cfg-20210416
CITIZENS FINANCIAL GROUP INC/RI0000759944false00007599442021-04-162021-04-160000759944us-gaap:CommonStockMember2021-04-162021-04-160000759944us-gaap:SeriesDPreferredStockMember2021-04-162021-04-160000759944us-gaap:SeriesEPreferredStockMember2021-04-162021-04-16


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
  
FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): April 16, 2021


CITIZENS FINANCIAL GROUP, INC.
 (Exact name of the registrant as specified in its charter)
Delaware001-3663605-0412693
(State or Other Jurisdiction of
Incorporation or Organization)
(Commission File Number)(I.R.S. Employer
Identification Number)
 
         One Citizens Plaza
          Providence, RI                                  02903
    (Address of principal executive offices)                        (Zip Code)

Registrant’s telephone number, including area code: (401) 456-7000

Not Applicable
(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:


Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Securities registered pursuant to Section 12(b) of the Act:
Title of each classTrading symbol(s)Name of each exchange on which registered
Common stock, $0.01 par value per shareCFGNew York Stock Exchange
Depositary Shares, each representing a 1/40th interest in a share of 6.350% Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series DCFG PrDNew York Stock Exchange
Depositary Shares, each representing a 1/40th interest in a share of 5.000% Fixed-Rate Non-Cumulative Perpetual Preferred Stock, Series ECFG PrENew York Stock Exchange

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (17 CFR 230.405) or Rule 12b-2 under the Exchange Act (17 CFR 240.12b-2).

Emerging growth company  




If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  
   

Item 2.02   Results of Operations and Financial Condition.
On April 16, 2021, Citizens Financial Group, Inc. (the “Company”) issued a press release announcing its first quarter 2021 earnings and posted on its website the press release and a financial supplement. Copies of the press release and financial supplement are being furnished as Exhibits 99.1 and 99.3, respectively.

Item 7.01 Regulation FD Disclosure.

For the benefit of investors, the Company has posted on its website an investor presentation in connection with its earnings conference call. A copy of the investor presentation is being furnished as Exhibit 99.2.

The information in this Form 8-K and Exhibits attached hereto are being furnished pursuant to Items 2.02 and 7.01, respectively, and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, nor shall this information be deemed incorporated by reference into any filings under the Securities Act of 1933, as amended.

Item 9.01   Financial Statements and Exhibits.
 
 Exhibit NumberDescription
(d)Exhibit 99.1  
Exhibit 99.2  
Exhibit 99.3  
Exhibit 104Cover Page Interactive Data File (embedded within the Inline XBRL document)


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
CITIZENS FINANCIAL GROUP, INC.
By: /s/ John F. Woods
 John F. Woods
 Vice Chairman and Chief Financial Officer
Date:  April 16, 2021






citizenslogoa051.jpg

Citizens Financial Group, Inc. Reports First Quarter 2021 Net Income of
$611 million and EPS of $1.37
Underlying Net Income of $626 million and EPS of $1.41*

Key Financial Data1Q214Q201Q20
First Quarter 2021 Key Highlights
Income
Statement
($s in millions)
Underlying ROTCE of 17.6% and underlying EPS of $1.41 reflects strength across our fee businesses and strong credit results
Underlying PPNR of $661 million down from record levels
Reflects lower mortgage revenue given tightening gain-on-sale margins
Strength in Capital Markets, record results in Wealth, and well-controlled expenses
Net interest margin of 2.76% up slightly QoQ
Interest-bearing deposit costs of 20 bps, down 7 bps QoQ
Negative provision for credit losses of $140 million reflects strong credit results and improving macroeconomic outlook
Returned $262 million to shareholders, including share repurchases and common dividends
LDR improved to 80.7%, down 290 bps QoQ
Strong capital position with CET1 at 10.1%
TBV/share of $32.79 increased 3% YoY
Total revenue$1,659 $1,707 $1,657 
Pre-provision profit641 695 645 
Underlying pre-provision profit661 737 678 
Provision for credit losses(140)124 600 
Net income611 456 34 
Underlying net income626 480 59 
Balance Sheet
&
Credit Quality
($s in billions)
Period end loans and leases$122.2 $123.1 $127.5 
Average loans and leases122.8 123.5 121.1 
Period-end deposits151.3 147.2 133.5 
Average deposits146.6 145.3 126.6 
Period-end loans-to-deposit ratio80.7 %83.6 %95.5 %
ACL to loans ratio1.94 2.17 1.73 
ACL to loans ratio, ex. PPP2.03 2.24 1.73 
NCO ratio0.52 %0.61 %0.46 %
Financial MetricsDiluted EPS$1.37 $0.99 $0.03 
Underlying EPS1.41 1.04 0.09 
ROTCE17.2 %12.2 %0.4 %
Underlying ROTCE17.6 12.9 1.1 
Net interest margin, FTE2.76 2.75 3.10 
Efficiency ratio61 59 61 
Underlying efficiency ratio60 57 59 
CET110.1 %10.0 %9.4 %
TBV/Share$32.79 $32.72 $31.97 
Comments from Chairman and CEO Bruce Van Saun
“We are pleased to get off to strong start to 2021, with strength in our fee businesses, good balance sheet management and excellent performance on credit,” said Chairman and CEO Bruce Van Saun. “We are making good strides in our digital and next generation technology initiatives, and maintain a confident outlook for the balance of the year. While we increasingly see positive signs that the economy is improving rapidly and that life is returning to normal, we remain focused on continuing to assist those companies and individuals most impacted by the pandemic and lockdowns.”

Citizens also announced today that its board of directors declared a second quarter 2021 common stock dividend of $0.39 per share. The dividend is payable on May 13, 2021 to shareholders of record at the close of business on April 29, 2021.



*References in this release to “Underlying” results exclude notable items and are Non-GAAP Financial Measures. Where there is a reference to “Underlying” or “excluding elevated cash” results in a paragraph, all measures that follow these references are on the same basis. Additional information regarding the impact of notable items, elevated cash balances and Acquisitions on our results is described in this release. Please see the end of this release for important information on our use of Non-GAAP Financial Measures, and their reconciliation to GAAP financial measures. References in this release to balance sheet items are on an average basis and loans exclude loans held for sale (“LHFS”) unless otherwise noted. References to net interest margin are on a fully taxable equivalent (“FTE”) basis and all references to earnings per share represent fully diluted per common share.  References to consolidated and/or commercial loans, loan growth, nonaccrual loans and allowance for loan losses include leases. The "Company" refers to Citizens. Current reporting-period regulatory capital ratios are preliminary. Select totals may not sum due to rounding.

Citizens Financial Group, Inc.

Discussion of results:
Net interest income 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
$/bps%$/bps%
Interest income:
Interest and fees on loans and leases and loans held for sale$1,085 $1,125 $1,326 $(40)(4) %$(241)(18) %
Investment securities128 121 147 (19)(13)
Interest-bearing deposits in banks— — (2)(40)
Total interest income$1,216 $1,249 $1,478 $(33)(3) %$(262)(18) %
Interest expense:
Deposits$50 $69 $227 $(19)(28) %$(177)(78) %
Short-term borrowed funds— (1)(100)(1)(100)
Long-term borrowed funds49 50 90 (1)(2)(41)(46)
Total interest expense$99 $120 $318 $(21)(18) %$(219)(69) %
Net interest income$1,117 $1,129 $1,160 $(12)(1) %$(43)(4) %
Net interest margin, FTE2.76  %2.75  %3.10  % bp(34) bps
First quarter 2021vs.fourth quarter 2020
Net interest income of $1.1 billion decreased 1% given lower day count, with broadly stable net interest margin and loans.
Net interest margin of 2.76% increased 1 basis point reflecting improved funding mix and deposit pricing and a steepening yield curve, largely offset by lower earning-asset yields. Interest-bearing deposit costs are down 7 basis points to 20 basis points.
Excluding the impact of elevated cash balances, net interest margin was 2.92% for first quarter 2021, stable with fourth quarter 2020.
First quarter 2021vs.first quarter 2020
Net interest income of $1.1 billion decreased 4% with 9% growth in interest-earning assets, including the addition of PPP loans, and lower net interest margin.
Net interest margin of 2.76% decreased 34 basis points, primarily reflecting the impact of a lower rate environment (27 basis points), lower interest-earning asset yields (11 basis points) and elevated cash balances (16 basis points) given strong deposit flows, partially offset by improved funding mix and deposit pricing (23 basis points).

2

Citizens Financial Group, Inc.
Noninterest Income 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
$%$%
Mortgage banking fees$165 $193 $159 $(28)(15) %$ %
Service charges and fees99 104 118 (5)(5)(19)(16)
Capital markets fees81 88 43 (7)(8)38 88 
Card fees55 56 56 (1)(2)(1)(2)
Trust and investment services fees58 52 53 12 
Letter of credit and loan fees38 38 34 — — 12 
Foreign exchange and interest rate products28 35 24 (7)(20)17 
Securities gains, net— — 100 100 
Other income(1)
15 12 10 25 50 
Noninterest income$542 $578 $497 $(36)(6) %$45  %
1) Other income includes bank-owned life insurance and other income.

First quarter 2021vs.fourth quarter 2020
Noninterest income of $542 million decreased $36 million, or 6%, from $578 million in fourth quarter 2020.
Mortgage banking fees declined $28 million, or 15%, given lower gain-on-sale margins, reflecting increased industry capacity and heightened competition, partially offset by favorable mortgage servicing rights hedging results. Production volumes remained near record levels.
Service charges and fees decreased $5 million, reflecting a reduction in overdraft fees tied to higher consumer deposit balances, driven by government stimulus and seasonal impacts.
Capital markets fees remained strong but declined $7 million from record levels, driven by lower M&A advisory fees, partially offset by an increase in debt and equity underwriting fees.
Record trust and investment services fees, up $6 million, reflecting an increase in assets under management from strong net inflows and higher equity market levels.
Foreign exchange and interest rate products revenue decreased by $7 million, driven by a reduction in client interest rate hedging as a result of less lending activity and lower volatility.
First quarter 2021vs.first quarter 2020
Noninterest income of $542 million increased $45 million, or 9%, reflecting:
Growth in mortgage banking fees, up $6 million, given higher production revenue.
Service charges and fees decreased $19 million, reflecting COVID-19 impacts on overdraft fees.
Strong capital market fees, up $38 million, driven by higher underwriting revenue and M&A advisory fees, as well as the impact of a $21 million mark-to-market loss on loan trading assets in first quarter 2020.
Record trust and investment services fees, up $5 million, reflecting an increase in assets under management from strong net inflows and higher equity market levels.
3

Citizens Financial Group, Inc.
Noninterest Expense 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
$%$%
Salaries and employee benefits$548 $537 $549 $11 %$(1)— %
Equipment and software152 141 133 11 19 14 
Outside services139 148 135 (9)(6)
Occupancy88 84 84 
Other operating expense91 102 111 (11)(11)(20)(18)
Noninterest expense$1,018 $1,012 $1,012 $%$%
Notable items$20 $42 $33 $(22)(52)%$(13)(39)%
Underlying, as applicable
Salaries and employee benefits$548 $519 $539 $29 %$%
Equipment and software148 140 132 16 12 
Outside services132 131 117 15 13 
Occupancy79 78 80 (1)(1)
Other operating expense91 102 111 (11)(11)(20)(18)
Underlying noninterest expense$998 $970 $979 $28 %$19 %
First quarter 2021vs.fourth quarter 2020
Noninterest expense of $1.0 billion remained broadly stable. On an Underlying basis, noninterest expense of $998 million increased $28 million, or 3%, reflecting seasonally higher salaries and employee benefits. Other operating expense declined primarily reflecting lower advertising costs.
The effective tax rate was 21.8%. On an Underlying basis, the effective tax rate of 21.8% compares with 21.7% in fourth quarter 2020.
First quarter 2021vs.first quarter 2020
Noninterest expense of $1.0 billion remains well-controlled. On an Underlying basis, noninterest expense of $998 million increased by $19 million, or 2%, reflecting higher outside services largely tied to growth initiatives and higher equipment and software expense driven by increased technology spend. Salaries and employee benefits increased, reflecting higher revenue-based compensation. These results were partially offset by a decrease in other operating expense related mainly to lower travel and advertising costs.
On an Underlying basis, the effective tax rate of 21.8% reflects the benefit of tax-advantaged investments, and higher income relative to a rate of 24.5% in first quarter 2020.
4

Citizens Financial Group, Inc.
Consolidated balance sheet review(1)
 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
$/bps%$/bps%
Total assets$187,217 $183,349 $176,719 $3,868  %$10,498  %
Total loans and leases122,195 123,090 127,528 (895)(1)(5,333)(4)
Total loans held for sale4,379 4,003 3,261 376 1,118 34 
Deposits151,349 147,164 133,475 4,185 17,874 13 
Stockholders' equity22,653 22,673 21,950 (20)— 703 
Stockholders' common equity20,688 20,708 20,380 (20)— 308 
Tangible common equity$13,964 $13,979 $13,639 $(15)—  %$325  %
Loan-to-deposit ratio (period-end)(2)
80.7 %83.6  %95.5  %(290) bps(1,480) bps
Loans to deposit ratio (average)(2)
83.8 85.0 95.6 (122) (1,183) 
Common equity tier 1 capital ratio(3)
10.1 10.0 9.4 
Total capital ratio(3)
13.4 %13.4 %12.5 %
1) Represents period end unless otherwise noted.
2) Excludes loans held for sale.
3) Current reporting period regulatory capital ratios are preliminary.
First quarter 2021vs.fourth quarter 2020
Total assets of $187.2 billion at March 31, 2021 increased $3.9 billion, or 2%, as elevated liquidity drove a $1.8 billion increase in cash held in interest-bearing deposits and a $1.3 billion increase in investments.

First quarter 2021vs.first quarter 2020
Total assets of $187.2 billion at March 31, 2021 increased $10.5 billion, or 6%, as elevated liquidity allowed for a $9.1 billion, or 52%, decrease in borrowed funds and drove a $10.7 billion increase in cash held in interest-bearing deposits, and a $1.8 billion increase in investments. This was partially offset by a $4.2 billion decrease in loans and loans held for sale driven by repayments of pandemic-related line of credit usage in first quarter 2020 and net payoffs in commercial loans.


Interest-earning assets 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
Period-end interest-earning assets$%$%
Investments$28,138 $26,847 $26,352 $1,291  %$1,786  %
Interest-bearing deposits in banks13,851 12,002 3,183 1,849 15 %10,668 NM
Commercial loans and leases60,413 60,793 66,032 (380)(1)(5,619)(9)
Retail loans61,782 62,297 61,496 (515)(1)286 — 
Total loans and leases122,195 123,090 127,528 (895)(1)(5,333)(4)
Loans held for sale, at fair value4,304 3,564 2,911 740 21 1,393 48 
Other loans held for sale75 439 350 (364)(83)(275)(79)
Total loans and leases and loans held for sale126,574 127,093 130,789 (519)— (4,215)(3)
Total period-end interest-earning assets$168,563 $165,942 $160,324 $2,621  %$8,239  %
Average interest-earning assets
Investments$27,034 $25,474 $25,343 $1,560  %$1,691  %
Interest-bearing deposits in banks10,861 11,303 1,859 (442)(4)%9,002 NM
Commercial loans and leases60,877 61,515 59,510 (638)(1)1,367 
Retail loans61,970 61,946 61,545 24 — 425 
Total loans and leases122,847 123,461 121,055 (614)— 1,792 
Loans held for sale, at fair value3,254 3,185 1,890 69 1,364 72 
Other loans held for sale385 110 799 275 250 (414)(52)
Total loans and leases and loans held for sale126,486 126,756 123,744 (270)— 2,742 
Total average interest-earning assets$164,381 $163,533 $150,946 $848  %$13,435  %

5

Citizens Financial Group, Inc.
First quarter 2021vs.fourth quarter 2020
Period-end interest-earning assets of $168.6 billion increased $2.6 billion, or 2%, as elevated liquidity drove a $1.8 billion increase in cash held in interest-bearing deposits and a $1.3 billion increase in investments. These results were partially offset by a $519 million decrease in total loans and loans held for sale.
Average interest-earning assets of $164.4 billion were up $848 million, reflecting a $1.6 billion increase in investments, largely offset by a $638 million decrease in commercial loans driven by payoffs and a $442 million decrease in cash held in interest-bearing deposits.
The average effective duration of the securities portfolio was 4.7 years compared with 2.7 years at December 31, 2020, reflecting lower expected prepayment speeds given the increase in long-term rates.
First quarter 2021vs.first quarter 2020
Period-end interest-earning assets of $168.6 billion increased $8.2 billion, or 5%, as elevated liquidity allowed for a $9.1 billion decrease in borrowed funds, and drove a $10.7 billion increase in cash held in interest-bearing deposits, and a $1.8 billion increase in investments. This was partially offset by a $4.2 billion decrease in loans and loans held for sale primarily driven by repayments of pandemic-related line of credit usage in first quarter 2020 and net payoffs in commercial loans.
The average effective duration of the securities portfolio of 4.7 years increased from 2.1 years at March 31, 2020, reflecting reduced prepayment speeds given an increase in long-term rates.
Average interest-earning assets of $164.4 billion increased $13.4 billion, or 9%, as elevated liquidity allowed for a $6.2 billion decrease in borrowed funds, and drove a $9.0 billion increase in cash held in interest-bearing deposits, and a $1.7 billion increase in investments. Loans and loans held for sale increased $2.7 billion, or 2%, with a $1.4 billion increase in commercial reflecting $4.8 billion of PPP loans, largely offset by line of credit repayments and net payoffs. Retail loans increased $425 million driven by growth in education and residential mortgage, partially offset by decreases in home equity and other retail given run off of personal unsecured installment loans. Loans held for sale increased $950 million given increased mortgage originations.
    
Deposits 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
Period-end deposits$%$%
Demand deposits$46,067 $43,831 $32,398 $2,236  %$13,669 42  %
Checking with interest26,883 27,204 25,358 (321)(1)1,525 
Savings19,634 18,044 14,702 1,590 4,932 34 
Money market accounts51,074 48,569 42,972 2,505 8,102 19 
Term deposits7,691 9,516 18,045 (1,825)(19)(10,354)(57)
Total period-end deposits$151,349 $147,164 $133,475 $4,185  %$17,874 13  %
Average deposits
Demand deposits$43,814 $42,411 $29,362 $1,403  %$14,452 49  %
Checking with interest26,116 26,432 24,612 (316)(1)1,504 
Savings18,611 17,566 14,201 1,045 4,410 31 
Money market accounts49,536 48,667 39,839 869 9,697 24 
Term deposits8,572 10,191 18,616 (1,619)(16)(10,044)(54)
Total average deposits$146,649 $145,267 $126,630 $1,382  %$20,019 16  %
First quarter 2021vs.fourth quarter 2020
Total period-end deposits of $151.3 billion increased $4.2 billion, or 3%, reflecting growth in money market accounts, demand deposits, and savings given strong deposit flows from consumer-oriented government stimulus, partially offset by a decline in term deposits and checking with interest.
6

Citizens Financial Group, Inc.
Citizens Access® deposits were $5.3 billion at March 31, 2021, down from $5.9 billion at December 31, 2020, primarily due to rate reduction strategies that resulted in a decrease in term deposits.
Average deposits of $146.6 billion increased $1.4 billion, or 1%, as growth in demand deposits, savings and money market accounts was partially offset by decreases in term deposits and checking with interest.
First quarter 2021vs.first quarter 2020
Total period-end deposits of $151.3 billion increased $17.9 billion, or 13%, as a result of government stimulus and clients building liquidity given COVID-19 disruption. Growth in demand deposits, money market accounts, savings and checking with interest was partially offset by a decrease in term deposits.
Average deposits of $146.6 billion increased $20.0 billion, or 16%, reflecting an increase in demand deposits, money market accounts, savings and checking with interest, partially offset by a decrease in term deposits.

