
—
|
|
|
—
|
|
|
13
|
|
|
13
|
|
||||||||
Commercial agency
|
—
|
|
|
808
|
|
|
—
|
|
|
808
|
|
|
|
—
|
|
|
725
|
|
|
—
|
|
|
725
|
|
||||||||
Commercial non-agency
|
—
|
|
|
1,158
|
|
|
—
|
|
|
1,158
|
|
|
|
—
|
|
|
1,098
|
|
|
—
|
|
|
1,098
|
|
||||||||
Other debt securities
|
—
|
|
|
2,955
|
|
|
2
|
|
|
2,957
|
|
|
|
—
|
|
|
2,833
|
|
|
2
|
|
|
2,835
|
|
||||||||
Equity securities
(1)
|
120
|
|
|
—
|
|
|
—
|
|
|
120
|
|
|
|
125
|
|
|
—
|
|
|
—
|
|
|
125
|
|
||||||||
Total securities available for sale
|
$
|
174
|
|
|
$
|
26,350
|
|
|
$
|
14
|
|
|
$
|
26,538
|
|
|
|
$
|
177
|
|
|
$
|
26,495
|
|
|
$
|
15
|
|
|
$
|
26,687
|
|
Mortgage loans held for sale
|
$
|
—
|
|
|
$
|
1,016
|
|
|
$
|
—
|
|
|
$
|
1,016
|
|
|
|
$
|
—
|
|
|
$
|
1,282
|
|
|
$
|
—
|
|
|
$
|
1,282
|
|
Mortgage servicing rights
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
236
|
|
|
$
|
236
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
191
|
|
|
$
|
191
|
|
Derivative assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest rate swaps
|
$
|
—
|
|
|
$
|
1,615
|
|
|
$
|
—
|
|
|
$
|
1,615
|
|
|
|
$
|
—
|
|
|
$
|
1,849
|
|
|
$
|
—
|
|
|
$
|
1,849
|
|
Interest rate options
|
—
|
|
|
2
|
|
|
18
|
|
|
20
|
|
|
|
—
|
|
|
3
|
|
|
22
|
|
|
25
|
|
||||||||
Interest rate futures and forward commitments
|
—
|
|
|
7
|
|
|
—
|
|
|
7
|
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
||||||||
Other contracts
|
—
|
|
|
35
|
|
|
—
|
|
|
35
|
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
||||||||
Total derivative assets
(2)
|
$
|
—
|
|
|
$
|
1,659
|
|
|
$
|
18
|
|
|
$
|
1,677
|
|
|
|
$
|
—
|
|
|
$
|
1,893
|
|
|
$
|
22
|
|
|
$
|
1,915
|
|
Derivative liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Interest rate swaps
|
$
|
—
|
|
|
$
|
1,571
|
|
|
$
|
—
|
|
|
$
|
1,571
|
|
|
|
$
|
—
|
|
|
$
|
1,776
|
|
|
$
|
—
|
|
|
$
|
1,776
|
|
Interest rate options
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||||||
Interest rate futures and forward commitments
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|
|
—
|
|
|
13
|
|
|
—
|
|
|
13
|
|
||||||||
Other contracts
|
—
|
|
|
34
|
|
|
—
|
|
|
34
|
|
|
|
—
|
|
|
32
|
|
|
—
|
|
|
32
|
|
||||||||
Total derivative liabilities
(2)
|
$
|
—
|
|
|
$
|
1,617
|
|
|
$
|
—
|
|
|
$
|
1,617
|
|
|
|
$
|
—
|
|
|
$
|
1,825
|
|
|
$
|
—
|
|
|
$
|
1,825
|
|
Nonrecurring fair value measurements
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Loans held for sale
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
31
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
51
|
|
|
$
|
51
|
|
Foreclosed property and other real estate
|
—
|
|
|
50
|
|
|
29
|
|
|
79
|
|
|
|
—
|
|
|
41
|
|
|
40
|
|
|
81
|
|
|
Three Months Ended March 31, 2013
|
||||||||||||||||||||||||||||||
|
|
|
Total Realized /
Unrealized
Gains or Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Opening Balance January 1, 2013
|
|
Included
in
Earnings
|
|
Included
in Other
Compre-
hensive
Income
(Loss)
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into
Level 3
|
|
Transfers
out of
Level 3
|
|
Closing
Balance
March 31,
2013
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Residential non-agency MBS
|
$
|
13
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
$
|
12
|
|
Other debt securities
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
||
Total securities available for sale
|
$
|
15
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
$
|
14
|
|
Mortgage servicing rights
|
$
|
191
|
|
|
1
|
|
(a)
|
—
|
|
|
44
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
236
|
|
Total interest rate options derivatives, net
|
$
|
22
|
|
|
33
|
|
(a)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
—
|
|
|
—
|
|
|
$
|
18
|
|
(a)
|
Included in mortgage income.
|
|
Three Months Ended March 31, 2012
|
||||||||||||||||||||||||||||||
|
|
|
Total Realized /
Unrealized
Gains or Losses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Opening Balance January 1, 2012
|
|
Included
in
Earnings
|
|
Included
in Other
Compre-
hensive
Income
(Loss)
|
|
Purchases
|
|
Sales
|
|
Issuances
|
|
Settlements
|
|
Transfers
into
Level 3
|
|
Transfers
out of
Level 3
|
|
Closing
Balance
March 31,
2012
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||||||||||
Level 3 Instruments Only
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Trading account assets
(c)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
$
|
139
|
|
|
(3
|
)
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
$
|
124
|
|
Commercial agency MBS
|
51
|
|
|
2
|
|
|
—
|
|
|
368
|
|
|
—
|
|
|
—
|
|
|
(317
|
)
|
|
—
|
|
|
—
|
|
|
104
|
|
||
Other securities
|
1
|
|
|
4
|
|
|
—
|
|
|
2,248
|
|
|
—
|
|
|
—
|
|
|
(2,240
|
)
|
|
—
|
|
|
—
|
|
|
13
|
|
||
Total trading account assets
(d)
|
$
|
191
|
|
|
3
|
|
(a)
|
—
|
|
|
2,620
|
|
|
—
|
|
|
—
|
|
|
(2,573
|
)
|
|
—
|
|
|
—
|
|
|
$
|
241
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Obligations of states and political subdivisions
|
$
|
20
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
$
|
16
|
|
Residential non-agency MBS
|
16
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
15
|
|
||
Other debt securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
3
|
|
||
Total securities available for sale
|
$
|
36
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
3
|
|
|
—
|
|
|
$
|
34
|
|
Mortgage servicing rights
|
$
|
182
|
|
|
3
|
|
(b)
|
—
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
199
|
|
Trading account liabilities
(c)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Mortgage-backed securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Commercial agency
|
$
|
5
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
$
|
42
|
|
Other securities
|
2
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
10
|
|
||
Total trading account liabilities
(d)
|
$
|
7
|
|
|
—
|
|
|
—
|
|
|
49
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
—
|
|
|
—
|
|
|
$
|
52
|
|
Total interest rate options derivatives, net
|
$
|
13
|
|
|
41
|
|
(b)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
—
|
|
|
—
|
|
|
$
|
18
|
|
(a)
|
Included in discontinued operations, on a net basis.
|
(b)
|
Included in mortgage income.
|
(c)
|
Income from trading account assets primarily represents gains/(losses) on disposition, which inherently includes commissions on security transactions during the period.
|
(d)
|
All amounts related to trading account assets and trading account liabilities are related to Morgan Keegan (see Note 2 for discussion of sale of Morgan Keegan).
