Form 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
þ |
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934
For the quarterly period ended March 31, 2013
OR
¨ |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE |
SECURITIES EXCHANGE ACT OF 1934
For the transition period from (not applicable)
Commission file number 1-6880
U.S. BANCORP
(Exact name of registrant as specified in its charter)
|
|
|
Delaware |
|
41-0255900 |
(State or other jurisdiction of incorporation or organization) |
|
(I.R.S. Employer Identification No.) |
800 Nicollet Mall
Minneapolis, Minnesota 55402
(Address of principal executive offices,
including zip code)
651-466-3000
(Registrants telephone number, including area code)
(not applicable)
(Former name, former address and former fiscal year, if changed since last report)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days.
YES þ NO ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive
Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
YES þ NO ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or
a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
|
|
|
Large accelerated filer þ |
|
Accelerated filer ¨ |
Non-accelerated filer ¨ |
|
Smaller reporting company ¨ |
(Do not check if a smaller reporting company) |
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
YES ¨ NO þ
Indicate the number of shares outstanding of each of the issuers classes of
common stock, as of the latest practicable date.
|
|
|
Class Common Stock, $.01 Par Value |
|
Outstanding as of April 30, 2013
1,849,642,233 shares |
Table of Contents and Form 10-Q Cross Reference Index
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995.
This quarterly report on Form 10-Q contains forward-looking statements about U.S. Bancorp. Statements that are not historical or current facts,
including statements about beliefs and expectations, are forward-looking statements and are based on the information available to, and assumptions and estimates made by, management as of the date hereof. These forward-looking statements cover, among
other things, anticipated future revenue and expenses and the future plans and prospects of U.S. Bancorp. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from
those anticipated. Global and domestic economies could fail to recover from the recent economic downturn or could experience another severe contraction, which could adversely affect U.S. Bancorps revenues and the values of its assets and
liabilities. Global financial markets could experience a recurrence of significant turbulence, which could reduce the availability of funding to certain financial institutions and lead to a tightening of credit, a reduction of business activity, and
increased market volatility. Continued stress in the commercial real estate markets, as well as a delay or failure of recovery in the residential real estate markets could cause additional credit losses and deterioration in asset values. In
addition, U.S. Bancorps business and financial performance is likely to be negatively impacted by recently enacted and future legislation and regulation. U.S. Bancorps results could also be adversely affected by deterioration in general
business and economic conditions; changes in interest rates; deterioration in the credit quality of its loan portfolios or in the value of the collateral securing those loans; deterioration in the value of securities held in its investment
securities portfolio; legal and regulatory developments; increased competition from both banks and non-banks; changes in customer behavior and preferences; effects of mergers and acquisitions and related integration; effects of critical accounting
policies and judgments; and managements ability to effectively manage credit risk, residual value risk, market risk, operational risk, interest rate risk, and liquidity risk.
For discussion of these and other risks that may cause actual results to differ from expectations, refer to U.S. Bancorps Annual Report on Form 10-K for the year ended December 31, 2012, on
file with the Securities and Exchange Commission, including the sections entitled Risk Factors and Corporate Risk Profile contained in Exhibit 13, and all subsequent filings with the Securities and Exchange Commission under
Sections 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934. However, factors other than these also could adversely affect U.S. Bancorps results, and the reader should not consider these factors to be a complete set of all
potential risks or uncertainties. Forward-looking statements speak only as of the date hereof, and U.S. Bancorp undertakes no obligation to update them in light of new information or future events.
|
|
|
Table 1 |
|
Selected Financial Data |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
(Dollars and Shares in Millions, Except Per Share Data) |
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
Condensed Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (taxable-equivalent basis) (a) |
|
$ |
2,709 |
|
|
$ |
2,690 |
|
|
|
.7 |
% |
Noninterest income |
|
|
2,160 |
|
|
|
2,239 |
|
|
|
(3.5 |
) |
Securities gains (losses), net |
|
|
5 |
|
|
|
|
|
|
|
* |
|
Total net revenue |
|
|
4,874 |
|
|
|
4,929 |
|
|
|
(1.1 |
) |
Noninterest expense |
|
|
2,470 |
|
|
|
2,560 |
|
|
|
(3.5 |
) |
Provision for credit losses |
|
|
403 |
|
|
|
481 |
|
|
|
(16.2 |
) |
Income before taxes |
|
|
2,001 |
|
|
|
1,888 |
|
|
|
6.0 |
|
Taxable-equivalent adjustment |
|
|
56 |
|
|
|
56 |
|
|
|
|
|
Applicable income taxes |
|
|
558 |
|
|
|
527 |
|
|
|
5.9 |
|
Net income |
|
|
1,387 |
|
|
|
1,305 |
|
|
|
6.3 |
|
Net (income) loss attributable to noncontrolling interests |
|
|
41 |
|
|
|
33 |
|
|
|
24.2 |
|
Net income attributable to U.S. Bancorp |
|
$ |
1,428 |
|
|
$ |
1,338 |
|
|
|
6.7 |
|
Net income applicable to U.S. Bancorp common shareholders |
|
$ |
1,358 |
|
|
$ |
1,285 |
|
|
|
5.7 |
|
Per Common Share |
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share |
|
$ |
.73 |
|
|
$ |
.68 |
|
|
|
7.4 |
% |
Diluted earnings per share |
|
|
.73 |
|
|
|
.67 |
|
|
|
9.0 |
|
Dividends declared per share |
|
|
.195 |
|
|
|
.195 |
|
|
|
|
|
Book value per share |
|
|
18.71 |
|
|
|
16.94 |
|
|
|
10.4 |
|
Market value per share |
|
|
33.93 |
|
|
|
31.68 |
|
|
|
7.1 |
|
Average common shares outstanding |
|
|
1,858 |
|
|
|
1,901 |
|
|
|
(2.3 |
) |
Average diluted common shares outstanding |
|
|
1,867 |
|
|
|
1,910 |
|
|
|
(2.3 |
) |
Financial Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
Return on average assets |
|
|
1.65 |
% |
|
|
1.60 |
% |
|
|
|
|
Return on average common equity |
|
|
16.0 |
|
|
|
16.2 |
|
|
|
|
|
Net interest margin (taxable-equivalent basis) (a) |
|
|
3.48 |
|
|
|
3.60 |
|
|
|
|
|
Efficiency ratio (b) |
|
|
50.7 |
|
|
|
51.9 |
|
|
|
|
|
Net charge-offs as a percent of average loans outstanding |
|
|
.79 |
|
|
|
1.09 |
|
|
|
|
|
Average Balances |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
222,421 |
|
|
$ |
210,161 |
|
|
|
5.8 |
% |
Loans held for sale |
|
|
8,764 |
|
|
|
6,879 |
|
|
|
27.4 |
|
Investment securities (c) |
|
|
73,467 |
|
|
|
71,476 |
|
|
|
2.8 |
|
Earning assets |
|
|
313,992 |
|
|
|
300,044 |
|
|
|
4.6 |
|
Assets |
|
|
351,387 |
|
|
|
336,287 |
|
|
|
4.5 |
|
Noninterest-bearing deposits |
|
|
66,400 |
|
|
|
63,583 |
|
|
|
4.4 |
|
Deposits |
|
|
245,018 |
|
|
|
228,284 |
|
|
|
7.3 |
|
Short-term borrowings |
|
|
28,164 |
|
|
|
29,062 |
|
|
|
(3.1 |
) |
Long-term debt |
|
|
25,404 |
|
|
|
31,551 |
|
|
|
(19.5 |
) |
Total U.S. Bancorp shareholders' equity |
|
|
39,177 |
|
|
|
35,415 |
|
|
|
10.6 |
|
|
|
|
|
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
|
|
Period End Balances |
|
|
|
|
|
|
|
|
|
|
|
|
Loans |
|
$ |
223,351 |
|
|
$ |
223,329 |
|
|
|
|
% |
Investment securities |
|
|
75,286 |
|
|
|
74,528 |
|
|
|
1.0 |
|
Assets |
|
|
355,447 |
|
|
|
353,855 |
|
|
|
.4 |
|
Deposits |
|
|
248,012 |
|
|
|
249,183 |
|
|
|
(.5 |
) |
Long-term debt |
|
|
25,239 |
|
|
|
25,516 |
|
|
|
(1.1 |
) |
Total U.S. Bancorp shareholders' equity |
|
|
39,531 |
|
|
|
38,998 |
|
|
|
1.4 |
|
Asset Quality |
|
|
|
|
|
|
|
|
|
|
|
|
Nonperforming assets |
|
$ |
2,406 |
|
|
$ |
2,671 |
|
|
|
(9.9 |
) |
Allowance for credit losses |
|
|
4,708 |
|
|
|
4,733 |
|
|
|
(.5 |
) |
Allowance for credit losses as a percentage of period-end loans |
|
|
2.11 |
% |
|
|
2.12 |
% |
|
|
|
|
Capital Ratios |
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 capital |
|
|
11.0 |
% |
|
|
10.8 |
% |
|
|
|
|
Total risk-based capital |
|
|
13.2 |
|
|
|
13.1 |
|
|
|
|
|
Leverage |
|
|
9.3 |
|
|
|
9.2 |
|
|
|
|
|
Tangible common equity to tangible assets (d) |
|
|
7.4 |
|
|
|
7.2 |
|
|
|
|
|
Tangible common equity to risk-weighted assets using Basel I definition (d) |
|
|
8.8 |
|
|
|
8.6 |
|
|
|
|
|
Tier 1 common equity to risk-weighted assets using Basel I definition (d) |
|
|
9.1 |
|
|
|
9.0 |
|
|
|
|
|
Tier 1 common equity to risk-weighted assets approximated using proposed rules for the Basel III
standardized approach released June 2012 (d) |
|
|
8.2 |
|
|
|
8.1 |
|
|
|
|
|
(a) |
Presented on a fully taxable-equivalent basis utilizing a tax rate of 35 percent. |
(b) |
Computed as noninterest expense divided by the sum of net interest income on a taxable-equivalent basis and noninterest income excluding net securities gains (losses).
|
(c) |
Excludes unrealized gains and losses on available-for-sale investment securities and any premiums or discounts recorded related to the transfer of investment securities at
fair value from available-for-sale to held-to-maturity. |
(d) |
See Non-GAAP Financial Measures on page 31. |
Managements Discussion and Analysis
OVERVIEW
Earnings Summary U.S. Bancorp and its subsidiaries (the Company)
reported net income attributable to U.S. Bancorp of $1.4 billion for the first quarter of 2013, or $.73 per diluted common share, compared with $1.3 billion, or $.67 per diluted common share for the first quarter of 2012. Return on average
assets and return on average common equity were 1.65 percent and 16.0 percent, respectively, for the first quarter of 2013, compared with 1.60 percent and 16.2 percent, respectively, for the first quarter of 2012. The provision
for credit losses was $30 million lower than net charge-offs for the first quarter of 2013, compared with $90 million lower than net charge-offs for the first quarter of 2012.
Total net revenue, on a taxable-equivalent basis, for the first quarter of 2013 was $55 million (1.1 percent) lower than
the first quarter of 2012, reflecting a 3.3 percent decrease in noninterest income, partially offset by a .7 percent increase in net interest income. The increase in net interest income over a year ago was the result of higher average
earning assets, continued growth in lower cost core deposit funding and the positive impact from maturities of higher rate long-term debt during 2012, partially offset by decreases in loan and investment securities yields. Noninterest income
decreased over a year ago, primarily due to lower mortgage banking and other revenue, partially offset by an increase in payments-related revenue and trust and investment management fees.
Noninterest expense in the first quarter of 2013 was $90 million (3.5 percent) lower than the first quarter of 2012,
primarily due to favorable variances in litigation, regulatory and insurance-related costs and lower marketing and business development expense, partially offset by higher compensation and employee benefits expense.
The provision for credit losses for the first quarter of 2013 of $403 million was $78 million (16.2 percent) lower than
the first quarter of 2012. Net charge-offs in the first quarter of 2013 were $433 million, compared with $571 million in the first quarter of 2012. Refer to Corporate Risk Profile for further information on the provision for credit
losses, net charge-offs, nonperforming assets and other factors
considered by the Company in assessing the credit quality of the loan portfolio and establishing the allowance for credit losses.
STATEMENT OF INCOME ANALYSIS
Net Interest Income Net interest income, on a taxable-equivalent basis, was $2.7 billion in the first quarter of 2013, an increase of $19
million (.7 percent) over the first quarter of 2012. The increase was the result of growth in average earning assets and lower cost core deposit funding, partially offset by a lower net interest margin. Average earning assets were $13.9 billion
(4.6 percent) higher in the first quarter of 2013, compared with the first quarter of 2012, driven by increases of $12.3 billion (5.8 percent) in loans, $2.0 billion (2.8 percent) in investment securities and $1.9
billion (27.4 percent) in loans held for sale, partially offset by a decrease in other earning assets of $2.2 billion (19.0 percent) primarily due to lower cash balances held at the Federal Reserve. The net interest margin in the first quarter of
2013 was 3.48 percent, compared with 3.60 percent in the first quarter of 2012. The decrease in the net interest margin from the first quarter of 2012 primarily reflected higher balances in lower-yielding investment securities and loans,
partially offset by lower rates on deposits, maturities of higher rate long-term debt during 2012 and a reduction in the cash balances held at the Federal Reserve. Refer to the Consolidated Daily Average Balance Sheet and Related Yields and
Rates table for further information on net interest income.
Average total loans for the first quarter of 2013 were
$12.3 billion (5.8 percent) higher than the first quarter of 2012, driven by growth in residential mortgages (19.2 percent), commercial loans (14.3 percent) and commercial real estate loans (3.4 percent). These increases
were driven by higher demand for loans from new and existing customers. The increases were partially offset by declines in credit card loans (1.5 percent), other retail loans (1.4 percent) and loans covered by loss sharing agreements with the
Federal Deposit Insurance Corporation (FDIC) (24.0 percent). Average loans acquired in FDIC-assisted transactions that are covered by loss sharing agreements with the FDIC (covered loans) were $11.0 billion in the
first quarter of 2013, compared with $14.5 billion in the same period of 2012.
|
|
|
Table 2 |
|
Noninterest Income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
(Dollars in Millions) |
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
Credit and debit card revenue |
|
$ |
214 |
|
|
$ |
202 |
|
|
|
5.9 |
% |
Corporate payment products revenue |
|
|
172 |
|
|
|
175 |
|
|
|
(1.7 |
) |
Merchant processing services |
|
|
347 |
|
|
|
337 |
|
|
|
3.0 |
|
ATM processing services |
|
|
82 |
|
|
|
87 |
|
|
|
(5.7 |
) |
Trust and investment management fees |
|
|
278 |
|
|
|
252 |
|
|
|
10.3 |
|
Deposit service charges |
|
|
153 |
|
|
|
153 |
|
|
|
|
|
Treasury management fees |
|
|
134 |
|
|
|
134 |
|
|
|
|
|
Commercial products revenue |
|
|
200 |
|
|
|
211 |
|
|
|
(5.2 |
) |
Mortgage banking revenue |
|
|
401 |
|
|
|
452 |
|
|
|
(11.3 |
) |
Investment products fees |
|
|
41 |
|
|
|
35 |
|
|
|
17.1 |
|
Securities gains (losses), net |
|
|
5 |
|
|
|
|
|
|
|
* |
|
Other |
|
|
138 |
|
|
|
201 |
|
|
|
(31.3 |
) |
Total noninterest income |
|
$ |
2,165 |
|
|
$ |
2,239 |
|
|
|
(3.3 |
)% |
Average investment securities in the first quarter of 2013 were $2.0 billion
(2.8 percent) higher than the first quarter of 2012, primarily due to purchases of U.S. government agency-backed securities, net of prepayments and maturities.
Average total deposits for the first quarter of 2013 were $16.7 billion (7.3 percent) higher than the first quarter of 2012. Average noninterest-bearing deposits for the first quarter of
2013 were $2.8 billion (4.4 percent) higher than the same period of 2012, driven by growth in Consumer and Small Business Banking balances. Average total savings deposits were $10.7 billion (8.7 percent) higher in the first
quarter of 2013, compared with the first quarter of 2012, the result of growth in Consumer and Small Business Banking balances primarily from continued strong participation in a consumer savings product offering, as well as higher corporate trust
and broker-dealer balances. Average time certificates of deposit less than $100,000 were $1.3 billion (9.0 percent) lower in the first quarter of 2013, compared with the same period of 2012, due to maturities. Average time deposits greater than
$100,000 were $4.6 billion (16.7 percent) higher in the first quarter of 2013, compared with the first quarter of 2012, principally due to growth in wholesale banking and corporate trust balances. Time deposits greater than $100,000
are managed as an alternative to other funding sources such as wholesale borrowing, based largely on relative pricing.