Borrowed Funds 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
Period-end borrowed funds$%$%
Short-term borrowed funds$70 $243 $1,059 $(173)(71) %$(989)(93) %
Long-term borrowed funds
FHLB advances19 19 8,007 — — (7,988)(100)
Senior debt6,714 6,740 6,775 (26)— (61)(1)
Subordinated debt and other debt1,583 1,587 1,655 (4)— (72)(4)
Total borrowed funds$8,386 $8,589 $17,496 $(203)(2) %$(9,110)(52) %
Average borrowed funds
Short-term borrowed funds$150 $232 $644 $(82)(35) %$(494)(77) %
Long-term borrowed funds
FHLB advances19 19 5,138 — — (5,119)(100)
Senior debt6,732 6,845 7,263 (113)(2)(531)(7)
Subordinated debt and other debt1,585 1,586 1,656 (1)— (71)(4)
Total average borrowed funds$8,486 $8,682 $14,701 $(196)(2) %$(6,215)(42) %
First quarter 2021vs.fourth quarter 2020
Period-end total borrowed funds decreased modestly, reflecting the paydown of short-term borrowings.
Average total borrowed funds decreased modestly, reflecting the paydown of senior debt and short-term borrowings.
First quarter 2021vs.first quarter 2020
Period-end borrowed funds declined $9.1 billion, or 52%, as strong customer deposit inflows allowed for significantly lower levels of FHLB advances. Results also reflect the paydown of senior debt and short-term borrowed funds.
Average borrowed funds declined $6.2 billion, or 42%, as strong customer deposit inflows allowed for significantly lower levels of FHLB advances. Results also reflect the paydown of senior debt and short-term borrowings.
7

Citizens Financial Group, Inc.
Capital 1Q21 change from
($s and shares in millions, except per share data)1Q214Q201Q204Q201Q20
Period-end capital$%$%
Stockholders' equity$22,653 $22,673 $21,950 $(20)—  %$703  %
Stockholders' common equity20,688 20,708 20,380 (20)— 308 
Tangible common equity13,964 13,979 13,639 (15)— 325 
Tangible book value per common share$32.79 $32.72 $31.97 $0.07 — $0.82 
Common shares - at end of period425.9 427.2 426.6 (1.3)— (0.7)— 
Common shares - average (diluted)427.9 428.9 429.4 (1)—  %(1.5)—  %
Common equity tier 1 capital ratio(1)
10.1 %10.0 %9.4 %
Total capital ratio(1)
13.4 13.4 12.5 
Tier 1 leverage ratio(1)
9.5 %9.4 %9.6 %
1) Current reporting-period regulatory capital ratios are preliminary.
First quarter 2021
At March 31, 2021, our Basel III capital ratios continued to strengthen, with a CET1 capital ratio of 10.1% compared with 10.0% at December 31, 2020 and 9.4% at March 31, 2020.
Total capital ratio of 13.4% compared with 13.4% at December 31, 2020 and 12.5% as of March 31, 2020.
Tangible book value per common share of $32.79 increased slightly compared with fourth quarter 2020 and increased 3.0% from first quarter 2020.
Citizens returned $262 million to common shareholders in first quarter 2021, including share repurchases and common dividends. This compares with $168 million in dividends to common shareholders in fourth quarter 2020 and total capital of $438 million returned to shareholders in first quarter 2020, including share repurchases and common dividends.
Credit quality review 1Q21 change from
($s in millions)1Q214Q201Q204Q201Q20
$/bps%$/bps%
Nonaccrual loans and leases$1,008 $1,019 $780 $(11)(1) %$228 29  %
90+ days past due and accruing46 62 27 (16)(26)19 70 
Net charge-offs158 190 137 (32)(17)21 15 
Provision for credit losses(140)124 600 (264)NM(740)NM
Allowance for credit losses$2,372 $2,670 $2,210 $(298)(11) %162  %
Nonaccrual loans and leases to loans and leases0.82  %0.83  %0.61  %(1) bps21  bps
Net charge-offs as a % of total loans and leases0.52 0.61 0.46 (9)
Allowance for credit losses to loans and leases1.94 2.17 1.73 (23)21 
Allowance for credit losses to nonaccrual loans and leases235.4  %262.0  %283.5  %(2,660) bps(4,806) bps
First quarter 2021vs.fourth quarter 2020
Nonaccrual loans of $1 billion decreased $11 million, or 1%, from the fourth quarter 2020, reflecting a $76 million decrease in commercial given charge-offs, loan sale activity and repayments, and a $65 million increase in retail as loans exit forbearance.
The nonaccrual loans to total loans ratio of 0.82% was stable with 0.83% at December 31, 2020.
Net charge-offs were 52 basis points of average loans and leases, down from 61 basis points.
Net charge-offs of $158 million decreased $32 million driven by commercial. First quarter 2021 commercial results include one large charge-off related to a financial sponsor.
8

Citizens Financial Group, Inc.
Negative provision for credit losses of $140 million was primarily associated with the release of reserves reflecting strong credit performance across the consumer and commercial loan portfolios and improvement in the macroeconomic outlook. Fourth quarter 2020 provision for credit losses was $124 million.
Allowance for credit losses ratio of 1.94%, or 2.03% before the impact of PPP loans, compares with 2.17% as of December 31, 2020, or 2.24% before the impact of PPP loans.
The allowance for credit losses to nonaccrual loans and leases ratio of 235% compares with 262% as of December 31, 2020.
First quarter 2021vs.first quarter 2020
Nonaccrual loans increased $228 million, or 29%, driven by a $68 million increase in commercial and a $160 million increase in retail, largely reflecting COVID-19 impacts.
The nonaccrual loans to total loans ratio of 0.82% increased from 0.61% at March 31, 2020.
Net charge-offs of $158 million increased $21 million reflecting an increase in commercial, driven by commercial real estate as a result of COVID-19 impacts, partially offset by reduction in retail given the impact of forbearance.
Net charge-offs of 52 basis points of average loans and leases compares with 46 basis points in first quarter 2020.
Negative provision for credit losses of $140 million compares with a $600 million expense in first quarter 2020, reflecting strong credit performance across the consumer and commercial loan portfolios and improvement in the macroeconomic outlook.
Allowance for credit losses of $2.4 billion compares with $2.2 billion at March 31, 2020. Allowance for credit losses ratio of 1.94% as of March 31, 2021, or 2.03% before the impact of PPP loans, compares with 1.73% as of March 31, 2020.
The allowance for credit losses to nonaccrual loans and leases ratio of 235% compares with 283% as of March 31, 2020.

9

Citizens Financial Group, Inc.
Earnings highlights:
Quarterly Trends
 1Q21 change from
($s in millions, except per share data)1Q214Q201Q204Q201Q20
Earnings$/bps%$/bps%
Net interest income$1,117 $1,129 $1,160 $(12)(1) %$(43)(4) %
Noninterest income542 578 497 (36)(6)45 
Total revenue1,659 1,707 1,657 (48)(3)— 
Noninterest expense1,018 1,012 1,012 
Pre-provision profit641 695 645 (54)(8)(4)(1)
Provision for credit losses(140)124 600 (264)NM(740)NM
Net income611 456 34 155 34577 NM
Preferred dividends23 32 22 (9)(28)5
Net income available to common stockholders$588 $424 $12 $164 39 %$576 NM
After-tax notable Items15 24 25 (9)(38)(10)(40)
Underlying net income$626 $480 $59 $146 30 %$567 NM
Underlying net income available to common stockholders$603 $448 $37 $155 35 %$566 NM
Average common shares outstanding
Basic (in millions)426.0 427.1 427.7 (1.1)(1.8)
Diluted (in millions)427.9 428.9 429.4 (1.0)(1.5)
Diluted earnings per share$1.37 $0.99 $0.03 $0.38 38 %$1.34 NM
Underlying diluted earnings per share$1.41 $1.04 $0.09 $0.37 36 %$1.32 NM
Performance metrics
Net interest margin2.75 %2.75 %3.09 %—  bps(34) bps
Net interest margin, FTE2.76 2.75 3.10 (34)
Effective income tax rate21.8 20.2 24.1 160 (237)
Efficiency ratio61 59 61 207 25 
Underlying efficiency ratio60 57 59 336 111 
Return on average common equity11.6 8.2 0.2 337 1,133 
Return on average tangible common equity17.2 12.2 0.4 497 1,681 
Underlying return on average tangible common equity17.6 12.9 1.1 470 1,649 
Return on average total assets1.36 1.00 0.08 36 128 
Underlying return on average total tangible assets1.44 %1.10 %0.15 %34  bps129  bps
Capital adequacy(1,2)
Common equity tier 1 capital ratio10.1 %10.0 %9.4 %
Total capital ratio13.4 13.4 12.5 
Tier 1 leverage ratio9.5 9.4 9.6 
Allowance for credit losses to loans and leases1.94 %2.17 %1.73 %(23) bps21  bps
Asset quality(2)
Nonaccrual loans and leases to loans and leases0.82 %0.83 %0.61 %(1) bps21  bps
Allowance for credit losses to nonaccrual loans and leases235 262 283 (2,660)(4,806)
Net charge-offs as a % of average loans and leases0.52 %0.61 %0.46 %(9) bps bps
1) Current reporting-period regulatory capital ratios are preliminary.
2) Capital adequacy and asset-quality ratios calculated on a period-end basis, except net charge-offs.


10

Citizens Financial Group, Inc.
The following table provides information on Underlying results which exclude the impact of notable items.

Underlying results:

Quarterly Trends
 1Q21 change from
($s in millions, except per share data)1Q214Q201Q204Q201Q20
Net interest income$1,117 $1,129 $1,160 (1) %(4) %
Noninterest income542 578 497 (6)
Total revenue$1,659 $1,707 $1,657 (3) %—  %
Noninterest expense1,018 1,012 1,012 
Notable items20 42 33 (52)(39)
Underlying noninterest expense$998 $970 $979  % %
Underlying pre-provision profit661 737 678 (10)(3)
Provision for credit losses(140)124 600 NMNM
Net income available to common stockholders588 424 12 39 NM
Underlying net income available to common stockholders$603 $448 $37 35 %NM
Performance metrics
Diluted EPS$1.37 $0.99 $0.03 38  %NM
Underlying EPS$1.41 $1.04 $0.09 36  %NM
Efficiency ratio61  %59  %61  %207  bps25  bps
Underlying efficiency ratio60 57 59 336 111 
Return on average tangible common equity17.2 12.2 0.4 497 1,681 
Underlying return on average tangible common equity17.6  %12.9  %1.1  %470  bps1,649  bps
Operating leverage(3.4)%(0.4)%
Underlying operating leverage(5.8) %(1.9) %




















11

Citizens Financial Group, Inc.
Notable items:
First quarter 2021, fourth quarter 2020 and first quarter 2020 results reflect notable items primarily related to TOP 6 transformational and revenue and efficiency initiatives. The 2020 results also reflect notable items related to integration costs primarily tied to the August 1, 2018 Franklin American Mortgage Company ("FAMC") acquisition. These notable items have been excluded from reported results to better reflect Underlying operating results. Cumulative after-tax integration costs related to the FAMC acquisition totaled $34 million through the end of first quarter 2021.


Notable items - integration costs1Q214Q201Q20Cumulative after-tax integration costs
($s in millions, except per share data)Pre-taxAfter-taxPre-taxAfter-taxPre-taxAfter-taxFAMCOtherTotal
  Noninterest income$— $— $ $— $— $— $(3)$— $(3)
Salaries & benefits$— $— $— $— $— $— $(10)$— $(10)
Equipment and software— — — — (1)(1)(3)— (3)
Outside services— — (2)(2)(3)(2)(15)(6)(21)
Occupancy— — — — — — (1)— (1)
Other expense— — — — — — (2)— (2)
   Noninterest expense$— $— $(2)$(2)$(4)$(3)$(31)(6)$(37)
Total Integration Costs$— $— $(2)$(2)$(4)$(3)$(34)$(6)$(40)
Other notable items - primarily tax and TOP1Q214Q201Q20
($s in millions, except per share data)Pre-taxAfter-taxPre-taxAfter-taxPre-taxAfter-tax
Tax notable items$— $— $— $$— $— 
Other notable items- TOP & other actions
  Noninterest income
Salaries & benefits— — (18)(14)(10)(7)
Equipment and software(4)(3)(1)— — — 
Outside services(7)(5)(15)(11)(15)(12)
Occupancy(9)(7)(6)(4)(4)(3)
Other expense— — — — — — 
   Noninterest expense$(20)$(15)$(40)$(29)$(29)$(22)
Total Other Notable Items$(20)$(15)$(40)$(22)$(29)$(22)
Total Notable Items$(20)$(15)$(42)$(24)$(33)$(25)
EPS Impact$(0.04)$(0.05)$(0.06)


12

Citizens Financial Group, Inc.

Corresponding Financial Tables and Information
Investors are encouraged to review the foregoing summary and discussion of Citizens’ earnings and financial condition in conjunction with the detailed financial tables and other information available on the Investor Relations portion of the company’s website at www.citizensbank.com/about-us.
Media:    Peter Lucht - 781.655.2289
Investors: Kristin Silberberg - 203.900.6854
Conference Call
CFG management will host a live conference call today with details as follows:
Time:    8:00 am ET
Dial-in: (877) 336-4437, conference ID 520839
Webcast/Presentation: The live webcast will be available at http://investor.citizensbank.com under Events & Presentations.
Replay Information: A replay of the conference call will be available beginning at 12:00 pm ET on April 16, 2021 through May 16, 2021. Please dial (866) 207-1041 and enter access code 3514004. The webcast replay will be available at http://investor.citizensbank.com under Events & Presentations.
About Citizens Financial Group, Inc.
Citizens Financial Group, Inc. is one of the nation’s oldest and largest financial institutions, with $187.2 billion in assets as of March 31, 2021. Headquartered in Providence, Rhode Island, Citizens offers a broad range of retail and commercial banking products and services to individuals, small businesses, middle-market companies, large corporations and institutions. Citizens helps its customers reach their potential by listening to them and by understanding their needs in order to offer tailored advice, ideas and solutions. In Consumer Banking, Citizens provides an integrated experience that includes mobile and online banking, a 24/7 customer contact center and the convenience of approximately 3,000 ATMs and approximately 1,000 branches in 11 states in the New England, Mid-Atlantic and Midwest regions. Consumer Banking products and services include a full range of banking, lending, savings, wealth management and small business offerings. In Commercial Banking, Citizens offers a broad complement of financial products and solutions, including lending and leasing, deposit and treasury management services, foreign exchange, interest rate and commodity risk management solutions, as well as loan syndication, corporate finance, merger and acquisition, and debt and equity capital markets capabilities. More information is available at www.citizensbank.com or visit us on Twitter, LinkedIn or Facebook.
13

Citizens Financial Group, Inc.

Non-GAAP Financial Measures and Reconciliations
(in millions, except share, per-share and ratio data)

Non-GAAP Financial Measures:
This document contains non-GAAP financial measures denoted as Underlying results. Underlying results for any given reporting period exclude certain items that may occur in that period which Management does not consider indicative of the Company’s on-going financial performance. We believe these non-GAAP financial measures provide useful information to investors because they are used by our Management to evaluate our operating performance and make day-to-day operating decisions. In addition, we believe our Underlying results in any given reporting period reflect our on-going financial performance in that period and, accordingly, are useful to consider in addition to our GAAP financial results. We further believe the presentation of Underlying results increases comparability of period-to-period results. The following tables present reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures.
Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate such measures. Accordingly, our non-GAAP financial measures may not be comparable to similar measures used by such companies. We caution investors not to place undue reliance on such non-GAAP financial measures, but to consider them with the most directly comparable GAAP measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our results reported under GAAP.
14

Citizens Financial Group, Inc.

Non-GAAP financial measures and reconciliations
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$%$%
Total revenue, Underlying:
Total revenue (GAAP)A$1,659 $1,707 $1,657 ($48)(3 %)$2 — %
Less: Notable items— — — — — — — 
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $— $1,657 ($48)(3 %)$2 — %
Noninterest expense, Underlying:
Noninterest expense (GAAP)C$1,018 $1,012 $1,012 $6 %$6 %
Less: Notable items20 42 33 (22)(52)(13)(39)
Noninterest expense, Underlying (non-GAAP)D$998 $970 $979 $28 %$19 %
Pre-provision profit:
Total revenue (GAAP)A$1,659 $1,707 $1,657 ($48)(3 %)$2 — %
Less: Noninterest expense (GAAP)C1,018 1,012 1,012 
Pre-provision profit (GAAP)$641 $695 $645 ($54)(8 %)($4)(1 %)
Pre-provision profit, Underlying:
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $1,657 ($48)(3 %)$2 — %
Less: Noninterest expense, Underlying (non-GAAP)D998 970 979 28 19 
Pre-provision profit, Underlying (non-GAAP)$661 $737 $678 ($76)(10 %)($17)(3 %)
Income before income tax expense, Underlying:
Income before income tax expense (GAAP)E$781 $571 $45 $210 37 %$736 NM
Less: Expense before income tax benefit related to notable items(20)(42)(33)22 52 13 39 
Income before income tax expense, Underlying (non-GAAP)F$801 $613 $78 $188 31 %$723 NM
Income tax expense, Underlying:
Income tax expense (GAAP)G$170 $115 $11 $55 48 %$159 NM
Less: Income tax benefit related to notable items(5)(18)(8)13 72 38 
Income tax expense, Underlying (non-GAAP)H$175 $133 $19 $42 32 %$156 NM
Net income, Underlying:
Net income (GAAP)I$611 $456 $34 $155 34 %$577 NM
Add: Notable items, net of income tax benefit15 24 25 (9)(38)(10)(40)
Net income, Underlying (non-GAAP)J$626 $480 $59 $146 30 %$567 NM
Net income available to common stockholders, Underlying:
Net income available to common stockholders (GAAP)K$588 $424 $12 $164 39 %$576 NM
Add: Notable items, net of income tax benefit15 24 25 (9)(38)(10)(40)
Net income available to common stockholders, Underlying (non-GAAP)L$603 $448 $37 $155 35 %$566 NM
15

Citizens Financial Group, Inc.
Non-GAAP financial measures and reconciliations (continued)
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$/bps%$/bps%
Operating leverage:
Total revenue (GAAP)A$1,659 $1,707 $1,657 ($48)(2.86 %)$2 0.07 %
Less: Noninterest expense (GAAP)C1,018 1,012 1,012 0.54 0.48 
Operating leverage(3.40 %)(0.41 %)
Operating leverage, Underlying:
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $1,657 ($48)(2.86 %)$2 0.07 %
Less: Noninterest expense, Underlying (non-GAAP)D998 970 979 28 2.89 19 1.94 
Operating leverage, Underlying (non-GAAP)(5.75 %)(1.87 %)
Efficiency ratio and efficiency ratio, Underlying:
Efficiency ratio C/A61.35 %59.28 %61.10 %207  bps25  bps
Efficiency ratio, Underlying (non-GAAP)D/B60.19 56.83 59.08 336  bps111  bps
Effective income tax rate and effective income tax rate, Underlying:
Effective income tax rateG/E21.76 %20.16 %24.13 %160  bps(237) bps
Effective income tax rate, Underlying (non-GAAP)H/F21.85 21.70 24.52 15  bps(267) bps
Return on average common equity and return on average common equity, Underlying:
Average common equity (GAAP)M$20,611 $20,547 $20,223 $64 — %$388 %
Return on average common equityK/M11.57 %8.20 %0.24 %337  bps1,133  bps
Return on average common equity, Underlying (non-GAAP)L/M11.85 8.66 0.74 319  bps1,111  bps
Return on average tangible common equity and return on average tangible common equity, Underlying:
Average common equity (GAAP)M$20,611 $20,547 $20,223 $64 — %$388 %
Less: Average goodwill (GAAP)7,050 7,050 7,046 — — — 
Less: Average other intangibles (GAAP)57 60 67 (3)(5)(10)(15)
Add: Average deferred tax liabilities related to goodwill (GAAP)
379 377 374 
Average tangible common equityN$13,883 $13,814 $13,484 $69 — %$399 %
Return on average tangible common equity K/N17.17 %12.20 %0.36 %497  bps1,681  bps
Return on average tangible common equity, Underlying (non-GAAP)L/N17.59 12.89 1.10 470  bps1,649  bps
Return on average total assets and return on average total assets, Underlying:
Average total assets (GAAP)O$182,569 $181,061 $167,177 $1,508 %$15,392 %
Return on average total assetsI/O1.36 %1.00 %0.08 %36  bps128  bps
Return on average total assets, Underlying (non-GAAP)J/O1.39 1.05 0.14 34  bps125  bps
Return on average total tangible assets and return on average total tangible assets, Underlying:
Average total assets (GAAP)P$182,569 $181,061 $167,177 $1,508 %$15,392 %
Less: Average goodwill (GAAP)7,050 7,050 7,046 — — — 
Less: Average other intangibles (GAAP)57 60 67 (3)(5)(10)(15)
Add: Average deferred tax liabilities related to goodwill (GAAP)379 377 374 
Average tangible assetsQ$175,841 $174,328 $160,438 $1,513 %$15,403 10 %
Return on average total tangible assets I/Q1.41 %1.04 %0.09 %37  bps132  bps
Return on average total tangible assets, Underlying (non-GAAP)J/Q1.44 1.10 0.15 34  bps129  bps
16