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31
|
|
||||||
|
2013
|
|
2012
|
|
||||
|
(In millions)
|
|
||||||
Loans held for sale
|
$
|
(19
|
)
|
|
$
|
(56
|
)
|
|
Foreclosed property and other real estate
|
(11
|
)
|
|
(19
|
)
|
|
|
March 31, 2013
|
||||||
|
Level 3
Estimated Fair Value at
March 31, 2013
|
|
Valuation
Technique
|
|
Unobservable
Input(s)
|
|
Quantitative Range of
Unobservable Inputs and
(Weighted-Average)
|
|
(Dollars in millions)
|
||||||
Recurring fair value measurements:
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
Residential non-agency
|
$12
|
|
Discounted cash flow
|
|
Spread to LIBOR
|
|
5.3% -69.8% (16.4%)
|
|
|
|
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
6.3% -32.4% (12.3%)
|
|
|
|
|
|
Probability of default
|
|
0.2%-1.3% (1.1%)
|
|
|
|
|
|
Loss severity
|
|
38.7% -100.0% (47.7%)
|
Other debt securities
|
$2
|
|
Market comparable
|
|
Evaluated quote on same issuer/comparable bond
|
|
98.1% -100.0% (99.3%)
|
|
|
|
|
|
Comparability adjustments
|
|
1.9% (1.9%)
|
Mortgage servicing rights
(a)
|
$236
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
9.6% -25.9% (12.9%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
5.0% -23.6% (10.6%)
|
Derivative assets:
|
|
|
|
|
|
|
|
Interest rate options
|
$18
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
9.6% -25.9% (12.9%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
5.0% -23.6% (10.6%)
|
|
|
|
|
|
Pull-through
|
|
52.3% -99.7% (63.1%)
|
Nonrecurring fair value measurements:
|
|
|
|
|
|
|
|
Loans held for sale
|
$31
|
|
Multiple data points, including discount to appraised value of collateral based on recent market activity for sales of similar loans
|
|
Appraisal comparability adjustment (discount)
|
|
2.0% -100.0% (51.0%)
|
Foreclosed property and other real estate
|
$29
|
|
Discount to appraised value of property based on recent market activity for sales of similar properties
|
|
Appraisal comparability adjustment (discount)
|
|
26.0% -100.0% (37.1%)
|
(a)
|
See Note 5 for additional disclosures related to assumptions used in the fair value calculation for mortgage servicing rights.
|
|
December 31, 2012
|
||||||
|
Level 3
Estimated Fair Value at
December 31, 2012
|
|
Valuation
Technique
|
|
Unobservable
Input(s)
|
|
Quantitative Range of
Unobservable Inputs and
(Weighted-Average)
|
|
(Dollars in millions)
|
||||||
Recurring fair value measurements:
|
|
|
|
|
|
|
|
Securities available for sale:
|
|
|
|
|
|
|
|
Mortgage-backed securities:
|
|
|
|
|
|
|
|
Residential non-agency
|
$13
|
|
Discounted cash flow
|
|
Spread to LIBOR
|
|
5.4% -69.9% (16.9%)
|
|
|
|
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
7.6% -30.3% (12.2%)
|
|
|
|
|
|
Probability of default
|
|
0.2% - 1.2% (1.0%)
|
|
|
|
|
|
Loss severity
|
|
39.3% -100.0% (48.1%)
|
Other debt securities
|
$2
|
|
Market comparable
|
|
Evaluated quote on same issuer/comparable bond
|
|
99.1% -100.0% (99.6%)
|
|
|
|
|
|
Comparability adjustments
|
|
1.0% (1.0%)
|
Mortgage servicing rights
(a)
|
$191
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
4.7% -25.9% (17.6%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
1.0% -23.6% (7.5%)
|
Derivative assets:
|
|
|
|
|
|
|
|
Interest rate options
|
$22
|
|
Discounted cash flow
|
|
Weighted-average prepayment speed (CPR; percentage)
|
|
4.7% -25.9% (17.6%)
|
|
|
|
|
|
Option-adjusted spread (percentage)
|
|
1.0% -23.6% (7.5%)
|
|
|
|
|
|
Pull-through
|
|
55.7% -98.8% (76.9%)
|
Nonrecurring fair value measurements:
|
|
|
|
|
|
|
|
Loans held for sale
|
$51
|
|
Multiple data points, including discount to appraised value of collateral based on recent market activity for sales of similar loans
|
|
Appraisal comparability adjustment (discount)
|
|
8.0% -94.0% (46.3%)
|
Foreclosed property and other real estate
|
$40
|
|
Discount to appraised value of property based on recent market activity for sales of similar properties
|
|
Appraisal comparability adjustment (discount)
|
|
35.0% -100.0% (36.2%)
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||||||||||||||
|
Aggregate
Fair Value
|
|
Aggregate
Unpaid
Principal
|
|
Aggregate Fair
Value Less
Aggregate
Unpaid
Principal
|
|
Aggregate
Fair Value
|
|
Aggregate
Unpaid
Principal
|
|
Aggregate Fair
Value Less
Aggregate
Unpaid
Principal
|
||||||||||||
|
(In millions)
|
||||||||||||||||||||||
Mortgage loans held for sale, at fair value
|
$
|
1,016
|
|
|
$
|
987
|
|
|
$
|
29
|
|
|
$
|
1,282
|
|
|
$
|
1,235
|
|
|
$
|
47
|
|
|
Mortgage loans held for sale, at fair value
|
|
||||||
|
Three Months Ended
March 31
|
|
||||||
|
2013
|
|
2012
|
|
||||
|
(In millions)
|
|
||||||
Net gains (losses) resulting from changes in fair value
|
$
|
(18
|
)
|
|
$
|
(10
|
)
|
|
|
March 31, 2013
|
||||||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
(1)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
4,933
|
|
|
$
|
4,933
|
|
|
$
|
4,933
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Trading account securities
|
121
|
|
|
121
|
|
|
121
|
|
|
—
|
|
|
—
|
|
|||||
Securities available for sale
|
27,089
|
|
|
27,089
|
|
|
174
|
|
|
26,901
|
|
|
14
|
|
|||||
Securities held to maturity
|
8
|
|
|
9
|
|
|
2
|
|
|
7
|
|
|
—
|
|
|||||
Loans held for sale
|
1,082
|
|
|
1,082
|
|
|
—
|
|
|
1,016
|
|
|
66
|
|
|||||
Loans (excluding leases), net of unearned income and allowance for loan losses
(2)(3)
|
70,536
|
|
|
64,773
|
|
|
—
|
|
|
—
|
|
|
64,773
|
|
|||||
Other interest-earning assets
|
102
|
|
|
102
|
|
|
—
|
|
|
102
|
|
|
—
|
|
|||||
Derivatives, net
|
60
|
|
|
60
|
|
|
—
|
|
|
42
|
|
|
18
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
94,133
|
|
|
94,183
|
|
|
—
|
|
|
94,183
|
|
|
—
|
|
|||||
Short-term borrowings
|
1,830
|
|
|
1,830
|
|
|
—
|
|
|
1,830
|
|
|
—
|
|
|||||
Long-term borrowings
|
5,847
|
|
|
6,189
|
|
|
1,084
|
|
|
—
|
|
|
5,105
|
|
|||||
Loan commitments and letters of credit
|
128
|
|
|
667
|
|
|
—
|
|
|
—
|
|
|
667
|
|
|||||
Indemnification obligation
|
268
|
|
|
248
|
|
|
—
|
|
|
—
|
|
|
248
|
|
(1)
|
Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for interest rates, market liquidity and credit spreads as appropriate.
|
(2)
|
The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. In the current whole loan market, financial investors are generally requiring a higher rate of return than the return inherent in loans if held to maturity. The fair value discount at
March 31, 2013
was
$5.8 billion
or
8.2 percent
.
|
(3)
|
Excluded from this table is the lease carrying amount of
$1.7 billion
at
March 31, 2013
.
|
|
December 31, 2012
|
||||||||||||||||||
|
Carrying
Amount
|
|
Estimated
Fair
Value
(1)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||||
|
(In millions)
|
||||||||||||||||||
Financial assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
5,489
|
|
|
$
|
5,489
|
|
|
$
|
5,489
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Trading account securities
|
116
|
|
|
116
|
|
|
116
|
|
|
—
|
|
|
—
|
|
|||||
Securities available for sale
|
27,244
|
|
|
27,244
|
|
|
177
|
|
|
27,052
|
|
|
15
|
|
|||||
Securities held to maturity
|
10
|
|
|
11
|
|
|
2
|
|
|
9
|
|
|
—
|
|
|||||
Loans held for sale
|
1,383
|
|
|
1,383
|
|
|
—
|
|
|
1,282
|
|
|
101
|
|
|||||
Loans (excluding leases), net of unearned income and allowance for loan losses
(2)(3)
|
70,574
|
|
|
63,961
|
|
|
—
|
|
|
—
|
|
|
63,961
|
|
|||||
Other interest-earning assets
|
900
|
|
|
900
|
|
|
—
|
|
|
900
|
|
|
—
|
|
|||||
Derivatives, net
|
90
|
|
|
90
|
|
|
—
|
|
|
68
|
|
|
22
|
|
|||||
Financial liabilities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Deposits
|
95,474
|
|
|
95,528
|
|
|
—
|
|
|
95,528
|
|
|
—
|
|
|||||
Short-term borrowings
|
1,574
|
|
|
1,574
|
|
|
—
|
|
|
1,574
|
|
|
—
|
|
|||||
Long-term borrowings
|
5,861
|
|
|
6,138
|
|
|
1,037
|
|
|
—
|
|
|
5,101
|
|
|||||
Loan commitments and letters of credit
|
121
|
|
|
667
|
|
|
—
|
|
|
—
|
|
|
667
|
|
|||||
Indemnification obligation
|
345
|
|
|
329
|
|
|
—
|
|
|
—
|
|
|
329
|
|
(1)
|
Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for interest rates, market liquidity and credit spreads as appropriate.