Provision for Credit Losses The provision for credit losses for the first quarter of 2013 decreased $78 million (16.2 percent) from
the first quarter of 2012. Net charge-offs decreased $138 million (24.2 percent) in the first quarter of 2013, compared with the first quarter of
2012, principally due to improvement in the commercial and commercial real estate portfolios. The provision for credit losses was lower than net charge-offs by $30 million in the first
quarter of 2013, compared with $90 million lower than net charge-offs in the first quarter of 2012. Refer to Corporate Risk Profile for further information on the provision for credit losses, net charge-offs, nonperforming assets and
other factors considered by the Company in assessing the credit quality of the loan portfolio and establishing the allowance for credit losses.
Noninterest Income Noninterest
income in the first quarter of 2013 was $2.2 billion, a decrease of $74 million (3.3 percent), compared with the first quarter of 2012. The decrease from a year ago was principally due to a reduction in other income, driven by lower equity
investment and retail leasing revenue, and a decrease in mortgage banking revenue due to lower origination and sales revenue, partially offset by an increase in servicing income and a favorable change in the fair value of mortgage servicing rights
(MSRs). In addition, commercial products revenue was lower from a year ago due to lower syndication and standby letters of credit fees, partially offset by higher bond underwriting fees. Partially offsetting these variances was an
increase in credit and debit card revenue over the prior year, driven by business expansion, and an increase in merchant processing services revenue due to higher product fees and business expansion. Trust and investment management fees also
increased over the prior year, reflecting improved market conditions and business expansion. In addition, investment products fees increased compared with the prior year, due to higher sales and fee volumes.
|
|
|
Table 3 |
|
Noninterest Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
(Dollars in Millions) |
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
Compensation |
|
$ |
1,082 |
|
|
$ |
1,052 |
|
|
|
2.9 |
% |
Employee benefits |
|
|
310 |
|
|
|
260 |
|
|
|
19.2 |
|
Net occupancy and equipment |
|
|
235 |
|
|
|
220 |
|
|
|
6.8 |
|
Professional services |
|
|
78 |
|
|
|
84 |
|
|
|
(7.1 |
) |
Marketing and business development |
|
|
73 |
|
|
|
109 |
|
|
|
(33.0 |
) |
Technology and communications |
|
|
211 |
|
|
|
201 |
|
|
|
5.0 |
|
Postage, printing and supplies |
|
|
76 |
|
|
|
74 |
|
|
|
2.7 |
|
Other intangibles |
|
|
57 |
|
|
|
71 |
|
|
|
(19.7 |
) |
Other |
|
|
348 |
|
|
|
489 |
|
|
|
(28.8 |
) |
Total noninterest expense |
|
$ |
2,470 |
|
|
$ |
2,560 |
|
|
|
(3.5 |
)% |
Efficiency ratio (a) |
|
|
50.7 |
% |
|
|
51.9 |
% |
|
|
|
|
(a) |
Computed as noninterest expense divided by the sum of net interest income on a taxable-equivalent basis and noninterest income excluding securities gains (losses), net.
|
Noninterest Expense Noninterest expense in the first quarter of 2013 was $2.5 billion, a decrease of $90 million (3.5 percent), compared with the first quarter of 2012. The decrease in noninterest expense
from a year ago was primarily due to a reduction in other expense and marketing and business development costs, partially offset by higher compensation and employee benefits expenses. Other expense decreased due to lower litigation, regulatory and
insurance-related costs and lower FDIC insurance expense, partially offset by higher costs related to investments in affordable housing and other tax-advantaged projects. Marketing and business development expense was lower, primarily reflecting the
timing of charitable contributions in 2012. In addition, other intangibles expense decreased from the same period of the prior year due to the reduction or completion of the amortization of certain intangibles, and professional services expense was
lower due to a reduction in mortgage servicing review-related costs. Compensation expense increased primarily as a result of growth in staffing for business initiatives and business expansion, in addition to merit increases. Employee benefits
expense increased due to higher pension costs and staffing levels. In addition, net occupancy and equipment expense increased over the same period of the prior year due to business initiatives and expansion, along with higher maintenance costs.
Technology and communications expense was higher due to business expansion and technology projects.
Income Tax Expense The provision for income taxes was $558 million (an effective rate of 28.7 percent) for the first quarter of 2013,
compared with $527 million (an effective rate of 28.8 percent) for the first quarter of 2012. For further information on income taxes, refer to Note 10 of the Notes to Consolidated Financial Statements.
BALANCE SHEET ANALYSIS
Loans The Companys loan
portfolio was $223.4 billion at March 31, 2013, essentially unchanged from December 31, 2012, the result of increases in residential mortgages, commercial real estate and commercial loans, partially offset by lower credit card, other
retail and covered loans.
Residential mortgages held in the loan portfolio increased $2.0 billion (4.5 percent) at
March 31, 2013, compared with December 31, 2012, reflecting origination and refinancing activity due to the low interest rate environment. Residential mortgages originated and placed in the Companys loan portfolio are primarily
well-secured jumbo mortgages and branch-originated first lien home equity loans to borrowers with high credit quality. The Company generally retains portfolio loans through maturity; however, the Companys intent may change over time based upon
various factors such as ongoing asset/liability management activities, assessment of product profitability, credit risk, liquidity needs, and capital implications. If the Companys intent or ability to hold an existing portfolio loan changes,
it is transferred to loans held for sale.
Commercial real estate loans and commercial loans increased $447 million (1.2
percent) and $100 million (.2 percent), respectively, at March 31, 2013, compared with December 31, 2012, reflecting higher demand from new and existing customers.
Credit card loans decreased $886 million (5.2 percent) at March 31, 2013, compared with December 31, 2012, the result of customers paying down their balances. Other retail loans, which
include retail leasing, home equity and second mortgages and other retail loans, decreased $1.0 billion (2.2 percent) at March 31, 2013, compared with December 31, 2012. The decrease was primarily driven by lower home equity and second
mortgages and student loan balances.
Loans Held for Sale Loans held for sale, consisting primarily of residential mortgages to be sold in the secondary market, were $7.7 billion at March 31, 2013, compared with $8.0 billion at
December 31, 2012. The decrease in loans held for sale was principally due to a lower amount of residential mortgage loan originations during the first quarter of 2013, as compared with the previous quarter.
Most of the residential mortgage loans the Company originates follow guidelines that allow the loans to be sold into existing, highly
liquid secondary markets; in particular in government agency transactions and to government-sponsored enterprises (GSEs).
Investment Securities Investment securities totaled $75.3 billion at March 31, 2013, compared with $74.5 billion at
December 31, 2012. The $758 million (1.0 percent) increase primarily reflected $907 million of net investment purchases, partially offset by a $119 million unfavorable change in net unrealized gains (losses) on
available-for-sale investment securities. Held-to-maturity securities were $34.7 billion at March 31, 2013, compared with $34.4 billion at December 31, 2012, primarily reflecting net purchases of U.S government agency-backed
securities.
The Companys available-for-sale securities are carried at fair value with changes in fair value reflected
in other comprehensive income (loss) unless a security is deemed to be other-than-temporarily impaired. At March 31, 2013, the Companys net unrealized gains on available-for-sale securities were $1.0 billion, compared with $1.1 billion at
December 31, 2012. The unfavorable change in net unrealized gains was primarily due to decreases in the fair value of agency
mortgage-backed and state and political securities. Gross unrealized losses on available-for-sale securities totaled $156 million at March 31, 2013, compared with $147 million at
December 31, 2012.
The Company conducts a regular assessment of its investment portfolio to determine whether any
securities are other-than-temporarily impaired. When assessing unrealized losses for other-than-temporary impairment, the Company considers the nature of the investment, the financial condition of the issuer, the extent and duration of unrealized
loss, expected cash flows of underlying assets and market conditions. At March 31, 2013, the Company had no plans to sell securities with unrealized losses, and believes it is more likely than not that it would not be required to sell such
securities before recovery of their amortized cost.
There is limited market activity for non-agency mortgage-backed
securities held by the Company. As a result, the Company estimates the fair value of these securities using estimates of expected cash flows, discount rates and managements assessment of various other market factors, which are judgmental in
nature. The Company recorded $7 million of impairment charges in earnings during the first quarter of 2013 on non-agency mortgage-backed securities. These impairment charges were due to changes in expected cash flows primarily resulting from
increases in defaults in the underlying mortgage pools. Further adverse changes in market conditions may result in additional impairment charges in future periods. Refer to Notes 2 and 13 in the Notes to Consolidated Financial Statements for
further information on investment securities.
|
|
|
Table 4 |
|
Investment Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Available-for-Sale |
|
|
Held-to-Maturity |
|
At March 31, 2013 (Dollars in Millions) |
|
Amortized Cost |
|
|
Fair
Value |
|
|
Weighted- Average Maturity in Years |
|
|
Weighted- Average Yield (e) |
|
|
Amortized Cost |
|
|
Fair
Value |
|
|
Weighted- Average Maturity in Years |
|
|
Weighted- Average Yield (e) |
|
U.S. Treasury and Agencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in one year or less |
|
$ |
1,201 |
|
|
$ |
1,202 |
|
|
|
.7 |
|
|
|
1.47 |
% |
|
$ |
1,411 |
|
|
$ |
1,420 |
|
|
|
.7 |
|
|
|
.97 |
% |
Maturing after one year through five years |
|
|
139 |
|
|
|
141 |
|
|
|
1.6 |
|
|
|
2.34 |
|
|
|
1,034 |
|
|
|
1,043 |
|
|
|
1.2 |
|
|
|
1.03 |
|
Maturing after five years through ten years |
|
|
152 |
|
|
|
161 |
|
|
|
7.3 |
|
|
|
3.13 |
|
|
|
968 |
|
|
|
971 |
|
|
|
9.3 |
|
|
|
1.86 |
|
Maturing after ten years |
|
|
1 |
|
|
|
2 |
|
|
|
14.4 |
|
|
|
4.15 |
|
|
|
60 |
|
|
|
60 |
|
|
|
11.9 |
|
|
|
1.81 |
|
Total |
|
$ |
1,493 |
|
|
$ |
1,506 |
|
|
|
1.4 |
|
|
|
1.72 |
% |
|
$ |
3,473 |
|
|
$ |
3,494 |
|
|
|
3.5 |
|
|
|
1.25 |
% |
Mortgage-Backed Securities (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in one year or less |
|
$ |
1,767 |
|
|
$ |
1,776 |
|
|
|
.6 |
|
|
|
1.70 |
% |
|
$ |
194 |
|
|
$ |
194 |
|
|
|
.6 |
|
|
|
1.55 |
% |
Maturing after one year through five years |
|
|
21,662 |
|
|
|
22,212 |
|
|
|
3.5 |
|
|
|
2.27 |
|
|
|
27,931 |
|
|
|
28,355 |
|
|
|
3.3 |
|
|
|
2.04 |
|
Maturing after five years through ten years |
|
|
6,139 |
|
|
|
6,200 |
|
|
|
6.1 |
|
|
|
1.85 |
|
|
|
2,834 |
|
|
|
2,856 |
|
|
|
5.9 |
|
|
|
1.41 |
|
Maturing after ten years |
|
|
403 |
|
|
|
409 |
|
|
|
12.2 |
|
|
|
1.62 |
|
|
|
122 |
|
|
|
125 |
|
|
|
11.0 |
|
|
|
1.29 |
|
Total |
|
$ |
29,971 |
|
|
$ |
30,597 |
|
|
|
3.9 |
|
|
|
2.14 |
% |
|
$ |
31,081 |
|
|
$ |
31,530 |
|
|
|
3.6 |
|
|
|
1.98 |
% |
Asset-Backed Securities (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in one year or less |
|
$ |
|
|
|
$ |
|
|
|
|
.1 |
|
|
|
7.66 |
% |
|
$ |
|
|
|
$ |
|
|
|
|
.3 |
|
|
|
.43 |
% |
Maturing after one year through five years |
|
|
55 |
|
|
|
64 |
|
|
|
3.2 |
|
|
|
2.60 |
|
|
|
9 |
|
|
|
9 |
|
|
|
3.3 |
|
|
|
.74 |
|
Maturing after five years through ten years |
|
|
565 |
|
|
|
575 |
|
|
|
7.2 |
|
|
|
2.26 |
|
|
|
8 |
|
|
|
11 |
|
|
|
6.8 |
|
|
|
.84 |
|
Maturing after ten years |
|
|
|
|
|
|
|
|
|
|
18.3 |
|
|
|
5.39 |
|
|
|
5 |
|
|
|
13 |
|
|
|
22.0 |
|
|
|
.75 |
|
Total |
|
$ |
620 |
|
|
$ |
639 |
|
|
|
6.9 |
|
|
|
2.29 |
% |
|
$ |
22 |
|
|
$ |
33 |
|
|
|
8.9 |
|
|
|
.78 |
% |
Obligations of State and Political Subdivisions (b) (c) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in one year or less |
|
$ |
38 |
|
|
$ |
38 |
|
|
|
.5 |
|
|
|
7.14 |
% |
|
$ |
1 |
|
|
$ |
1 |
|
|
|
.6 |
|
|
|
6.88 |
% |
Maturing after one year through five years |
|
|
5,225 |
|
|
|
5,552 |
|
|
|
3.4 |
|
|
|
6.73 |
|
|
|
4 |
|
|
|
5 |
|
|
|
2.9 |
|
|
|
7.47 |
|
Maturing after five years through ten years |
|
|
614 |
|
|
|
640 |
|
|
|
7.8 |
|
|
|
5.76 |
|
|
|
2 |
|
|
|
2 |
|
|
|
8.0 |
|
|
|
7.72 |
|
Maturing after ten years |
|
|
50 |
|
|
|
50 |
|
|
|
21.2 |
|
|
|
8.07 |
|
|
|
12 |
|
|
|
12 |
|
|
|
14.5 |
|
|
|
5.36 |
|
Total |
|
$ |
5,927 |
|
|
$ |
6,280 |
|
|
|
3.9 |
|
|
|
6.65 |
% |
|
$ |
19 |
|
|
$ |
20 |
|
|
|
10.8 |
|
|
|
6.12 |
% |
Other Debt Securities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maturing in one year or less |
|
$ |
6 |
|
|
$ |
6 |
|
|
|
.9 |
|
|
|
1.15 |
% |
|
$ |
1 |
|
|
$ |
1 |
|
|
|
.4 |
|
|
|
1.00 |
% |
Maturing after one year through five years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
94 |
|
|
|
93 |
|
|
|
3.0 |
|
|
|
1.19 |
|
Maturing after five years through ten years |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
26 |
|
|
|
12 |
|
|
|
7.6 |
|
|
|
1.03 |
|
Maturing after ten years |
|
|
814 |
|
|
|
740 |
|
|
|
24.2 |
|
|
|
3.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
820 |
|
|
$ |
746 |
|
|
|
24.0 |
|
|
|
3.11 |
% |
|
$ |
121 |
|
|
$ |
106 |
|
|
|
3.9 |
|
|
|
1.16 |
% |
Other Investments |
|
$ |
759 |
|
|
$ |
802 |
|
|
|
8.7 |
|
|
|
1.29 |
% |
|
$ |
|
|
|
$ |
|
|
|
|
|
|
|
|
|
% |
Total investment securities (d) |
|
$ |
39,590 |
|
|
$ |
40,570 |
|
|
|
4.4 |
|
|
|
2.80 |
% |
|
$ |
34,716 |
|
|
$ |
35,183 |
|
|
|
3.6 |
|
|
|
1.91 |
% |
(a) |
Information related to asset and mortgage-backed securities included above is presented based upon weighted-average maturities anticipating future prepayments.
|
(b) |
Information related to obligations of state and politcal subdivisions is presented based upon yield to first optional call date if the security is purchased at a premium,
yield to maturity if purchased at par or a discount. |
(c) |
Maturity calculations for obligations of state and politicial subdivisions are based on the first optional call date for securities with a fair value above par and contractual
maturity for securities with a fair value equal to or below par. |
(d) |
The weighted-average maturity of the available-for-sale investment securities was 4.1 years at December 31, 2012, with a corresponding weighted-average yield of 2.93
percent. The weighted-average maturity of the held-to-maturity investment securities was 3.3 years at December 31, 2012, with a corresponding weighted-average yield of 1.94 percent. |
(e) |
Average yields are presented on a fully-taxable equivalent basis under a tax rate of 35 percent. Yields on available-for-sale and held-to-maturity investment securities are
computed based on amortized cost balances, excluding any premiums or discounts recorded related to the transfer of investment securities at fair value from available-for-sale to held-to-maturity. Average yield and maturity calculations exclude
equity securities that have no stated yield or maturity. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
(Dollars in Millions) |
|
Amortized Cost |
|
|
Percent of Total |
|
|
Amortized Cost |
|
|
Percent of Total |
|
U.S. Treasury and agencies |
|
$ |
4,966 |
|
|
|
6.7 |
% |
|
$ |
4,365 |
|
|
|
5.9 |
% |
Mortgage-backed securities |
|
|
61,052 |
|
|
|
82.1 |
|
|
|
61,019 |
|
|
|
83.1 |
|
Asset-backed securities |
|
|
642 |
|
|
|
.9 |
|
|
|
637 |
|
|
|
.9 |
|
Obligations of state and political subdivisions |
|
|
5,946 |
|
|
|
8.0 |
|
|
|
6,079 |
|
|
|
8.3 |
|
Other debt securities and investments |
|
|
1,700 |
|
|
|
2.3 |
|
|
|
1,329 |
|
|
|
1.8 |
|
Total investment securities |
|
$ |
74,306 |
|
|
|
100.0 |
% |
|
$ |
73,429 |
|
|
|
100.0 |
% |
Deposits Total deposits were $248.0 billion at March 31, 2013, compared with $249.2 billion at December 31, 2012, the result of decreases in noninterest bearing deposits, interest
checking balances and time certificates less than $100,000, partially offset by increases in money market deposits, time deposits greater than $100,000 and savings deposits. Money market balances increased $3.3 billion
(6.5 percent) primarily due to higher corporate trust and institutional trust and custody balances. Time deposits greater than $100,000 increased $2.3 billion (7.8 percent) at March 31, 2013, compared with December 31, 2012.