Citizens Financial Group, Inc.
Non-GAAP financial measures and reconciliations (continued)
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$/bps%$/bps%
Tangible book value per common share:
Common shares - at period-end (GAAP)R425,930,159 427,209,831 426,586,533 (1,279,672)— %(656,374)— %
Common stockholders' equity (GAAP)$20,688 $20,708 $20,380 ($20)— $308 
Less: Goodwill (GAAP)7,050 7,050 7,050 — — — — 
Less: Other intangible assets (GAAP)54 58 66 (4)(7)(12)(18)
Add: Deferred tax liabilities related to goodwill (GAAP)380 379 375 — 
Tangible common equityS$13,964 $13,979 $13,639 ($15)— %$325 %
Tangible book value per common shareS/R$32.79 $32.72 $31.97 $0.07 — %$0.82 %
Net income per average common share - basic and diluted and net income per average common share - basic and diluted, Underlying:
Average common shares outstanding - basic (GAAP)T425,953,716 427,074,822 427,718,421 (1,121,106)— %(1,764,705)— %
Average common shares outstanding - diluted (GAAP)U427,880,530 428,881,252 429,388,855 (1,000,722)— (1,508,325)— 
Net income per average common share - basic (GAAP)K/T$1.38 $0.99 $0.03 $0.39 39 $1.35 NM
Net income per average common share - diluted (GAAP)K/U1.37 0.99 0.03 0.38 38 1.34 NM
Net income per average common share - basic, Underlying (non-GAAP)L/T1.41 1.05 0.09 0.36 34 1.32 NM
Net income per average common share - diluted, Underlying (non-GAAP)L/U1.41 1.04 0.09 0.37 36 1.32 NM


17

Citizens Financial Group, Inc.
Non-GAAP financial measures and reconciliations (continued)
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$/bps%$/bps%
Salaries and employee benefits, Underlying:
Salaries and employee benefits (GAAP)$548 $537 $549 $11 %($1)— %
Less: Notable items— 18 10 (18)(100)(10)(100)
Salaries and employee benefits, Underlying (non-GAAP)$548 $519 $539 $29 %$9 %
Equipment and software, Underlying:
Equipment and software (GAAP)
$152 $141 $133 $11 %$19 14 %
Less: Notable itemsNMNM
Equipment and software, Underlying (non-GAAP)$148 $140 $132 $8 %$16 12 %
Outside services, Underlying:
Outside services (GAAP)$139 $148 $135 ($9)(6 %)$4 %
Less: Notable items17 18 (10)(59)(11)(61)
Outside services, Underlying (non-GAAP)$132 $131 $117 $1 %$15 13 %
Occupancy, Underlying:
Occupancy (GAAP)$88 $84 $84 $4 %$4 %
Less: Notable items50 125 
Occupancy, Underlying (non-GAAP)$79 $78 $80 $1 %($1)(1 %)
18

Citizens Financial Group, Inc.
Non-GAAP financial measures and reconciliations - Excluding the impact of PPP loans
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$/bps%$/bps%
Total loans, excluding the impact of PPP loans:
Total loans (GAAP)A$122,195 $123,090 $127,528 ($895)(1 %)($5,333)(4 %)
Less: PPP loans5,148 4,155 — 993 24 5,148 100 
Total loans, excluding the impact of PPP loans (non-GAAP)B$117,047 $118,935 $127,528 ($1,888)(2 %)($10,481)(8 %)
Allowance for credit losses (GAAP)C$2,372 $2,670 $2,210 ($298)(11 %)$162 %
Ratios:
Allowance for credit losses to total loans (GAAP)C / A1.94 %2.17 %1.73 %(23) bps21  bps
Allowance for credit losses to total loans, excluding the impact of PPP loans (non-GAAP)C / B2.03 %2.24 %1.73 %(21) bps30  bps

19

Citizens Financial Group, Inc.
Non-GAAP financial measures and reconciliations - Excluding the impact of elevated cash
(in millions, except share, per-share and ratio data)

QUARTERLY TRENDS
1Q21 Change
1Q214Q201Q204Q201Q20
$/bps%$/bps%
Net interest income, FTE excluding the impact of elevated cash:
Net interest income, FTE (GAAP)A$1,120 $1,132 $1,164 ($12)(1 %)($44)(4 %)
Less: Net interest income associated with elevated cash— — — — — — — 
Net Interest Income, FTE excluding the impact of elevated cash (non-GAAP)B$1,120 $1,132 $1,164 ($12)(1 %)($44)(4 %)
Average interest earning assets, excluding the impact of elevated cash:
Total Interest-Earning Assets (GAAP)C$164,381 $163,533 $150,946 $848 %$13,435 %
Less: Elevated Cash8,985 9,462 — (477)(5)8,985 100 
Total Interest-Earning Assets excluding the impact of elevated cash (non-GAAP)D$155,396 $154,071 $150,946 $1,325 %$4,450 %
Day countE90 92 91 
Day count (year)F365 366 366 
Ratios:
Net interest margin, FTE (GAAP)A / C / E * F2.76 %2.75 %3.10 % bps(34) bps
Net interest margin, FTE, excluding the impact of elevated cash (non-GAAP)B / D / E * F2.92 %2.92 %3.10 %—  bps(18) bps
20

Citizens Financial Group, Inc.
Forward-Looking Statements
This document contains forward-looking statements within the meaning of Private Securities Litigation Reform Act of 1995. Statements regarding potential future share repurchases and future dividends, as well as the potential effects of the COVID-19 pandemic and associated lockdowns on our business, operations, financial performance and prospects, are forward-looking statements. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “goals,” “targets,” “initiatives,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.”

Forward-looking statements are based upon the current beliefs and expectations of management, and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events. We caution you, therefore, against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation:
Negative economic and political conditions that adversely affect the general economy, housing prices, the job market, consumer confidence and spending habits which may affect, among other things, the level of nonperforming assets, charge-offs and provision expense;
The rate of growth in the economy and employment levels, as well as general business and economic conditions, and changes in the competitive environment;

Our ability to implement our business strategy, including the cost savings and efficiency components, and achieve our financial performance goals;

The COVID-19 pandemic and associated lockdowns and their effect on the economic and business environments in which we operate;

Our ability to meet heightened supervisory requirements and expectations;

Liabilities and business restrictions resulting from litigation and regulatory investigations;

Our capital and liquidity requirements under regulatory capital standards and our ability to generate capital internally or raise capital on favorable terms;

The effect of changes in interest rates on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgages held for sale;

Changes in interest rates and market liquidity, as well as the magnitude of such changes, which may reduce interest margins, impact funding sources and affect the ability to originate and distribute financial products in the primary and secondary markets;

The effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin;

Financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses;

A failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors or other service providers, including as a result of cyber-attacks; and

Management’s ability to identify and manage these and other risks.

In addition to the above factors, we also caution that the actual amounts and timing of any future common stock dividends or
share repurchases will be subject to various factors, including our capital position, financial performance, capital impacts of strategic initiatives, market conditions, and regulatory and accounting considerations, as well as any other factors that our Board of Directors deems relevant in making such a determination. Therefore, there can be no assurance that we will repurchase shares or pay any dividends to holders of our common stock, or as to the amount of any such repurchases or dividends. Further, statements about the effects of the COVID-19 pandemic and associated lockdowns on our business, operations, financial performance and prospects may constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and
21

Citizens Financial Group, Inc.
duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us.

More information about factors that could cause actual results to differ materially from those described in the forward-looking
statements can be found under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020.
Note: Per share amounts and ratios presented in this document are calculated using whole dollars.
CFG-IR
22
1Q21 Financial Results April 16, 2021


 
Forward-looking statements and use of non-GAAP financial measures Forward-Looking Statements. This document contains forward-looking statements within the meaning of Private Securities Litigation Reform Act of 1995. Statements regarding potential future share repurchases and future dividends, as well as the potential effects of the COVID-19 pandemic and associated lockdowns on our business, operations, financial performance and prospects, are forward-looking statements. Also, any statement that does not describe historical or current facts is a forward-looking statement. These statements often include the words “believes,” “expects,” “anticipates,” “estimates,” “intends,” “plans,” “goals,” “targets,” “initiatives,” “potentially,” “probably,” “projects,” “outlook” or similar expressions or future conditional verbs such as “may,” “will,” “should,” “would,” and “could.” Forward-looking statements are based upon the current beliefs and expectations of management, and on information currently available to management. Our statements speak as of the date hereof, and we do not assume any obligation to update these statements or to update the reasons why actual results could differ from those contained in such statements in light of new information or future events. We caution you, therefore, against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees or assurances of future performance. While there is no assurance that any list of risks and uncertainties or risk factors is complete, important factors that could cause actual results to differ materially from those in the forward-looking statements include the following, without limitation: ▪ Negative economic and political conditions that adversely affect the general economy, housing prices, the job market, consumer confidence and spending habits which may affect, among other things, the level of nonperforming assets, charge-offs and provision expense; ▪ The rate of growth in the economy and employment levels, as well as general business and economic conditions, and changes in the competitive environment; ▪ Our ability to implement our business strategy, including the cost savings and efficiency components, and achieve our financial performance goals; ▪ The COVID-19 pandemic and associated lockdowns and their effect on the economic and business environments in which we operate; ▪ Our ability to meet heightened supervisory requirements and expectations; ▪ Liabilities and business restrictions resulting from litigation and regulatory investigations; ▪ Our capital and liquidity requirements (including under regulatory capital standards, such as the U.S. Basel III capital rules) and our ability to generate capital internally or raise capital on favorable terms; ▪ The effect of changes in interest rates on our net interest income, net interest margin and our mortgage originations, mortgage servicing rights and mortgages held for sale; ▪ Changes in interest rates and market liquidity, as well as the magnitude of such changes, which may reduce interest margins, impact funding sources and affect the ability to originate and distribute financial products in the primary and secondary markets; ▪ The effect of changes in the level of checking or savings account deposits on our funding costs and net interest margin; ▪ Financial services reform and other current, pending or future legislation or regulation that could have a negative effect on our revenue and businesses; ▪ A failure in or breach of our operational or security systems or infrastructure, or those of our third party vendors or other service providers, including as a result of cyber-attacks; and ▪ Management’s ability to identify and manage these and other risks. In addition to the above factors, we also caution that the actual amounts and timing of any future common stock dividends or share repurchases will be subject to various factors, including our capital position, financial performance, capital impacts of strategic initiatives, market conditions, and regulatory and accounting considerations, as well as any other factors that our Board of Directors deems relevant in making such a determination. Therefore, there can be no assurance that we will repurchase shares or pay any dividends to holders of our common stock, or as to the amount of any such repurchases or dividends. Further, statements about the effects of the COVID-19 pandemic and associated lockdowns on our business, operations, financial performance and prospects may constitute forward-looking statements and are subject to the risk that the actual impacts may differ, possibly materially, from what is reflected in those forward-looking statements due to factors and future developments that are uncertain, unpredictable and in many cases beyond our control, including the scope and duration of the pandemic, actions taken by governmental authorities in response to the pandemic, and the direct and indirect impact of the pandemic on our customers, third parties and us. Further, statements about the estimated impact of CECL are forward-looking statements and are subject to the risk that the actual impact of CECL may differ, possibly materially, from what is reflected in those statements due to, among other things, changes in macroeconomic conditions and any of the other variables discussed, as well as changes based on continuing review of models and assumptions. More information about factors that could cause actual results to differ materially from those described in the forward-looking statements can be found under “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2020. Non-GAAP Financial Measures: This document contains non-GAAP financial measures denoted as Underlying results and excluding elevated cash. In historical periods, these results may have been referred to as Adjusted or Adjusted/Underlying results. Underlying results for any given reporting period exclude certain items that may occur in that period which Management does not consider indicative of the Company’s on-going financial performance. We believe these non-GAAP financial measures provide useful information to investors because they are used by our Management to evaluate our operating performance and make day-to-day operating decisions. In addition, we believe our Underlying results in any given reporting period reflect our on-going financial performance in that period and, accordingly, are useful to consider in addition to our GAAP financial results. We further believe the presentation of Underlying results increases comparability of period-to-period results. The Appendix presents reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures. Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate such measures. Accordingly, our non-GAAP financial measures may not be comparable to similar measures used by such companies. We caution investors not to place undue reliance on such non-GAAP financial measures, but to consider them with the most directly comparable GAAP measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our results reported under GAAP.


 
1Q21 GAAP financial summary 1Q21 4Q20 1Q20 Q/Q Y/Y $s in millions $/bps % $/bps % Net interest income $ 1,117 $ 1,129 $ 1,160 $ (12) (1) % $ (43) (4) % Noninterest income 542 578 497 (36) (6) 45 9 Total revenue 1,659 1,707 1,657 (48) (3) 2 — Noninterest Expense 1,018 1,012 1,012 6 1 6 1 Pre-provision profit 641 695 645 (54) (8) (4) (1) Provision for credit losses (140) 124 600 (264) NM (740) NM Income before income tax expense 781 571 45 210 37 736 NM Income tax expense 170 115 11 55 48 159 NM Net income $ 611 $ 456 $ 34 $ 155 34 % $ 577 NM Preferred dividends 23 32 22 (9) (28) 1 5 Net income available to common stockholders $ 588 $ 424 $ 12 $ 164 39 % $ 576 NM $s in billions Average interest-earning assets $ 164.4 $ 163.5 $ 150.9 $ 0.8 1 % $ 13.4 9 % Average deposits $ 146.6 $ 145.3 $ 126.6 $ 1.4 1 % $ 20.0 16 % Performance metrics Net interest margin(1) 2.75 % 2.75 % 3.09 % — bps (34) bps Net interest margin, FTE(1) 2.76 2.75 3.10 1 (34) Loan-to-deposit ratio (period-end)(2) 80.7 83.6 95.5 (290) (1,480) ROACE 11.6 8.2 0.2 337 1,133 ROTCE 17.2 12.2 0.4 497 1,681 ROA 1.4 1.0 0.1 36 128 ROTA 1.4 1.0 0.1 37 132 Efficiency ratio 61.4 59.3 61.1 207 25 Noninterest income as a % of total revenue 33 % 34 % 30 % (100) bps 300 bps FTEs(3) 17,405 17,584 17,863 (179) (1) % (458) (3) % Operating leverage (3.4) % (0.4) % Per common share Diluted earnings $ 1.37 $ 0.99 $ 0.03 $ 0.38 38 % $ 1.34 NM Tangible book value $ 32.79 $ 32.72 $ 31.97 $ 0.07 — % $ 0.82 3 % Average diluted shares outstanding (in millions) 427.9 428.9 429.4 (1.0) — % (1.5) — % See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
1Q21 Underlying financial summary(1) Q/Q Y/Y $s in millions 1Q21 4Q20 1Q20 $/bps %/bps $/bps %/bps Net interest income $ 1,117 $ 1,129 $ 1,160 $ (12) (1) % $ (43) (4) % Noninterest income 542 578 497 (36) (6) 45 9 Total revenue 1,659 1,707 1,657 (48) (3) 2 — Noninterest expense 998 970 979 28 3 19 2 Pre-provision profit 661 737 678 (76) (10) (17) (3) Provision for credit losses (140) 124 600 (264) NM (740) NM Net income available to common stockholders $ 603 $ 448 $ 37 $ 155 35 % $ 566 NM Performance metrics Noninterest income as a % of total revenue 32.7 % 33.8 % 30.0 % (100) bps 300 bps Efficiency ratio 60.2 56.8 59.1 336 111 ROTCE 17.6 % 12.9 % 1.1 % 470 bps 1,649 bps Diluted EPS $ 1.41 $ 1.04 $ 0.09 $ 0.37 36 % $ 1.32 NM Tangible book value per share $ 32.79 $ 32.72 $ 31.97 $ 0.07 — % $ 0.82 3 % See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Credit trends favorable ■ Credit trends remain highly favorable; consumer and commercial continue to improve given stronger economic outlook ■ Allowance for credit losses coverage ratio of 1.94%, or 2.03% excluding PPP loans(1) ■ Criticized assets down $495 million, or 11% QoQ Overview(1) Strong capital, liquidity and funding ■ Strong capital levels with a CET1 ratio of 10.1%(3) ■ Period-end LDR ratio of 80.7%, or 77.3% excluding PPP loans(1), vs. 95.5% a year ago; average DDA up 49% YoY and 3% QoQ ■ Total available liquidity of ~$80 billion at March 31, 2021 1Q21 results reflect benefit of diversified business model ■ Underlying net income of $626 million and EPS of $1.41 ■ Revenue of $1.7 billion stable YoY and down 3% QoQ, demonstrating our diversification and resilience ■ Underlying PPNR of $661 million, down 10% from 4Q20 and 3% from 1Q20 – QoQ decrease tied to lower mortgage revenue and seasonal factors – Highlights include strength in capital markets, record results in wealth, and well-controlled expenses ■ NII down 1% QoQ due to day count; down 4% YoY given challenging rate environment, partly offset by earning asset growth of 9% and lower funding costs – NIM of 2.76% up slightly QoQ; 2.92%(2) excluding elevated cash, stable QoQ ■ Negative provision for credit losses of $140 million reflects strong credit results and improving macroeconomic outlook ■ Underlying ROTCE of 17.6% compares with 12.9% in 4Q20 and 1.1% in 1Q20 See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
$150.9B $162.4B $160.2B $163.5B $164.4B NII and NIM $1,160 $1,160 $1,137 $1,129 $1,117 3.10% 2.88% 2.83% 2.75% 2.76% 1Q20 2Q20 3Q20 4Q20 1Q21 2.92% 2.92% 2.75% 2.76% 4Q20 Elevated Cash Asset Yield Funding Cost Other 1Q21 ■ NII down 1% – Given lower day count, with broadly stable net interest margin and loans ■ NIM of 2.76%, up 1 bp – Reflects disciplined deposit pricing and a steepening yield curve, largely offset by lower earning-asset yields – Interest-bearing deposit costs of 20 bps, down 7 bps ■ Interest rate sensitivity from gradual 200 bps rise declined to 8.5% from 10.8% in 4Q20, largely reflecting the addition of $7.0 billion of receive-fixed swaps Net interest income $ in millions, except earning assets Average interest-earning assets Net interest income NIM, FTE Year-Over-Year Linked Quarter Disciplined deposit pricing and improved rate environment help moderate margin pressure Highlights NIM, FTE NIM, excluding impact of elevated cash(1) NIM impact from elevated cash above target 17 bps 16 bps 1Q21 ■ NII down 4% – 9% growth in interest-earning assets was offset by lower NIM ■ NIM of 2.76%, down 34 bps – Impact of lower rate environment, lower interest- earning asset yields and elevated cash balances given strong deposit flows – Partly offset by improved funding mix and deposit pricing – Interest-bearing deposit costs down 74 bps 0.01% (0.05)% 0.04% 0.01% NIM 4Q20 to 1Q21 4Q20 See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Noninterest income Year-Over-Year Linked Quarter Noninterest income $s in millions ■ Noninterest income decreased 6% – Mortgage banking fees down $28 million as increased industry capacity and heightened competition pressured gain-on-sale margins – Capital markets fees declined $7 million off record levels given lower M&A advisory, partly offset by increased underwriting revenue – Record Wealth fees, up $6 million, reflecting an increase in AUM from strong net inflows and higher equity market levels – FX & IRP decreased $7 million given lower interest rate hedging ■ Noninterest income, up 9% – Mortgage banking fees up $6 million given higher production revenue – Capital markets fees up $38 million given higher underwriting and M&A advisory. 1Q20 included the impact of a $21 million MTM loss on loan trading assets – Record Wealth fees up $5 million reflecting an increase in AUM from strong net inflows and higher equity market levels – FX & IRP up $4 million reflecting the build-out of commodities hedging Noninterest income up 9% YoY, paced by strength in Capital Markets, Mortgage and Wealth $497 $590 $654 $578 $542 1Q20 2Q20 3Q20 4Q20 1Q21 $s in millions 1Q21 4Q20 1Q20 $ Q/Q Y/Y Mortgage banking fees $ 165 $ 193 $ 159 $ (28) $ 6 Service charges and fees 99 104 118 (5) (19) Capital markets fees 81 88 43 (7) 38 Card fees 55 56 56 (1) (1) Trust and investment services fees 58 52 53 6 5 Letter of credit and loan fees 38 38 34 — 4 FX and interest rate products 28 35 24 (7) 4 Securities gains, net 3 — — 3 3 Other income 15 12 10 3 5 Noninterest income $ 542 $ 578 $ 497 $ (36) $ 45 Highlights