|
(2)
|
The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. In the current whole loan market, financial investors are generally requiring a higher rate of return than the return inherent in loans if held to maturity. The fair value discount at
December 31, 2012
was $
6.6
billion or
9.4 percent
.
|
(3)
|
Excluded from this table is the lease carrying amount of $
1.5 billion
at
December 31, 2012
.
|
|
|
Three Months Ended March 31, 2013
|
||||||||||||||||||||||||||
|
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
|
$
|
465
|
|
|
$
|
475
|
|
|
$
|
34
|
|
|
$
|
(176
|
)
|
|
$
|
798
|
|
|
$
|
—
|
|
|
$
|
798
|
|
Provision for loan losses
|
|
95
|
|
|
78
|
|
|
7
|
|
|
(170
|
)
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||||
Non-interest income
|
|
107
|
|
|
275
|
|
|
96
|
|
|
23
|
|
|
501
|
|
|
—
|
|
|
501
|
|
|||||||
Non-interest expense
|
|
250
|
|
|
473
|
|
|
104
|
|
|
15
|
|
|
842
|
|
|
(4
|
)
|
|
838
|
|
|||||||
Income before income taxes
|
|
227
|
|
|
199
|
|
|
19
|
|
|
2
|
|
|
447
|
|
|
4
|
|
|
451
|
|
|||||||
Income tax expense (benefit)
|
|
86
|
|
|
75
|
|
|
8
|
|
|
(55
|
)
|
|
114
|
|
|
2
|
|
|
116
|
|
|||||||
Net income
|
|
$
|
141
|
|
|
$
|
124
|
|
|
$
|
11
|
|
|
$
|
57
|
|
|
$
|
333
|
|
|
$
|
2
|
|
|
$
|
335
|
|
Average assets
|
|
$
|
47,180
|
|
|
$
|
29,208
|
|
|
$
|
3,067
|
|
|
$
|
39,668
|
|
|
$
|
119,123
|
|
|
$
|
—
|
|
|
$
|
119,123
|
|
|
|
Three Months Ended March 31, 2012
|
||||||||||||||||||||||||||
|
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|
Other
|
|
Continuing
Operations
|
|
Discontinued
Operations
|
|
Consolidated
|
||||||||||||||
|
|
(In millions)
|
||||||||||||||||||||||||||
Net interest income (loss)
|
|
$
|
510
|
|
|
$
|
470
|
|
|
$
|
38
|
|
|
$
|
(191
|
)
|
|
$
|
827
|
|
|
$
|
7
|
|
|
$
|
834
|
|
Provision for loan losses
|
|
189
|
|
|
131
|
|
|
12
|
|
|
(215
|
)
|
|
117
|
|
|
—
|
|
|
117
|
|
|||||||
Non-interest income
|
|
123
|
|
|
295
|
|
|
93
|
|
|
13
|
|
|
524
|
|
|
240
|
|
|
764
|
|
|||||||
Non-interest expense
|
|
254
|
|
|
506
|
|
|
109
|
|
|
44
|
|
|
913
|
|
|
312
|
|
|
1,225
|
|
|||||||
Income (loss) before income taxes
|
|
190
|
|
|
128
|
|
|
10
|
|
|
(7
|
)
|
|
321
|
|
|
(65
|
)
|
|
256
|
|
|||||||
Income tax expense (benefit)
|
|
72
|
|
|
48
|
|
|
4
|
|
|
(42
|
)
|
|
82
|
|
|
(25
|
)
|
|
57
|
|
|||||||
Net income (loss)
|
|
$
|
118
|
|
|
$
|
80
|
|
|
$
|
6
|
|
|
$
|
35
|
|
|
$
|
239
|
|
|
$
|
(40
|
)
|
|
$
|
199
|
|
Average assets
|
|
$
|
49,232
|
|
|
$
|
29,981
|
|
|
$
|
3,678
|
|
|
$
|
40,865
|
|
|
$
|
123,756
|
|
|
$
|
2,776
|
|
|
$
|
126,532
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
Unused commitments to extend credit
|
|
$
|
38,087
|
|
|
$
|
38,160
|
|
Standby letters of credit
|
|
1,850
|
|
|
1,872
|
|
||
Commercial letters of credit
|
|
38
|
|
|
27
|
|
||
Liabilities associated with standby letters of credit
|
|
40
|
|
|
37
|
|
||
Assets associated with standby letters of credit
|
|
39
|
|
|
37
|
|
||
Reserve for unfunded credit commitments
|
|
88
|
|
|
83
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
U.S. Treasury securities
|
|
$
|
56
|
|
|
$
|
54
|
|
Federal agency securities
|
|
488
|
|
|
555
|
|
||
Obligations of states and political subdivisions
|
|
7
|
|
|
9
|
|
||
Mortgage-backed securities:
|
|
|
|
|
||||
Residential agency
|
|
20,940
|
|
|
21,283
|
|
||
Residential non-agency
|
|
12
|
|
|
13
|
|
||
Commercial agency
|
|
808
|
|
|
725
|
|
||
Commercial non-agency
|
|
1,158
|
|
|
1,098
|
|
||
Corporate and other debt securities
|
|
2,957
|
|
|
2,835
|
|
||
Equity securities
|
|
671
|
|
|
682
|
|
||
|
|
$
|
27,097
|
|
|
$
|
27,254
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions, net of unearned income)
|
||||||
Commercial and industrial
|
|
$
|
27,602
|
|
|
$
|
26,674
|
|
Commercial real estate mortgage—owner-occupied
|
|
9,812
|
|
|
10,095
|
|
||
Commercial real estate construction—owner-occupied
|
|
325
|
|
|
302
|
|
||
Total commercial
|
|
37,739
|
|
|
37,071
|
|
||
Commercial investor real estate mortgage
|
|
6,338
|
|
|
6,808
|
|
||
Commercial investor real estate construction
|
|
984
|
|
|
914
|
|
||
Total investor real estate
|
|
7,322
|
|
|
7,722
|
|
||
Residential first mortgage
|
|
12,875
|
|
|
12,963
|
|
||
Home equity
|
|
11,546
|
|
|
11,800
|
|
||
Indirect
|
|
2,483
|
|
|
2,336
|
|
||
Consumer credit card
|
|
851
|
|
|
906
|
|
||
Other consumer
|
|
1,120
|
|
|
1,197
|
|
||
Total consumer
|
|
28,875
|
|
|
29,202
|
|
||
|
|
$
|
73,936
|
|
|
$
|
73,995
|
|
|
|
As of and for the Three Months Ended March 31, 2013
|
||||||||||||||||||||||||||||||||||
|
|
Florida
|
|
All Other States
|
|
Total
|
||||||||||||||||||||||||||||||
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
||||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||||||||
Balance
|
|
$
|
1,844
|
|
|
$
|
2,355
|
|
|
$
|
4,199
|
|
|
$
|
3,781
|
|
|
$
|
3,566
|
|
|
$
|
7,347
|
|
|
$
|
5,625
|
|
|
$
|
5,921
|
|
|
$
|
11,546
|
|
Net charge-offs
|
|
5
|
|
|
17
|
|
|
22
|
|
|
5
|
|
|
10
|
|
|
15
|
|
|
10
|
|
|
27
|
|
|
37
|
|
|||||||||
Net charge-off %
(1)
|
|
1.13
|
%
|
|
2.87
|
%
|
|
2.11
|
%
|
|
0.56
|
%
|
|
1.14
|
%
|
|
0.85
|
%
|
|
0.75
|
%
|
|
1.83
|
%
|
|
1.30
|
%
|
|
|
As of and for the Three Months Ended March 31, 2012
|
||||||||||||||||||||||||||||||||||
|
|
Florida
|
|
All Other States
|
|
Total
|
||||||||||||||||||||||||||||||
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
|
1st Lien
|
|
2nd Lien
|
|
Total
|
||||||||||||||||||
|
|
(Dollars in millions)
|
||||||||||||||||||||||||||||||||||
Balance
|
|
$
|
1,934
|
|
|
$
|
2,682
|
|
|
$
|
4,616
|
|
|
$
|
3,826
|
|
|
$
|
4,200
|
|
|
$
|
8,026
|
|
|
$
|
5,760
|
|
|
$
|
6,882
|
|
|
$
|
12,642
|
|
Net charge-offs
|
|
10
|
|
|
39
|
|
|
49
|
|
|
8
|
|
|
18
|
|
|
26
|
|
|
18
|
|
|
57
|
|
|
75
|
|
|||||||||
Net charge-off %
(1)
|
|
2.03
|
%
|
|
5.74
|
%
|
|
4.27
|
%
|
|
0.86
|
%
|
|
1.70
|
%
|
|
1.30
|
%
|
|
1.25
|
%
|
|
3.28
|
%
|
|
2.39
|
%
|
(1)
|
Net charge-off percentages are calculated on an annualized basis as a percent of average balances.