Time deposits greater than $100,000 are managed as an alternative to other funding sources such as wholesale borrowing, based largely on relative pricing. Savings account balances increased $1.3 billion (4.3 percent), primarily due to continued
strong participation in a savings product offered by Consumer and Small Business Banking. Noninterest-bearing deposits decreased $6.4 billion (8.6 percent), primarily due to a decrease in Wealth Management and Securities Services, and
Wholesale Banking and Commercial Real Estate balances. Interest checking balances decreased $1.4 billion
(2.7 percent) primarily due to lower broker-dealer balances, partially offset by higher Consumer and Small Business Banking balances. Time certificates less than $100,000 decreased $310
million (2.3 percent) at March 31, 2013, compared with December 31, 2012.
Borrowings The Company utilizes both
short-term and long-term borrowings as part of its asset/liability management and funding strategies. Short-term borrowings, which include federal funds purchased, commercial paper, repurchase agreements, borrowings secured by high-grade assets and
other short-term borrowings, were $27.1 billion at March 31, 2013, compared with $26.3 billion at December 31, 2012. The $824 million (3.1 percent) increase in short-term borrowings was primarily in commercial paper and
federal funds purchased, partially offset by lower repurchase agreement balances. Long-term debt was $25.2 billion at March 31, 2013, compared with $25.5 billion at December 31, 2012. The $277 million
(1.1 percent) decrease was primarily due to $350 million of medium-term note maturities, partially offset by a $74 million increase in long-term debt related to certain consolidated variable interest entities. Refer to the Liquidity
Risk Management section for discussion of liquidity management of the Company.
CORPORATE RISK PROFILE
Overview
Managing risks is an essential part of successfully operating a financial services company. The Companys most prominent risk exposures are credit, residual value, operational, interest rate, market, liquidity and reputation risk. Credit risk is
the risk of not collecting the interest and/or the principal balance of a loan, investment or derivative contract when it is due. Residual value risk is the potential reduction in the end-of-term value of leased assets. Operational risk includes
risks related to fraud, processing errors, technology, breaches of internal controls and in data security, and business continuation and disaster recovery. Operational risk also includes legal and compliance risks, including risks arising from the
failure to adhere to laws, rules, regulations and internal policies and procedures. Interest rate risk is the potential reduction of net interest income as a result of changes in interest rates, which can affect the repricing of assets and
liabilities differently. Market risk arises from fluctuations in interest rates, foreign exchange rates, and security prices that may result in changes in the values of financial instruments, such as trading and available-for-sale securities,
certain mortgage loans held for sale, MSRs and derivatives that are accounted for on a fair value basis. Liquidity risk is the possible inability to fund obligations to depositors, investors or borrowers. Further, corporate strategic decisions, as
well as the risks described above, could give rise to reputation risk. Reputation risk is the risk that negative publicity or press, whether true or not, could result in costly litigation or cause a decline in the Companys stock value,
customer base, funding sources or revenue. In addition to the risks identified above, other risk factors exist that may impact the Company. Refer to Risk Factors in the Companys Annual Report on Form 10-K for the year ended
December 31, 2012, for a detailed discussion of these factors.
Credit Risk Management The Companys strategy for credit risk management includes well-defined, centralized credit policies, uniform underwriting criteria, and ongoing risk monitoring and review processes for all
commercial and consumer credit exposures. In evaluating its credit risk, the Company considers changes, if any, in underwriting activities, the loan portfolio composition (including product mix and geographic, industry or customer-specific
concentrations), trends in loan performance, the level of allowance coverage relative to similar banking institutions and macroeconomic factors, such as changes in unemployment rates, gross domestic product and consumer bankruptcy filings. The Risk
Management
Committee of the Companys Board of Directors oversees the Companys credit risk management process.
In addition, credit quality ratings, as defined by the Company, are an important part of the Companys overall credit risk management and evaluation of its allowance for credit losses. Loans with a
pass rating represent those not classified on the Companys rating scale for problem credits, as minimal risk has been identified. Loans with a special mention or classified rating, including all of the Companys loans that are
90 days or more past due and still accruing, nonaccrual loans, those considered troubled debt restructurings (TDRs), and loans in a junior lien position that are current but are behind a modified or delinquent loan in a first lien
position, encompass all loans held by the Company that it considers to have a potential or well-defined weakness that may put full collection of contractual cash flows at risk. The Companys internal credit quality ratings for consumer loans
are primarily based on delinquency and nonperforming status, except for a limited population of larger loans within those portfolios that are individually evaluated. For this limited population, the determination of the internal credit quality
rating may also consider collateral value and customer cash flows. The Company obtains recent collateral value estimates for the majority of its residential mortgage and home equity and second mortgage portfolios, which allows the Company to compute
estimated loan-to-value (LTV) ratios reflecting current market conditions. These individual refreshed LTV ratios are considered in the determination of the appropriate allowance for credit losses. The decline in housing prices over the
past several years has deteriorated the collateral support of the residential mortgage, home equity and second mortgage portfolios. However, the underwriting criteria the Company employs consider the relevant income and credit characteristics of the
borrower, such that the collateral is not the primary source of repayment. Refer to Note 3 in the Notes to Consolidated Financial Statements for further discussion of the Companys loan portfolios including internal credit quality ratings.
In addition, refer to Managements Discussion and Analysis Credit Risk Management in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for a more detailed discussion on credit
risk management processes.
The Company manages its credit risk, in part, through diversification of its loan portfolio and
limit setting by product type criteria and concentrations. As part of its normal business activities, the Company offers a broad array of lending products. The Company
categorizes its loan portfolio into three segments, which is the level at which it develops and documents a systematic methodology to determine the allowance for credit losses. The Companys
three loan portfolio segments are commercial lending, consumer lending and covered loans. The commercial lending segment includes loans and leases made to small business, middle market, large corporate, commercial real estate, financial institution,
non-profit and public sector customers. Key risk characteristics relevant to commercial lending segment loans include the industry and geography of the borrowers business, purpose of the loan, repayment source, borrowers debt capacity
and financial flexibility, loan covenants, and nature of pledged collateral, if any. These risk characteristics, among others, are considered in determining estimates about the likelihood of default by the borrowers and the severity of loss in the
event of default. The Company considers these risk characteristics in assigning internal risk ratings to, or forecasting losses on, these loans which are the significant factors in determining the allowance for credit losses for loans in the
commercial lending segment.
The consumer lending segment represents loans and leases made to consumer customers including
residential mortgages, credit card loans, and other retail loans such as revolving consumer lines, auto loans and leases, student loans, and home equity loans and lines. Home equity or second mortgage loans are junior lien closed-end accounts fully
disbursed at origination. These loans typically are fixed rate loans, secured by residential real estate, with a 10 or 15 year fixed payment amortization schedule. Home equity lines are revolving accounts giving the borrower the ability to draw
and repay balances repeatedly, up to a maximum commitment, and are secured by residential real estate. These include accounts in either a first or junior lien position. Typical terms on home equity lines are variable rates benchmarked to the prime
rate, with a 15-year draw period during which a minimum payment is equivalent to the monthly interest, followed by a 10-year amortization period. At March 31, 2013, substantially all of the Companys home equity lines were in the draw
period. Key risk characteristics relevant to consumer lending segment loans primarily relate to the borrowers capacity and willingness to repay and include unemployment rates and other economic factors, customer payment history and in some
cases, updated LTV information on real estate based loans. These risk characteristics, among others, are reflected in forecasts of delinquency levels, bankruptcies and losses which are the primary factors in determining the allowance for credit
losses for the consumer lending segment.
The covered loan segment represents loans acquired in FDIC-assisted transactions that are
covered by loss sharing agreements with the FDIC that greatly reduce the risk of future credit losses to the Company. Key risk characteristics for covered segment loans are consistent with the segment they would otherwise be included in had the loss
share coverage not been in place, but consider the indemnification provided by the FDIC.
The Company further disaggregates
its loan portfolio segments into various classes based on their underlying risk characteristics. The two classes within the commercial lending segment are commercial loans and commercial real estate loans. The three classes within the consumer
lending segment are residential mortgages, credit card loans and other retail loans. The covered loan segment consists of only one class.
The Companys consumer lending segment utilizes several distinct business processes and channels to originate consumer credit, including traditional branch lending, indirect lending, portfolio
acquisitions, correspondent banks and loan brokers. Each distinct underwriting and origination activity manages unique credit risk characteristics and prices its loan production commensurate with the differing risk profiles.
Residential mortgages represent an important financial product for consumer customers of the Company and are originated through the
Companys branches, loan production offices and a wholesale network of originators. The Company may retain residential mortgage loans it originates on its balance sheet or sell the loans into the secondary market while retaining the servicing
rights and customer relationships. Utilizing the secondary markets enables the Company to effectively reduce its credit and other asset/liability risks. For residential mortgages that are retained in the Companys portfolio and for home equity
and second mortgages, credit risk is also diversified by geography and managed by adherence to LTV and borrower credit criteria during the underwriting process.
The Company estimates updated LTV information quarterly, based on a method that combines automated valuation model updates and relevant home price indices. LTV is the ratio of the loans outstanding
principal balance to the current estimate of property value. For home equity and second mortgages, combined loan-to-value (CLTV) is the combination of the first mortgage original principal balance and the second lien outstanding
principal balance, relative to the current estimate of property value. Certain loans do not have a LTV or CLTV, primarily due to lack of availability of relevant automated valuation model and/or home price indices values, or lack of necessary
valuation data on acquired loans.
The following tables provide summary information for the LTVs of residential mortgages and home equity and
second mortgages by borrower type at March 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgages (Dollars in Millions) |
|
Interest Only |
|
|
Amortizing |
|
|
Total |
|
|
Percent of Total |
|
Prime Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
1,840 |
|
|
$ |
27,296 |
|
|
$ |
29,136 |
|
|
|
76.5 |
% |
Over 80 % through 90 % |
|
|
429 |
|
|
|
3,675 |
|
|
|
4,104 |
|
|
|
10.8 |
|
Over 90 % through 100 % |
|
|
372 |
|
|
|
1,519 |
|
|
|
1,891 |
|
|
|
5.0 |
|
Over 100 % |
|
|
897 |
|
|
|
1,933 |
|
|
|
2,830 |
|
|
|
7.4 |
|
No LTV available |
|
|
|
|
|
|
111 |
|
|
|
111 |
|
|
|
.3 |
|
Total |
|
$ |
3,538 |
|
|
$ |
34,534 |
|
|
$ |
38,072 |
|
|
|
100.0 |
% |
Sub-Prime Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
1 |
|
|
$ |
518 |
|
|
$ |
519 |
|
|
|
33.9 |
% |
Over 80 % through 90 % |
|
|
2 |
|
|
|
221 |
|
|
|
223 |
|
|
|
14.6 |
|
Over 90 % through 100 % |
|
|
2 |
|
|
|
221 |
|
|
|
223 |
|
|
|
14.6 |
|
Over 100 % |
|
|
7 |
|
|
|
557 |
|
|
|
564 |
|
|
|
36.9 |
|
No LTV available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
12 |
|
|
$ |
1,517 |
|
|
$ |
1,529 |
|
|
|
100.0 |
% |
Other Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
10 |
|
|
$ |
277 |
|
|
$ |
287 |
|
|
|
33.5 |
% |
Over 80 % through 90 % |
|
|
3 |
|
|
|
190 |
|
|
|
193 |
|
|
|
22.6 |
|
Over 90 % through 100 % |
|
|
2 |
|
|
|
106 |
|
|
|
108 |
|
|
|
12.6 |
|
Over 100 % |
|
|
2 |
|
|
|
266 |
|
|
|
268 |
|
|
|
31.3 |
|
No LTV available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
17 |
|
|
$ |
839 |
|
|
$ |
856 |
|
|
|
100.0 |
% |
Loans Purchased From GNMA Mortgage Pools (a) |
|
$ |
|
|
|
$ |
5,527 |
|
|
$ |
5,527 |
|
|
|
100.0 |
% |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
1,851 |
|
|
$ |
28,091 |
|
|
$ |
29,942 |
|
|
|
65.1 |
% |
Over 80 % through 90 % |
|
|
434 |
|
|
|
4,086 |
|
|
|
4,520 |
|
|
|
9.8 |
|
Over 90 % through 100 % |
|
|
376 |
|
|
|
1,846 |
|
|
|
2,222 |
|
|
|
4.8 |
|
Over 100 % |
|
|
906 |
|
|
|
2,756 |
|
|
|
3,662 |
|
|
|
8.0 |
|
No LTV available |
|
|
|
|
|
|
111 |
|
|
|
111 |
|
|
|
.3 |
|
Loans purchased from GNMA mortgage pools (a) |
|
|
|
|
|
|
5,527 |
|
|
|
5,527 |
|
|
|
12.0 |
|
Total |
|
$ |
3,567 |
|
|
$ |
42,417 |
|
|
$ |
45,984 |
|
|
|
100.0 |
% |
(a) |
Represents loans purchased from Government National Mortgage Association ("GNMA") mortgage pools whose payments are primarily insured by the Federal Housing Administration or
guaranteed by the Department of Veterans Affairs. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home equity and second mortgages (Dollars in Millions) |
|
Lines |
|
|
Loans |
|
|
Total |
|
|
Percent of Total |
|
Prime Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
7,374 |
|
|
$ |
492 |
|
|
$ |
7,866 |
|
|
|
51.2 |
% |
Over 80 % through 90 % |
|
|
2,335 |
|
|
|
243 |
|
|
|
2,578 |
|
|
|
16.8 |
|
Over 90 % through 100 % |
|
|
1,594 |
|
|
|
187 |
|
|
|
1,781 |
|
|
|
11.6 |
|
Over 100 % |
|
|
2,391 |
|
|
|
440 |
|
|
|
2,831 |
|
|
|
18.5 |
|
No LTV/CLTV available |
|
|
270 |
|
|
|
26 |
|
|
|
296 |
|
|
|
1.9 |
|
Total |
|
$ |
13,964 |
|
|
$ |
1,388 |
|
|
$ |
15,352 |
|
|
|
100.0 |
% |
Sub-Prime Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
36 |
|
|
$ |
26 |
|
|
$ |
62 |
|
|
|
17.9 |
% |
Over 80 % through 90 % |
|
|
16 |
|
|
|
18 |
|
|
|
34 |
|
|
|
9.8 |
|
Over 90 % through 100 % |
|
|
16 |
|
|
|
34 |
|
|
|
50 |
|
|
|
14.4 |
|
Over 100 % |
|
|
42 |
|
|
|
159 |
|
|
|
201 |
|
|
|
57.9 |
|
No LTV/CLTV available |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
$ |
110 |
|
|
$ |
237 |
|
|
$ |
347 |
|
|
|
100.0 |
% |
Other Borrowers |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
285 |
|
|
$ |
4 |
|
|
$ |
289 |
|
|
|
66.9 |
% |
Over 80 % through 90 % |
|
|
66 |
|
|
|
5 |
|
|
|
71 |
|
|
|
16.4 |
|
Over 90 % through 100 % |
|
|
29 |
|
|
|
2 |
|
|
|
31 |
|
|
|
7.2 |
|
Over 100 % |
|
|
32 |
|
|
|
6 |
|
|
|
38 |
|
|
|
8.8 |
|
No LTV/CLTV available |
|
|
3 |
|
|
|
|
|
|
|
3 |
|
|
|
.7 |
|
Total |
|
$ |
415 |
|
|
$ |
17 |
|
|
$ |
432 |
|
|
|
100.0 |
% |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 80 % |
|
$ |
7,695 |
|
|
$ |
522 |
|
|
$ |
8,217 |
|
|
|
50.9 |
% |
Over 80 % through 90 % |
|
|
2,417 |
|
|
|
266 |
|
|
|
2,683 |
|
|
|
16.6 |
|
Over 90 % through 100 % |
|
|
1,639 |
|
|
|
223 |
|
|
|
1,862 |
|
|
|
11.6 |
|
Over 100 % |
|
|
2,465 |
|
|
|
605 |
|
|
|
3,070 |
|
|
|
19.0 |
|
No LTV/CLTV available |
|
|
273 |
|
|
|
26 |
|
|
|
299 |
|
|
|
1.9 |
|
Total |
|
$ |
14,489 |
|
|
$ |
1,642 |
|
|
$ |
16,131 |
|
|
|
100.0 |
% |
At March 31, 2013, approximately $1.5 billion of residential mortgages were
to customers that may be defined as sub-prime borrowers based on credit scores from independent agencies at loan origination, compared with $1.6 billion at December 31, 2012. In addition to residential mortgages, at March 31, 2013, $.3
billion of home equity and second mortgage loans were to customers that may be defined as sub-prime borrowers, compared with $.4 billion at December 31, 2012. The total amount of consumer lending segment residential mortgage, home equity and
second mortgage loans to customers that may be defined as sub-prime borrowers represented only .5 percent of total assets at March 31, 2013, compared with .6 percent at December 31, 2012. The Company considers sub-prime loans to
be those made to borrowers with a risk of default significantly higher than those approved for prime lending programs, as reflected in credit scores obtained from independent agencies at loan origination, in addition to other credit underwriting
criteria. Sub-prime portfolios include only loans originated according to the Companys underwriting programs specifically designed to serve customers with weakened credit histories. The sub-prime designation indicators have been and will
continue to be subject to re-evaluation over time as borrower characteristics, payment performance and economic conditions change. The sub-prime loans originated during periods from June 2009 and after are with borrowers who met the Companys
program guidelines and have a credit score that generally is at or below a threshold of 620 to 650 depending on the program. Sub-prime loans originated during periods prior to June 2009 were based upon program level guidelines without regard to
credit score.