 
59.1% 54.9% 53.4% 56.8% 60.2% 1Q20 2Q20 3Q20 4Q20 1Q21 Noninterest expense(1) Linked Quarter ■ Underlying noninterest expense up 3% – Primarily seasonally higher salaries and employee benefits – Decrease in other operating expenses primarily reflects lower advertising costs ■ Underlying noninterest expense up 2% – Salaries and employee benefits up 2% reflecting higher revenue-based compensation – Equipment and software expense up 12% given continued investments in technology – Outside services expense up 13% largely tied to growth initiatives – Other operating expense declined 18% given lower travel and advertising costs Underlying, as applicable 1Q21 4Q20 1Q20 $ $s in millions Q/Q Y/Y Salaries & employee benefits $ 548 $ 519 $ 539 $ 29 $ 9 Equipment & software 148 140 132 8 16 Outside services 132 131 117 1 15 Occupancy 79 78 80 1 (1) Other operating expense 91 102 111 (11) (20) Noninterest expense $ 998 $ 970 $ 979 $ 28 $ 19 Full-time equivalents (FTEs) 17,405 17,584 17,863 (179) (458) Highlights Underlying efficiency ratio See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
$121.1 $128.8 $124.9 $123.5 $122.8 $61.5 $61.3 $61.1 $61.9 $62.0 $59.5 $67.4 $63.9 $61.5 $60.9 Retail loans Commercial loans and leases 1Q20 2Q20 3Q20 4Q20 1Q21 Highlights Loans and leases $s in billions Average loans up 1% YoY with commercial up 2% and retail up 1%; broadly stable QoQ Year-Over-Year Linked Quarter ■ Average loans broadly stable – Commercial down $638 million, or 1%, reflecting line draw repayments and payoffs outpacing originations – Retail up $24 million reflecting growth in education and auto, partially offset by a decrease in home equity and run off in personal unsecured ■ Period-end loans down $895 million, reflecting decreases of $380 million in commercial and $515 million in retail ■ Average loans up $1.8 billion, or 1% – Commercial up $1.4 billion, or 2%, reflecting $4.8 billion of PPP loans, partly offset by line draw repayments and payoffs outpacing originations – Retail up $425 million, or 1%, with growth in education and residential mortgage, partly offset by a decrease in home equity and run off in personal unsecured ■ Period-end loans down $5.3 billion, or 4%, with commercial loans down 9%, and retail loans up slightly Average loans and leases(1) $127.5 $125.7 $124.1 $123.1 $122.2 $61.5 $60.8 $61.7 $62.3 $61.8 $66.0 $64.9 $62.4 $60.8 $60.4 Retail loans Commercial loans and leases 1Q20 2Q20 3Q20 4Q20 1Q21 $s in billions Period-end loans and leases See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
$126.6 $141.6 $141.4 $145.3 $146.6 1Q20 2Q20 3Q20 4Q20 1Q21 Highlights Average funding and cost of funds Average deposits up 16% YoY and 1% QoQ; continue to drive down cost of funds Year-Over-Year Linked Quarter ■ Average deposits up 1% with growth in demand deposits, savings and money market, partially offset by a decrease in term deposits – Citizens Access® deposits of $5.5 billion, down 10% given run off of term deposits ■ Interest-bearing deposits costs of 20 bps, down 7 bps ■ Total deposit costs down 5 bps ■ Average deposits up $20 billion, or 16%, with growth in demand deposits, money market accounts, savings and checking with interest, partly offset by a decrease in term deposits ■ Total deposit costs down 58 bps, reflecting the impact of lower rates and favorable shift in deposit mix; interest-bearing deposit costs down 74 bps ■ Period-end deposit growth of $17.9 billion, or 13%, reflecting government stimulus and clients building liquidity $s in billions Growing lower-cost deposits(1) See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. 0.72% 0.35% 0.25% 0.19% 0.14% 0.94% 0.48% 0.35% 0.27% 0.20% Total deposit costs Interest-bearing deposit costs Demand deposits Other interest-bearing deposits Term deposits


 
0.46% 0.46% 0.61% 0.52% Provision for credit losses Net charge-offs Net c/o ratio 1Q20 2Q20 3Q20 4Q20 1Q21 Provision for credit losses, net charge-offs Nonaccrual loans Highlights Credit quality(1) $s in millions ■ NCOs of $158 million decreased $32 million driven by commercial. 1Q21 commercial results include one large charge-off related to a financial sponsor ■ Nonaccrual loans decreased $11 million QoQ reflecting a $76 million decrease in commercial, partially offset by a $65 million increase in retail as loans exit forbearance ■ Negative provision for credit losses of $140 million reflects strong credit performance and improving macroeconomic outlook ■ 1Q21 ACL ratio of 1.94%, or 2.03% ex. PPP loans(2), compares with 2.17% in 4Q20, or 2.24% ex. PPP loans, and 1.73% in 1Q20 ■ ACL to nonaccrual loans and leases ratio of 235% compares with 262% as of 4Q20 and 283% as of 1Q20 $s in millions $780 $990 $1,277 $1,019 $1,008 0.61% 0.79% 1.03% 0.83% 0.82% Nonaccrual loans Nonaccrual loans to total loans 1Q20 2Q20 3Q20 4Q20 1Q21 Allowance for credit losses $s in millions $2,210 $2,527 $2,736 $2,670 $2,372 1.73% 2.01% 2.21% 2.17% 1.94% Allowance for loan and lease losses Allowance to loan coverage ratio Allowance to loan coverage ratio ex. PPP 1Q20 2Q20 3Q20 4Q20 1Q21 1.73% 2.09% 2.29% 2.24% 2.03% 0.70% See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. $600 $137 $464 $147 $428 $219 $124 $190 $(140) $158 (3) (2)


 
4Q20 1Q21 Retail 2.01% 1.72% Commercial ex. PPP(3) 2.50% 2.37% Total CFG ex. PPP(3) 2.24% 2.03% Select commercial areas: Areas stabilized: Retail trade Energy & related Educational services CRE: Mall REITs 8.22% 7.22% Areas of continued concern: Accommodation & food services > Casual dining CRE: Retail & Hospitality Arts, entertainment & recreation Allowance for credit losses $1,747 $2,670 $62 $(158) $(61) $(142) $2,372 CECL Day 1 4Q20 New Loan Originations Net Charge- offs Portfolio Changes Economic/ Qualitative Changes 1Q21 Allowance for Credit Losses ■ Reserve coverage reduced in select commercial areas given more favorable macro backdrop from 8.22% in 4Q20 to 7.22% in 1Q21 – Reserve coverage of areas of continued concern is 9.96% at 1Q21, broadly stable with 4Q20 1. Portfolio Changes: runoff, changes in credit quality, aging of existing portfolio and utilization changes 2. Economic/Qualitative Changes: changes to macroeconomic variables and qualitative factors including management overlays Reserve Coverage (1) (2) ■ Reserve release driven by macroeconomic outlook and credit improvement ■ Potential for further releases in 2021 as economic forecasts continue to improve and uncertainty diminishes, reducing the need for overlays See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Period-end loan-to-deposit ratioCapital levels continue to strengthen Highlights ■ 1Q21 CET1 ratio of 10.1%, up from 10.0% in 4Q20, slightly above our target 9.75%-10.0% operating range ■ Repurchased 2.2 million shares in 1Q21, returned $262 million to shareholders including common dividends ■ Period-end LDR ratio 80.7%, or 77.3% excluding PPP loans(3) ■ Total available liquidity of ~$80 billion at March 31, 2021 Capital and liquidity remain strong $s in billions (period-end) as of 1Q20 2Q20 3Q20 4Q20 1Q21 Basel III basis(1)(2) Common equity tier 1 capital $ 14.0 $ 14.2 $ 14.3 $ 14.6 $ 14.9 Risk-weighted assets $ 148.9 $ 147.3 $ 146.1 $ 146.8 $ 147.8 Common equity tier 1 ratio 9.4 % 9.6 % 9.8 % 10.0 % 10.1 % Tier 1 capital ratio 10.5 % 10.9 % 11.2 % 11.3 % 11.4 % Total capital ratio 12.5 % 13.1 % 13.3 % 13.4 % 13.4 % 10.0% 0.42% (0.07)% (0.06)% (0.18)% 10.1% 4Q20 Net Income RWA Share Repurchases Common dividends & other 1Q21 See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. 95.5% 87.5% 86.8% 83.6% 80.7% 1Q20 2Q20 3Q20 4Q20 1Q21


 
Business highlights and strategic priorities Group ■ Secured ~$1.8 billion in new PPP loans through 2021 program, providing critical funding to over ~30,000 small business customers ■ Despite the pandemic, ~4,100 Citizens colleagues logged ~122,000 volunteer hours supporting ~1,700 organizations in 2020 ■ Citizens scored 100% on the Human Rights Campaign’s Corporate Equality Index for second year in a row; named a Best Place to Work for LGBTQ Equality Consumer ■ Announced new Citizens Pay™ partnership with BJ’s Wholesale Club to provide installment financing ■ Launched iOS version of next gen mobile banking app, rated 4.6 stars; continue to improve experience and add additional self-service functionality ■ Citizens Auto Finance Ranked #1 three years in a row in J.D. Power U.S. Dealer Financing Satisfaction ■ Named Best Northeast Regional Bank for 2021 by MyBankTracker ■ Digital sales up 48% YoY(1) ■ Record Wealth managed money sales at 65% of total investment sales in 1Q21; AUM of $19.9B, up 33% YoY Commercial ■ Continued to be named top treasury and cash management provider by Global Finance Magazine in select regions ■ Investing in digitizing Commercial Operations process and expanded client self-service capabilities ■ Capital Markets showing good diversification, deepening with clients. 1Q21 2nd highest fee quarter for Citizens Next Gen Technology Modern operating model Enterprise-wide payments Culture/ leadership/ talent Data & Analytics / AI Innovation C o n su m e r E2E digital transformation ■ E2E digital transformation to increase sales and drive self-service interactions National expansion ■ Leverage Citizens® Access and lending capabilities to deliver national value proposition ■ Citizens PayTM launch; develop direct-to- consumer digital experience Deepening relationships ■ Accelerate growth in Wealth ■ Branch transformation/advisory focus C o m m e rc ia l Enhancing coverage model ■ Strengthen corporate finance advisory model with deep industry expertise across key verticals Expanding geographic reach ■ Grow mid-corporate client base through geographic expansion into Southeast, Texas and California Building solution sets and fee capabilities ■ Enhance capabilities in Treasury Solutions and Capital Markets to deepen relationships ■ Digitize processes for clients and colleagues to enhance efficiencies Enterprise-wide initiatives supporting Consumer and Commercial See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
2Q21 outlook vs. 1Q21 1Q21 Underlying(1) 2Q21 Underlying outlook(1) Net interest income ■ $1,117 million ■ NII up 2.0-2.5% ■ Loan growth of 1.5-2%; earning assets broadly stable ■ NIM up modestly, broadly stable ex-elevated cash Noninterest income ■ $542 million ■ Down high single digits, reflecting lower mortgage banking fees given further decline in gain-on-sale margin Noninterest expense ■ $998 million ■ Down slightly Credit ■ $140 million negative provision; NCOs $158 million ■ Net charge-offs of 30-40 bps of average loans ■ Expect provision expense less than net charge-offs We offer commentary on factors influencing key categories Confident in 2021 PPNR outlook, with NII higher and fees slightly lower than original guidance – PPNR expected to bottom in 2Q21, then grow in 2H21; positive operating leverage in Q3, Q4 and 2H21 Credit outlook substantially improved with expected full-year NCO range of 35-45 bps updated from 50-65 bps See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Key messages ■ Citizens 1Q21 results demonstrate strength and resiliency of franchise, along with continued strong execution ■ Results reflect the benefit of Citizens' diversified business model – Revenue of $1.7 billion stable YoY and down 3% QoQ – Strength in Capital Markets, record results in Wealth – Well-controlled expenses – Strong credit results and improving macroeconomic outlook ■ Citizens remains well capitalized and maintains ample liquidity – Robust capital levels with CET1 ratio of 10.1%(1) – ACL/loans of 1.94%, or 2.03% excluding PPP loans(2) – End of period LDR of 80.7% ■ TBV/share of $32.79 up 3% YoY and up slightly QoQ ■ Continue to make progress on our strategic initiatives, while adapting to the environment – TOP 6 Program achieved FY2020 pre-tax run-rate target of $225 million; on track for total target pre-tax run-rate benefit of ~$400-$425 million by YE2021 – Prioritizing major strategic initiatives: Consumer national expansion; broadening Citizens Pay, widening Commercial coverage, and enhancing advisory capabilities ■ Well positioned to benefit from the economic recovery in 2021 while strengthening our franchise and positioning Citizens for sustainable success See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Appendix


 
Net income available to common shareholders and EPS $s in millions, except per share data ê 10% $737 $661 4Q20 1Q21 Linked-quarter Underlying results(1) Return on average total tangible assets Return on average tangible common equity Average loans $s in billions Average deposits $s in billions Stable $3.5 2 $3.5 6 é 36% $123.5 $122.8 4Q20 1Q21 $145.3 $146.6 4Q20 1Q21 1.10% 1.44% 4Q20 1Q21 12.9% 17.6% 4Q20 1Q21 $448 $603 $1.04 $1.41 4Q20 1Q21 é 35% Pre-provision profit $s in millions See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. é 470 bps é 34 bps Stable


 
$678 $661 1Q20 1Q21 Year-over-year Underlying results(1) Return on average total tangible assets ê 3% Average loans $s in billions Stable Net income available to common shareholders and EPS $s in millions, except per share data Return on average tangible common equity Average deposits $s in billions $3.5 2 é 129 bps $3.5 6 $121.1 $122.8 1Q20 1Q21 $126.6 $146.6 1Q20 1Q21 0.15% 1.44% 1Q20 1Q21 1.1% 17.6% 1Q20 1Q21 é 16% Pre-provision profit $s in millions é 1,649 bps$603 $0.09 $1.41 1Q20 1Q21 $37 See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Mortgage banking Mortgage volumes remain strong; gain-on-sale margins trending lower from elevated levels ■ Industry estimates for originations of ~$3.5 trillion for FY21, down ~15% from historical highs – Refi market down ~30% mitigated by ~15% increase in purchase market – Refi volume falls from ~60% in 1H to ~35% by 2H ■ CFG purchase mix expected to increase to ~50% in FY21 compared to 38% in FY20 ■ Gain-on-sale margins expected to decline in 2Q21 and then begin to stabilize – Subject to competitive dynamics, mostly driven by third party channels ■ Operating servicing income contribution expected to improve through 2H21 given growth in servicing portfolio and declining amortization ■ Expect Mortgage Banking to continue to be an important fee business as we transition to greater contributions from purchase originations and servicing ■ Investments helping to drive efficiency and increased market share across channels – Migrated all retail origination systems to modern cloud-based solutions – ~90% of retail customers use our digital portal Mortgage banking fees $s in millions Maintaining strength in a transitioning market Production revenue Servicing revenue net of MSR impact 2019 2020 1Q20 4Q20 1Q21 $193 $165$159 $915 $302 Mortgage volumes and margin $s in billions $6.1 $9.2 $9.7$9.2 $9.3 $8.8 1.56% 2.08% 1.59% 1Q20 4Q20 1Q21 $7.3 $10.9 $11.1 *Pull through adjusted locks Secondary originations Total secondary locks Portfolio originations Gain on sale/PTAL*


 
Allocation of allowance for credit losses by product type December 31, 2020 March 31, 2021 (in millions) Loans and Leases Allowance Coverage Coverage (ex-PPP)(2) Loans and Leases Allowance Coverage Coverage (ex-PPP)(2) Allowance for Loans and Lease Losses Commercial and industrial(1) $44,173 $821 1.86 % 2.05 % $44,058 $742 1.68 % 1.91 % Commercial real estate 14,652 360 2.46 14,553 353 2.43 Leases 1,968 52 2.67 1,802 51 2.82 Total commercial 60,793 1,233 2.03 2.18 60,413 1,146 1.90 2.07 Residential 19,539 141 0.72 19,202 125 0.65 Home equity 12,149 134 1.10 11,854 102 0.86 Automobile 12,153 200 1.65 12,344 175 1.41 Education 12,308 361 2.93 12,691 342 2.70 Other retail 6,148 374 6.07 5,691 304 5.34 Total retail loans 62,297 1,210 1.94 61,782 1,048 1.70 Total loans and leases $123,090 $2,443 1.98 % 2.05 % $122,195 $2,194 1.80 % 1.87 % Allowance for Unfunded Lending Commitments(2) Commercial $186 2.33 % 2.50 % $165 2.17 % 2.37 % Retail 41 2.01 13 1.72 Total allowance for unfunded lending commitments $227 $178 Allowance for credit losses(2) $123,090 $2,670 2.17 % 2.24 % $122,195 $2,372 1.94 % 2.03 % Coverage ex-PPP calculated to exclude PPP loans which are fully guaranteed and included in the commercial and industrial category. PPP loan balances were $4,155 million and $5,148 million as of December 31, 2020 and March 31, 2021, respectively. See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24.