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Residential
First Mortgage
|
|
Home
Equity
|
|
Residential
First Mortgage
|
|
Home
Equity
|
||||||||
|
|
|
|
(In millions)
|
|
|
||||||||||
Estimated current loan to value:
|
|
|
|
|
|
|
|
|
||||||||
Above 100%
|
|
$
|
1,536
|
|
|
$
|
1,885
|
|
|
$
|
1,662
|
|
|
$
|
1,988
|
|
80% - 100%
|
|
2,490
|
|
|
2,155
|
|
|
2,610
|
|
|
2,234
|
|
||||
Below 80%
|
|
8,395
|
|
|
6,672
|
|
|
8,248
|
|
|
6,677
|
|
||||
Data not available
|
|
454
|
|
|
834
|
|
|
443
|
|
|
901
|
|
||||
|
|
$
|
12,875
|
|
|
$
|
11,546
|
|
|
$
|
12,963
|
|
|
$
|
11,800
|
|
|
|
March 31, 2013
|
||||||||||||||||||
|
|
Residential
First Mortgage
|
|
Home
Equity
|
|
Indirect
|
|
Consumer
Credit Card
|
|
Other
Consumer
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
Below 620
|
|
$
|
1,175
|
|
|
$
|
771
|
|
|
$
|
216
|
|
|
$
|
45
|
|
|
$
|
97
|
|
620 - 680
|
|
1,243
|
|
|
1,112
|
|
|
394
|
|
|
131
|
|
|
145
|
|
|||||
681-720
|
|
1,455
|
|
|
1,462
|
|
|
438
|
|
|
206
|
|
|
179
|
|
|||||
Above 720
|
|
8,145
|
|
|
7,579
|
|
|
1,273
|
|
|
469
|
|
|
415
|
|
|||||
Data not available
|
|
857
|
|
|
622
|
|
|
162
|
|
|
—
|
|
|
284
|
|
|||||
|
|
$
|
12,875
|
|
|
$
|
11,546
|
|
|
$
|
2,483
|
|
|
$
|
851
|
|
|
$
|
1,120
|
|
|
|
December 31, 2012
|
||||||||||||||||||
|
|
Residential
First Mortgage
|
|
Home
Equity
|
|
Indirect
|
|
Consumer
Credit Card
|
|
Other
Consumer
|
||||||||||
|
|
(In millions)
|
||||||||||||||||||
Below 620
|
|
$
|
1,212
|
|
|
$
|
789
|
|
|
$
|
218
|
|
|
$
|
57
|
|
|
$
|
97
|
|
620 - 680
|
|
1,259
|
|
|
1,125
|
|
|
352
|
|
|
135
|
|
|
134
|
|
|||||
681-720
|
|
1,435
|
|
|
1,447
|
|
|
354
|
|
|
211
|
|
|
160
|
|
|||||
Above 720
|
|
8,214
|
|
|
7,561
|
|
|
1,085
|
|
|
494
|
|
|
383
|
|
|||||
Data not available
|
|
843
|
|
|
878
|
|
|
327
|
|
|
9
|
|
|
423
|
|
|||||
|
|
$
|
12,963
|
|
|
$
|
11,800
|
|
|
$
|
2,336
|
|
|
$
|
906
|
|
|
$
|
1,197
|
|
|
|
Three Months Ended March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Allowance for loan losses at beginning of year
|
|
$
|
1,919
|
|
|
$
|
2,745
|
|
Loans charged-off:
|
|
|
|
|
||||
Commercial and industrial
|
|
71
|
|
|
73
|
|
||
Commercial real estate mortgage—owner-occupied
|
|
28
|
|
|
50
|
|
||
Commercial real estate construction—owner-occupied
|
|
—
|
|
|
2
|
|
||
Commercial investor real estate mortgage
|
|
22
|
|
|
73
|
|
||
Commercial investor real estate construction
|
|
1
|
|
|
22
|
|
||
Residential first mortgage
|
|
23
|
|
|
40
|
|
||
Home equity
|
|
45
|
|
|
83
|
|
||
Indirect
|
|
9
|
|
|
6
|
|
||
Consumer credit card
|
|
10
|
|
|
12
|
|
||
Other consumer
|
|
15
|
|
|
15
|
|
||
|
|
224
|
|
|
376
|
|
||
Recoveries of loans previously charged-off:
|
|
|
|
|
||||
Commercial and industrial
|
|
13
|
|
|
12
|
|
||
Commercial real estate mortgage—owner-occupied
|
|
3
|
|
|
4
|
|
||
Commercial real estate construction—owner-occupied
|
|
1
|
|
|
—
|
|
||
Commercial investor real estate mortgage
|
|
8
|
|
|
9
|
|
||
Commercial investor real estate construction
|
|
1
|
|
|
3
|
|
||
Residential first mortgage
|
|
1
|
|
|
1
|
|
||
Home equity
|
|
8
|
|
|
8
|
|
||
Indirect
|
|
3
|
|
|
2
|
|
||
Consumer credit card
|
|
1
|
|
|
—
|
|
||
Other consumer
|
|
5
|
|
|
5
|
|
||
|
|
44
|
|
|
44
|
|
||
Net charge-offs:
|
|
|
|
|
||||
Commercial and industrial
|
|
58
|
|
|
61
|
|
||
Commercial real estate mortgage—owner-occupied
|
|
25
|
|
|
46
|
|
||
Commercial real estate construction—owner-occupied
|
|
(1
|
)
|
|
2
|
|
||
Commercial investor real estate mortgage
|
|
14
|
|
|
64
|
|
||
Commercial investor real estate construction
|
|
—
|
|
|
19
|
|
||
Residential first mortgage
|
|
22
|
|
|
39
|
|
||
Home equity
|
|
37
|
|
|
75
|
|
||
Indirect
|
|
6
|
|
|
4
|
|
||
Consumer credit card
|
|
9
|
|
|
12
|
|
||
Other consumer
|
|
10
|
|
|
10
|
|
||
|
|
180
|
|
|
332
|
|
||
Provision for loan losses
|
|
10
|
|
|
117
|
|
||
Allowance for loan losses at March 31
|
|
$
|
1,749
|
|
|
$
|
2,530
|
|
Reserve for unfunded credit commitments at beginning of year
|
|
$
|
83
|
|
|
$
|
78
|
|
Provision for unfunded credit commitments
|
|
5
|
|
|
13
|
|
||
Reserve for unfunded credit commitments at March 31
|
|
$
|
88
|
|
|
$
|
91
|
|
Allowance for credit losses at March 31
|
|
$
|
1,837
|
|
|
$
|
2,621
|
|
Loans, net of unearned income, outstanding at end of period
|
|
$
|
73,936
|
|
|
$
|
76,720
|
|
Average loans, net of unearned income, outstanding for the period
|
|
$
|
73,919
|
|
|
$
|
77,168
|
|
Ratios:
|
|
|
|
|
||||
Allowance for loan losses at end of period to loans, net of unearned income
|
|
2.37
|
%
|
|
3.30
|
%
|
||
Allowance for loan losses at end of period to non-performing loans, excluding loans held for sale
|
|
1.10x
|
|
|
1.18x
|
|
||
Net charge-offs as percentage of:
|
|
|
|
|
||||
Average loans, net of unearned income (annualized)
|
|
0.99
|
%
|
|
1.73
|
%
|
||
Provision for loan losses
|
|
1,800.0
|
|
|
283.8
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||||||||||
|
|
Loan
Balance
|
|
Allowance for
Loan Losses
|
|
Loan
Balance
|
|
Allowance for
Loan Losses
|
||||||||
|
|
(In millions)
|
||||||||||||||
Accruing:
|
|
|
|
|
|
|
|
|
||||||||
Commercial
|
|
$
|
511
|
|
|
$
|
68
|
|
|
$
|
500
|
|
|
$
|
67
|
|
Investor real estate
|
|
790
|
|
|
93
|
|
|
873
|
|
|
112
|
|
||||
Residential first mortgage
|
|
996
|
|
|
128
|
|
|
984
|
|
|
131
|
|
||||
Home equity
|
|
382
|
|
|
29
|
|
|
391
|
|
|
35
|
|
||||
Consumer Credit Card
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Other consumer
|
|
37
|
|
|
—
|
|
|
41
|