Covered loans included $1.1 billion in loans with negative-amortization payment options at March 31,
2013, compared with $1.3 billion at December 31, 2012. Other than covered loans, the Company does not have any residential mortgages with payment schedules that would cause balances to increase over time.
Home equity and second mortgages were $16.1 billion at March 31, 2013, compared with $16.7 billion at December 31,
2012, and included $4.9 billion of home equity lines in a first lien position and $11.2 billion of home equity and second mortgage loans and lines in a junior lien position. Loans and lines in a junior lien position at March 31, 2013,
included approximately $3.6 billion of loans and lines for which the Company also serviced the related first lien loan, and approximately $7.6 billion where the Company did not service the related first lien loan. The Company was able
|
|
|
Table 5 |
|
Delinquent Loan Ratios as a Percent of Ending Loan Balances |
|
|
|
|
|
|
|
|
|
90 days or more past due excluding nonperforming loans |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
|
.10 |
% |
|
|
.10 |
% |
Lease financing |
|
|
|
|
|
|
|
|
Total commercial |
|
|
.09 |
|
|
|
.09 |
|
Commercial Real
Estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
.02 |
|
|
|
.02 |
|
Construction and development |
|
|
.02 |
|
|
|
.02 |
|
Total commercial real estate |
|
|
.02 |
|
|
|
.02 |
|
Residential Mortgages
(a) |
|
|
.54 |
|
|
|
.64 |
|
Credit Card |
|
|
1.26 |
|
|
|
1.27 |
|
Other Retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
.02 |
|
|
|
.02 |
|
Other |
|
|
.20 |
|
|
|
.22 |
|
Total other retail (b) |
|
|
.18 |
|
|
|
.20 |
|
Total loans, excluding covered loans |
|
|
.29 |
|
|
|
.31 |
|
Covered Loans |
|
|
5.18 |
|
|
|
5.86 |
|
Total loans |
|
|
.52 |
% |
|
|
.59 |
% |
|
|
|
|
|
|
|
|
|
90 days or more past due including nonperforming loans |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Commercial |
|
|
.25 |
% |
|
|
.27 |
% |
Commercial real estate |
|
|
1.38 |
|
|
|
1.50 |
|
Residential mortgages (a) |
|
|
2.01 |
|
|
|
2.14 |
|
Credit card |
|
|
2.04 |
|
|
|
2.12 |
|
Other retail (b) |
|
|
.67 |
|
|
|
.66 |
|
Total loans, excluding covered loans |
|
|
1.06 |
|
|
|
1.11 |
|
Covered loans |
|
|
7.13 |
|
|
|
9.28 |
|
Total loans |
|
|
1.35 |
% |
|
|
1.52 |
% |
(a) |
Delinquent loan ratios exclude $3.4 billion at March 31, 2013, and $3.2 billion at December 31, 2012, of loans purchased from GNMA mortgage pools whose repayments
are primarily insured by the Federal Housing Administration or guaranteed by the Department of Veterans Affairs. Including these loans, the ratio of residential mortgages 90 days or more past due including all nonperforming loans was 9.32 percent at
March 31, 2013, and 9.45 percent at December 31, 2012. |
(b) |
Delinquent loan ratios exclude student loans that are guaranteed by the federal government. Including these loans, the ratio of total other retail loans 90 days or more past
due including all nonperforming loans was 1.07 percent at March 31, 2013, and 1.08 percent at December 31, 2012. |
to determine the status of the related first liens using information the Company has as the servicer of the first lien, information it received from its primary regulator on loans serviced by
other large servicers or information reported on customer credit bureau files. The Company also evaluates other indicators of credit risk for these junior lien loans and lines including delinquency, estimated average CLTV ratios and updated
weighted-average credit scores in making its assessment of credit risk, related loss estimates and determining the allowance for credit losses.
The following table provides a summary of delinquency statistics and other credit quality indicators for
the Companys junior lien positions at March 31, 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Junior Liens Behind |
|
|
|
|
(Dollars in Millions) |
|
Company Owned or Serviced First Lien |
|
|
Third Party First Lien |
|
|
Total |
|
Total |
|
$ |
3,606 |
|
|
$ |
7,569 |
|
|
$ |
11,175 |
|
Percent 3089 days past due |
|
|
.65 |
% |
|
|
.85 |
% |
|
|
.79 |
% |
Percent 90 days or more past due |
|
|
.15 |
% |
|
|
.21 |
% |
|
|
.19 |
% |
Weighted-average CLTV |
|
|
86 |
% |
|
|
86 |
% |
|
|
86 |
% |
Weighted-average credit score |
|
|
750 |
|
|
|
746 |
|
|
|
747 |
|
See the Analysis and Determination of the Allowance for Credit Losses section for additional information
on how the Company determines the allowance for credit losses for loans in a junior lien position.
Loan Delinquencies Trends in delinquency ratios are an indicator, among other considerations, of credit risk within the Companys loan portfolios. The Company measures delinquencies, both including and excluding
nonperforming loans, to enable comparability with other companies. Accruing loans 90 days or more past due totaled $1.2 billion ($609 million excluding covered loans) at March 31, 2013, compared with $1.3 billion ($660 million
excluding covered loans) at December 31, 2012. These balances exclude loans purchased from Government National Mortgage Association (GNMA) mortgage pools whose repayments are primarily insured by the Federal Housing Administration
or guaranteed by the Department of Veterans Affairs. The $51 million (7.7 percent) decrease,
excluding covered loans, reflected improvement in residential mortgages, credit card and other retail loan portfolios during the first three months of 2013. These loans are not included in
nonperforming assets and continue to accrue interest because they are adequately secured by collateral, are in the process of collection and are reasonably expected to result in repayment or restoration to current status, or are managed in
homogeneous portfolios with specified charge-off timeframes adhering to regulatory guidelines. The ratio of accruing loans 90 days or more past due to total loans was .52 percent (.29 percent excluding covered loans) at March 31,
2013, compared with .59 percent (.31 percent excluding covered loans) at December 31, 2012.
The following table provides summary
delinquency information for residential mortgages, credit card and other retail loans included in the consumer lending segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
As a Percent of Ending Loan Balances |
|
(Dollars in Millions) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Residential Mortgages (a) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
$ |
322 |
|
|
$ |
348 |
|
|
|
.71 |
% |
|
|
.79 |
% |
90 days or more |
|
|
249 |
|
|
|
281 |
|
|
|
.54 |
|
|
|
.64 |
|
Nonperforming |
|
|
673 |
|
|
|
661 |
|
|
|
1.46 |
|
|
|
1.50 |
|
Total |
|
$ |
1,244 |
|
|
$ |
1,290 |
|
|
|
2.71 |
% |
|
|
2.93 |
% |
Credit Card |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
$ |
202 |
|
|
$ |
227 |
|
|
|
1.24 |
% |
|
|
1.33 |
% |
90 days or more |
|
|
204 |
|
|
|
217 |
|
|
|
1.26 |
|
|
|
1.27 |
|
Nonperforming |
|
|
127 |
|
|
|
146 |
|
|
|
.78 |
|
|
|
.85 |
|
Total |
|
$ |
533 |
|
|
$ |
590 |
|
|
|
3.28 |
% |
|
|
3.45 |
% |
Other Retail |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retail Leasing |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
$ |
7 |
|
|
$ |
12 |
|
|
|
.12 |
% |
|
|
.22 |
% |
90 days or more |
|
|
1 |
|
|
|
1 |
|
|
|
.02 |
|
|
|
.02 |
|
Nonperforming |
|
|
1 |
|
|
|
1 |
|
|
|
.02 |
|
|
|
.02 |
|
Total |
|
$ |
9 |
|
|
$ |
14 |
|
|
|
.16 |
% |
|
|
.26 |
% |
Home Equity and Second
Mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
$ |
113 |
|
|
$ |
126 |
|
|
|
.70 |
% |
|
|
.76 |
% |
90 days or more |
|
|
44 |
|
|
|
51 |
|
|
|
.27 |
|
|
|
.30 |
|
Nonperforming |
|
|
201 |
|
|
|
189 |
|
|
|
1.25 |
|
|
|
1.13 |
|
Total |
|
$ |
358 |
|
|
$ |
366 |
|
|
|
2.22 |
% |
|
|
2.19 |
% |
Other (b) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
30-89 days |
|
$ |
119 |
|
|
$ |
152 |
|
|
|
.48 |
% |
|
|
.59 |
% |
90 days or more |
|
|
40 |
|
|
|
44 |
|
|
|
.16 |
|
|
|
.17 |
|
Nonperforming |
|
|
26 |
|
|
|
27 |
|
|
|
.10 |
|
|
|
.11 |
|
Total |
|
$ |
185 |
|
|
$ |
223 |
|
|
|
.74 |
% |
|
|
.87 |
% |
(a) |
Excludes $3.4 billion and $3.2 billion at March 31, 2013, and December 31, 2012, respectively, of loans purchased from GNMA mortgage pools that are 90 days or more
past due that continue to accrue interest. |
(b) |
Includes revolving credit, installment, automobile and student loans. |
The following tables provide further information on residential mortgages and home equity and second
mortgages as a percent of ending loan balances by borrower type:
|
|
|
|
|
|
|
|
|
Residential mortgages (a) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Prime Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
.60 |
% |
|
|
.65 |
% |
90 days or more |
|
|
.49 |
|
|
|
.58 |
|
Nonperforming |
|
|
1.35 |
|
|
|
1.36 |
|
Total |
|
|
2.44 |
% |
|
|
2.59 |
% |
Sub-Prime Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
5.36 |
% |
|
|
6.41 |
% |
90 days or more |
|
|
3.47 |
|
|
|
3.89 |
|
Nonperforming |
|
|
9.61 |
|
|
|
9.60 |
|
Total |
|
|
18.44 |
% |
|
|
19.90 |
% |
Other Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
1.40 |
% |
|
|
.97 |
% |
90 days or more |
|
|
.82 |
|
|
|
.97 |
|
Nonperforming |
|
|
1.52 |
|
|
|
1.83 |
|
Total |
|
|
3.74 |
% |
|
|
3.77 |
% |
(a) |
Excludes delinquent and nonperforming information on loans purchased from GNMA mortgage pools as their repayments are primarily insured by the Federal Housing Administration
or guaranteed by the Department of Veterans Affairs. |
|
|
|
|
|
|
|
|
|
Home equity and second mortgages |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Prime Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
.61 |
% |
|
|
.64 |
% |
90 days or more |
|
|
.25 |
|
|
|
.28 |
|
Nonperforming |
|
|
1.15 |
|
|
|
1.03 |
|
Total |
|
|
2.01 |
% |
|
|
1.95 |
% |
Sub-Prime Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
4.04 |
% |
|
|
4.92 |
% |
90 days or more |
|
|
1.15 |
|
|
|
1.36 |
|
Nonperforming |
|
|
4.32 |
|
|
|
4.10 |
|
Total |
|
|
9.51 |
% |
|
|
10.38 |
% |
Other Borrowers |
|
|
|
|
|
|
|
|
30-89 days |
|
|
1.39 |
% |
|
|
1.41 |
% |
90 days or more |
|
|
.23 |
|
|
|
.47 |
|
Nonperforming |
|
|
2.32 |
|
|
|
2.35 |
|
Total |
|
|
3.94 |
% |
|
|
4.23 |
% |
The following table provides summary delinquency information for covered loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
As a Percent of Ending Loan Balances |
|
(Dollars in Millions) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
30-89 days |
|
$ |
194 |
|
|
$ |
359 |
|
|
|
1.80 |
% |
|
|
3.18 |
% |
90 days or more |
|
|
556 |
|
|
|
663 |
|
|
|
5.18 |
|
|
|
5.86 |
|
Nonperforming |
|
|
209 |
|
|
|
386 |
|
|
|
1.95 |
|
|
|
3.41 |
|
Total |
|
$ |
959 |
|
|
$ |
1,408 |
|
|
|
8.93 |
% |
|
|
12.45 |
% |
Restructured Loans In certain circumstances, the Company may modify the terms of a loan to maximize the collection of amounts due when a borrower is experiencing financial difficulties or is expected to experience
difficulties in the near-term. In most cases the modification is either a concessionary reduction in interest rate, extension of the maturity date or reduction in the principal balance that would otherwise not be considered.
Troubled Debt Restructurings
Concessionary modifications are classified as TDRs unless the modification results in only an insignificant delay in the payments to be received. TDRs accrue interest if the
borrower complies with the revised terms and conditions and has demonstrated repayment performance at a level commensurate with the modified terms over several payment cycles. Loans classified as
TDRs are considered impaired loans for reporting and measurement purposes.
The Company continues to work with customers to
modify loans for borrowers who are experiencing financial difficulties, including those acquired through FDIC-assisted acquisitions. Many of the Companys TDRs are determined on a case-by-case basis in connection with ongoing loan collection
processes. The modifications vary within each of the Companys loan classes. Commercial lending segment TDRs generally include extensions of the maturity date and may be accompanied by an increase or decrease to the interest rate. The Company
may also work with the borrower to make other changes to the loan to mitigate losses, such as obtaining additional collateral and/or guarantees to support the loan.
The Company has also implemented certain residential mortgage loan restructuring programs that may result in TDRs. The Company participates in the
U.S. Department of the Treasury Home Affordable Modification Program (HAMP). HAMP gives qualifying homeowners an opportunity to permanently modify their loan and achieve more
affordable monthly payments, with the U.S. Department of the Treasury compensating the Company for a portion of the reduction in monthly amounts due from borrowers participating in this program. The Company also modifies residential mortgage
loans under Federal Housing Administration, Department of Veterans Affairs, and other internal programs. Under these programs, the Company provides concessions to qualifying borrowers experiencing financial difficulties. The concessions may include
adjustments to interest rates, conversion of adjustable rates to fixed rates, extensions of maturity dates or deferrals of payments, capitalization of accrued interest and/or outstanding advances, or in limited situations, partial forgiveness of
loan principal. In most instances, participation in residential mortgage loan restructuring programs requires the customer to complete a short-term trial period. A permanent loan modification is contingent on the customer successfully completing the
trial period arrangement and the loan documents are not modified until that time. The Company reports loans in a trial period arrangement as TDRs.
Credit card and other retail loan modifications are generally part of distinct
restructuring programs. The Company offers a workout program providing customers modification solutions over a specified time period, generally up to 60 months. The Company also provides modification programs to qualifying customers
experiencing a temporary financial hardship in which reductions are made to monthly required minimum payments for up to 12 months.
In accordance with regulatory guidance, the Company considers secured consumer loans that have had debt discharged through bankruptcy where the borrower has not reaffirmed the debt to be TDRs. If the loan
amount exceeds the collateral value, the loan is charged down to collateral value and the remaining amount is reported as nonperforming.