 
Highlights Commercial credit – diversified portfolio with prudent credit discipline Overall ■ Highly granular and diversified portfolio in terms of geography, industry and asset class ■ Early economic recovery, improved liquidity given capital raising and federal stimulus continues to reduce the areas of market concern – Areas of market concern improved from 4.6% of the total CFG loan portfolio at 4Q20 to 2.3% at 1Q21 – Remaining Retail Trade, Energy and Related, Educational Services and CRE Mall REITS have stabilized and were removed as areas of concern Industry sector of market concern Continued concern Industry sectors $s in billions 4Q20 1Q21 Balance % of Total CFG Areas of Concern Balance % of Total CFG Areas of Concern Real Estate and Rental and Leasing $ 13.9 11 % $ 13.9 11 % Retail and hospitality 2.4 2 2.4 2.2 2 $ 2.0 Retail 1.5 1.5 1.4 $ 1.4 Mall REITs 0.4 0.4 0.2 * Hospitality 0.5 0.5 0.6 $ 0.6 Finance and Insurance 7.1 6 6.9 6 Accommodation and Food Services 4.0 3 4.1 3 Accommodation 1.3 1 1.3 1 Food Services and Drinking Places 2.7 2 0.5 2.8 2 $ 0.5 Casual Dining 0.5 0.5 0.5 $ 0.5 Fast Food, Fast Casual, Other 2.2 2.3 Health, Pharma, Social Assistance 3.3 3 3.2 3 Professional, Scientific, and Technical 2.9 2 2.8 2 Information 2.5 2 2.3 2 Retail Trade 2.4 2 0.6 2.4 2 * Essential Businesses 1.7 1.8 Non Essential Businesses 0.6 0.6 0.6 Other Manufacturing 2.5 2 2.5 2 Wholesale Trade 2.0 2 2.1 2 Energy & Related 2.5 2 0.9 2.3 2 * Less Price Sensitive 1.6 1.4 Price Sensitive 0.9 0.9 0.8 Metals & Mining 1.7 1 1.6 1 Other Services 1.6 1 1.6 1 Admin and Waste Mgmt. 1.4 1 1.3 1 Arts, Entertainment, and Recreation 1.4 1 0.3 1.3 1 $ 0.3 Arts, Entertainment, and Recreation 1.1 1.0 Fitness centers and entertainment venues 0.3 0.3 0.3 $ 0.3 Transportation and Warehousing 1.5 1 1.5 1 Automotive 1.1 1 1.0 1 Computer, Electrical Equipment, Appliance, and Component Manufacturing 1.2 1 1.3 1 Consumer Products Manufacturing 1.3 1 1.3 1 Chemicals 0.9 1 0.9 1 Educational Services 0.9 1 0.9 0.8 1 * All others(1) 0.6 1 0.2 Total commercial excluding PPP loans(2) $ 56.7 46 % $ 5.6 $ 55.3 45 % $ 2.8 SBA PPP loans 4.1 3 5.1 4 Total commercial $ 60.8 49 % $ 60.4 49 % Updated industries of market concern $ 12.2 10 % 4.6 % $ 11.8 10 % 2.3 % Areas of continued concern $2.8B or 2.3% of total CFG ■ CRE Retail & hospitality $2.0B - portfolio is well diversified geographically, with exposure to mall REITS greatly reduced; despite re-openings and increasing consumer demand there continue to be some challenges for selective hospitality and retail credits ■ Food services and drinking places $0.5B – casual dining segment likely to remain stressed ■ Arts, Entertainment, and Recreation $0.3B – fitness centers and entertainment venues impacted by COVID- related shutdowns and social distancing See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. * No longer an area of concern


 
Commentary Retail credit - diversified portfolio with prudent credit discipline ■ ~70% of the retail portfolio is secured ■ Mortgage weighted-average LTV of 61% with ~3% of the portfolio with refreshed FICO scores <650 ■ ~50% of the HELOC portfolio is secured by 1st lien – ~79% of HELOC has CLTV  <70; ~96% CLTV < 80 ■ Took proactive action in 2017 to limit national auto footprint to larger multi-dealers by reducing states and eliminating small dealerships – Limited exposure to higher-risk, longer-duration loans ■ Education refinance portfolio borrowers at origination have been employed ~5.1 years on average with: – ~27% co-sign – ~56% have advanced degrees ■ Education InSchool ~90% co-sign See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described on page 24. Retail portfolio $in billions 4Q20 1Q21 Balance % of total CFG WA FICO Nonaccrual Balance % of total CFG WA FICO Nonaccrual $ % $ % Residential mortgage $ 19.5 16 % ~785 $ 0.17 0.86 % $ 19.2 16 % ~785 $ 0.24 1.25 % Home equity 12.1 10 ~765 0.28 2.28 11.9 10 ~770 0.27 2.27 Auto 12.2 10 ~740 0.07 0.59 12.3 10 ~740 0.07 0.57 Education 12.3 10 ~790 0.02 0.14 12.7 10 ~785 0.02 0.16 Other retail 6.1 5 ~755 0.03 0.24 5.7 5 ~750 0.03 0.53 Credit card 1.9 2 ~740 0.02 0.91 1.8 1 ~740 0.02 0.94 Point-of-sale 2.7 2 ~750 — — 2.6 2 ~745 — — Total retail(1) $ 62.3 51 % ~770 $ 0.56 0.90 % $ 61.8 51 % ~770 $ 0.63 1.02 % Broadly stable QoQ trends on FICO scores, delinquencies


 
Notable Items(1) First quarter 2021, fourth quarter 2020 and first quarter 2020 results reflect notable items primarily related to TOP 6 transformational and revenue and efficiency initiatives. The 2020 results also reflect notable items related to integration costs primarily tied to the August 1, 2018 Franklin American Mortgage Company ("FAMC") acquisition. These notable items have been excluded from reported results to better reflect Underlying operating results. Cumulative after-tax integration costs related to the FAMC acquisition totaled $34 million through the end of first quarter 2021. See pages 25-26 for notes and important information on Non-GAAP Financial Measures, including “Underlying” results. “Underlying” results exclude the impact of notable items described above. Notable items - integration costs 1Q21 4Q20 1Q20 Cumulative after-tax integration costs ($s in millions) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax FAMC Other Total Noninterest income $ — $ — $ — $ — $ — $ — $ (3) $ — $ (3) Salaries & benefits $ — $ — $ — $ — $ — $ — $ (10) $ — $ (10) Equipment and software — — — — (1) (1) (3) — (3) Outside services — — (2) (2) (3) (2) (15) (6) (21) Occupancy — — — — — — (1) — (1) Other expense — — — — — — (2) — (2) Noninterest expense $ — $ — $ (2) $ (2) $ (4) $ (3) $ (31) (6) $ (37) Total Integration Costs $ — $ — $ (2) $ (2) $ (4) $ (3) $ (34) $ (6) $ (40) Other notable items - primarily tax and TOP 1Q21 4Q20 1Q20 ($s in millions, except per share data) Pre-tax After-tax Pre-tax After-tax Pre-tax After-tax Tax notable items $ — $ — $ — $ 7 $ — $ — Other notable items- TOP & other actions Noninterest income Salaries & benefits — — (18) (14) (10) (7) Equipment and software (4) (3) (1) — — — Outside services (7) (5) (15) (11) (15) (12) Occupancy (9) (7) (6) (4) (4) (3) Other expense — — — — — — Noninterest expense $ (20) $ (15) $ (40) $ (29) $ (29) $ (22) Total Other Notable Items $ (20) $ (15) $ (40) $ (22) $ (29) $ (22) Total Notable Items $ (20) $ (15) $ (42) $ (24) $ (33) $ (25) EPS Impact $ (0.04) $ (0.05) $ (0.06)


 
Notes Notes on Non-GAAP Financial Measures See important information on Non-GAAP Financial Measures, as applicable, at the beginning and end of this presentation for an explanation of our use of these metrics and non-GAAP financial measures and their reconciliations to GAAP financial measures. “Underlying” results exclude the impact of notable items. Where there is a reference to Underlying results in a paragraph or table, all measures that follow these references are on the same basis, when applicable. Allowance coverage ratios for loans and leases includes the allowance for funded loans and leases in the numerator and funded loans and leases in the denominator. Allowance coverage ratios for credit losses includes the allowance for funded loans and leases and allowance for unfunded lending commitments in the numerator and funded loans and leases in the denominator. Coverage ex-PPP calculated to exclude PPP loans which are fully guaranteed and included in the commercial and industrial category. PPP loan balances were $4,155 million and $5,148 million as of December 31, 2020 and March 31, 2021, respectively. See slide 21 for more details on the calculations General Notes a. References to net interest margin are on a fully taxable equivalent ("FTE") basis. In 1Q19, Citizens changed its quarterly presentation of net interest income and net interest margin (NIM). Consistent with our understanding of general peer practice, the Company simplified the calculation of its reported NIM to equal net interest income, annualized based on the actual number of days in the period, divided by average total interest earning assets for the period. Under the Company’s prior methodology, NIM was calculated using the difference between the annualized yield on average total interest-earning assets and total interest-bearing liabilities for the period. The Company also began presenting both net interest income and NIM on an FTE basis. Prior periods have been revised consistent with the current presentation. b. Beginning in the first quarter of 2019, borrowed funds balances and the associated interest expense are based on original maturity. Prior periods have been adjusted to conform with the current period presentation. c. Throughout this presentation, references to consolidated and/or commercial loans and loan growth include leases. Loans held for sale are also referred to as LHFS. d. Select totals may not sum due to rounding. e. Based on Basel III standardized approach. f. Throughout this presentation, reference to balance sheet items are on an average basis and loans exclude held for sale unless otherwise noted. g. NIM excluding elevated cash adjusts interest-earning assets to exclude the impact of cash above targeted operating levels. Notes on slide 3 - 1Q21 GAAP financial summary 1) See above general note a). 2) In 3Q18, we revised our method of calculating the loan-to-deposit ratio to exclude loans held for sale, consistent with general industry practice. 3) Full-time equivalent employees. Notes on slide 4 - 1Q21 Underlying financial summary 1) See above note on non-GAAP financial measures. Notes on slide 5 - Overview 1) See above note on non-GAAP financial measures. 2) See above general note on NIM excluding the impact of elevated cash. 3) See above general note e). Notes on slide 6 - Net interest income 1) See above note non-GAAP financial measures. See above general note on NIM excluding the impact of elevated cash. Notes on slide 8 - Noninterest expense 1) See above note on non-GAAP financial measures. Notes on slide 9 - Loans and leases 1) See above general note d). Notes on slide 10 - Average funding and cost of funds 1) Throughout this presentation, reference to balance sheet items are on an average basis and loans exclude held for sale unless otherwise noted. Notes on slide 11 - Credit quality 1) Beginning in the fourth quarter of 2019, nonperforming balances exclude both fully and partially guaranteed residential mortgage loans sold to Ginnie Mae for which the Company has the right, but not the obligation, to repurchase. Prior periods have been adjusted to exclude partially guaranteed amounts to conform with the current period presentation. 2) See above note on non-GAAP financial measures. 3) Allowance for credit losses to nonperforming loans and leases. Notes on slide 12 - Allowance for credit losses 3) See above note on non-GAAP financial measures. Notes on slide 13 - Capital and liquidity remain strong 1) See above general note e). 2) For regulatory capital purposes, in connection with the Federal Reserve’s final interim rule as of April 3, 2020, 100% of the $451 million Day-1 CECL impact recorded as of January 1, 2020 will be deferred over a two-year period ending January 1, 2022, at which time it will be phased in on a pro-rata basis over a three-year period ending January 1, 2025. Additionally, 25% of the cumulative reserve build of $923 million since January 1, 2020, or $231 million, will be phased in over the same time frame. 3) See above note on non-GAAP financial measures. Notes on slide 14 - Business highlights and strategic priorities 1) Digital sales includes retail deposit and loan products, excluding products no longer originated.


 
Notes continued Notes on slide 15 - 2Q21 outlook vs. 1Q21 1) See above note on non-GAAP financial measures. Notes on slide 16 - Key messages 1) See above general note e). 2) See above note on non-GAAP financial measures. Notes on slide 18 - Linked-quarter Underlying results 1) See above note on non-GAAP financial measures. Notes on slide 19 - Year-over-year Underlying results 1) See above note on non-GAAP financial measures. Notes on slide 21 - Allocation of allowance for credit losses by product type 1) Includes commercial leases. 2) See above note on non-GAAP financial measures. Notes on slide 22 - Commercial credit – diversified portfolio with prudent credit discipline 1) All other includes sectors with a balance less than 1% of total CFG loans. 2) See above general note d). Notes on slide 23 - Retail credit - diversified portfolio with prudent credit discipline 1) See above general note d). Notes on slide 24 - Notable Items 1) See above note on non-GAAP financial measures.


 
Non-GAAP financial measures and reconciliations $s in millions, except share, per share and ratio data QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $ % $ % Total revenue, Underlying: Total revenue (GAAP) A $1,659 $1,707 $1,657 ($48) (3%) $2 —% Less: Notable items — — — — — — — Total revenue, Underlying (non-GAAP) B $1,659 $1,707 $1,657 ($48) (3%) $2 —% Noninterest expense, Underlying: Noninterest expense (GAAP) C $1,018 $1,012 $1,012 $6 1% $6 1% Less: Notable items 20 42 33 (22) (52) (13) (39) Noninterest expense, Underlying (non-GAAP) D $998 $970 $979 $28 3% $19 2% Pre-provision profit: Total revenue (GAAP) A $1,659 $1,707 $1,657 ($48) (3%) $2 —% Less: Noninterest expense (GAAP) C 1,018 1,012 1,012 6 1 6 1 Pre-provision profit (GAAP) $641 $695 $645 ($54) (8%) ($4) (1%) Pre-provision profit, Underlying: Total revenue, Underlying (non-GAAP) B $1,659 $1,707 $1,657 ($48) (3%) $2 —% Less: Noninterest expense, Underlying (non-GAAP) D 998 970 979 28 3 19 2 Pre-provision profit, Underlying (non-GAAP) $661 $737 $678 ($76) (10%) ($17) (3%) Income before income tax expense, Underlying: Income before income tax expense (GAAP) E $781 $571 $45 $210 37% $736 NM Less: Expense before income tax benefit related to notable items (20) (42) (33) 22 52 13 39 Income before income tax expense, Underlying (non-GAAP) F $801 $613 $78 $188 31% $723 NM Income tax expense, Underlying: Income tax expense (GAAP) G $170 $115 $11 $55 48% $159 NM Less: Income tax benefit related to notable items (5) (18) (8) 13 72 3 38 Income tax expense, Underlying (non-GAAP) H $175 $133 $19 $42 32% $156 NM Net income, Underlying: Net income (GAAP) I $611 $456 $34 $155 34% $577 NM Add: Notable items, net of income tax benefit 15 24 25 (9) (38) (10) (40) Net income, Underlying (non-GAAP) J $626 $480 $59 $146 30% $567 NM Net income available to common stockholders, Underlying: Net income available to common stockholders (GAAP) K $588 $424 $12 $164 39% $576 NM Add: Notable items, net of income tax benefit 15 24 25 (9) (38) (10) (40) Net income available to common stockholders, Underlying (non-GAAP) L $603 $448 $37 $155 35% $566 NM


 
Non-GAAP financial measures and reconciliations QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $/bps % $/bps % Operating leverage: Total revenue (GAAP) A $1,659 $1,707 $1,657 ($48) (2.86%) $2 0.07% Less: Noninterest expense (GAAP) C 1,018 1,012 1,012 6 0.54 6 0.48 Operating leverage (3.40%) (0.41%) Operating leverage, Underlying: Total revenue, Underlying (non-GAAP) B $1,659 $1,707 $1,657 ($48) (2.86%) $2 0.07% Less: Noninterest expense, Underlying (non-GAAP) D 998 970 979 28 2.89 19 1.94 Operating leverage, Underlying (non-GAAP) (5.75%) (1.87%) Efficiency ratio and efficiency ratio, Underlying: Efficiency ratio C/A 61.35 % 59.28% 61.10 % 207 bps 25 bps Efficiency ratio, Underlying (non-GAAP) D/B 60.19 56.83 59.08 336 bps 111 bps Effective income tax rate and effective income tax rate, Underlying: Effective income tax rate G/E 21.76% 20.16% 24.13 % 160 bps (237) bps Effective income tax rate, Underlying (non-GAAP) H/F 21.85 21.70 24.52 15 bps (267) bps Return on average common equity and return on average common equity, Underlying: Average common equity (GAAP) M $20,611 $20,547 $20,223 $64 —% $388 2% Return on average common equity K/M 11.57 % 8.20% 0.24 % 337 bps 1,133 bps Return on average common equity, Underlying (non-GAAP) L/M 11.85 8.66 0.74 319 bps 1,111 bps Return on average tangible common equity and return on average tangible common equity, Underlying: Average common equity (GAAP) M $20,611 $20,547 $20,223 $64 —% $388 2% Less: Average goodwill (GAAP) 7,050 7,050 7,046 — — 4 — Less: Average other intangibles (GAAP) 57 60 67 (3) (5) (10) (15) Add: Average deferred tax liabilities related to goodwill (GAAP) 379 377 374 2 1 5 1 Average tangible common equity N $13,883 $13,814 $13,484 $69 —% $399 3% Return on average tangible common equity K/N 17.17 % 12.20% 0.36 % 497 bps 1,681 bps Return on average tangible common equity, Underlying (non-GAAP) L/N 17.59 12.89 1.10 470 bps 1,649 bps Return on average total assets and return on average total assets, Underlying: Average total assets (GAAP) O $182,569 $181,061 $167,177 $1,508 1% $15,392 9% Return on average total assets I/O 1.36 % 1.00% 0.08 % 36 bps 128 bps Return on average total assets, Underlying (non-GAAP) J/O 1.39 1.05 0.14 34 bps 125 bps $s in millions, except share, per share and ratio data


 
Non-GAAP financial measures and reconciliations QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $/bps % $/bps % Return on average total tangible assets and return on average total tangible assets, Underlying: Average total assets (GAAP) P $182,569 $181,061 $167,177 $1,508 1% $15,392 9% Less: Average goodwill (GAAP) 7,050 7,050 7,046 — — 4 — Less: Average other intangibles (GAAP) 57 60 67 (3) (5) (10) (15) Add: Average deferred tax liabilities related to goodwill (GAAP) 379 377 374 2 1 5 1 Average tangible assets Q $175,841 $174,328 $160,438 $1,513 1% $15,403 10% Return on average total tangible assets I/Q 1.41 % 1.04% 0.09 % 37 bps 132 bps Return on average total tangible assets, Underlying (non-GAAP) J/Q 1.44 1.10 0.15 34 bps 129 bps Tangible book value per common share: Common shares - at period-end (GAAP) R 425,930,159 427,209,831 426,586,533 (1,279,672) —% (656,374) —% Common stockholders' equity (GAAP) $20,688 $20,708 $20,380 ($20) — $308 2 Less: Goodwill (GAAP) 7,050 7,050 7,050 — — — — Less: Other intangible assets (GAAP) 54 58 66 (4) (7) (12) (18) Add: Deferred tax liabilities related to goodwill (GAAP) 380 379 375 1 — 5 1 Tangible common equity S $13,964 $13,979 $13,639 ($15) —% $325 2% Tangible book value per common share S/R $32.79 $32.72 $31.97 $0.07 —% $0.82 3% Net income per average common share - basic and diluted and net income per average common share - basic and diluted, Underlying: Average common shares outstanding - basic (GAAP) T 425,953,716 427,074,822 427,718,421 (1,121,106) —% (1,764,705) —% Average common shares outstanding - diluted (GAAP) U 427,880,530 428,881,252 429,388,855 (1,000,722) — (1,508,325) — Net income per average common share - basic (GAAP) K/T $1.38 $0.99 $0.03 $0.39 39 $1.35 NM Net income per average common share - diluted (GAAP) K/U 1.37 0.99 0.03 0.38 38 1.34 NM Net income per average common share - basic, Underlying (non-GAAP) L/T 1.41 1.05 0.09 0.36 34 1.32 NM Net income per average common share - diluted, Underlying (non-GAAP) L/U 1.41 1.04 0.09 0.37 36 1.32 NM $s in millions, except share, per share and ratio data