|
|
1
|
|
||||
|
|
$
|
2,717
|
|
|
$
|
318
|
|
|
$
|
2,789
|
|
|
$
|
346
|
|
Non-accrual status or 90 days past due and still accruing:
|
|
|
|
|
|
|
|
|
||||||||
Commercial
|
|
$
|
289
|
|
|
$
|
87
|
|
|
$
|
291
|
|
|
$
|
83
|
|
Investor real estate
|
|
278
|
|
|
73
|
|
|
251
|
|
|
73
|
|
||||
Residential first mortgage
|
|
191
|
|
|
25
|
|
|
201
|
|
|
27
|
|
||||
Home equity
|
|
34
|
|
|
3
|
|
|
37
|
|
|
3
|
|
||||
|
|
792
|
|
|
188
|
|
|
780
|
|
|
186
|
|
||||
|
|
$
|
3,509
|
|
|
$
|
506
|
|
|
$
|
3,569
|
|
|
$
|
532
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
Non-performing loans:
|
|
|
|
|
||||
Commercial and industrial
|
|
$
|
355
|
|
|
$
|
409
|
|
Commercial real estate mortgage—owner-occupied
|
|
420
|
|
|
439
|
|
||
Commercial real estate construction—owner-occupied
|
|
12
|
|
|
14
|
|
||
Total commercial
|
|
787
|
|
|
862
|
|
||
Commercial investor real estate mortgage
|
|
451
|
|
|
457
|
|
||
Commercial investor real estate construction
|
|
13
|
|
|
20
|
|
||
Total investor real estate
|
|
464
|
|
|
477
|
|
||
Residential first mortgage
|
|
201
|
|
|
214
|
|
||
Home equity
|
|
133
|
|
|
128
|
|
||
Indirect
|
|
1
|
|
|
—
|
|
||
Total non-performing loans, excluding loans held for sale
|
|
1,586
|
|
|
1,681
|
|
||
Non-performing loans held for sale
|
|
66
|
|
|
89
|
|
||
Total non-performing loans
(1)
|
|
1,652
|
|
|
1,770
|
|
||
Foreclosed properties
|
|
136
|
|
|
149
|
|
||
Total non-performing assets
(1)
|
|
$
|
1,788
|
|
|
$
|
1,919
|
|
Accruing loans 90 days past due:
|
|
|
|
|
||||
Commercial and industrial
|
|
$
|
8
|
|
|
$
|
19
|
|
Commercial real estate mortgage—owner-occupied
|
|
9
|
|
|
6
|
|
||
Total commercial
|
|
17
|
|
|
25
|
|
||
Commercial investor real estate mortgage
|
|
25
|
|
|
11
|
|
||
Residential first mortgage
(2)(3)
|
|
203
|
|
|
220
|
|
||
Home equity
|
|
79
|
|
|
87
|
|
||
Indirect
|
|
3
|
|
|
3
|
|
||
Consumer credit card
|
|
14
|
|
|
14
|
|
||
Other consumer
|
|
3
|
|
|
3
|
|
||
|
|
$
|
344
|
|
|
$
|
363
|
|
Restructured loans not included in the categories above
|
|
$
|
2,717
|
|
|
$
|
2,789
|
|
Non-performing loans
(1)
to loans and non-performing loans held for sale
|
|
2.23
|
%
|
|
2.39
|
%
|
||
Non-performing assets
(1)
to loans, foreclosed properties and non-performing loans held for sale
|
|
2.41
|
%
|
|
2.59
|
%
|
(1)
|
Exclusive of accruing loans 90 days past due
|
(2)
|
Excludes residential first mortgage loans that are 100% guaranteed by FHA and also those 100% guaranteed by GNMA where Regions has the right but not the obligation to repurchase. Total 90 days or more past due guaranteed loans excluded were $98 million at March 31, 2013 and $87 million at December 31, 2012.
|
(3)
|
Regions began excluding 100% guaranteed residential first mortgages from all past due metrics as of March 31, 2013. All prior periods presented have been restated to conform to this presentation.
|
|
|
Non-Accrual Loans, Excluding Loans Held for Sale
Three Months Ended March 31, 2013
|
||||||||||||||
|
|
Commercial
|
|
Investor
Real Estate
|
|
Consumer
(1)
|
|
Total
|
||||||||
|
|
(In millions)
|
||||||||||||||
Balance at beginning of period
|
|
$
|
862
|
|
|
$
|
477
|
|
|
$
|
342
|
|
|
$
|
1,681
|
|
Additions
|
|
166
|
|
|
116
|
|
|
(5
|
)
|
|
277
|
|
||||
Net payments/other activity
|
|
(63
|
)
|
|
(74
|
)
|
|
—
|
|
|
(137
|
)
|
||||
Return to accrual
|
|
(52
|
)
|
|
(14
|
)
|
|
—
|
|
|
(66
|
)
|
||||
Charge-offs on non-accrual loans
(2)
|
|
(97
|
)
|
|
(22
|
)
|
|
(1
|
)
|
|
(120
|
)
|
||||
Transfers to held for sale
(3)
|
|
(18
|
)
|
|
(12
|
)
|
|
(1
|
)
|
|
(31
|
)
|
||||
Transfers to foreclosed properties
|
|
(8
|
)
|
|
(5
|
)
|
|
—
|
|
|
(13
|
)
|
||||
Sales
|
|
(3
|
)
|
|
(2
|
)
|
|
—
|
|
|
(5
|
)
|
||||
Balance at end of period
|
|
$
|
787
|
|
|
$
|
464
|
|
|
$
|
335
|
|
|
$
|
1,586
|
|
(1)
|
All net activity within the consumer portfolio segment other than sales and transfers to held for sale (including related charge-offs) is included as a single net number within the additions line, due to the relative immateriality of consumer non-accrual loans.
|
(2)
|
Includes charge-offs on loans on non-accrual status and charge-offs taken upon sale and transfer of non-accrual loans to held for sale.
|
(3)
|
Transfers to held for sale are shown net of charge-offs of $18 million recorded upon transfer.
|
|
|
Three Months Ended March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Balance at beginning of period
|
|
$
|
89
|
|
|
$
|
328
|
|
Transfers in
|
|
31
|
|
|
93
|
|
||
Sales
|
|
(36
|
)
|
|
(145
|
)
|
||
Writedowns
|
|
(1
|
)
|
|
(2
|
)
|
||
Loans moved from held for sale/other activity
|
|
(11
|
)
|
|
(8
|
)
|
||
Transfers to foreclosed properties
|
|
(6
|
)
|
|
(17
|
)
|
||
Balance at end of period
|
|
$
|
66
|
|
|
$
|
249
|
|
|
|
Business
Services
|
|
Consumer
Services
|
|
Wealth
Management
|
|||
Discount Rate:
|
|
|
|
|
|
|
|||
First quarter 2013
|
|
14
|
%
|
|
13
|
%
|
|
13
|
%
|
Fourth quarter 2012
|
|
14
|
%
|
|
13
|
%
|
|
13
|
%
|
Change in Discount Rate
|
Estimated Amount
of Impairment
|
|
|
(In millions)
|
|
+ 3.8% (from 14% to 17.8%)
|
(a)
|
|
+ 5.0%
|
(201
|
)
|
+ 6.0%
|
(366
|
)
|
|
|
|
Improvement in Loan Fair Values
(b)
|
|
|
+ 2.70 Percentage Points (from a discount of 6.9% to 4.2%)
|
(a)
|
|
+ 3.70 Percentage Points
|
(420
|
)
|
+ 4.70 Percentage Points
|
(845
|
)
|
(a)
|
Represents the point at which the implied fair value of goodwill would approximate its carrying value.
|
(b)
|
Business Services loan discount to fair value is 6.9%.