Modifications to loans in the covered segment are similar in nature to that described above for non-covered loans, and the evaluation and determination of TDR status is similar, except that acquired loans
restructured after acquisition are not considered TDRs for purposes of the Companys accounting and disclosure if the loans evidenced credit deterioration as of the acquisition date and are accounted for in pools. Losses associated with
modifications on covered loans, including the economic impact of interest rate reductions, are generally eligible for reimbursement under the loss sharing agreements.
The following table provides a summary
of TDRs by loan class, including the delinquency status for TDRs that continue to accrue interest and TDRs included in nonperforming assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As a Percent of Performing TDRs |
|
|
|
|
|
|
|
At March 31, 2013 (Dollars in Millions) |
|
Performing TDRs |
|
|
30-89 Days Past Due |
|
|
90 Days or More Past Due |
|
|
Nonperforming TDRs |
|
|
Total TDRs |
|
Commercial |
|
$ |
276 |
|
|
|
3.5 |
% |
|
|
1.5 |
% |
|
$ |
42 |
(a) |
|
$ |
318 |
|
Commercial real estate |
|
|
526 |
|
|
|
2.9 |
|
|
|
|
|
|
|
229 |
(b) |
|
|
755 |
|
Residential mortgages |
|
|
2,035 |
|
|
|
5.6 |
|
|
|
4.7 |
|
|
|
338 |
|
|
|
2,373 |
(d) |
Credit card |
|
|
266 |
|
|
|
9.9 |
|
|
|
7.2 |
|
|
|
127 |
(c) |
|
|
393 |
|
Other retail |
|
|
215 |
|
|
|
6.8 |
|
|
|
3.7 |
|
|
|
95 |
(c) |
|
|
310 |
(e) |
TDRs, excluding GNMA and covered loans |
|
|
3,318 |
|
|
|
5.4 |
|
|
|
3.8 |
|
|
|
831 |
|
|
|
4,149 |
|
Loans purchased from GNMA mortgage pools |
|
|
1,909 |
|
|
|
6.9 |
|
|
|
53.8 |
|
|
|
|
|
|
|
1,909 |
(f) |
Covered loans |
|
|
385 |
|
|
|
4.7 |
|
|
|
10.8 |
|
|
|
68 |
|
|
|
453 |
|
Total |
|
$ |
5,612 |
|
|
|
5.9 |
% |
|
|
21.3 |
% |
|
$ |
899 |
|
|
$ |
6,511 |
|
(a) |
Primarily represents loans less than six months from the modification date that have not met the performance period required to return to accrual status (generally six months)
and small business credit cards with a modified rate equal to 0 percent. |
(b) |
Primarily represents loans less than six months from the modification date that have not met the performance period required to return to accrual status (generally six
months). |
(c) |
Primarily represents loans with a modified rate equal to 0 percent. |
(d) |
Includes $237 million of residential mortgage loans to borrowers that have had debt discharged through bankruptcy and $58 million in trial period arrangements.
|
(e) |
Includes $130 million of other retail loans to borrowers that have had debt discharged through bankruptcy and $3 million in trial period arrangements.
|
(f) |
Includes $330 million of Federal Housing Administration and Department of Veterans Affairs residential mortgage loans to borrowers that have had debt discharged through
bankruptcy and $310 million in trial period arrangements. |
Short-term Modifications The Company makes short-term modifications that it does not consider to be TDRs, in limited circumstances, to assist borrowers experiencing temporary hardships. Consumer lending programs include payment
reductions, deferrals of up to three past due payments, and the ability to return to current status if the borrower makes required payments. The Company may also make short-term modifications
to commercial lending loans, with the most common modification being an extension of the maturity date of three months or less. Such extensions generally are used when the maturity date is
imminent and the borrower is experiencing some level of financial stress, but the Company believes the borrower will pay all contractual amounts owed. Short-term modifications were not material at March 31, 2013.
|
|
|
Table 6 |
|
Nonperforming Assets (a) |
|
|
|
|
|
|
|
|
|
(Dollars in Millions) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
$ |
85 |
|
|
$ |
107 |
|
Lease financing |
|
|
16 |
|
|
|
16 |
|
Total commercial |
|
|
101 |
|
|
|
123 |
|
Commercial Real Estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
289 |
|
|
|
308 |
|
Construction and development |
|
|
218 |
|
|
|
238 |
|
Total commercial real estate |
|
|
507 |
|
|
|
546 |
|
Residential Mortgages
(b) |
|
|
673 |
|
|
|
661 |
|
Credit Card |
|
|
127 |
|
|
|
146 |
|
Other Retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
1 |
|
|
|
1 |
|
Other |
|
|
227 |
|
|
|
216 |
|
Total other retail |
|
|
228 |
|
|
|
217 |
|
Total nonperforming loans, excluding covered loans |
|
|
1,636 |
|
|
|
1,693 |
|
Covered Loans |
|
|
209 |
|
|
|
386 |
|
Total nonperforming loans |
|
|
1,845 |
|
|
|
2,079 |
|
Other Real Estate
(c)(d) |
|
|
379 |
|
|
|
381 |
|
Covered Other Real Estate
(d) |
|
|
168 |
|
|
|
197 |
|
Other Assets |
|
|
14 |
|
|
|
14 |
|
Total nonperforming assets |
|
$ |
2,406 |
|
|
$ |
2,671 |
|
Total nonperforming assets, excluding covered assets |
|
$ |
2,029 |
|
|
$ |
2,088 |
|
Excluding covered assets |
|
|
|
|
|
|
|
|
Accruing loans 90 days or more past due (b) |
|
$ |
609 |
|
|
$ |
660 |
|
Nonperforming loans to total loans |
|
|
.77 |
% |
|
|
.80 |
% |
Nonperforming assets to total loans plus other real estate (c) |
|
|
.95 |
% |
|
|
.98 |
% |
Including covered assets |
|
|
|
|
|
|
|
|
Accruing loans 90 days or more past due (b) |
|
$ |
1,165 |
|
|
$ |
1,323 |
|
Nonperforming loans to total loans |
|
|
.83 |
% |
|
|
.93 |
% |
Nonperforming assets to total loans plus other real estate (c) |
|
|
1.07 |
% |
|
|
1.19 |
% |
Changes in Nonperforming Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in Millions) |
|
Commercial and Commercial Real Estate |
|
|
Credit Card, Other Retail and Residential Mortgages |
|
|
Covered Assets |
|
|
Total |
|
Balance December 31,
2012 |
|
$ |
780 |
|
|
$ |
1,308 |
|
|
$ |
583 |
|
|
$ |
2,671 |
|
Additions to nonperforming assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
New nonaccrual loans and foreclosed properties |
|
|
105 |
|
|
|
305 |
|
|
|
35 |
|
|
|
445 |
|
Advances on loans |
|
|
6 |
|
|
|
|
|
|
|
|
|
|
|
6 |
|
Total additions |
|
|
111 |
|
|
|
305 |
|
|
|
35 |
|
|
|
451 |
|
Reductions in nonperforming assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paydowns, payoffs |
|
|
(73 |
) |
|
|
(74 |
) |
|
|
(125 |
) |
|
|
(272 |
) |
Net sales |
|
|
(25 |
) |
|
|
(46 |
) |
|
|
(115 |
) |
|
|
(186 |
) |
Return to performing status |
|
|
(11 |
) |
|
|
(43 |
) |
|
|
(1 |
) |
|
|
(55 |
) |
Charge-offs (e) |
|
|
(76 |
) |
|
|
(127 |
) |
|
|
|
|
|
|
(203 |
) |
Total reductions |
|
|
(185 |
) |
|
|
(290 |
) |
|
|
(241 |
) |
|
|
(716 |
) |
Net additions to (reductions in) nonperforming assets |
|
|
(74 |
) |
|
|
15 |
|
|
|
(206 |
) |
|
|
(265 |
) |
Balance March 31, 2013 |
|
$ |
706 |
|
|
$ |
1,323 |
|
|
$ |
377 |
|
|
$ |
2,406 |
|
(a) |
Throughout this document, nonperforming assets and related ratios do not include accruing loans 90 days or more past due. |
(b) |
Excludes $3.4 billion and $3.2 billion at March 31, 2013, and December 31, 2012, respectively, of loans purchased from GNMA mortgage pools that are 90 days or more
past due that continue to accrue interest, as their repayments are primarily insured by the Federal Housing Administration or guaranteed by the Department of Veterans Affairs. |
(c) |
Foreclosed GNMA loans of $513 million and $548 million at March 31, 2013, and December 31, 2012, respectively, continue to accrue interest and are recorded as other
assets and excluded from nonperforming assets because they are insured by the Federal Housing Administration or guaranteed by the Department of Veterans Affairs. |
(d) |
Includes equity investments in entities whose principal assets are other real estate owned. |
(e) |
Charge-offs exclude actions for certain card products and loan sales that were not classified as nonperforming at the time the charge-off occurred.
|
Nonperforming Assets The level of nonperforming assets represents another indicator of the potential for future credit losses. Nonperforming assets include nonaccrual loans, restructured loans not performing in
accordance with modified terms and not accruing interest, restructured loans that have not met the performance period required to return to accrual status, other real estate owned and other nonperforming assets owned by the Company. Interest
payments collected from assets on nonaccrual status are typically applied against the principal balance and not recorded as income. However, interest income may be recognized for interest payments if the remaining carrying amount of the loan is
believed to be collectible.
At March 31, 2013, total nonperforming assets were $2.4 billion, compared with $2.7
billion at December 31, 2012. Excluding covered assets, nonperforming assets were $2.0 billion at March 31, 2013, compared with $2.1 billion at December 31, 2012. The $59 million (2.8 percent) decrease in
nonperforming assets, excluding covered assets, was primarily driven by reductions in commercial, commercial real estate and credit card nonperforming assets. Nonperforming covered assets at March 31, 2013, were $377 million, compared with
$583 million at December 31, 2012. These assets are covered by loss sharing agreements with the FDIC that substantially reduce the risk of credit losses to the Company. The ratio of total nonperforming assets to total loans and other real
estate was 1.07 percent (.95 percent excluding covered assets) at March 31, 2013, compared with 1.19 percent (.98 percent excluding covered assets) at December 31, 2012. The Company expects total nonperforming assets to
trend lower in the second quarter of 2013.
Other real estate owned, excluding covered assets, was $379 million at
March 31, 2013, compared with $381 million at December 31, 2012, and was related to foreclosed properties that previously secured loan balances. Other real estate owned includes properties vacated by the borrower and maintained by the
Company, regardless of whether title in the property has been transferred to the Company.
The following table provides an analysis of other real estate owned, excluding covered assets, as a percent
of their related loan balances, including geographical location detail for residential (residential mortgage, home equity and second mortgage) and commercial (commercial and commercial real estate) loan balances:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
|
|
As a Percent of Ending Loan Balances |
|
(Dollars in Millions) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Residential |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minnesota |
|
$ |
22 |
|
|
$ |
20 |
|
|
|
.36 |
% |
|
|
.34 |
% |
Illinois |
|
|
18 |
|
|
|
19 |
|
|
|
.48 |
|
|
|
.55 |
|
California |
|
|
18 |
|
|
|
16 |
|
|
|
.19 |
|
|
|
.18 |
|
Florida |
|
|
17 |
|
|
|
14 |
|
|
|
1.05 |
|
|
|
1.55 |
|
Washington |
|
|
16 |
|
|
|
14 |
|
|
|
.42 |
|
|
|
.38 |
|
All other states |
|
|
189 |
|
|
|
185 |
|
|
|
.51 |
|
|
|
.49 |
|
Total residential |
|
|
280 |
|
|
|
268 |
|
|
|
.45 |
|
|
|
.44 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Missouri |
|
|
16 |
|
|
|
17 |
|
|
|
.35 |
|
|
|
.37 |
|
Oregon |
|
|
12 |
|
|
|
5 |
|
|
|
.30 |
|
|
|
.13 |
|
Washington |
|
|
11 |
|
|
|
7 |
|
|
|
.18 |
|
|
|
.11 |
|
Nevada |
|
|
10 |
|
|
|
11 |
|
|
|
.81 |
|
|
|
.87 |
|
Arizona |
|
|
9 |
|
|
|
10 |
|
|
|
.69 |
|
|
|
.83 |
|
All other states |
|
|
41 |
|
|
|
63 |
|
|
|
.05 |
|
|
|
.07 |
|
Total commercial |
|
|
99 |
|
|
|
113 |
|
|
|
.10 |
|
|
|
.11 |
|
Total |
|
$ |
379 |
|
|
$ |
381 |
|
|
|
.18 |
% |
|
|
.18 |
% |
Analysis of Loan Net Charge-Offs Total loan net charge-offs were $433 million for the first quarter of 2013, compared with $571 million for the first quarter of 2012. The ratio of total loan net charge-offs to average loans
outstanding on an annualized basis for the first quarter of 2013 was .79 percent, compared with 1.09 percent for the first quarter of 2012. The decrease in total net charge-offs for the first quarter 2013, compared with the first quarter
of 2012, primarily reflected improvement in the commercial and commercial real estate loan portfolios, as economic conditions continue to slowly improve. Given current economic conditions, the Company expects the level of net charge-offs to be
relatively stable in the second quarter of 2013.
Commercial and commercial real estate loan net charge-offs for the first
quarter of 2013 were $54 million (.21 percent of average loans outstanding on an annualized basis), compared with $157 million (.68 percent of average loans outstanding on an annualized basis) for the first quarter of 2012. The
decrease reflected the impact of more stable economic conditions.
|
|
|
Table 7 |
|
Net Charge-Offs as a Percent of Average Loans Outstanding |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
|
|
2013 |
|
|
2012 |
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
|
.22 |
% |
|
|
.61 |
% |
Lease financing |
|
|
.23 |
|
|
|
.55 |
|
Total commercial |
|
|
.22 |
|
|
|
.61 |
|
Commercial Real Estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
.20 |
|
|
|
.47 |
|
Construction and development |
|
|
.26 |
|
|
|
2.38 |
|
Total commercial real estate |
|
|
.21 |
|
|
|
.79 |
|
Residential
Mortgages |
|
|
.83 |
|
|
|
1.19 |
|
Credit Card (a) |
|
|
3.93 |
|
|
|
4.05 |
|
Other Retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
.07 |
|
|
|
.08 |
|
Home equity and second mortgages |
|
|
1.80 |
|
|
|
1.66 |
|
Other |
|
|
.83 |
|
|
|
.92 |
|
Total other retail |
|
|
1.08 |
|
|
|
1.11 |
|
Total loans, excluding covered loans |
|
|
.83 |
|
|
|
1.17 |
|
Covered Loans |
|
|
.04 |
|
|
|
.03 |
|
Total loans |
|
|
.79 |
% |
|
|
1.09 |
% |
(a) |
Net charge-off as a percent of average loans outstanding, excluding portfolio purchases where the acquired loans were recorded at fair value at the purchase date, were
4.00 percent and 4.21 percent for the three months ended March 31, 2013 and 2012, respectively. |
Residential mortgage loan net charge-offs for the first quarter of 2013 were $92 million
(.83 percent of average loans outstanding on an annualized basis), compared with $112 million (1.19 percent of average loans outstanding on an annualized basis) for the first quarter of 2012. Credit card loan net charge-offs for the
first quarter of 2013 were $160 million (3.93 percent of average loans outstanding on an annualized basis), compared with $169 million (4.05 percent of average loans outstanding on an annualized basis) for the first
quarter of 2012. Other retail loan net charge-offs for the first quarter of 2013 were $126 million (1.08 percent of average loans outstanding on an annualized basis), compared with
$132 million (1.11 percent of average loans outstanding on an annualized basis) for the first quarter of 2012. The decrease in total residential mortgage, credit card and other retail loan net charge-offs for the first quarter of 2013,
compared with the first quarter of 2012, reflected the impact of more stable economic conditions.