 
Non-GAAP financial measures and reconciliations QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $/bps % $/bps % Salaries and employee benefits, Underlying: Salaries and employee benefits (GAAP) $548 $537 $549 $11 2% ($1) —% Less: Notable items — 18 10 (18) (100) (10) (100) Salaries and employee benefits, Underlying (non-GAAP) $548 $519 $539 $29 6% $9 2% Outside services, Underlying: Outside services (GAAP) $139 $148 $135 ($9) (6%) $4 3% Less: Notable items 7 17 18 (10) (59) (11) (61) Outside services, Underlying (non-GAAP) $132 $131 $117 $1 1% $15 13% Occupancy, Underlying: Occupancy (GAAP) $88 $84 $84 $4 5% $4 5% Less: Notable items 9 6 4 3 50 5 125 Occupancy, Underlying (non-GAAP) $79 $78 $80 $1 1% ($1) (1%) Equipment and software, Underlying: Equipment and software (GAAP) $152 $141 $133 $11 8% $19 14% Less: Notable items 4 1 1 3 NM 3 NM Equipment and software, Underlying (non-GAAP) $148 $140 $132 $8 6% $16 12% $s in millions, except share, per share and ratio data


 
Non-GAAP financial measures and reconciliations - excluding the impact of PPP loans QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $/bps % $/bps % Total loans, excluding the impact of PPP loans: Total loans (GAAP) A $122,195 $123,090 $127,528 ($895) (1%) ($5,333) (4%) Less: PPP loans 5,148 4,155 — 993 24 5,148 100 Total loans, excluding the impact of PPP loans (non-GAAP) B $117,047 $118,935 $127,528 ($1,888) (2%) ($10,481) (8%) Total deposits (GAAP) C $151,349 $147,164 $133,475 $4,185 3% $17,874 13% Ratios: Loans-to-deposits ratio (period-end balances) (GAAP) A/C 80.74 % 83.64 % 95.54 % (290) bps (1,480) bps Loans-to-deposits ratio (period-end balances), excluding the impact of PPP loans (non-GAAP) B/C 77.34 % 80.85 % 95.54 % (351) bps (1,820) bps $s in millions, except share, per share and ratio data


 
Non-GAAP financial measures and reconciliations - excluding elevated cash QUARTERLY TRENDS 1Q21 Change 1Q21 4Q20 1Q20 4Q20 1Q20 $/bps % $/bps % Net interest income, FTE excluding the impact of elevated cash: Net interest income, FTE (GAAP) A $1,120 $1,132 $1,164 ($12) (1%) ($44) (4%) Less: Net interest income associated with elevated cash — — — — — — — Net Interest Income, FTE excluding the impact of elevated cash (non-GAAP) B $1,120 $1,132 $1,164 ($12) (1%) ($44) (4%) Average interest earning assets, excluding the impact of elevated cash: Total Interest-Earning Assets (GAAP) C $164,381 $163,533 $150,946 $848 1% $13,435 9% Less: Elevated Cash 8,985 9,462 — (477) (5) 8,985 100 Total Interest-Earning Assets excluding the impact of elevated cash (non-GAAP) D $155,396 $154,071 $150,946 $1,325 1% $4,450 3% Day count E 90 92 91 Day count (year) F 365 366 366 Ratios: Net interest margin, FTE (GAAP) A / C / E * F 2.76 % 2.75 % 3.10 % 1 bps (34) bps Net interest margin, FTE, excluding the impact of elevated cash (non-GAAP) B / D / E * F 2.92 % 2.92 % 3.10 % — bps (18) bps $s in millions, except share, per share and ratio data


 


 
















newcfglogomediuma01a211.jpg


Financial Supplement

First Quarter 2021





















1


Table of ContentsPage
Credit-Related Information:
The information in this Financial Supplement is preliminary and based on company data available at the time of the earnings presentation.  It speaks only as of the particular date or dates included in the accompanying pages.  The Company does not undertake an obligation to, and disclaims any duty to, update any of the information provided.  Any forward-looking statements in this Financial Supplement are subject to the forward-looking statements language contained in the Company’s reports filed with the SEC pursuant to the Securities Exchange Act of 1934, which can be found on the SEC’s website (www.sec.gov) or on the Company’s website (www.citizensbank.com). The Company’s future financial performance is subject to the risks and uncertainties described in its SEC filings.


2


CONSOLIDATED FINANCIAL HIGHLIGHTS
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
SELECTED OPERATING DATA
Total revenue$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(3 %)$2 — %
Noninterest expense1,018 1,012 988 979 1,012 
Profit before provision for credit losses641 695 803 771 645 (54)(8)(4)(1)
Provision for credit losses(140)124 428 464 600 (264)NM(740)NM
NET INCOME611 456 314 253 34 155 34 577 NM
Net income, Underlying1
626 480 338 263 59 146 30 567 NM
Net income available to common stockholders588 424 289 225 12 164 39 576 NM
Net income available to common stockholders, Underlying1
603 448 313 235 37 155 35 566 NM
PER COMMON SHARE DATA
Basic earnings$1.38 $0.99 $0.68 $0.53 $0.03 $0.39 39 %$1.35 NM
Diluted earnings1.37 0.99 0.68 0.53 0.03 0.38 38 1.34 NM
Basic earnings, Underlying1
1.41 1.05 0.73 0.55 0.09 0.36 34 1.32 NM
Diluted earnings, Underlying1
1.41 1.04 0.73 0.55 0.09 0.37 36 1.32 NM
Cash dividends declared and paid per common share 0.39 0.39 0.39 0.39 0.39 — — — — 
Book value per common share48.57 48.47 48.01 47.92 47.78 0.10 — 0.79 
Tangible book value per common share32.79 32.72 32.24 32.13 31.97 0.07 — 0.82 
Dividend payout ratio28 %39 %58 %74 %1,398 %(1,107) bpsNM
Dividend payout ratio, Underlying1
28 37 53 71 451 (922) bpsNM
COMMON SHARES OUTSTANDING
Average: Basic425,953,716 427,074,822 426,846,096 426,613,053 427,718,421 (1,121,106)— %(1,764,705)— %
   Diluted427,880,530 428,881,252 427,992,349 427,566,920 429,388,855 (1,000,722)— (1,508,325)— 
Common shares at period-end425,930,159 427,209,831 427,073,084 426,824,594 426,586,533 (1,279,672)— (656,374)— 
1 These are non-GAAP financial measures. For further information on these measures, refer to "Non-GAAP Financial Measures and Reconciliations."

3


CONSOLIDATED FINANCIAL HIGHLIGHTS, CONTINUED
(in millions, except ratio and headcount data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
FINANCIAL RATIOS
Net interest margin2.75 %2.75 %2.82 %2.87 %3.09 %—  bps(34) bps
Net interest margin, FTE1
2.76 2.75 2.83 2.88 3.10  bps(34) bps
Return on average common equity11.57 8.20 5.60 4.44 0.24 337  bps1,133  bps
Return on average common equity, Underlying2
11.85 8.66 6.05 4.63 0.74 319  bps1,111  bps
Return on average tangible common equity17.17 12.20 8.33 6.62 0.36 497  bps1,681  bps
Return on average tangible common equity, Underlying2
17.59 12.89 9.00 6.90 1.10 470  bps1,649  bps
Return on average total assets1.36 1.00 0.70 0.57 0.08 36  bps128  bps
Return on average total assets, Underlying2
1.39 1.05 0.76 0.59 0.14 34  bps125  bps
Return on average total tangible assets1.41 1.04 0.73 0.59 0.09 37  bps132  bps
Return on average total tangible assets, Underlying2
1.44 1.10 0.79 0.61 0.15 34  bps129  bps
Effective income tax rate21.76 20.16 16.10 17.69 24.13 160  bps(237) bps
Effective income tax rate, Underlying2
21.85 21.70 16.79 19.36 24.52 15  bps(267) bps
Efficiency ratio61.35 59.28 55.18 55.91 61.10 207  bps25  bps
Efficiency ratio, Underlying2
60.19 56.83 53.44 54.85 59.08 336  bps111  bps
Noninterest income as a % of total revenue33 %34 %37 %34 %30 %(100) bps300  bps
CAPITAL RATIOS - PERIOD-END (PRELIMINARY)
CET1 capital ratio10.1 %10.0 %9.8 %9.6 %9.4 %
Tier 1 capital ratio11.4 11.3 11.2 10.9 10.5 
Total capital ratio13.4 13.4 13.3 13.1 12.5 
Tier 1 leverage ratio9.5 9.4 9.5 9.3 9.6 
Tangible common equity ratio7.7 7.9 8.0 7.9 8.0 
SELECTED BALANCE SHEET DATA
Loans-to-deposits ratio (period-end balances)80.74 %83.64 %86.81 %87.53 %95.54 %(290) bps(1,480) bps
Loans-to-deposits ratio (average balances)83.77 84.99 88.36 90.93 95.60 (122) bps(1,183) bps
Full-time equivalent colleagues17,405 17,584 17,930 18,312 17,863 (179)(1)(458)(3)

1 Net interest income and net interest margin is presented on a fully taxable-equivalent ("FTE") basis using the federal statutory tax rate of 21%. The FTE impact is predominantly attributable to commercial loans for the periods presented.
2 These are non-GAAP financial measures. For further information on these measures, refer to "Non-GAAP Financial Measures and Reconciliations."
4


CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
(in millions)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
INTEREST INCOME
Interest and fees on loans and leases$1,061 $1,105 $1,120 $1,192 $1,302 ($44)(4 %)($241)(19 %)
Interest and fees on loans held for sale18 19 21 20 15 (1)(5)20 
Interest and fees on other loans held for sale16 NM(3)(33)
Investment securities128 121 121 130 147 (19)(13)
Interest-bearing deposits in banks— — (2)(40)
Total interest income1,216 1,249 1,280 1,350 1,478 (33)(3)(262)(18)
INTEREST EXPENSE
Deposits50 69 89 124 227 (19)(28)(177)(78)
Short-term borrowed funds— — — (1)(100)(1)(100)
Long-term borrowed funds49 50 54 66 90 (1)(2)(41)(46)
Total interest expense99 120 143 190 318 (21)(18)(219)(69)
Net interest income1,117 1,129 1,137 1,160 1,160 (12)(1)(43)(4)
NONINTEREST INCOME
Mortgage banking fees165 193 287 276 159 (28)(15)
Service charges and fees99 104 97 84 118 (5)(5)(19)(16)
Capital markets fees81 88 58 61 43 (7)(8)38 88 
Card fees55 56 57 48 56 (1)(2)(1)(2)
Trust and investment services fees58 52 53 45 53 12 
Letter of credit and loan fees38 38 37 31 34 — — 12 
Foreign exchange and interest rate products28 35 27 34 24 (7)(20)17 
Securities gains, net— — 100 100 
Other income 15 12 37 10 25 50 
Total noninterest income542 578 654 590 497 (36)(6)45 
TOTAL REVENUE1,659 1,707 1,791 1,750 1,657 (48)(3)— 
Provision for credit losses(140)124 428 464 600 (264)NM(740)NM
NONINTEREST EXPENSE
Salaries and employee benefits548 537 524 513 549 11 (1)— 
Equipment and software 152 141 149 142 133 11 19 14 
Outside services139 148 139 131 135 (9)(6)
Occupancy88 84 81 82 84 
Other operating expense91 102 95 111 111 (11)(11)(20)(18)
Total noninterest expense1,018 1,012 988 979 1,012 
Income before income tax expense781 571 375 307 45 210 37 736 NM
Income tax expense170 115 61 54 11 55 48 159 NM
Net income$611 $456 $314 $253 $34 $155 34 %$577 NM
Net income, Underlying1
$626 $480 $338 $263 $59 $146 30 %$567 NM
Net income available to common stockholders$588 $424 $289 $225 $12 $164 39 %$576 NM
Net income available to common stockholders, Underlying1
$603 $448 $313 $235 $37 $155 35 %$566 NM
1 These are non-GAAP financial measures. For further information on these measures, refer to "Non-GAAP Financial Measures and Reconciliations."

5


CONSOLIDATED BALANCE SHEETS (unaudited)
(in millions)
PERIOD-END BALANCESAS OFMARCH 31, 2021 CHANGE
Mar 31, 2021Dec 31, 2020Sept 30, 2020June 30, 2020Mar 31, 2020December 31, 2020March 31, 2020
$%$%
ASSETS
Cash and due from banks$1,117 $1,037 $904 $1,088 $1,155 $80 %($38)(3 %)
Interest-bearing cash and due from banks13,543 11,696 8,312 6,358 2,903 1,847 16 10,640 NM
Interest-bearing deposits in banks308 306 328 475 280 28 10 
Debt securities available for sale, at fair value24,467 22,942 22,884 22,144 22,307 1,525 2,160 10 
Debt securities held to maturity2,995 3,235 2,578 2,856 3,071 (240)(7)(76)(2)
Loans held for sale, at fair value4,304 3,564 3,587 3,631 2,911 740 21 1,393 48 
Other loans held for sale75 439 127 1,362 350 (364)(83)(275)(79)
Loans and leases122,195 123,090 124,071 125,713 127,528 (895)(1)(5,333)(4)
Less: Allowance for loan and lease losses(2,194)(2,443)(2,542)(2,448)(2,171)249 (10)(23)
Net loans and leases120,001 120,647 121,529 123,265 125,357 (646)(1)(5,356)(4)
Derivative assets1,298 1,915 2,030 2,069 1,968 (617)(32)(670)(34)
Premises and equipment743 759 747 751 746 (16)(2)(3)— 
Bank-owned life insurance2,135 1,756 1,751 1,739 1,736 379 22 399 23 
Goodwill7,050 7,050 7,050 7,050 7,050 — — — — 
Other assets9,181 8,003 7,401 7,086 6,885 1,178 15 2,296 33 
TOTAL ASSETS$187,217 $183,349 $179,228 $179,874 $176,719 $3,868 %$10,498 %
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits:
Noninterest-bearing$46,067 $43,831 $41,249 $40,545 $32,398 $2,236 %$13,669 42 %
Interest-bearing105,282 103,333 101,672 103,073 101,077 1,949 4,205 
Total deposits151,349 147,164 142,921 143,618 133,475 4,185 17,874 13 
Short-term borrowed funds70 243 252 255 1,059 (173)(71)(989)(93)
Derivative liabilities111 128 100 198 234 (17)(13)(123)(53)
Deferred taxes, net593 629 638 709 782 (36)(6)(189)(24)
Long-term borrowed funds:
FHLB advances19 19 19 8,007 — — (7,988)(100)
Senior debt6,714 6,740 7,504 7,519 6,775 (26)— (61)(1)
Subordinated debt and other debt1,583 1,587 1,586 1,677 1,655 (4)— (72)(4)
Total long-term borrowed funds8,316 8,346 9,109 9,202 16,437 (30)— (8,121)(49)
Other liabilities4,125 4,166 3,739 3,474 2,782 (41)(1)1,343 48 
TOTAL LIABILITIES164,564 160,676 156,759 157,456 154,769 3,888 9,795 
STOCKHOLDERS' EQUITY
Preferred stock:
$25.00 par value, 100,000,000 shares authorized for each of the periods presented1,965 1,965 1,965 1,965 1,570 — — 395 25 
Common stock:
$0.01 par value, 1,000,000,000 shares authorized for each of the periods presented— — — — 
Additional paid-in capital18,945 18,940 18,922 18,908 18,901 — 44 — 
Retained earnings6,866 6,445 6,189 6,068 6,011 421 855 14 
Treasury stock, at cost(4,718)(4,623)(4,623)(4,623)(4,623)(95)(2)(95)(2)
Accumulated other comprehensive (loss) income(411)(60)10 94 85 (351)NM(496)NM
TOTAL STOCKHOLDERS' EQUITY22,653 22,673 22,469 22,418 21,950 (20)— 703 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$187,217 $183,349 $179,228 $179,874 $176,719 $3,868 %$10,498 %
Memo: Total tangible common equity$13,964 $13,979 $13,771 $13,716 $13,639 ($15)— %$325 %


6


LOANS AND DEPOSITS
(in millions)
PERIOD-END BALANCESAS OFMARCH 31, 2021 CHANGE
Mar 31, 2021Dec 31, 2020Sept 30, 2020June 30, 2020Mar 31, 2020Dec 31, 2020March 31, 2020
$%$%
LOANS AND LEASES
Commercial and industrial$44,058 $44,173 $45,185 $48,017 $49,092 ($115)— %($5,034)(10 %)
Commercial real estate14,553 14,652 14,889 14,485 14,502 (99)(1)51 — 
Leases1,802 1,968 2,288 2,428 2,438 (166)(8)(636)(26)
Total commercial60,413 60,793 62,362 64,930 66,032 (380)(1)(5,619)(9)
Residential mortgages19,202 19,539 19,633 19,245 18,721 (337)(2)481 
Home equity11,854 12,149 12,322 12,541 12,992 (295)(2)(1,138)(9)
Automobile12,344 12,153 12,035 12,028 12,157 191 187 
Education12,691 12,308 11,631 10,591 10,887 383 1,804 17 
Other retail5,691 6,148 6,088 6,378 6,739 (457)(7)(1,048)(16)
Total retail61,782 62,297 61,709 60,783 61,496 (515)(1)286 — 
Total loans and leases$122,195 $123,090$124,071$125,713$127,528($895)(1 %)($5,333)(4 %)
Loans held for sale, at fair value4,304 3,564 3,587 3,631 2,911 740 21 1,393 48 
Other loans held for sale75 439 127 1,362 350 (364)(83)(275)(79)
Loans and leases and loans held for sale$126,574 $127,093 $127,785 $130,706 $130,789 ($519)— %($4,215)(3 %)
DEPOSITS
Demand$46,067 $43,831 $41,249 $40,545 $32,398 $2,236 %$13,669 42 %
Checking with interest26,883 27,204 27,141 27,200 25,358 (321)(1)1,525 
Regular savings19,634 18,044 17,237 16,665 14,702 1,590 4,932 34 
Money market accounts51,074 48,569 46,400 44,965 42,972 2,505 8,102 19 
Term deposits7,691 9,516 10,894 14,243 18,045 (1,825)(19)(10,354)(57)
Total deposits$151,349 $147,164 $142,921 $143,618 $133,475 $4,185 %$17,874 13 %


7


AVERAGE BALANCE SHEETS
(in millions)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
ASSETS
Interest-bearing cash and due from banks and deposits in banks$10,861 $11,303 $6,250 $5,231 $1,859 ($442)(4 %)$9,002 NM
Taxable investment securities27,031 25,471 24,654 25,180 25,339 1,560 1,692 
Non-taxable investment securities— — (1)(25)
Total investment securities27,034 25,474 24,658 25,184 25,343 1,560 1,691 
Investment securities and interest-bearing deposits37,895 36,777 30,908 30,415 27,202 1,118 10,693 39 
Commercial and industrial44,287 44,594 46,844 50,443 43,152 (307)(1)1,135 
Commercial real estate14,675 14,745 14,644 14,540 13,876 (70)— 799 
Leases1,915 2,176 2,373 2,426 2,482 (261)(12)(567)(23)
Total commercial60,877 61,515 63,861 67,409 59,510 (638)(1)1,367 
Residential mortgages19,388 19,543 19,427 18,872 18,866 (155)(1)522 
Home equity12,001 12,239 12,416 12,736 13,042 (238)(2)(1,041)(8)
Automobile12,229 12,066 12,019 11,998 12,173 163 56 — 
Education12,436 11,931 10,929 11,183 10,610 505 1,826 17 
Other retail5,916 6,167 6,260 6,557 6,854 (251)(4)(938)(14)
Total retail61,970 61,946 61,051 61,346 61,545 24 — 425 
Total loans and leases122,847 123,461 124,912 128,755 121,055 (614)— 1,792 
Loans held for sale, at fair value3,254 3,185 3,295 2,710 1,890 69 1,364 72 
Other loans held for sale385 110 1,061 510 799 275 250 (414)(52)
Total interest-earning assets164,381 163,533 160,176 162,390 150,946 848 13,435 
Allowance for loan and lease losses(2,439)(2,541)(2,444)(2,172)(1,708)102 (731)(43)
Goodwill 7,050 7,050 7,050 7,050 7,046 — — — 
Other noninterest-earning assets13,577 13,019 12,893 12,525 10,893 558 2,684 25 
TOTAL ASSETS$182,569 $181,061 $177,675 $179,793 $167,177 $1,508 %$15,392 %
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Checking with interest$26,116 $26,432 $26,638 $26,312 $24,612 ($316)(1 %)$1,504 %
Money market accounts49,536 48,667 45,187 45,187 39,839 869 9,697 24 
Regular savings18,611 17,566 16,902 15,883 14,201 1,045 4,410 31 
Term deposits8,572 10,191 12,032 16,470 18,616 (1,619)(16)(10,044)(54)
Total interest-bearing deposits102,835 102,856 100,759 103,852 97,268 (21)— 5,567 
Short-term borrowed funds150 232 240 222 644 (82)(35)(494)(77)
FHLB advances19 19 2,595 5,138 — — (5,119)(100)
Senior debt6,732 6,845 7,515 7,499 7,263 (113)(2)(531)(7)
Subordinated debt and other debt1,585 1,586 1,675 1,661 1,656 (1)— (71)(4)
Total long-term borrowed funds8,336 8,450 9,196 11,755 14,057 (114)(1)(5,721)(41)
Total borrowed funds8,486 8,682 9,436 11,977 14,701 (196)(2)(6,215)(42)
Total interest-bearing liabilities111,321 111,538 110,195 115,829 111,969 (217)— (648)(1)
Total demand deposits43,814 42,411 40,608 37,745 29,362 1,403 14,452 49 
Other liabilities4,858 4,600 4,374 4,086 4,053 258 805 20 
TOTAL LIABILITIES159,993 158,549 155,177 157,660 145,384 1,444 14,609 10 
STOCKHOLDERS' EQUITY22,576 22,512 22,498 22,133 21,793 64 — 783 
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY$182,569 $181,061 $177,675 $179,793 $167,177 $1,508 %$15,392 %
Memo: Total loans and leases, including loans held for sale$126,486 $126,756 $129,268 $131,975 $123,744 ($270)— %$2,742 %
  Total deposits (interest-bearing and demand) $146,649 $145,267 $141,367 $141,597 $126,630 $1,382 %$20,019 16 %
  Total average tangible common equity$13,883 $13,814 $13,797 $13,706 $13,484 $69 — %$399 %