|
|
|
Three Months Ended
March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Balance at beginning of period
|
|
$
|
149
|
|
|
$
|
296
|
|
Transfer from loans
|
|
60
|
|
|
94
|
|
||
Valuation adjustments
|
|
(11
|
)
|
|
(19
|
)
|
||
Foreclosed property sold
|
|
(59
|
)
|
|
(129
|
)
|
||
Payments and other
|
|
(3
|
)
|
|
(1
|
)
|
||
|
|
(13
|
)
|
|
(55
|
)
|
||
Balance at end of period
|
|
$
|
136
|
|
|
$
|
241
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
|
|||
|
|
(In millions)
|
||||||
Non-interest-bearing demand
|
|
$
|
29,971
|
|
|
$
|
29,963
|
|
Savings accounts
|
|
6,159
|
|
|
5,760
|
|
||
Interest-bearing transaction accounts
|
|
20,004
|
|
|
21,096
|
|
||
Money market accounts—domestic
|
|
25,411
|
|
|
24,901
|
|
||
Money market accounts—foreign
|
|
332
|
|
|
311
|
|
||
Low-cost deposits
|
|
81,877
|
|
|
82,031
|
|
||
Time deposits
|
|
12,256
|
|
|
13,443
|
|
||
Customer deposits
|
|
94,133
|
|
|
95,474
|
|
||
Corporate treasury time deposits
|
|
—
|
|
|
—
|
|
||
|
|
$
|
94,133
|
|
|
$
|
95,474
|
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
Company funding sources:
|
|
|
|
|
||||
Federal funds purchased
|
|
$
|
28
|
|
|
$
|
21
|
|
Securities sold under agreements to repurchase
|
|
173
|
|
|
—
|
|
||
|
|
201
|
|
|
21
|
|
||
Customer-related borrowings:
|
|
|
|
|
||||
Securities sold under agreements to repurchase
|
|
1,628
|
|
|
1,428
|
|
||
Customer collateral
|
|
—
|
|
|
125
|
|
||
Other
|
|
1
|
|
|
—
|
|
||
|
|
1,629
|
|
|
1,553
|
|
||
|
|
$
|
1,830
|
|
|
$
|
1,574
|
|
|
|
Three Months Ended
March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(Dollars in millions)
|
||||||
Federal funds purchased:
|
|
|
|
|
||||
Balance at quarter-end
|
|
$
|
28
|
|
|
$
|
19
|
|
Average outstanding (based on average daily balances)
|
|
28
|
|
|
23
|
|
||
Maximum amount outstanding at any month-end during the quarter
|
|
29
|
|
|
28
|
|
||
Weighted-average interest rate at quarter-end
|
|
0.1
|
%
|
|
0.2
|
%
|
||
Weighted-average interest rate on amounts outstanding during the quarter (based on average daily balances)
|
|
0.1
|
%
|
|
0.1
|
%
|
||
Securities sold under agreements to repurchase:
|
|
|
|
|
||||
Balance at quarter-end
|
|
$
|
173
|
|
|
$
|
885
|
|
Average outstanding (based on average daily balances)
|
|
81
|
|
|
520
|
|
||
Maximum amount outstanding at any month-end during the quarter
|
|
173
|
|
|
885
|
|
||
Weighted-average interest rate at quarter-end
|
|
0.1
|
%
|
|
0.1
|
%
|
||
Weighted-average interest rate on amounts outstanding during the quarter (based on average daily balances)
|
|
0.1
|
%
|
|
0.1
|
%
|
|
|
March 31, 2013
|
|
December 31, 2012
|
||||
|
|
(In millions)
|
||||||
Regions Financial Corporation (Parent):
|
|
|
|
|
||||
4.875% senior notes due April 2013
|
|
$
|
250
|
|
|
$
|
250
|
|
7.75% senior notes due November 2014
|
|
696
|
|
|
696
|
|
||
5.75% senior notes due June 2015
|
|
497
|
|
|
497
|
|
||
7.75% subordinated notes due September 2024
|
|
100
|
|
|
100
|
|
||
6.75% subordinated debentures due November 2025
|
|
161
|
|
|
161
|
|
||
7.375% subordinated notes due December 2037
|
|
300
|
|
|
300
|
|
||
6.625% junior subordinated notes due May 2047
|
|
498
|
|
|
498
|
|
||
Other long-term debt
|
|
3
|
|
|
3
|
|
||
Valuation adjustments on hedged long-term debt
|
|
54
|
|
|
62
|
|
||
|
|
2,559
|
|
|
2,567
|
|
||
Regions Bank:
|
|
|
|
|
||||
Federal Home Loan Bank advances
|
|
1,010
|
|
|
1,010
|
|
||
4.85% subordinated notes due April 2013
|
|
500
|
|
|
499
|
|
||
5.20% subordinated notes due April 2015
|
|
348
|
|
|
348
|
|
||
7.50% subordinated notes due May 2018
|
|
750
|
|
|
750
|
|
||
6.45% subordinated notes due June 2037
|
|
497
|
|
|
497
|
|
||
Other long-term debt
|
|
174
|
|
|
174
|
|
||
Valuation adjustments on hedged long-term debt
|
|
9
|
|
|
16
|
|
||
|
|
3,288
|
|
|
3,294
|
|
||
|
|
$
|
5,847
|
|
|
$
|
5,861
|
|
|
|
March 31, 2013
Ratio
|
|
December 31, 2012
Ratio
|
|
To Be Well
Capitalized
|
|||
Tier 1 common (non-GAAP):
|
|
|
|
|
|
|
|||
Regions Financial Corporation
|
|
11.23
|
%
|
|
10.84
|
%
|
|
NA
(2)
|
|
Tier 1 capital:
|
|
|
|
|
|
|
|||
Regions Financial Corporation
|
|
12.38
|
%
|
|
12.00
|
%
|
|
6.00
|
%
|
Regions Bank
|
|
13.31
|
|
|
13.25
|
|
|
6.00
|
|
Total capital:
|
|
|
|
|
|
|
|||
Regions Financial Corporation
|
|
15.76
|
%
|
|
15.38
|
%
|
|
10.00
|
%
|
Regions Bank
|
|
16.09
|
|
|
16.04
|
|
|
10.00
|
|
Leverage
(1)
:
|
|
|
|
|
|
|
|||
Regions Financial Corporation
|
|
10.11
|
%
|
|
9.65
|
%
|
|
5.00
|
%
|
Regions Bank
|
|
10.86
|
|
|
10.65
|
|
|
5.00
|
|
(1)
|
The Leverage ratio requires an additional 100 to 200 basis-point cushion, in certain circumstances, of adjusted quarterly average assets.
|
(2)
|
The Board of Governors of the Federal Reserve System assesses banks' capital levels in periods of stress against a minimum Tier 1 common capital level of 5%.
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2013 and December 31, 2012
|
||||||
|
|
Standard & Poor's
|
|
Moody’s
|
|
Fitch
|
|
DBRS
|
Regions Financial Corporation
|
|
|
|
|
|
|
|
|
Senior notes
|
|
BBB-
|
|
Ba1
|
|
BBB-
|
|
BBB
|
Subordinated notes
|
|
BB+
|
|
Ba2
|
|
BB+
|
|
BBBL
|
Junior subordinated notes
|
|
BB
|
|
Ba3
|
|
B+
|
|
BBBL
|
Regions Bank
|
|
|
|
|
|
|
|
|
Short-term debt
|
|
A-2
|
|
P-3
|
|
F3
|
|
R-2H
|
Long-term bank deposits
|
|
BBB
|
|
Baa3
|
|
BBB
|
|
BBBH
|
Long-term debt
|
|
BBB
|
|
Baa3
|
|
BBB-
|
|
BBBH
|
Subordinated debt
|
|
BBB-
|
|
Ba1
|
|
BB+
|
|
BBB
|
Outlook
|
|
Stable
|
|
Stable
|
|
Positive
|
|
Stable
|
•
|
Preparation of Regions’ operating budgets
|
•
|
Monthly financial performance reporting
|
•
|
Monthly close-out reporting of consolidated results (management only)
|
•
|
Presentations to investors of Company performance
|
|
|
|
|
Three Months Ended March 31
|
||||||
|
|
|
|
2013
|
|
2012
|
||||
|
|
|
|
(In millions, except per share data)
|
||||||
INCOME
|
|
|
|
|
|
|
||||