The following table provides an
analysis of net charge-offs as a percent of average loans outstanding for residential mortgages and home equity and second mortgages by borrower type:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31 |
|
Average Loans |
|
|
Percent of Average Loans |
|
(Dollars in Millions) |
|
2013 |
|
|
2012 |
|
|
2013 |
|
|
2012 |
|
Residential Mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prime borrowers |
|
$ |
37,309 |
|
|
$ |
30,414 |
|
|
|
.68 |
% |
|
|
1.10 |
% |
Sub-prime borrowers |
|
|
1,554 |
|
|
|
1,816 |
|
|
|
6.79 |
|
|
|
5.76 |
|
Other borrowers |
|
|
845 |
|
|
|
682 |
|
|
|
1.44 |
|
|
|
1.77 |
|
Loans purchased from GNMA mortgage pools (a) |
|
|
5,401 |
|
|
|
4,919 |
|
|
|
|
|
|
|
|
|
Total |
|
$ |
45,109 |
|
|
$ |
37,831 |
|
|
|
.83 |
% |
|
|
1.19 |
% |
Home Equity and Second Mortgages |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prime borrowers |
|
$ |
15,650 |
|
|
$ |
17,076 |
|
|
|
1.61 |
% |
|
|
1.44 |
% |
Sub-prime borrowers |
|
|
354 |
|
|
|
437 |
|
|
|
8.02 |
|
|
|
8.28 |
|
Other borrowers |
|
|
430 |
|
|
|
420 |
|
|
|
3.77 |
|
|
|
3.83 |
|
Total |
|
$ |
16,434 |
|
|
$ |
17,933 |
|
|
|
1.80 |
% |
|
|
1.66 |
% |
(a) |
Represents loans purchased from GNMA mortgage pools whose payments are primarily insured by the Federal Housing Administration or guaranteed by the Department of Veterans
Affairs. |
Analysis and Determination of the Allowance for Credit
Losses The allowance for credit losses reserves for probable and estimable losses incurred in the Companys loan
and lease portfolio and includes certain amounts that do not represent loss exposure to the Company because those losses are recoverable under loss sharing agreements with the FDIC. The allowance for credit losses is increased through provisions
charged to operating earnings and reduced by net charge-offs. Management evaluates the allowance each quarter to ensure it appropriately reserves for incurred losses.
The allowance recorded for loans in the commercial lending segment is based on reviews of individual credit relationships and considers the migration analysis of commercial lending segment loans and
actual loss experience. The Company currently uses a 12-year period of historical losses in considering actual loss experience, because it believes that period best reflects the losses incurred in the portfolio. This timeframe and the results of the
analysis are evaluated quarterly to determine if they are appropriate. The allowance recorded for impaired loans greater than $5 million in the commercial lending segment is based on an individual loan analysis utilizing expected cash flows
discounted using the original effective interest rate, the observable market price of the loan, or the fair value of the collateral for collateral-dependent loans. The allowance recorded for all other commercial lending segment loans is determined
on a homogenous pool basis and includes consideration of product mix, risk characteristics of the portfolio, bankruptcy experience, and historical losses, adjusted for current trends.
The allowance recorded for TDR loans and purchased impaired loans in the consumer lending segment is determined on a homogenous pool
basis utilizing expected cash flows discounted using the original effective interest rate of the pool, or the prior quarter effective rate, respectively. The allowance for collateral-dependent loans in the consumer lending segment is determined
based on the fair value of the collateral. The allowance recorded for all other consumer lending segment loans is determined on a homogenous pool basis and includes consideration of product mix, risk characteristics of the portfolio, bankruptcy
experience, delinquency status, refreshed LTV ratios when possible, portfolio growth and historical losses, adjusted for current trends. Credit card and other retail loans 90 days or more past due are generally not placed on nonaccrual status
because of the relatively short period of time to charge-off and, therefore, are excluded from nonperforming loans and measures that include nonperforming loans as part of the calculation.
When evaluating the appropriateness of the allowance for credit losses for any loans and
lines in a junior lien position, the Company considers the delinquency and modification status of the first lien. At March 31, 2013, the Company serviced the first lien on 32 percent of the home equity loans and lines in a junior lien position.
The Company also considers information received from its primary regulator on the status of the first liens that are serviced by other large servicers in the industry and the status of first lien mortgage accounts reported on customer credit bureau
files. Regardless of whether or not the Company services the first lien, an assessment is made of economic conditions, problem loans, recent loss experience and other factors in determining the allowance for credit losses. Based on the available
information, the Company estimated $512 million or 3.2 percent of the total home equity portfolio at March 31, 2013, represented junior liens where the first lien was delinquent or modified.
The Company uses historical loss experience on the loans and lines in a junior lien position where the first lien is serviced by the
Company or can be identified in credit bureau data to establish loss estimates for junior lien loans and lines the Company services when they are current, but the first lien is delinquent or modified. Historically, the number of junior lien defaults
in any period has been a small percentage of the total portfolio (for example, only 1.6 percent for the twelve months ended March 31, 2013), and the long-term average loss rate on the small percentage of loans that default has been
approximately 80 percent. In periods of economic stress such as the current environment, the Company has experienced loss severity rates in excess of 90 percent for junior liens that default. In addition, the Company obtains updated credit scores on
its home equity portfolio each quarter and in some cases more frequently, and uses this information to qualitatively supplement its loss estimation methods. Credit score distributions for the portfolio are monitored monthly and any changes in the
distribution are one of the factors considered in assessing the Companys loss estimates.
The allowance for the covered
loan segment is evaluated each quarter in a manner similar to that described for non-covered loans, and represents any decreases in expected cash flows on those loans after the acquisition date. The provision for credit losses for covered loans
considers the indemnification provided by the FDIC.
In addition, the evaluation of the appropriate allowance for credit
losses for purchased non-impaired loans acquired after January 1, 2009, in the various loan
segments considers credit discounts recorded as a part of the initial determination of the fair value of the loans. For these loans, no allowance for credit losses is recorded at the purchase
date. Credit discounts representing the principal losses expected over the life of the loans are a component of the initial fair value. Subsequent to the purchase date, the methods utilized to estimate the required allowance for credit losses for
these loans is similar to originated loans; however, the Company records a provision for credit losses only when the required allowance, net of any expected reimbursement under any loss sharing agreements with the FDIC, exceeds any remaining credit
discounts.
The evaluation of the appropriate allowance for credit losses for purchased impaired loans in the various loan
segments considers the expected cash flows to be collected from the borrower. These loans are initially recorded at fair value and therefore no allowance for credit losses is recorded at the purchase date.
Subsequent to the purchase date, the expected cash flows of purchased loans are subject to evaluation. Decreases in the present value of
expected cash flows are recognized by recording an allowance for credit losses with the related provision for credit losses reduced for the amount reimbursable by the FDIC, where applicable. If the expected cash flows on the purchased loans increase
such that a previously recorded impairment allowance can be reversed, the Company records a reduction in the allowance with a related reduction in losses reimbursable by the FDIC, where applicable. Increases in expected cash flows of purchased
loans, when there are no reversals of previous impairment allowances, are recognized over the remaining life of the loans and resulting decreases in expected cash flows of the FDIC indemnification assets are amortized over the shorter of the
remaining contractual term of the indemnification agreements or the remaining life of the loans. Refer to Note 3 of the Notes to Consolidated Financial Statements, for more information.
The Companys methodology for determining the appropriate allowance for credit
losses for all the loan segments also considers the imprecision inherent in the methodologies used. As a result, in addition to the amounts determined under the methodologies described above, management also considers the potential impact of other
qualitative factors which include, but are not limited to, economic factors; geographic and other concentration risks; delinquency and nonaccrual trends; current business conditions; changes in lending policy, underwriting standards, internal review
and other relevant business practices; and the regulatory environment. The consideration of these items results in adjustments to allowance amounts included in the Companys allowance for credit losses for each of the above loan segments.
Refer to Managements Discussion and Analysis Analysis and Determination of the Allowance for Credit
Losses in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for further discussion on the analysis and determination of the allowance for credit losses.
At March 31, 2013, the allowance for credit losses was $4.7 billion (2.11 percent of both total loans and loans excluding
covered loans), compared with an allowance of $4.7 billion (2.12 percent of total loans and 2.15 percent of loans excluding covered loans) at December 31, 2012. The ratio of the allowance for credit losses to nonperforming loans
was 255 percent (274 percent excluding covered loans) at March 31, 2013, compared with 228 percent (269 percent excluding covered loans) at December 31, 2012, due to the continued improvement in the commercial, commercial
real estate and credit card portfolios. The ratio of the allowance for credit losses to annualized loan net charge-offs was 268 percent at March 31, 2013, compared with 226 percent of full year 2012 net charge-offs at
December 31, 2012, as net charge-offs continue to decline due to stabilizing economic conditions.
|
|
|
Table 8 |
|
Summary of Allowance for Credit Losses |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
March 31, |
|
(Dollars in Millions) |
|
2013 |
|
|
2012 |
|
Balance at beginning of period |
|
$ |
4,733 |
|
|
$ |
5,014 |
|
Charge-Offs |
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
|
47 |
|
|
|
97 |
|
Lease financing |
|
|
9 |
|
|
|
16 |
|
Total commercial |
|
|
56 |
|
|
|
113 |
|
Commercial real estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
29 |
|
|
|
39 |
|
Construction and development |
|
|
14 |
|
|
|
44 |
|
Total commercial real estate |
|
|
43 |
|
|
|
83 |
|
Residential mortgages |
|
|
100 |
|
|
|
116 |
|
Credit card |
|
|
193 |
|
|
|
201 |
|
Other retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
2 |
|
|
|
3 |
|
Home equity and second mortgages |
|
|
79 |
|
|
|
79 |
|
Other |
|
|
75 |
|
|
|
85 |
|
Total other retail |
|
|
156 |
|
|
|
167 |
|
Covered loans (a) |
|
|
1 |
|
|
|
1 |
|
Total charge-offs |
|
|
549 |
|
|
|
681 |
|
Recoveries |
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
|
15 |
|
|
|
19 |
|
Lease financing |
|
|
6 |
|
|
|
8 |
|
Total commercial |
|
|
21 |
|
|
|
27 |
|
Commercial real estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
14 |
|
|
|
4 |
|
Construction and development |
|
|
10 |
|
|
|
8 |
|
Total commercial real estate |
|
|
24 |
|
|
|
12 |
|
Residential mortgages |
|
|
8 |
|
|
|
4 |
|
Credit card |
|
|
33 |
|
|
|
32 |
|
Other retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
1 |
|
|
|
2 |
|
Home equity and second mortgages |
|
|
6 |
|
|
|
5 |
|
Other |
|
|
23 |
|
|
|
28 |
|
Total other retail |
|
|
30 |
|
|
|
35 |
|
Covered loans (a) |
|
|
|
|
|
|
|
|
Total recoveries |
|
|
116 |
|
|
|
110 |
|
Net Charge-Offs |
|
|
|
|
|
|
|
|
Commercial |
|
|
|
|
|
|
|
|
Commercial |
|
|
32 |
|
|
|
78 |
|
Lease financing |
|
|
3 |
|
|
|
8 |
|
Total commercial |
|
|
35 |
|
|
|
86 |
|
Commercial real estate |
|
|
|
|
|
|
|
|
Commercial mortgages |
|
|
15 |
|
|
|
35 |
|
Construction and development |
|
|
4 |
|
|
|
36 |
|
Total commercial real estate |
|
|
19 |
|
|
|
71 |
|
Residential mortgages |
|
|
92 |
|
|
|
112 |
|
Credit card |
|
|
160 |
|
|
|
169 |
|
Other retail |
|
|
|
|
|
|
|
|
Retail leasing |
|
|
1 |
|
|
|
1 |
|
Home equity and second mortgages |
|
|
73 |
|
|
|
74 |
|
Other |
|
|
52 |
|
|
|
57 |
|
Total other retail |
|
|
126 |
|
|
|
132 |
|
Covered loans (a) |
|
|
1 |
|
|
|
1 |
|
Total net charge-offs |
|
|
433 |
|
|
|
571 |
|
Provision for credit losses |
|
|
403 |
|
|
|
481 |
|
Net change for credit losses to be reimbursed by the FDIC |
|
|
5 |
|
|
|
(5 |
) |
Balance at end of period |
|
$ |
4,708 |
|
|
$ |
4,919 |
|
Components |
|
|
|
|
|
|
|
|
Allowance for loan losses, excluding losses to be reimbursed by the FDIC |
|
$ |
4,343 |
|
|
$ |
4,575 |
|
Allowance for credit losses to be reimbursed by the FDIC |
|
|
47 |
|
|
|
70 |
|
Liability for unfunded credit commitments |
|
|
318 |
|
|
|
274 |
|
Total allowance for credit losses |
|
$ |
4,708 |
|
|
$ |
4,919 |
|
Allowance for Credit Losses as a Percentage of |
|
|
|
|
|
|
|
|
Period-end loans, excluding covered loans |
|
|
2.11 |
% |
|
|
2.44 |
% |
Nonperforming loans, excluding covered loans |
|
|
274 |
|
|
|
238 |
|
Nonperforming and accruing loans 90 days or more past due, excluding covered loans |
|
|
200 |
|
|
|
173 |
|
Nonperforming assets, excluding covered assets |
|
|
221 |
|
|
|
199 |
|
Annualized net charge-offs, excluding covered loans |
|
|
256 |
|
|
|
210 |
|
Period-end loans |
|
|
2.11 |
% |
|
|
2.32 |
% |
Nonperforming loans |
|
|
255 |
|
|
|
174 |
|
Nonperforming and accruing loans 90 days or more past due |
|
|
156 |
|
|
|
114 |
|
Nonperforming assets |
|
|
196 |
|
|
|
142 |
|
Annualized net charge-offs |
|
|
268 |
|
|
|
214 |
|
Note: |
At March 31, 2013 and 2012, $1.7 billion and $1.8 billion, respectively, of the total allowance for credit losses related to incurred losses on credit card and other
retail loans. |
(a) |
Relates to covered loan charge-offs and recoveries not reimbursable by the FDIC. |
Residual Value Risk
Management The Company manages its risk to changes in the residual value of leased assets through disciplined residual valuation setting at the inception of a lease, diversification
of its leased assets, regular residual asset valuation reviews and monitoring of residual value gains or losses upon the disposition of assets. As of March 31, 2013, no significant change in the amount of residual values or concentration of the
portfolios had occurred since December 31, 2012. Refer to Managements Discussion and Analysis Residual Value Risk Management in the Companys Annual Report on Form 10-K for the year ended
December
31, 2012, for further discussion on residual value risk management.
Operational
Risk Management The Company manages operational risk through a risk management framework and its internal control processes. Within this framework, the Risk Management Committee of
the Companys Board of Directors provides oversight and assesses the most significant operational risks facing the Company within its business lines. Under the guidance of the Risk Management Committee, enterprise risk management personnel
establish policies and interact with business lines to monitor significant operating risks on a regular basis. Business lines have direct and primary responsibility and accountability for identifying, controlling, and monitoring operational risks
embedded in their business activities. In addition, enterprise risk management is responsible for establishing a culture of compliance and compliance program standards and policies, and performing risk assessments on the business lines
adherence to laws, rules, regulations and internal policies and procedures. Refer to Managements Discussion and Analysis Operational Risk Management in the Companys Annual Report on Form 10-K for the year
ended December
31, 2012, for further discussion on operational risk management.
Interest
Rate Risk Management In the banking industry, changes in interest rates are a significant risk that can impact earnings, market valuations and the safety and soundness of an entity. To
minimize the volatility of net interest income and the market value of assets and liabilities, the Company manages its exposure to changes in interest rates through asset and liability management activities within guidelines established by its Asset
Liability
Committee (ALCO) and approved by the Board of Directors. The ALCO has the responsibility for approving and ensuring compliance with the ALCO management policies, including interest
rate risk exposure. The Company uses net interest income simulation analysis and market value of equity modeling for measuring and analyzing consolidated interest rate risk.
Net Interest Income Simulation Analysis Management estimates the impact on net
interest income of changes in market interest rates under a number of scenarios, including gradual shifts, immediate and sustained parallel shifts, and flattening or steepening of the yield curve. The table below summarizes the projected impact to
net interest income over the next 12 months of various potential interest rate changes. The ALCO policy limits the estimated change in net interest income in a gradual 200 basis point (bps) rate change scenario to a
4.0 percent decline of forecasted net interest income over the next 12 months. At March 31, 2013, and December 31, 2012, the Company was within policy. Refer to Managements Discussion and Analysis Net
Interest Income Simulation Analysis in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for further discussion on net interest income simulation analysis.
Market Value of Equity
Modeling The Company also manages interest rate sensitivity by utilizing market value of equity modeling, which measures the degree to which the market values of the
Companys assets and liabilities and off-balance sheet instruments will change given a change in interest rates. Management measures the impact of changes in market interest rates under a number of scenarios, including immediate and sustained
parallel shifts, and flattening or steepening of the yield curve. The ALCO policy limits the change in market value of equity in a 200 bps parallel rate shock to a 15.0 percent decline. A 200 bps increase would have resulted in a
1.7 percent decrease in the market value of equity at March 31, 2013, compared with a 2.5 percent decrease at December 31, 2012. A 200 bps decrease, where possible given current rates, would have resulted in a
6.3 percent decrease in the market value of equity at March 31, 2013, compared with a 5.3 percent decrease at December 31, 2012. Refer to
Sensitivity of Net Interest Income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013 |
|
|
December 31, 2012 |
|
|
|
Down 50 bps Immediate |
|
|
Up 50 bps Immediate |
|
|
Down 200 bps Gradual |
|
|
Up 200 bps Gradual |
|
|
Down 50 bps Immediate |
|
|
Up 50 bps Immediate |
|
|
Down 200 bps Gradual |
|
|
Up 200 bps Gradual |
|
Net interest income |
|
|
* |
|
|
|
1.31% |
|
|
|
* |
|
|
|
1.63% |
|
|
|
* |
|
|
|
1.42% |
|
|
|
* |
|
|
|
1.90% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* |
Given the current level of interest rates, a downward rate scenario can not be computed. |
Managements Discussion and Analysis Market Value of Equity Modeling in the Companys Annual Report on Form 10-K for the year ended December 31, 2012,
for further discussion on market value of equity modeling.