8


AVERAGE ANNUALIZED YIELDS AND RATES
(in millions, except rates)
QUARTERLY TRENDS
1Q214Q203Q202Q201Q20
RateIncome/ExpenseRateIncome/ExpenseRateIncome/ExpenseRateIncome/ExpenseRateIncome/Expense
INTEREST-EARNING ASSETS
Interest-bearing cash and due from banks and deposits in banks0.11 %$3 0.10 %$3 0.10 %$2 0.09 %$1 1.12 %$5 
Taxable investment securities1.89 128 1.89 121 1.95 121 2.15 130 2.32 147 
Non-taxable investment securities2.60 — 2.60 — 2.60 — 2.60 — 2.60 — 
Total investment securities1.89 128 1.89 121 1.95 121 2.15 130 2.32 147 
Investment securities and interest-bearing deposits131 124 123 131 152 
Commercial and industrial3.12 347 3.25 370 3.20 383 3.23 412 3.82 417 
Commercial real estate2.57 94 2.58 97 2.57 96 2.87 106 3.96 139 
Leases2.69 13 2.58 14 2.65 16 2.75 16 2.83 18 
Total commercial2.98 454 3.07 481 3.03 495 3.14 534 3.81 574 
Residential mortgages3.05 148 3.08 151 3.15 153 3.19 150 3.47 164 
Home equity3.20 95 3.18 98 3.21 100 3.50 111 4.69 152 
Automobile4.14 125 4.26 129 4.23 128 4.33 129 4.34 131 
Education4.38 134 4.55 136 4.74 130 5.21 145 5.64 149 
Other retail7.25 105 7.10 110 7.22 114 7.52 123 7.77 132 
Total retail3.96 607 4.01 624 4.08 625 4.31 658 4.75 728 
Total loans and leases3.47 1,061 3.54 1,105 3.54 1,120 3.69 1,192 4.29 1,302 
Loans held for sale, at fair value2.27 18 2.41 19 2.60 21 2.85 20 3.28 15 
Other loans held for sale6.30 3.14 6.02 16 4.66 4.31 
Total interest-earning assets2.97 1,216 3.02 1,249 3.15 1,280 3.33 1,350 3.91 1,478 
INTEREST-BEARING LIABILITIES
Checking with interest0.09 0.11 0.13 0.17 11 0.60 37 
Money market accounts0.18 22 0.22 27 0.28 33 0.35 39 0.94 93 
Regular savings0.11 0.15 0.24 10 0.39 15 0.51 18 
Term deposits0.83 17 1.09 27 1.25 38 1.44 59 1.70 79 
Total interest-bearing deposits0.20 50 0.27 69 0.35 89 0.48 124 0.94 227 
Short-term borrowed funds0.46 — 0.44 0.13 — 0.29 — 0.76 
FHLB advances0.92 — 0.93 — 1.42 — 0.86 1.87 24 
Senior debt1.91 32 1.93 33 1.84 35 2.25 42 2.69 49 
Subordinated debt and other debt4.22 17 4.35 17 4.67 19 4.22 18 4.13 17 
Total long-term borrowed funds2.35 49 2.38 50 2.35 54 2.22 66 2.56 90 
Total borrowed funds2.32 49 2.33 51 2.30 54 2.18 66 2.48 91 
Total interest-bearing liabilities0.36 99 0.43 120 0.52 143 0.66 190 1.14 318 
INTEREST RATE SPREAD2.62 2.60 2.63 2.67 2.77 
NET INTEREST MARGIN AND NET INTEREST INCOME2.75 %$1,117 2.75 %$1,129 2.82 %$1,137 2.87 %$1,160 3.09 %$1,160 
NET INTEREST MARGIN AND NET INTEREST INCOME, FTE1
2.76 %$1,120 2.75 %$1,132 2.83 %$1,140 2.88 %$1,163 3.10 %$1,164 
Memo: Total deposit costs0.14 %$50 0.19 %$69 0.25 %$89 0.35 %$124 0.72 %$227 
1Net interest income and net interest margin is presented on a fully taxable-equivalent ("FTE") basis using the federal statutory tax rate of 21%. The FTE impact is predominantly attributable to commercial loans for the periods presented.
9


SEGMENT FINANCIAL HIGHLIGHTS - CONSUMER BANKING
(in millions, except ratio data)

QUARTERLY TRENDS
CONSUMER BANKING1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
Net interest income$863 $859 $845 $814 $793 $4 — %$70 %
Noninterest income351 375 495 428 357 (24)(6)(6)(2)
Total revenue1,214 1,234 1,340 1,242 1,150 (20)(2)64 
Noninterest expense750 749 742 735 738 — 12 
Profit before provision for credit losses464 485 598 507 412 (21)(4)52 13 
Provision for credit losses59 56 55 80 97 (38)(39)
Income before income tax expense405 429 543 427 315 (24)(6)90 29 
Income tax expense103 107 136 107 79 (4)(4)24 30 
Net income$302 $322 $407 $320 $236 ($20)(6 %)$66 28 %
AVERAGE BALANCES
Total assets$75,283 $74,392 $73,605 $71,634 $68,415 $891 %$6,868 10 %
Total loans and leases1
70,188 69,650 69,719 68,205 65,343 538 4,845 
Deposits97,180 95,007 94,212 91,648 85,228 2,173 11,952 14 
Interest-earning assets71,135 70,529 69,925 68,256 65,393 606 5,742 
KEY METRICS
Net interest margin4.93 %4.85 %4.81 %4.80 %4.88 % bps bps
Efficiency ratio61.79 60.75 55.35 59.19 64.16 104  bps(237) bps
Loans-to-deposits ratio (period-end balances)66.44 69.38 70.61 69.17 72.94 (294) bps(650) bps
Loans-to-deposits ratio (average balances)68.99 70.12 69.88 71.59 74.07 (113) bps(508) bps
Return on average total tangible assets1.63 1.72 2.21 1.80 1.39 (9) bps24  bps
1Includes loans held for sale.









10



SEGMENT FINANCIAL HIGHLIGHTS - CONSUMER BANKING, CONTINUED
(in millions, except ratio data)

QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
MORTGAGE BANKING FEES
Production revenue$140 $194 $275 $271 $136 ($54)(28 %)$4 %
Mortgage servicing revenue— 17 (3)(100)(17)(100)
MSR valuation changes, net of hedge impact25 (3)10 (4)28 NM19 NM
Total mortgage banking fees$165 $194 $287 $276 $159 ($29)(15 %)$6 %
Gain on sale of secondary originations1.44 %2.09 %3.04 %3.09 %2.36 %(65) bps(92) bps
RESIDENTIAL REAL ESTATE ORIGINATIONS
Retail$3,744 $4,096 $4,300 $3,882 $2,523 ($352)(9 %)$1,221 48 %
Third Party7,398 6,762 6,811 7,388 4,813 636 2,585 54 
Total$11,142 $10,858 $11,111 $11,270 $7,336 $284 %$3,806 52 %
Originated for sale87 %85 %82 %81 %83 %200  bps400  bps
Originated for investment13 15 18 19 17 (200) bps(400) bps
Total100 %100 %100 %100 %100 %
MORTGAGE SERVICING INFORMATION (UPB)
Loans serviced for others$81,805 $81,240 $80,700 $79,942 $79,157 $565 %$2,648 %
Owned loans serviced22,762 22,582 22,193 21,642 21,057 180 1,705 
Total$104,567 $103,822 $102,893 $101,584 $100,214 $745 %$4,353 %
MSR at fair value$893 $658 $606 $568 $577 $235 36 %$316 55 %




11


SEGMENT FINANCIAL HIGHLIGHTS - COMMERCIAL BANKING
(in millions, except ratio data)

QUARTERLY TRENDS
COMMERCIAL BANKING1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
Net interest income$421 $438 $421 $419 $365 ($17)(4 %)$56 15 %
Noninterest income170 182 144 144 125 (12)(7)45 36 
Total revenue591 620 565 563 490 (29)(5)101 21 
Noninterest expense227 216 210 213 221 11 
Profit before provision for credit losses364 404 355 350 269 (40)(10)95 35 
Provision for credit losses101 124 161 70 43 (23)(19)58 135 
Income before income tax expense263 280 194 280 226 (17)(6)37 16 
Income tax expense52 59 41 59 47 (7)(12)11 
Net income$211 $221 $153 $221 $179 ($10)(5 %)$32 18 %
AVERAGE BALANCES
Total assets$57,738 $58,212 $60,889 $65,280 $59,005 ($474)(1 %)($1,267)(2 %)
Total loans and leases1
54,813 55,407 57,796 62,011 56,555 (594)(1)(1,742)(3)
Deposits43,974 44,920 41,393 41,750 33,545 (946)(2)10,429 31 
Interest-earning assets55,175 55,752 58,177 62,422 57,016 (577)(1)(1,841)(3)
KEY METRICS
Net interest margin3.09 %3.12 %2.88 %2.70 %2.57 %(3) bps52  bps
Efficiency ratio38.33 34.94 37.03 37.93 45.06 339  bps(673) bps
Loans-to-deposits ratio (period-end balances)120.66 121.09 129.43 140.79 164.10 (43) bps(4,344) bps
Loans-to-deposits ratio (average balances)123.53 122.75 138.48 147.03 167.18 78  bps(4,365) bps
Return on average total tangible assets1.48 1.51 1.01 1.36 1.22 (3) bps26  bps
1Includes loans held for sale.



12


SEGMENT FINANCIAL HIGHLIGHTS - OTHER
(in millions)

QUARTERLY TRENDS
OTHER1
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
Net interest income($167)($168)($129)($73)$2 $1 %($169)NM
Noninterest income21 21 15 18 15 — — 40 
Total revenue(146)(147)(114)(55)17 (163)NM
Noninterest expense41 47 36 31 53 (6)(13)(12)(23)
Loss before provision for credit losses(187)(194)(150)(86)(36)(151)NM
Provision for credit losses(300)(56)212 314 460 (244)NM(760)NM
Income (loss) before income tax expense (benefit)113 (138)(362)(400)(496)251 NM609 NM
Income tax expense (benefit)15 (51)(116)(112)(115)66 NM130 NM
Net income (loss)$98 ($87)($246)($288)($381)$185 NM$479 NM
AVERAGE BALANCES
Total assets$49,548 $48,457 $43,181 $42,879 $39,757 $1,091 %$9,791 25 %
Total loans and leases2
1,485 1,699 1,753 1,759 1,846 (214)(13)(361)(20)
Deposits5,495 5,340 5,762 8,199 7,857 155 (2,362)(30)
Interest-earning assets38,071 37,252 32,074 31,712 28,537 819 9,534 33 
1Includes the financial impact of non-core, liquidating loan portfolios and other non-core assets, our treasury activities, wholesale funding activities, securities portfolio, community development assets and other
unallocated assets, liabilities, capital, revenues, provision for credit losses, expenses and income tax expense, not attributed to our Consumer Banking or Commercial Banking segments.
2Includes loans held for sale.
13


CREDIT-RELATED INFORMATION
(in millions, except ratio data)
AS OFMARCH 31, 2021 CHANGE
Mar 31, 2021Dec 31, 2020Sept 30, 2020June 30, 2020Mar 31, 2020Dec 31, 2020March 31, 2020
$/bps%$/bps%
NONACCRUAL LOANS AND LEASES
Commercial and industrial$281 $280 $435 $366 $305 $1 — %($24)(8 %)
Commercial real estate100 176 323 61 (76)(43)92 NM
Leases79 (1)(50)— — 
Total commercial382 458 760 506 314 (76)(17)68 22 
Residential mortgages237 167 131 112 101 70 42 136 135 
Home equity269 276 265 254 242 (7)(3)27 11 
Automobile70 72 80 67 69 (2)(3)
Education22 18 16 18 21 22 
Other retail28 28 25 33 33 — — (5)(15)
Total retail626 561 517 484 466 65 12 160 34 
Nonaccrual loans and leases1,008 1,019 1,277 990 780 (11)(1)228 29 
Repossessed assets18 19 27 33 44 (1)(5)(26)(59)
Nonaccrual loans and leases and repossessed assets$1,026 $1,038 $1,304 $1,023 $824 ($12)(1 %)$202 25 %
NONACCRUAL LOANS AND LEASES BY PRODUCT1
Commercial$382 $458 $760 $506 $314 ($76)(17 %)$68 22 %
Retail644 580 544 517 510 64 11 134 26 
Total nonaccrual loans and leases$1,026 $1,038 $1,304 $1,023 $824 ($12)(1 %)$202 25 %
ASSET QUALITY RATIOS
Allowance for loan and lease losses to loans and leases1.80 %1.98 %2.05 %1.95 %1.70 %(18) bps10  bps
Allowance for credit losses to loans and leases1.94 2.17 2.21 2.01 1.73 (23)21 
Allowance for loan and lease losses to nonaccrual and leases217.74 239.72 199.04 247.40 278.51 (2,198)(6,077)
Allowance for credit losses to nonaccrual loans and leases235.42 262.02 214.22 255.39 283.48 (2,660)(4,806)
Nonaccrual loans and leases to loans and leases0.82 0.83 1.03 0.79 0.61 (1)21 
1Nonaccrual loans and leases by product includes repossessed assets.



14


CREDIT-RELATED INFORMATION, CONTINUED
(in millions, except ratio data)
AS OFMARCH 31, 2021 CHANGE
Mar 31, 2021Dec 31, 2020Sept 30, 2020June 30, 2020Mar 31, 2020Dec 31, 2020March 31, 2020
$/bps%$/bps%
LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING
Commercial and industrial$3 $20 $3 $33 $— ($17)(85 %)$3 100 %
Commercial real estate— — — — 100 100 
Leases— — — — (1)(100)— — 
Total commercial12 21 33 — (9)(43)12 100 
Residential mortgages23 30 17 13 14 (7)(23)64 
Education— — — — 
Other retail11 — — (2)(18)
Total retail34 41 25 22 27 (7)(17)26 
Total loans and leases$46 $62 $28 $55 $27 ($16)(26 %)$19 70 %

15


CREDIT-RELATED INFORMATION, CONTINUED
(in millions)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
CHARGE-OFFS, RECOVERIES AND RELATED RATIOS
GROSS CHARGE-OFFS
Commercial and industrial$80 $51 $81 $68 $47 $29 57 %$33 70 
Commercial real estate53 70 42 — — (17)(24)53 100 
Leases24 48 — (23)(96)100 
Total commercial134 145 171 74 47 (11)(8)87 185 
Residential mortgages— (2)(100)(1)(100)
Home equity(1)(20)(4)(50)
Automobile25 22 22 31 39 14 (14)(36)
Education13 10 14 18 30 (5)(28)
Other retail51 48 47 53 61 (10)(16)
Total retail93 87 86 106 127 (34)(27)
Total gross charge-offs$227 $232 $257 $180 $174 ($5)(2 %)$53 30 %
GROSS RECOVERIES
Commercial and industrial$3 $4 $1 $3 $3 ($1)(25 %)$— — %
Commercial real estate27 — — — 26 NM27 100 
Leases— — — — — — — — — 
Total commercial30 25 NM27 NM
Residential mortgages(1)(50)— — 
Home equity11 11 11 — — — — 
Automobile14 13 15 11 12 17 
Education50 50 
Other retail— — 17 
Total retail39 37 37 30 34 15 
Total gross recoveries$69 $42 $38 $33 $37 $27 64 %$32 86 %
NET CHARGE-OFFS (RECOVERIES)
Commercial and industrial$77 $47 $80 $65 $44 $30 64 %$33 75 
Commercial real estate26 69 42 — — (43)(62)26 100 
Leases24 48 — (23)(96)100 
Total commercial104 140 170 71 44 (36)(26)60 136 
Residential mortgages(1)— — — (1)(100)(1)(100)
Home equity(7)(6)(2)(2)(3)(1)(17)(4)(133)
Automobile11 20 27 22 (16)(59)
Education10 14 17 (7)(50)
Other retail44 41 39 47 55 (11)(20)
Total retail54 50 49 76 93 (39)(42)
Total net charge-offs$158 $190 $219 $147 $137 ($32)(17 %)$21 15 %

16


CREDIT-RELATED INFORMATION, CONTINUED
(in millions, except rates)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
ANNUALIZED NET CHARGE-OFF (RECOVERY) RATES
Commercial and industrial0.70 %0.41 %0.68 %0.52 %0.41 %29  bps29  bps
Commercial real estate0.73 1.88 1.13 — — (115) bps73  bps
Leases0.26 4.44 7.99 1.03 0.07 (418) bps19  bps
Total commercial0.69 0.91 1.06 0.42 0.30 (22) bps39  bps
Residential mortgages(0.01)— — 0.02 0.01 (1) bps(2) bps
Home equity(0.25)(0.19)(0.10)(0.05)(0.10)(6) bps(15) bps
Automobile0.35 0.29 0.24 0.68 0.88  bps(53) bps
Education0.24 0.18 0.21 0.34 0.55  bps(31) bps
Other retail3.00 2.62 2.46 2.93 3.21 38  bps(21) bps
Total retail0.35 0.32 0.32 0.50 0.61  bps(26) bps
Total loans and leases0.52 %0.61 %0.70 %0.46 %0.46 %(9) bps bps
Memo: Average loans
Commercial and industrial$44,287 $44,594 $46,844 $50,443 $43,152 ($307)(1 %)$1,135 %
Commercial real estate14,675 14,745 14,644 14,540 13,876 (70)— 799 
Leases1,915 2,176 2,373 2,426 2,482 (261)(12)(567)(23)
Total commercial60,877 61,515 63,861 67,409 59,510 (638)(1)1,367 
Residential mortgages19,388 19,543 19,427 18,872 18,866 (155)(1)522 
Home equity12,001 12,239 12,416 12,736 13,042 (238)(2)(1,041)(8)
Automobile12,229 12,066 12,019 11,998 12,173 163 56 — 
Education12,436 11,931 10,929 11,183 10,610 505 1,826 17 
Other retail5,916 6,167 6,260 6,557 6,854 (251)(4)(938)(14)
Total retail61,970 61,946 61,051 61,346 61,545 24 — 425 
Total loans and leases$122,847 $123,461 $124,912 $128,755 $121,055 ($614)— %$1,792 %