Net income (GAAP)
|
|
|
|
$
|
335
|
|
|
$
|
199
|
|
Preferred dividends and accretion (GAAP)
|
|
|
|
(8
|
)
|
|
(54
|
)
|
||
Net income available to common shareholders (GAAP)
|
|
A
|
|
327
|
|
|
145
|
|
||
Income (loss) from discontinued operations, net of tax (GAAP)
|
|
|
|
2
|
|
|
(40
|
)
|
||
Income from continuing operations available to common shareholders (GAAP)
|
|
B
|
|
$
|
325
|
|
|
$
|
185
|
|
FEE INCOME AND EFFICIENCY RATIOS
|
|
|
|
|
|
|
||||
Non-interest expense from continuing operations (GAAP)
|
|
C
|
|
$
|
842
|
|
|
$
|
913
|
|
Net interest income from continuing operations (GAAP)
|
|
|
|
798
|
|
|
827
|
|
||
Taxable-equivalent adjustment
|
|
|
|
13
|
|
|
12
|
|
||
Net interest income from continuing operations, taxable-equivalent basis
|
|
|
|
811
|
|
|
839
|
|
||
Non-interest income from continuing operations (GAAP)
|
|
|
|
501
|
|
|
524
|
|
||
Significant items:
|
|
|
|
|
|
|
||||
Securities gains, net
|
|
|
|
(15
|
)
|
|
(12
|
)
|
||
Leveraged lease termination gains, net
|
|
|
|
—
|
|
|
(7
|
)
|
||
Adjusted non-interest income (non-GAAP)
|
|
D
|
|
486
|
|
|
505
|
|
||
Adjusted total revenue (non-GAAP)
|
|
E
|
|
$
|
1,297
|
|
|
$
|
1,344
|
|
Adjusted fee income ratio (non-GAAP)
|
|
D/E
|
|
37.47
|
%
|
|
37.57
|
%
|
||
Adjusted efficiency ratio (non-GAAP)
|
|
C/E
|
|
64.92
|
%
|
|
67.93
|
%
|
||
RETURN ON AVERAGE ASSETS
|
|
|
|
|
|
|
||||
Average assets (GAAP)—continuing operations
(1)
|
|
F
|
|
$
|
119,123
|
|
|
$
|
123,756
|
|
Return on average assets from continuing operations (GAAP)
(2)
|
|
B/F
|
|
1.11
|
%
|
|
0.59
|
%
|
||
RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
||||
Average stockholders’ equity (GAAP)
|
|
|
|
$
|
15,552
|
|
|
$
|
16,715
|
|
Less: Average intangible assets (GAAP)
|
|
|
|
5,154
|
|
|
5,253
|
|
||
Average deferred tax liability related to intangibles (GAAP)
|
|
|
|
(190
|
)
|
|
(198
|
)
|
||
Average preferred equity (GAAP)
|
|
|
|
476
|
|
|
3,423
|
|
||
Average tangible common stockholders’ equity (non-GAAP)
|
|
G
|
|
$
|
10,112
|
|
|
$
|
8,237
|
|
Return on average tangible common stockholders’ equity (non-GAAP)
(2)
|
|
A/G
|
|
13.12
|
%
|
|
7.08
|
%
|
|
|
|
|
Three Months Ended March 31
|
||||||
|
|
|
|
2013
|
|
2012
|
||||
|
|
|
|
(In millions, except per share data)
|
||||||
TANGIBLE COMMON RATIOS
|
|
|
|
|
|
|
||||
Ending stockholders’ equity (GAAP)
|
|
|
|
$
|
15,740
|
|
|
$
|
17,534
|
|
Less: Ending intangible assets (GAAP)
|
|
|
|
5,147
|
|
|
5,236
|
|
||
Ending deferred tax liability related to intangibles (GAAP)
|
|
|
|
(189
|
)
|
|
(195
|
)
|
||
Ending preferred equity (GAAP)
|
|
|
|
474
|
|
|
3,429
|
|
||
Ending tangible common stockholders’ equity (non-GAAP)
|
|
H
|
|
$
|
10,308
|
|
|
$
|
9,064
|
|
Ending total assets (GAAP)
|
|
|
|
$
|
119,718
|
|
|
$
|
128,282
|
|
Less: Ending intangible assets (GAAP)
|
|
|
|
5,147
|
|
|
5,236
|
|
||
Ending deferred tax liability related to intangibles (GAAP)
|
|
|
|
(189
|
)
|
|
(195
|
)
|
||
Ending tangible assets (non-GAAP)
|
|
I
|
|
$
|
114,760
|
|
|
$
|
123,241
|
|
End of period shares outstanding
|
|
J
|
|
1,413
|
|
|
1,412
|
|
||
Tangible common stockholders’ equity to tangible assets (non-GAAP)
|
|
H/I
|
|
8.98
|
%
|
|
7.35
|
%
|
||
Tangible common book value per share (non-GAAP)
|
|
H/J
|
|
$
|
7.29
|
|
|
$
|
6.42
|
|
|
|
|
|
|
|
|
||||
TIER 1 COMMON RISK-BASED RATIO
(3)
|
|
|
|
|
|
|
||||
Stockholders’ equity (GAAP)
|
|
|
|
$
|
15,740
|
|
|
$
|
17,534
|
|
Accumulated other comprehensive loss
|
|
|
|
12
|
|
|
60
|
|
||
Non-qualifying goodwill and intangibles
|
|
|
|
(4,819
|
)
|
|
(4,881
|
)
|
||
Disallowed deferred tax assets
|
|
|
|
—
|
|
|
(345
|
)
|
||
Disallowed servicing assets
|
|
|
|
(37
|
)
|
|
(36
|
)
|
||
Qualifying non-controlling interests
|
|
|
|
93
|
|
|
92
|
|
||
Qualifying trust preferred securities
|
|
|
|
501
|
|
|
846
|
|
||
Tier 1 capital (regulatory)
|
|
|
|
11,490
|
|
|
13,270
|
|
||
Qualifying non-controlling interests
|
|
|
|
(93
|
)
|
|
(92
|
)
|
||
Qualifying trust preferred securities
|
|
|
|
(501
|
)
|
|
(846
|
)
|
||
Preferred stock
|
|
|
|
(474
|
)
|
|
(3,429
|
)
|
||
Tier 1 common equity (non-GAAP)
|
|
K
|
|
$
|
10,422
|
|
|
$
|
8,903
|
|
Risk-weighted assets (regulatory)
|
|
L
|
|
$
|
92,787
|
|
|
$
|
92,546
|
|
Tier 1 common risk-based ratio (non-GAAP)
|
|
K/L
|
|
11.23
|
%
|
|
9.62
|
%
|
||
BASEL III TIER 1 COMMON RATIO
(4)
|
|
|
|
|
|
|
||||
Stockholders’ equity (GAAP)
|
|
|
|
$
|
15,740
|
|
|
$
|
17,534
|
|
Non-qualifying goodwill and intangibles
(5)
|
|
|
|
(4,956
|
)
|
|
(5,041
|
)
|
||
Adjustments, including other comprehensive income related to cash flow hedges, disallowed deferred tax assets, threshold deductions and other adjustments
|
|
|
|
(301
|
)
|
|
(680
|
)
|
||
Preferred stock
|
|
|
|
(474
|
)
|
|
(3,429
|
)
|
||
Basel III tier 1 common equity (non-GAAP)
|
|
M
|
|
10,009
|
|
|
8,384
|
|
||
Basel I risk-weighted assets (regulatory)
|
|
|
|
92,787
|
|
|
92,546
|
|
||
Basel III risk-weighted assets (non-GAAP)
(6)
|
|
N
|
|
109,728
|
|
|
94,334
|
|
||
Basel III tier 1 common ratio (non-GAAP)
|
|
M/N
|
|
9.12
|
%
|
|
8.89
|
%
|
(1)
|
Return on average assets from continuing operations does not include average assets related to discontinued operations of $2,776 million for the three months ended March 31, 2012.
|
(2)
|
Income statement amounts have been annualized in calculation.
|
(3)
|
Current quarter amount and the resulting ratio are estimated.
|
(4)
|
Estimate based on June 2012 U.S. Notices of Proposed Rulemaking.
|
(5)
|
Under Basel III, regulatory capital must be reduced by purchased credit card relationship intangible assets. These assets are partially allowed in Basel I capital.
|
(6)
|
Regions continues to develop systems and internal controls to precisely calculate risk-weighted assets as required by Basel III. The amount included above is a reasonable approximation, based on our understanding of the requirements.