Use of Derivatives to Manage
Interest Rate and Other Risks To reduce the sensitivity of earnings to interest rate, prepayment, credit, price and foreign currency fluctuations (asset and liability management
positions), the Company enters into derivative transactions. The Company uses derivatives for asset and liability management purposes primarily in the following ways:
|
|
To convert fixed-rate debt from fixed-rate payments to floating-rate payments; |
|
|
To convert the cash flows associated with floating-rate loans and debt from floating-rate payments to fixed-rate payments;
|
|
|
To mitigate changes in value of the Companys mortgage origination pipeline, funded mortgage loans held for sale and MSRs;
|
|
|
To mitigate remeasurement volatility of foreign currency denominated balances; and |
|
|
To mitigate the volatility of the Companys investment in foreign operations driven by fluctuations in foreign currency exchange rates.
|
To manage these risks, the Company may enter into exchange-traded and over-the-counter derivative
contracts, including interest rate swaps, swaptions, futures, forwards and options. In addition, the Company enters into interest rate and foreign exchange derivative contracts to support the business requirements of its customers (customer-related
positions). The Company minimizes the market and liquidity risks of customer-related positions by entering into similar offsetting positions with broker-dealers. The Company does not utilize derivatives for speculative purposes.
The Company does not designate all of the derivatives that it enters into for risk management purposes as accounting hedges because of
the inefficiency of applying the accounting requirements and may instead elect fair value accounting for the related hedged items. In particular, the Company enters into interest rate swaps, forward commitments to buy to-be-announced securities
(TBAs), U.S. Treasury futures and options on U.S. Treasury futures to mitigate fluctuations in the value of its MSRs, but does not designate those derivatives as accounting hedges.
Additionally, the Company uses forward commitments to sell TBAs and other commitments to sell residential mortgage loans at specified
prices to economically hedge the interest rate risk in its residential
mortgage loan production activities. At March 31, 2013, the Company had $14.4 billion of forward commitments to sell, hedging $6.5 billion of mortgage loans held for sale and
$10.1 billion of unfunded mortgage loan commitments. The forward commitments to sell and the unfunded mortgage loan commitments on loans intended to be sold are considered derivatives under the accounting guidance related to accounting for
derivative instruments and hedging activities. The Company has elected the fair value option for the mortgage loans held for sale.
Derivatives are subject to credit risk associated with counterparties to the contracts. Credit risk associated with derivatives is measured by the Company based on the probability of counterparty default.
The Company manages the credit risk of its derivative positions by diversifying its positions among various counterparties, by entering into master netting agreements, and, where possible by requiring collateral agreements. The Company may also
transfer counterparty credit risk related to interest rate swaps to third parties through the use of risk participation agreements.
For additional information on derivatives and hedging activities, refer to Notes 11 and 12 in the Notes to Consolidated Financial Statements.
Market Risk Management In addition to interest rate risk,
the Company is exposed to other forms of market risk, principally related to trading activities which support customers strategies to manage their own foreign currency, interest rate risk and funding activities. The Companys Market Risk
Committee (MRC), underneath the ALCO, oversees market risk management. The MRC monitors and reviews the Companys trading positions and establishes policies for market risk management, including exposure limits for each portfolio.
The Company uses a Value at Risk (VaR) approach to measure general market risk. Theoretically, VaR represents the statistical risk of loss the Company has to adverse market movements over a one-day time horizon. The Company uses the
Historical Simulation method to calculate VaR for its trading businesses measured at the ninety-ninth percentile using a one-year look-back period for distributions derived from past market data. The market factors used in the calculations include
those pertinent to market risks inherent in the underlying trading portfolios, principally those that affect its investment grade bond trading business, foreign currency transaction business, client derivatives business, loan trading business and
municipal securities business. On average, the Company expects the one-day VaR to be exceeded by actual losses two to
three times per year for its trading businesses. The Company monitors the effectiveness of its risk programs by back-testing the performance of its VaR models, regularly updating the historical
data used by the VaR models and stress testing. If the Company were to experience market losses in excess of the estimated VaR more often than expected, the VaR models and associated assumptions would be analyzed and adjusted.
The average, high, low and period-end VaR amounts for the Companys trading positions for the first quarter of 2013, were
$1 million, $2 million, $1 million and $1 million, respectively, compared with $1 million, $2 million, $1 million and $1 million, respectively, for the first quarter of 2012. The Company experienced no trading losses that
exceeded VaR for its combined trading businesses during the first quarter of 2013. The Company stress tests its market risk measurements to provide management with perspectives on market events that may not be captured by its VaR models, including
worst case historical market movement combinations that have not necessarily occurred on the same date.
The Company
calculates Stressed VaR using the same underlying methodology and model as VaR, except that a historical continuous one-year look-back period is utilized that reflects a period of significant financial stress appropriate to the Companys
trading portfolio. The period selected by the Company includes the significant market volatility of the last four months of 2008. The average, high, low and period-end Stressed VaR amounts for the Companys trading positions for first quarter
of 2013 were $3 million, $8 million, $2 million, and $4 million, respectively.
The Company also measures the
market risk of its hedging activities related to MSRs and residential mortgage loans held for sale using the Historical Simulation method. The VaRs are measured at the ninety-ninth percentile and employ factors pertinent to the market risks inherent
in the valuation of the assets and hedges. A three-year look-back period is used to obtain past market data. The Company monitors the effectiveness of the models through back-testing, updating the data and regular validations. The average, high and
low VaR amounts for the MSRs and related hedges for the first quarter of 2013, were $3 million, $6 million and $2 million, respectively, compared with $5 million, $8 million and $2 million, respectively, for the first quarter of 2012. The
average, high and low VaR amounts for residential mortgage loans held for sale and related hedges for the first quarter of 2013, were $2 million, $4 million and $1 million, respectively, compared with $3 million, $7 million and $1 million,
respectively, for the first quarter of 2012.
Liquidity Risk
Management The Companys liquidity risk management process is designed to identify, measure, and manage the Companys funding and liquidity risk to meet its daily funding
needs and to address expected and unexpected changes in its funding requirements. The Company engages in various activities to manage its liquidity risk. These include diversifying its funding sources, stress testing, and holding readily-marketable
assets which can be used as a source of liquidity if needed. In addition, the Companys profitable operations, sound credit quality and strong capital position have enabled it to develop a large and reliable base of core deposit funding within
its market areas and in domestic and global capital markets.
The Risk Management Committee of the Companys Board of
Directors oversees the Companys liquidity risk management process and approves the Companys liquidity policy and contingency funding plan. The ALCO reviews and approves the Companys liquidity policies and guidelines, and regularly
assesses the Companys ability to meet funding requirements arising from adverse company-specific or market events.
The
Company regularly projects its funding needs under various stress scenarios and maintains contingency plans consistent with the Companys access to diversified sources of contingent funding. The Company maintains a substantial level of total
available liquidity in the form of on-balance sheet and off-balance sheet funding sources. These include cash at the Federal Reserve, unencumbered liquid assets, and capacity to borrow at the Federal Home Loan Bank (FHLB) and the Federal
Reserve Discount Window. At March 31, 2013, the fair value of unencumbered available-for-sale and held-to-maturity investment securities totaled $56.3 billion, compared with $54.1 billion at December 31, 2012. Refer to Table 4 and
Balance Sheet Analysis for further information on investment securities maturities and trends. Asset liquidity is further enhanced by the Companys ability to pledge loans to access secured borrowing facilities through the FHLB and
Federal Reserve Bank. At March 31, 2013, the Company could have borrowed an additional $66.6 billion at the FHLB and Federal Reserve Bank based on collateral available for additional borrowings.
The Companys diversified deposit base provides a sizeable source of relatively stable and low-cost funding, while reducing the
Companys reliance on the wholesale markets. Total deposits were $248.0 billion at March 31, 2013, compared with $249.2 billion at December 31, 2012. Refer to Balance Sheet Analysis for further information on the
Companys deposits.
Additional funding is provided by long-term debt and short-term borrowings. Long-term
debt was $25.2 billion at March 31, 2013, and is an important funding source because of its multi-year borrowing structure. Short-term borrowings were $27.1 billion at March 31, 2013, and supplement the Companys other funding
sources. Refer to Balance Sheet Analysis for further information on the Companys long-term debt and short-term borrowings.
In addition to assessing liquidity risk on a consolidated basis, the Company monitors the parent companys liquidity and maintains sufficient funding to meet expected parent company obligations,
without access to the wholesale funding markets or dividends from subsidiaries, for 12 months when forecasted payments of common stock dividends are included and 24 months assuming dividends were reduced to zero. The parent company
currently has available funds considerably greater than the amounts required to satisfy these conditions.
Refer to
Managements Discussion and Analysis Liquidity Risk Management in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for further discussion on liquidity risk management.
At March 31, 2013, parent company long-term debt outstanding was $12.4 billion, compared with $12.8 billion at
December 31, 2012. The $.4 billion decrease was due to medium-term note maturities during the first quarter of 2013. As of March 31, 2013, there was $2.5 billion of parent company debt scheduled to mature in the remainder of 2013.
Federal banking laws regulate the amount of dividends that may be paid by banking subsidiaries without prior approval. The
amount of dividends available to the parent company from its banking subsidiaries after meeting the regulatory capital requirements for well-capitalized banks was approximately $8.0 billion at March 31, 2013.
European Exposures Certain
European countries have experienced severe credit deterioration. The Company does not hold sovereign debt of any European country, but may have indirect exposure to sovereign debt through its investments in, and transactions with, European banks. At
March 31, 2013, the Company had investments in perpetual preferred stock issued by European banks with an amortized cost totaling $70 million and unrealized losses totaling $7 million, compared with an amortized cost totaling $70 million
and unrealized losses totaling $10 million, at December 31, 2012. The Company also transacts with
various European banks as counterparties to interest rate derivatives and foreign currency transactions for its hedging and customer-related activities, however none of these banks are domiciled
in the countries experiencing the most significant credit deterioration. These derivative transactions are subject to master netting and collateral support agreements which significantly limit the Companys exposure to loss as they generally
require daily posting of collateral. At March 31, 2013, the Company was in a net payable position to each of these European banks.
The Company has not bought or sold credit protection on the debt of any European country or any company domiciled in Europe, nor does it provide retail lending services in Europe. While the Company does
not offer commercial lending services in Europe, it does provide financing to domestic multinational corporations that generate revenue from customers in European countries and provides a limited number of corporate credit cards to their European
subsidiaries. While an economic downturn in Europe could have a negative impact on these customers revenues, it is unlikely that any effect on the overall credit worthiness of these multinational corporations would be material to the Company.
The Company provides merchant processing and corporate trust services in Europe and through banking affiliations in Europe.
Operating cash for these businesses are deposited on a short-term basis with certain European banks. However, exposure is mitigated by the Company placing deposits at multiple banks and managing the amounts on deposit at any bank based on
institution-specific deposit limits. At March 31, 2013, the Company had an aggregate amount on deposit with European banks of approximately $455 million.
The money market funds managed by a subsidiary of the Company do not have any investments in European sovereign debt. Other than investments in banks in the countries of the Netherlands, France and
Germany, those funds do not have any unsecured investments in banks domiciled in the Eurozone.
Off-Balance Sheet
Arrangements Off-balance sheet arrangements include any contractual arrangements to which an unconsolidated entity is a party, under which the Company has an obligation to
provide credit or liquidity enhancements or market risk support. In the ordinary course of business, the Company enters into an array of commitments to extend credit, letters of credit and various forms of guarantees that may be considered
off-balance sheet arrangements. Refer to Note 14 of the Notes to Consolidated Financial Statements for further
|
|
|
Table 9 |
|
Regulatory Capital Ratios |
|
|
|
|
|
|
|
|
|
(Dollars in Millions) |
|
March 31, 2013 |
|
|
December 31, 2012 |
|
Tier 1 capital |
|
$ |
31,774 |
|
|
$ |
31,203 |
|
As a percent of risk-weighted assets |
|
|
11.0 |
% |
|
|
10.8 |
% |
As a percent of adjusted quarterly average assets (leverage ratio) |
|
|
9.3 |
% |
|
|
9.2 |
% |
Total risk-based capital |
|
$ |
38,099 |
|
|
$ |
37,780 |
|
As a percent of risk-weighted assets |
|
|
13.2 |
% |
|
|
13.1 |
% |
information on these arrangements. The Company has not utilized private label asset securitizations as a
source of funding. Off-balance sheet arrangements also include any obligation related to a variable interest held in an unconsolidated entity that provides financing, liquidity, credit enhancement or market risk support. Refer to Note 4 of the
Notes to Consolidated Financial Statements for further information related to the Companys interests in variable interest entities.
Capital
Management The Company is committed to managing capital to maintain strong protection for depositors and creditors and for maximum shareholder benefit. The Company also manages its
capital to exceed regulatory capital requirements for well-capitalized bank holding companies. These requirements follow the Capital Accord of the Basel Committee on Banking Supervision (Basel I). Table 9 provides a summary of regulatory
capital ratios defined by banking regulators under the FDIC Improvement Act prompt corrective action provisions applicable to all banks, as of March 31, 2013, and December 31, 2012. All regulatory ratios exceeded regulatory
well-capitalized requirements. In 2010, the Basel Committee on Banking Supervision issued Basel III, a global regulatory framework, proposed to enhance international capital standards. In June 2012, U.S. banking regulators proposed
regulatory enhancements to the regulatory capital requirements for U.S. banks, which implement aspects of Basel III and the Dodd-Frank Act, such as redefining the regulatory capital elements and minimum capital ratios, introducing regulatory capital
buffers above those minimums, revising the rules for calculating risk-weighted assets and introducing a new Tier 1 common equity ratio. The Company continues to evaluate these proposals, but does not expect their impact to be material to the
financial statements.
Total U.S. Bancorp shareholders equity was $39.5 billion at
March 31, 2013, compared with $39.0 billion at December 31, 2012. The increase was primarily the result of corporate earnings, partially offset by dividends and common share repurchases. Refer to Managements Discussion and
Analysis Capital Management in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for further discussion on capital management.
The Company believes certain capital ratios in addition to regulatory capital ratios defined by banking regulators under the FDIC
Improvement Act prompt corrective action provisions are useful in evaluating its capital adequacy. The Companys Tier 1 common equity (using Basel I definition) and tangible common equity, as a percent of risk-weighted assets, were
9.1 percent and 8.8 percent, respectively, at March 31, 2013, compared with 9.0 percent and 8.6 percent, respectively, at December 31, 2012. The Companys tangible common equity divided by tangible assets was
7.4 percent at March 31, 2013, compared with 7.2 percent at December 31, 2012. Additionally, the Companys approximate Tier 1 common equity to risk-weighted assets ratio using proposed rules for the Basel III
standardized approach released June 2012, was 8.2 percent at March 31, 2013, compared with 8.1 percent at December 31, 2012. Refer to Non-GAAP Financial Measures for further information regarding the calculation of
these ratios.
On March 13, 2012, the Company announced its Board of Directors had approved an authorization to
repurchase 100 million shares of common stock through March 31, 2013. On March 14, 2013, the Company announced its Board of Directors had approved a one-year authorization to repurchase up to $2.25 billion of its common stock, from
April 1, 2013 through March 31, 2014.
The following table provides a detailed analysis of all shares purchased by the Company or any affiliated
purchaser during the first quarter of 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
Total Number of Shares Purchased |
|
|
Average Price Paid Per Share |
|
|
Total Number of Shares Purchased as Part of Publicly Announced Programs (a) |
|
|
Maximum Number of Shares that May Yet Be Purchased Under the Programs
(b) |
|
January |
|
|
9,059,098 |
(c) |
|
$ |
33.11 |
|
|
|
6,300,315 |
|
|
|
47,814,528 |
|
February |
|
|
6,856,767 |
(d) |
|
|
33.74 |
|
|
|
6,606,767 |
|
|
|
41,207,761 |
|
March |
|
|
4,213,450 |
|
|
|
33.91 |
|
|
|
4,213,450 |
|
|
|
|
|
Total |
|
|
20,129,315 |
(e) |
|
$ |
33.50 |
|
|
|
17,120,532 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
All shares were purchased under the stock repurchase program announced on March 13, 2012. This program authorized the purchase of up to 100 million shares of common
stock and expired on March 31, 2013. |
(b) |
The shares subject to the stock repurchase program announced on March 14, 2013 are not reflected in this column. |
(c) |
Includes 2,758,783 shares of common stock purchased, at an average price per share of $33.19, in open-market transactions by U.S. Bank National Association, the Company's
principal banking subsidiary, in its capacity as trustee of the Company's Employee Retirement Savings Plan (the "401(k) Plan"). |
(d) |
Includes 250,000 shares of common stock purchased, at an average price per share of $33.39, in open-market transactions by U.S. Bank National Association in its capacity as
trustee of the Company's 401(k) Plan. |
(e) |
Includes 3,008,783 shares of common stock purchased, at an average price per share of $33.21, in open-market transactions by U.S. Bank National Association in its capacity as
trustee of the Company's 401(k) Plan. |
LINE OF BUSINESS FINANCIAL REVIEW
The Companys major lines of business are Wholesale Banking and Commercial Real Estate, Consumer and Small Business Banking, Wealth
Management and Securities Services, Payment Services, and Treasury and Corporate Support. These operating segments are components of the Company about which financial information is prepared and is evaluated regularly by management in deciding how
to allocate resources and assess performance.