17


CREDIT-RELATED INFORMATION, CONTINUED
(in millions)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
SUMMARY OF CHANGES IN THE COMPONENTS OF THE ALLOWANCE FOR CREDIT LOSSES
Allowance for loan and lease losses - beginning$2,443 $2,542 $2,448 $2,171 $1,252 ($99)(4 %)$1,191 95 %
Cumulative effect of change in accounting principle:
Commercial— — — — (176)— — 176 100 
Retail— — — — 629 — — (629)(100)
Total cumulative effect of change in accounting principle— — — — 453 — — (453)(100)
Allowance for loan and lease losses - beginning, adjusted2,443 2,542 2,448 2,171 1,705 (99)(4)738 43 
Charge-offs:
Commercial134 145 171 74 47 (11)(8)87 185 
Retail 93 87 86 106 127 (34)(27)
Total charge-offs227 232 257 180 174 (5)(2)53 30 
Recoveries:
Commercial30 25 NM27 NM
Retail 39 37 37 30 34 15 
Total recoveries69 42 38 33 37 27 64 32 86 
Net charge-offs158 190 219 147 137 (32)(17)21 15 
Provision for loan and lease losses:
Commercial17 84 224 554 298 (67)(80)(281)(94)
Retail(108)89 (130)305 (115)NM(413)NM
Total provision for loan and lease losses(91)91 313 424 603 (182)NM(694)NM
Allowance for loan and lease losses - ending$2,194 $2,443 $2,542 $2,448 $2,171 ($249)(10 %)$23 %
Allowance for unfunded lending commitments - beginning$227 $194 $79 $39 $44 $33 17 %$183 NM
Cumulative effect of change in accounting principle— — — — (2)— — 100 
Provision for unfunded lending commitments(49)33 115 40 (3)(82)NM(46)NM
Allowance for unfunded lending commitments - ending$178 $227 $194 $79 $39 ($49)(22 %)$139 NM
Total allowance for credit losses - ending$2,372 $2,670 $2,736 $2,527 $2,210 ($298)(11 %)$162 %
Memo: Total allowance for credit losses by product
Commercial $1,311 $1,419 $1,441 $1,304 $790 ($108)(8 %)$521 66 %
Retail 1,061 1,251 1,295 1,223 1,420 (190)(15)(359)(25)
Total allowance for credit losses$2,372 $2,670 $2,736 $2,527 $2,210 ($298)(11 %)$162 %
18


CAPITAL AND RATIOS
(in millions, except ratio data)
AS OF
MARCH 31, 2021 CHANGE
Mar 31, 2021Dec 31, 2020Sept 30, 2020June 30, 2020Mar 31, 2020Dec 31, 2020March 31, 2020
$%$%
CAPITAL RATIOS AND COMPONENTS (PRELIMINARY)
CET1 capital$14,867 $14,607 $14,345 $14,154 $14,007 $260 %$860 %
Tier 1 capital16,832 16,572 16,310 16,119 15,577 260 1,255 
Total capital19,879 19,602 19,427 19,319 18,592 277 1,287 
Risk-weighted assets147,817 146,781 146,131 147,260 148,946 1,036 (1,129)(1)
Adjusted average assets1
176,890 175,370 171,938 174,017 161,715 1,520 15,175 
CET1 capital ratio10.1 %10.0 %9.8 %9.6 %9.4 %
Tier 1 capital ratio11.4 11.3 11.2 10.9 10.5 
Total capital ratio13.4 13.4 13.3 13.1 12.5 
Tier 1 leverage ratio9.5 9.4 9.5 9.3 9.6 
TANGIBLE COMMON EQUITY (PERIOD-END)
Common stockholders' equity$20,688 $20,708 $20,504 $20,453 $20,380 ($20)— %$308 %
Less: Goodwill7,050 7,050 7,050 7,050 7,050 — — — — 
Less: Other intangible assets54 58 60 63 66 (4)(7)(12)(18)
Add: Deferred tax liabilities2
380 379 377 376 375 — 
Total tangible common equity$13,964 $13,979 $13,771 $13,716 $13,639 ($15)— %$325 %
TANGIBLE COMMON EQUITY (AVERAGE)
Common stockholders' equity$20,611 $20,547 $20,534 $20,446 $20,223 $64 — %$388 %
Less: Goodwill7,050 7,050 7,050 7,050 7,046 — — — 
Less: Other intangible assets57 60 62 65 67 (3)(5)(10)(15)
Add: Deferred tax liabilities2
379 377 375 375 374 
Total tangible common equity$13,883 $13,814 $13,797 $13,706 $13,484 $69 — %$399 %
INTANGIBLE ASSETS (PERIOD-END)
Goodwill$7,050 $7,050 $7,050 $7,050 $7,050 $— — %$— — %
Other intangible assets54 58 60 63 66 (4)(7)(12)(18)
Total intangible assets$7,104 $7,108 $7,110 $7,113 $7,116 ($4)— %($12)— %
1Adjusted average assets include quarterly average assets, less deductions for disallowed goodwill and other intangible assets, net of deferred tax liabilities related to tax deductible goodwill, and the accumulated other comprehensive
income impact related to the adoption of post-retirement benefit plan guidance under GAAP.
2Deferred tax liabilities relate to tax-deductible goodwill, which is netted against goodwill when calculating tangible common equity.




19



NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS
(in millions, except share, per-share and ratio data)

Non-GAAP Financial Measures
This document contains non-GAAP financial measures denoted as Underlying results. Underlying results for any given reporting period exclude certain items that may occur in that period which Management does not consider indicative of the Company’s on-going financial performance. We believe these non-GAAP financial measures provide useful information to investors because they are used by our Management to evaluate our operating performance and make day-to-day operating decisions. In addition, we believe our Underlying results in any given reporting period reflect our on-going financial performance in that period and, accordingly, are useful to consider in addition to our GAAP financial results. We further believe the presentation of Underlying results increases comparability of period-to-period results. The following tables present reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures.

Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate such measures. Accordingly, our non-GAAP financial measures may not be comparable to similar measures used by such companies. We caution investors not to place undue reliance on such non-GAAP financial measures, but to consider them with the most directly comparable GAAP measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our results reported under GAAP.










20


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS, CONTINUED
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
Total revenue, Underlying:
Total revenue (GAAP)A$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(3 %)$2 — %
Less: Notable items— — — — — — — — — 
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(3 %)$2 — %
Noninterest expense, Underlying:
Noninterest expense (GAAP)C$1,018 $1,012 $988 $979 $1,012 $6 %$6 %
Less: Notable items20 42 31 19 33 (22)(52)(13)(39)
Noninterest expense, Underlying (non-GAAP)D$998 $970 $957 $960 $979 $28 %$19 %
Pre-provision profit:
Total revenue (GAAP)A$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(3 %)$2 — %
Less: Noninterest expense (GAAP)C1,018 1,012 988 979 1,012 
Pre-provision profit (GAAP)$641 $695 $803 $771 $645 ($54)(8 %)($4)(1 %)
Pre-provision profit, Underlying:
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(3 %)$2 — %
Less: Noninterest expense, Underlying (non-GAAP)D998 970 957 960 979 28 19 
Pre-provision profit, Underlying (non-GAAP)$661 $737 $834 $790 $678 ($76)(10 %)($17)(3 %)
Income before income tax expense, Underlying:
Income before income tax expense (GAAP)E$781 $571 $375 $307 $45 $210 37 %$736 NM
Less: Expense before income tax benefit related to notable items(20)(42)(31)(19)(33)22 52 13 39 
Income before income tax expense, Underlying (non-GAAP)F$801 $613 $406 $326 $78 $188 31 %$723 NM
Income tax expense, Underlying:
Income tax expense (GAAP)G$170 $115 $61 $54 $11 $55 48 %$159 NM
Less: Income tax benefit related to notable items(5)(18)(7)(9)(8)13 72 38 
Income tax expense, Underlying (non-GAAP)H$175 $133 $68 $63 $19 $42 32 %$156 NM
Net income, Underlying:
Net income (GAAP)I$611 $456 $314 $253 $34 $155 34 %$577 NM
Add: Notable items, net of income tax benefit15 24 24 10 25 (9)(38)(10)(40)
Net income, Underlying (non-GAAP)J$626 $480 $338 $263 $59 $146 30 %$567 NM
Net income available to common stockholders, Underlying:
Net income available to common stockholders (GAAP)K$588 $424 $289 $225 $12 $164 39 %$576 NM
Add: Notable items, net of income tax benefit15 24 24 10 25 (9)(38)(10)(40)
Net income available to common stockholders, Underlying (non-GAAP)L$603 $448 $313 $235 $37 $155 35 %$566 NM

21


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS, CONTINUED
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
Operating leverage:
Total revenue (GAAP)A$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(2.86 %)$2 0.07 %
Less: Noninterest expense (GAAP)C1,018 1,012 988 979 1,012 0.54 0.48 
Operating leverage(3.40 %)(0.41 %)
Operating leverage, Underlying:
Total revenue, Underlying (non-GAAP)B$1,659 $1,707 $1,791 $1,750 $1,657 ($48)(2.86 %)$2 0.07 %
Less: Noninterest expense, Underlying (non-GAAP)D998 970 957 960 979 28 2.89 19 1.94 
Operating leverage, Underlying (non-GAAP)(5.75 %)(1.87 %)
Efficiency ratio and efficiency ratio, Underlying:
Efficiency ratio C/A61.35 %59.28 %55.18 %55.91 %61.10 %207  bps25  bps
Efficiency ratio, Underlying (non-GAAP)D/B60.19 56.83 53.44 54.85 59.08 336  bps111  bps
Effective income tax rate and effective income tax rate, Underlying:
Effective income tax rateG/E21.76 %20.16 %16.10 %17.69 %24.13 %160  bps(237) bps
Effective income tax rate, Underlying (non-GAAP)H/F21.85 21.70 16.79 19.36 24.52 15  bps(267) bps
Return on average common equity and return on average common equity, Underlying:
Average common equity (GAAP)M$20,611 $20,547 $20,534 $20,446 $20,223 $64 — %$388 %
Return on average common equityK/M11.57 %8.20 %5.60 %4.44 %0.24 %337  bps1,133  bps
Return on average common equity, Underlying (non-GAAP)L/M11.85 8.66 6.05 4.63 0.74 319  bps1,111  bps
Return on average tangible common equity and return on average tangible common equity, Underlying:
Average common equity (GAAP)M$20,611 $20,547 $20,534 $20,446 $20,223 $64 — %$388 %
Less: Average goodwill (GAAP)7,050 7,050 7,050 7,050 7,046 — — — 
Less: Average other intangibles (GAAP)57 60 62 65 67 (3)(5)(10)(15)
Add: Average deferred tax liabilities related to goodwill (GAAP)
379 377 375 375 374 
Average tangible common equityN$13,883 $13,814 $13,797 $13,706 $13,484 $69 — %$399 %
Return on average tangible common equity K/N17.17 %12.20 %8.33 %6.62 %0.36 %497  bps1,681  bps
Return on average tangible common equity, Underlying (non-GAAP)L/N17.59 12.89 9.00 6.90 1.10 470  bps1,649  bps
Return on average total assets and return on average total assets, Underlying:
Average total assets (GAAP)O$182,569 $181,061 $177,675 $179,793 $167,177 $1,508 %$15,392 %
Return on average total assetsI/O1.36 %1.00 %0.70 %0.57 %0.08 %36  bps128  bps
Return on average total assets, Underlying (non-GAAP)J/O1.39 1.05 0.76 0.59 0.14 34  bps125  bps
22


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS, CONTINUED
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$/bps%$/bps%
Return on average total tangible assets and return on average total tangible assets, Underlying:
Average total assets (GAAP)P$182,569 $181,061 $177,675 $179,793 $167,177 $1,508 %$15,392 %
Less: Average goodwill (GAAP)7,050 7,050 7,050 7,050 7,046 — — — 
Less: Average other intangibles (GAAP)57 60 62 65 67 (3)(5)(10)(15)
Add: Average deferred tax liabilities related to goodwill (GAAP)379 377 375 375 374 
Average tangible assetsQ$175,841 $174,328 $170,938 $173,053 $160,438 $1,513 %$15,403 10 %
Return on average total tangible assets I/Q1.41 %1.04 %0.73 %0.59 %0.09 %37  bps132  bps
Return on average total tangible assets, Underlying (non-GAAP)J/Q1.44 1.10 0.79 0.61 0.15 34  bps129  bps
Tangible book value per common share:
Common shares - at period-end (GAAP)R425,930,159 427,209,831 427,073,084 426,824,594 426,586,533 (1,279,672)— %(656,374)— %
Common stockholders' equity (GAAP)$20,688 $20,708 $20,504 $20,453 $20,380 ($20)— $308 
Less: Goodwill (GAAP)7,050 7,050 7,050 7,050 7,050 — — — — 
Less: Other intangible assets (GAAP)54 58 60 63 66 (4)(7)(12)(18)
Add: Deferred tax liabilities related to goodwill (GAAP)380 379 377 376 375 — 
Tangible common equityS$13,964 $13,979 $13,771 $13,716 $13,639 ($15)— %$325 %
Tangible book value per common shareS/R$32.79 $32.72 $32.24 $32.13 $31.97 $0.07 — %$0.82 %
Net income per average common share - basic and diluted and net income per average common share - basic and diluted, Underlying:
Average common shares outstanding - basic (GAAP)T425,953,716 427,074,822 426,846,096 426,613,053 427,718,421 (1,121,106)— %(1,764,705)— %
Average common shares outstanding - diluted (GAAP)U427,880,530 428,881,252 427,992,349 427,566,920 429,388,855 (1,000,722)— (1,508,325)— 
Net income per average common share - basic (GAAP)K/T$1.38 $0.99 $0.68 $0.53 $0.03 $0.39 39 $1.35 NM
Net income per average common share - diluted (GAAP)K/U1.37 0.99 0.68 0.53 0.03 0.38 38 1.34 NM
Net income per average common share - basic, Underlying (non-GAAP)L/T1.41 1.05 0.73 0.55 0.09 0.36 34 1.32 NM
Net income per average common share - diluted, Underlying (non-GAAP)L/U1.41 1.04 0.73 0.55 0.09 0.37 36 1.32 NM
Dividend payout ratio and dividend payout ratio, Underlying:
Cash dividends declared and paid per common shareV$0.39 $0.39 $0.39 $0.39 $0.39 $— — %$— — %
Dividend payout ratioV/(K/T)28 %39 %58 %74 %1,398 %(1,107) bpsNM
Dividend payout ratio, Underlying (non-GAAP)V/(L/T)28 37 53 71 451 (922) bpsNM
23


NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS, CONTINUED
(in millions, except share, per-share and ratio data)
QUARTERLY TRENDS
1Q21 Change
1Q214Q203Q202Q201Q204Q201Q20
$%$%
Salaries and employee benefits, Underlying:
Salaries and employee benefits (GAAP)$548 $537 $524 $513 $549 $11 %($1)— %
Less: Notable items— 18 13 10 (18)(100)(10)(100)
Salaries and employee benefits, Underlying (non-GAAP)$548 $519 $511 $509 $539 $29 %$9 %
Equipment and software, Underlying:
Equipment and software (GAAP)
$152 $141 $149 $142 $133 $11 %$19 14 %
Less: Notable items— NMNM
Equipment and software, Underlying (non-GAAP)$148 $140 $148 $142 $132 $8 %$16 12 %
Outside services, Underlying:
Outside services (GAAP)$139 $148 $139 $131 $135 ($9)(6 %)$4 %
Less: Notable items17 16 12 18 (10)(59)(11)(61)
Outside services, Underlying (non-GAAP)$132 $131 $123 $119 $117 $1 %$15 13 %
Occupancy, Underlying:
Occupancy (GAAP)$88 $84 $81 $82 $84 $4 %$4 %
Less: Notable items50 125 
Occupancy, Underlying (non-GAAP)$79 $78 $80 $79 $80 $1 %($1)(1 %)

24




NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS - SEGMENTS
(in millions, except ratio data)
FIRST QUARTER 2021FOURTH QUARTER 2020THIRD QUARTER 2020
Consumer BankingCommercial BankingOtherConsolidatedConsumer BankingCommercial BankingOtherConsolidatedConsumer BankingCommercial BankingOtherConsolidated
Net income (loss) available to common stockholders:
Net income (loss)A$302 $211 $98 $611 $322 $221 ($87)$456 $407 $153 ($246)$314 
Less: Preferred stock dividends— — 23 23 — — 32 32 — — 25 25 
Net income (loss) available to common stockholdersB$302 $211 $75 $588 $322 $221 ($119)$424 $407 $153 ($271)$289 
Return on average total tangible assets:
Average total assets (GAAP)$75,283 $57,738 $49,548 $182,569 $74,392 $58,212 $48,457 $181,061 $73,605 $60,889 $43,181 $177,675 
 Less: Average goodwill (GAAP)122 52 6,876 7,050 122 52 6,876 7,050 122 52 6,876 7,050 
          Average other intangibles (GAAP)37 15 57 39 16 60 40 17 62 
 Add: Average deferred tax liabilities related to goodwill (GAAP)375 379 373 377 372 375 
Average tangible assetsC$75,127 $57,682 $43,032 $175,841 $74,234 $58,156 $41,938 $174,328 $73,445 $60,833 $36,660 $170,938 
Return on average total tangible assets A/C1.63 %1.48 %NM1.41 %1.72 %1.51 %NM1.04 %2.21 %1.01 %NM0.73 %
Efficiency ratio:
Noninterest expense (GAAP)D$750 $227 $41 $1,018 $749 $216 $47 $1,012 $742 $210 $36 $988 
Net interest income (GAAP)863 421 (167)1,117 859 438 (168)1,129 845 421 (129)1,137 
Noninterest income (GAAP)351 170 21 542 375 182 21 578 495 144 15 654 
Total revenue (GAAP)E$1,214 $591 ($146)$1,659 $1,234 $620 ($147)$1,707 $1,340 $565 ($114)$1,791 
Efficiency ratio D/E61.79 %38.33 %NM61.35 %60.75 %34.94 %NM59.28 %55.35 %37.03 %NM55.18 %
SECOND QUARTER 2020FIRST QUARTER 2020
Consumer BankingCommercial BankingOtherConsolidatedConsumer BankingCommercial BankingOtherConsolidated
Net income (loss) available to common stockholders:
Net income (loss)A$320 $221 ($288)$253 $236 $179 ($381)$34 
Less: Preferred stock dividends
— — 28 28 — — 22 22 
Net income (loss) available to common stockholdersB$320 $221 ($316)$225 $236 $179 ($403)$12 
Return on average total tangible assets:
Average total assets (GAAP)$71,634 $65,280 $42,879 $179,793 $68,415 $59,005 $39,757 $167,177 
 Less: Average goodwill (GAAP)122 52 6,876 7,050 122 48 6,876 7,046 
          Average other intangibles (GAAP)41 18 65 43 18 67 
 Add: Average deferred tax liabilities related to goodwill (GAAP)372 375 372 374 
Average tangible assetsC$71,473 $65,223 $36,357 $173,053 $68,251 $58,952 $33,235 $160,438 
Return on average total tangible assets A/C1.80 %1.36 %NM0.59 %1.39 %1.22 %NM0.09 %
Efficiency ratio:
Noninterest expense (GAAP)D$735 $213 $31 $979 $738 $221 $53 $1,012 
Net interest income (GAAP)814 419 (73)1,160 793 365 1,160 
Noninterest income (GAAP)428 144 18 590 357 125 15 497 
Total revenue (GAAP)E$1,242 $563 ($55)$1,750 $1,150 $490 $17 $1,657 
Efficiency ratio D/E59.19 %37.93 %NM55.91 %64.16 %45.06 %NM61.10 %

25