|
|
|
Three Months Ended March 31
|
|
|||||||||||||||||||
|
|
2013
|
|
2012
|
|
|||||||||||||||||
|
|
Average
Balance
|
|
Income/
Expense
|
|
Yield/
Rate
|
|
Average
Balance
|
|
Income/
Expense
|
|
Yield/
Rate
|
|
|||||||||
|
|
(Dollars in millions; yields on taxable-equivalent basis)
|
|
|||||||||||||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-earning assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Trading account securities
|
|
$
|
117
|
|
|
$
|
1
|
|
|
3.20
|
%
|
$
|
182
|
|
|
$
|
2
|
|
|
4.42
|
|
%
|
Securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Taxable
|
|
26,893
|
|
|
156
|
|
|
2.35
|
|
25,659
|
|
|
173
|
|
|
2.71
|
|
|
||||
Tax-exempt
|
|
7
|
|
|
—
|
|
|
—
|
|
33
|
|
|
—
|
|
|
—
|
|
|
||||
Loans held for sale
|
|
1,206
|
|
|
9
|
|
|
3.17
|
|
1,047
|
|
|
7
|
|
|
2.69
|
|
|
||||
Loans, net of unearned income
(1)(2)
|
|
73,919
|
|
|
756
|
|
|
4.14
|
|
77,168
|
|
|
824
|
|
|
4.29
|
|
|
||||
Other interest-earning assets
|
|
2,821
|
|
|
2
|
|
|
0.26
|
|
5,140
|
|
|
3
|
|
|
0.23
|
|
|
||||
Total interest-earning assets
|
|
104,963
|
|
|
924
|
|
|
3.57
|
|
109,229
|
|
|
1,009
|
|
|
3.72
|
|
|
||||
Allowance for loan losses
|
|
(1,894
|
)
|
|
|
|
|
|
(2,745
|
)
|
|
|
|
|
|
|||||||
Cash and due from banks
|
|
1,766
|
|
|
|
|
|
|
1,987
|
|
|
|
|
|
|
|||||||
Other non-earning assets
|
|
14,288
|
|
|
|
|
|
|
15,285
|
|
|
|
|
|
|
|||||||
|
|
$
|
119,123
|
|
|
|
|
|
|
$
|
123,756
|
|
|
|
|
|
|
|||||
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Interest-bearing liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Savings accounts
|
|
$
|
5,929
|
|
|
1
|
|
|
0.10
|
|
$
|
5,362
|
|
|
1
|
|
|
0.08
|
|
|
||
Interest-bearing transaction accounts
|
|
20,440
|
|
|
6
|
|
|
0.11
|
|
19,657
|
|
|
6
|
|
|
0.12
|
|
|
||||
Money market accounts
(6)
|
|
25,477
|
|
|
9
|
|
|
0.14
|
|
23,552
|
|
|
12
|
|
|
0.20
|
|
|
||||
Time deposits
|
|
12,904
|
|
|
26
|
|
|
0.81
|
|
19,053
|
|
|
69
|
|
|
1.46
|
|
|
||||
Total interest-bearing deposits
(3)
|
|
64,750
|
|
|
42
|
|
|
0.26
|
|
67,624
|
|
|
88
|
|
|
0.52
|
|
|
||||
Federal funds purchased and securities sold under agreements to repurchase
|
|
1,786
|
|
|
—
|
|
|
0.10
|
|
1,572
|
|
|
—
|
|
|
—
|
|
|
||||
Other short-term borrowings
|
|
25
|
|
|
—
|
|
|
0.01
|
|
63
|
|
|
—
|
|
|
—
|
|
|
||||
Long-term borrowings
|
|
5,857
|
|
|
71
|
|
|
4.89
|
|
7,585
|
|
|
82
|
|
|
4.35
|
|
|
||||
Total interest-bearing liabilities
|
|
72,418
|
|
|
113
|
|
|
0.63
|
|
76,844
|
|
|
170
|
|
|
0.89
|
|
|
||||
Net interest spread
|
|
|
|
|
|
2.94
|
|
|
|
|
|
2.83
|
|
|
||||||||
Non-interest-bearing deposits
(3)(6)
|
|
29,114
|
|
|
|
|
|
|
28,437
|
|
|
|
|
|
|
|||||||
Other liabilities
|
|
2,047
|
|
|
|
|
|
|
2,745
|
|
|
|
|
|
|
|||||||
Stockholders’ equity
|
|
15,544
|
|
|
|
|
|
|
15,730
|
|
|
|
|
|
|
|||||||
|
|
$
|
119,123
|
|
|
|
|
|
|
$
|
123,756
|
|
|
|
|
|
|
|||||
Net interest income/margin on a taxable-equivalent basis from continuing operations
(4)(5)
|
|
|
|
$
|
811
|
|
|
3.13
|
%
|
|
|
$
|
839
|
|
|
3.09
|
|
%
|
(1)
|
Loans, net of unearned income include non-accrual loans for all periods presented.
|
(2)
|
Interest income includes net loan fees of
$17 million
and
$14 million
for the
three months ended March 31, 2013
and
2012
, respectively.
|
(3)
|
Total deposit costs may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest bearing deposits. The rates for total deposit costs equal
0.18%
and
0.37%
for the
three months ended March 31, 2013
and
2012
, respectively.
|
(4)
|
The computation of taxable-equivalent net interest income is based on the statutory federal income tax rate of 35%, adjusted for applicable state income taxes net of the related federal tax benefit.
|
(5)
|
The table above does not include average interest-earning assets, average interest-bearing liabilities, interest income, or interest expense for discontinued operations for the three months ended March 31, 2012 (see Note 2 to the consolidated financial statements). If these assets, liabilities, and net interest income were included in the calculation, the consolidated net interest income and margin on a taxable equivalent basis would have been
$846 million
and
3.07%
for the three months ended March 31, 2012.
|
(6)
|
Prior period amounts have been reclassified to conform to the current period classification.
|
|
|
|
Estimated Annual Change
in Net Interest Income
March 31, 2013
|
|
(In millions)
|
Gradual Change in Interest Rates
|
|
+ 200 basis points
|
$312
|
+ 100 basis points
|
170
|
- 50 basis points
|
(98)
|
|
|
Instantaneous Change in Interest Rates
|
|
+ 200 basis points
|
$404
|
+ 100 basis points
|
235
|
- 50 basis points
|
(138)
|
|
|
Three Months Ended
March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Service charges on deposit accounts
|
|
$
|
242
|
|
|
$
|
254
|
|
Investment fee income
|
|
27
|
|
|
28
|
|
||
Mortgage income
|
|
72
|
|
|
77
|
|
||
Trust department income
|
|
49
|
|
|
49
|
|
||
Securities gains, net
|
|
15
|
|
|
12
|
|
||
Insurance commissions and fees
|
|
30
|
|
|
28
|
|
||
Bank-owned life insurance
|
|
22
|
|
|
21
|
|
||
Commercial credit fee income
|
|
16
|
|
|
19
|
|
||
Net loss from affordable housing
|
|
(17
|
)
|
|
(14
|
)
|
||
Credit card/bank card income
|
|
18
|
|
|
23
|
|
||
Other miscellaneous income
|
|
27
|
|
|
27
|
|
||
|
|
$
|
501
|
|
|
$
|
524
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31
|
||||||
|
|
2013
|
|
2012
|
||||
|
|
(In millions)
|
||||||
Salaries and employee benefits
|
|
$
|
447
|
|
|
$
|
442
|
|
Net occupancy expense
|
|
90
|
|
|
94
|
|
||
Furniture and equipment expense
|
|
69
|
|
|
64
|
|
||
Professional and legal expenses
|
|
31
|
|
|
27
|
|
||
Amortization of core deposit intangible
|
|
7
|
|
|
22
|
|
||
Other real estate owned expense
|
|
2
|
|
|
23
|
|
||
Credit/checkcard expenses
|
|
9
|
|
|
20
|
|
||
Deposit administrative fee
|
|
33
|
|
|
47
|
|
||
Marketing
|
|
23
|
|
|
17
|
|
||
Subsidiary dividend
|
|
—
|
|
|
16
|
|
||
Outside services
|
|
22
|
|
|
18
|
|
||
Other miscellaneous expenses
|
|
109
|
|
|
123
|
|
||
|
|
$
|
842
|
|
|
$
|
913
|
|
|
|
|
|
|
Period
|
|
Total Number of
Shares Purchased
|
|
Average Price Paid
per Share
|
|
Total Number of Shares
Purchased as Part of
Publicly Announced
Plans or Programs
|
|
Maximum Number
of Shares that May
Yet Be Purchased
Under the Plans or
Programs
|
||||
January 1 – 31, 2013
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,072,300
|
|
February 1 – 28, 2013
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,072,300
|
|
March 1 – 19, 2013
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,072,300
|
|
Total
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
3.1
|
|
Amended and Restated Certificate of Incorporation, incorporated by reference to Exhibit 3.1 to Form 10-Q Quarterly Report filed by registrant on August 6, 2012
|
|
|
|
3.2
|
|
Certificate of Designations, incorporated by reference to Exhibit 3.3 to Form 8-A filed by registrant on November 1, 2012
|
|
|
|
3.3
|
|
By-laws as amended and restated, incorporated by reference to Exhibit 3.2 to Form 8-K Current Report filed by registrant on May 14, 2010
|
|
|
|
10.1
|
|
Amendment Number Six to the Regions Financial Corporation Supplemental 401(k) Plan
|
|
|
|
10.2
|
|
Form of Notice and Form of Restricted Stock Unit Award Agreement
|
|
|
|
10.3
|
|
Form of Notice and Form of Performance Stock Unit Award Agreement
|
|
|
|
10.4
|
|
Form of Notice and Form of Performance Unit Award Agreement
|
|
|
|
12
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
|
|
31.1
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
31.2
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
32
|
|
Certification pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
101
|
|
Interactive Data File
|
|
|
|
DATE: May 8, 2013
|
|
Regions Financial Corporation
|
|
|
|
|
|
/
S
/ H
ARDIE
B. K
IMBROUGH
, J
R
.
|
|
|
Hardie B. Kimbrough, Jr.
Executive Vice President and Controller
(Chief Accounting Officer and Authorized Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|