Basis for Financial Presentation Business line results are derived from the Companys business unit profitability reporting systems by specifically attributing managed balance sheet assets, deposits and other liabilities and
their related income or expense. Refer to Managements Discussion and Analysis Line of Business Financial Review in the Companys Annual Report on Form 10-K for the year ended December 31, 2012, for
further discussion on the business lines basis for financial presentation.
Designations, assignments and allocations
change from time to time as management systems are enhanced, methods of evaluating performance or product lines change or business segments are realigned to better respond to the Companys diverse customer base. During 2013, certain
organization and methodology changes were made and, accordingly, 2012 results were restated and presented on a comparable basis.
Wholesale Banking and Commercial Real Estate Wholesale Banking and Commercial Real Estate offers lending, equipment finance and small-ticket leasing, depository services, treasury management, capital markets, international trade services and other
financial services to middle market, large corporate, commercial real estate, financial institution, non-profit and public sector clients. Wholesale Banking and Commercial Real Estate contributed $332 million of the Companys net income in the
first quarter of 2013, or an increase of $1 million (.3 percent), compared with the first quarter of 2012. The increase was primarily driven by a lower provision for credit losses, partially offset by lower net revenue.
Total net revenue decreased $57 million (6.7 percent) in the first quarter of 2013, compared with the first quarter of
2012. Net interest income, on a taxable-equivalent basis, decreased $24 million (4.5 percent) in the first quarter of 2013, compared with the first quarter of 2012. The decrease was primarily driven by lower rates on loans and the
impact of lower rates on the margin benefit from deposits, partially offset by higher average loan and deposit balances. Noninterest income decreased $33 million (10.6 percent) in the first quarter of 2013, compared with the first
quarter of 2012, driven by lower commercial products revenue including loan syndication fees, commercial leasing revenue, standby letters of credit fees and other loan-related fees, partially offset by higher bond underwriting fees. In addition,
there was a year-over-year decline in equity investment revenue.
Noninterest expense decreased $3 million
(.9 percent) in the first quarter of 2013, compared with the first quarter of 2012, primarily due to lower costs related to other real estate owned and FDIC insurance expense. The provision for credit losses decreased
$56 million in the first quarter of 2013, compared with the first quarter of 2012, primarily due to lower net charge-offs. Nonperforming assets were $466 million at March 31, 2013, $520 million at December 31, 2012, and $836
million at March 31, 2012. Nonperforming assets as a percentage of period-end loans were .67 percent at March 31, 2013, .75 percent at December 31, 2012, and 1.31 percent at March 31, 2012. Refer to the
Corporate Risk Profile section for further information on factors impacting the credit quality of the loan portfolios.
Consumer and Small Business Banking Consumer and Small Business Banking delivers products and services through banking offices, telephone
servicing and sales, on-line services, direct mail, ATM processing and over mobile
|
|
|
Table 10 |
|
Line of Business Financial Performance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wholesale Banking and
Commercial Real Estate |
|
|
Consumer and Small
Business Banking |
|
Three Months Ended March 31
(Dollars in Millions) |
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
Condensed Income Statement |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (taxable-equivalent basis) |
|
$ |
511 |
|
|
$ |
535 |
|
|
|
(4.5 |
)% |
|
$ |
1,151 |
|
|
$ |
1,181 |
|
|
|
(2.5 |
)% |
Noninterest income |
|
|
278 |
|
|
|
311 |
|
|
|
(10.6 |
) |
|
|
783 |
|
|
|
865 |
|
|
|
(9.5 |
) |
Securities gains (losses), net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total net revenue |
|
|
789 |
|
|
|
846 |
|
|
|
(6.7 |
) |
|
|
1,934 |
|
|
|
2,046 |
|
|
|
(5.5 |
) |
Noninterest expense |
|
|
318 |
|
|
|
319 |
|
|
|
(.3 |
) |
|
|
1,201 |
|
|
|
1,181 |
|
|
|
1.7 |
|
Other intangibles |
|
|
2 |
|
|
|
4 |
|
|
|
(50.0 |
) |
|
|
11 |
|
|
|
13 |
|
|
|
(15.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense |
|
|
320 |
|
|
|
323 |
|
|
|
(.9 |
) |
|
|
1,212 |
|
|
|
1,194 |
|
|
|
1.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before provision and income taxes |
|
|
469 |
|
|
|
523 |
|
|
|
(10.3 |
) |
|
|
722 |
|
|
|
852 |
|
|
|
(15.3 |
) |
Provision for credit losses |
|
|
(53 |
) |
|
|
3 |
|
|
|
* |
|
|
|
244 |
|
|
|
255 |
|
|
|
(4.3 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
522 |
|
|
|
520 |
|
|
|
.4 |
|
|
|
478 |
|
|
|
597 |
|
|
|
(19.9 |
) |
Income taxes and taxable-equivalent adjustment |
|
|
190 |
|
|
|
189 |
|
|
|
.5 |
|
|
|
174 |
|
|
|
217 |
|
|
|
(19.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
332 |
|
|
|
331 |
|
|
|
.3 |
|
|
|
304 |
|
|
|
380 |
|
|
|
(20.0 |
) |
Net (income) loss attributable to noncontrolling interests |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to U.S. Bancorp |
|
$ |
332 |
|
|
$ |
331 |
|
|
|
.3 |
|
|
$ |
304 |
|
|
$ |
380 |
|
|
|
(20.0 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average Balance Sheet |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial |
|
$ |
49,221 |
|
|
$ |
42,253 |
|
|
|
16.5 |
% |
|
$ |
8,313 |
|
|
$ |
7,896 |
|
|
|
5.3 |
% |
Commercial real estate |
|
|
19,901 |
|
|
|
19,422 |
|
|
|
2.5 |
|
|
|
16,566 |
|
|
|
15,911 |
|
|
|
4.1 |
|
Residential mortgages |
|
|
30 |
|
|
|
64 |
|
|
|
(53.1 |
) |
|
|
44,498 |
|
|
|
37,378 |
|
|
|
19.0 |
|
Credit card |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other retail |
|
|
13 |
|
|
|
4 |
|
|
|
* |
|
|
|
44,917 |
|
|
|
45,581 |
|
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans, excluding covered loans |
|
|
69,165 |
|
|
|
61,743 |
|
|
|
12.0 |
|
|
|
114,294 |
|
|
|
106,766 |
|
|
|
7.1 |
|
Covered loans |
|
|
460 |
|
|
|
1,129 |
|
|
|
(59.3 |
) |
|
|
6,941 |
|
|
|
7,893 |
|
|
|
(12.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans |
|
|
69,625 |
|
|
|
62,872 |
|
|
|
10.7 |
|
|
|
121,235 |
|
|
|
114,659 |
|
|
|
5.7 |
|
Goodwill |
|
|
1,604 |
|
|
|
1,604 |
|
|
|
|
|
|
|
3,515 |
|
|
|
3,515 |
|
|
|
|
|
Other intangible assets |
|
|
27 |
|
|
|
42 |
|
|
|
(35.7 |
) |
|
|
2,014 |
|
|
|
1,765 |
|
|
|
14.1 |
|
Assets |
|
|
75,703 |
|
|
|
68,438 |
|
|
|
10.6 |
|
|
|
139,259 |
|
|
|
130,711 |
|
|
|
6.5 |
|
Noninterest-bearing deposits |
|
|
29,878 |
|
|
|
30,371 |
|
|
|
(1.6 |
) |
|
|
21,392 |
|
|
|
18,745 |
|
|
|
14.1 |
|
Interest checking |
|
|
10,893 |
|
|
|
13,104 |
|
|
|
(16.9 |
) |
|
|
32,412 |
|
|
|
28,998 |
|
|
|
11.8 |
|
Savings products |
|
|
11,858 |
|
|
|
8,885 |
|
|
|
33.5 |
|
|
|
45,653 |
|
|
|
42,360 |
|
|
|
7.8 |
|
Time deposits |
|
|
16,715 |
|
|
|
13,353 |
|
|
|
25.2 |
|
|
|
22,493 |
|
|
|
24,373 |
|
|
|
(7.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total deposits |
|
|
69,344 |
|
|
|
65,713 |
|
|
|
5.5 |
|
|
|
121,950 |
|
|
|
114,476 |
|
|
|
6.5 |
|
Total U.S. Bancorp shareholders' equity |
|
|
7,211 |
|
|
|
6,264 |
|
|
|
15.1 |
|
|
|
11,988 |
|
|
|
10,769 |
|
|
|
11.3 |
|
devices, such as mobile phones and tablet computers. It encompasses community banking, metropolitan
banking, in-store banking, small business banking, consumer lending, mortgage banking, workplace banking, student banking and 24-hour banking. Consumer and Small Business Banking contributed $304 million of the Companys net income in the
first quarter of 2013, or a decrease of $76 million (20.0 percent), compared with the first quarter of 2012. The decrease was due to lower total net revenue and an increase in noninterest expense, partially offset by a decrease in the provision for
credit losses. Within Consumer and Small Business Banking, the retail banking division contributed $92 million of the total net income in the first quarter of 2013, or a decrease of $56 million (37.8 percent) from the first quarter of
2012. Mortgage banking contributed $212 million of Consumer and Small Business Bankings net income in the first quarter of 2013, or a decrease of $20 million (8.6 percent) from the first quarter of 2012.
Total net revenue decreased $112 million (5.5 percent) in the first quarter of 2013, compared with
the first quarter of 2012. Net interest income, on a taxable-equivalent basis, decreased $30 million (2.5 percent) in the first quarter of 2013, compared with the first quarter of
2012. The decrease in net interest income was primarily due to lower loan rates and the impact of lower rates on the margin benefit from deposits, partially offset by higher average loan and deposit balances. Noninterest income decreased
$82 million (9.5 percent) in the first quarter of 2013, compared with the first quarter of 2012, primarily the result of lower mortgage origination and sales revenue, as well as lower retail lease revenue.
Noninterest expense increased $18 million (1.5 percent) in the first quarter of 2013, compared with the first quarter of
2012. The increase reflected higher total compensation and employee benefits expense and higher net shared services costs, partially offset by a reduction in mortgage servicing review-related professional services costs.
The provision for credit losses decreased $11 million (4.3 percent) in the first quarter of 2013,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Wealth Management and Securities Services |
|
|
Payment
Services |
|
|
Treasury and
Corporate Support |
|
|
Consolidated
Company |
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
|
2013 |
|
|
2012 |
|
|
Percent Change |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
92 |
|
|
$ |
94 |
|
|
|
(2.1 |
)% |
|
$ |
388 |
|
|
$ |
396 |
|
|
|
(2.0 |
)% |
|
$ |
567 |
|
|
$ |
484 |
|
|
|
17.1 |
% |
|
$ |
2,709 |
|
|
$ |
2,690 |
|
|
|
.7 |
% |
|
294 |
|
|
|
267 |
|
|
|
10.1 |
|
|
|
747 |
|
|
|
732 |
|
|
|
2.0 |
|
|
|
58 |
|
|
|
64 |
|
|
|
(9.4 |
) |
|
|
2,160 |
|
|
|
2,239 |
|
|
|
(3.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5 |
|
|
|
|
|
|
|
* |
|
|
|
5 |
|
|
|
|
|
|
|
* |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
386 |
|
|
|
361 |
|
|
|
6.9 |
|
|
|
1,135 |
|
|
|
1,128 |
|
|
|
.6 |
|
|
|
630 |
|
|
|
548 |
|
|
|
15.0 |
|
|
|
4,874 |
|
|
|
4,929 |
|
|
|
(1.1 |
) |
|
322 |
|
|
|
281 |
|
|
|
14.6 |
|
|
|
481 |
|
|
|
454 |
|
|
|
5.9 |
|
|
|
91 |
|
|
|
254 |
|
|
|
(64.2 |
) |
|
|
2,413 |
|
|
|
2,489 |
|
|
|
(3.1 |
) |
|
9 |
|
|
|
10 |
|
|
|
(10.0 |
) |
|
|
35 |
|
|
|
44 |
|
|
|
(20.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
57 |
|
|
|
71 |
|
|
|
(19.7 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
331 |
|
|
|
291 |
|
|
|
13.7 |
|
|
|
516 |
|
|
|
498 |
|
|
|
3.6 |
|
|
|
91 |
|
|
|
254 |
|
|
|
(64.2 |
) |
|
|
2,470 |
|
|
|
2,560 |
|
|
|
(3.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55 |
|
|
|
70 |
|
|
|
(21.4 |
) |
|
|
619 |
|
|
|
630 |
|
|
|
(1.7 |
) |
|
|
539 |
|
|
|
294 |
|
|
|
83.3 |
|
|
|
2,404 |
|
|
|
2,369 |
|
|
|
1.5 |
|
|
|
|
|
|
(1 |
) |
|
|
* |
|
|
|
205 |
|
|
|
216 |
|
|
|
(5.1 |
) |
|
|
7 |
|
|
|
8 |
|
|
|
(12.5 |
) |
|
|
403 |
|
|
|
481 |
|
|
|
(16.2 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
55 |
|
|
|
71 |
|
|
|
(22.5 |
) |
|
|
414 |
|
|
|
414 |
|
|
|
|
|
|
|
532 |
|
|
|
286 |
|
|
|
86.0 |
|
|
|
2,001 |
|
|
|
1,888 |
|
|
|
6.0 |
|
|
20 |
|
|
|
26 |
|
|
|
(23.1 |
) |
|
|
151 |
|
|
|
151 |
|
|
|
|
|
|
|
79 |
|
|
|
|
|
|
|
* |
|
|
|
614 |
|
|
|
583 |
|
|
|
5.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
35 |
|
|
|
45 |
|
|
|
(22.2 |
) |
|
|
263 |
|
|
|
263 |
|
|
|
|
|
|
|
453 |
|
|
|
286 |
|
|
|
58.4 |
|
|
|
1,387 |
|
|
|
1,305 |
|
|
|
6.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9 |
) |
|
|
(10 |
) |
|
|
10.0 |
|
|
|
50 |
|
|
|
43 |
|
|
|
16.3 |
|
|
|
41 |
|
|
|
33 |
|
|
|
24.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
35 |
|
|
$ |
45 |
|
|
|
(22.2 |
) |
|
$ |
254 |
|
|
$ |
253 |
|
|
|
.4 |
|
|
$ |
503 |
|
|
$ |
329 |
|
|
|
52.9 |
|
|
$ |
1,428 |
|
|
$ |
1,338 |
|
|
|
6.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
1,741 |
|
|
$ |
1,156 |
|
|
|
50.6 |
% |
|
$ |
5,860 |
|
|
$ |
5,647 |
|
|
|
3.8 |
% |
|
$ |
164 |
|
|
$ |
179 |
|
|
|
(8.4 |
)% |
|
$ |
65,299 |
|
|
$ |
57,131 |
|
|
|
14.3 |
% |
|
640 |
|
|
|
575 |
|
|
|
11.3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
111 |
|
|
|
77 |
|
|
|
44.2 |
|
|
|
37,218 |
|
|
|
35,985 |
|
|
|
3.4 |
|
|
580 |
|
|
|
382 |
|
|
|
51.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
|
|
|
7 |
|
|
|
(85.7 |
) |
|
|
45,109 |
|
|
|
37,831 |
|
|
|
19.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,528 |
|
|
|
16,778 |
|
|
|
(1.5 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16,528 |
|
|
|
16,778 |
|
|
|
(1.5 |
) |
|
1,553 |
|
|
|
1,508 |
|
|
|
3.0 |
|
|
|
763 |
|
|
|
837 |
|
|
|
(8.8 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
47,246 |
|
|
|
47,930 |
|
|
|
(1.4 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,514 |
|
|
|
3,621 |
|
|
|
24.7 |
|
|
|
23,151 |
|
|
|
23,262 |
|
|
|
(.5 |
) |
|
|
276 |
|
|
|
263 |
|
|
|
4.9 |
|
|
|
211,400 |
|
|
|
195,655 |
|
|
|
|