(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) | ||
Written communication 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)) | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Depositary Shares, each representing a 1/40th Interest in a Share of | ||
Depositary Shares, each representing a 1/40th Interest in a Share of | ||
Depositary Shares, each representing a 1/40th Interest in a Share of | ||
REGIONS FINANCIAL CORPORATION | ||
By: | /s/ Hope D. Mehlman | |
Name: | Hope D. Mehlman | |
Title: | Executive Vice President, | |
Corporate Secretary, Chief | ||
Governance Officer and Deputy | ||
General Counsel | ||
Exhibit 99.1Media Contact: | Investor Relations Contact: | |||
Evelyn Mitchell | Dana Nolan | |||
(205) 264-4551 | (205) 264-7040 | |||
Quarter Ended | ||||||||||||
(amounts in millions, except per share data) | 6/30/2020 | 3/31/2020 | 6/30/2019 | |||||||||
Net income (loss) | $ | (214 | ) | $ | 162 | $ | 390 | |||||
Preferred dividends | 23 | 23 | 16 | |||||||||
Net income (loss) available to common shareholders | $ | (237 | ) | $ | 139 | $ | 374 | |||||
Weighted-average diluted shares outstanding | 960 | 961 | 1,012 | |||||||||
Actual shares outstanding—end of period | 960 | 957 | 1,004 | |||||||||
Diluted earnings (loss) per common share | $ | (0.25 | ) | $ | 0.14 | $ | 0.37 | |||||
Selected items impacting earnings: | ||||||||||||
Pre-tax adjusted items(1): | ||||||||||||
Branch consolidation, property and equipment charges | $ | (10 | ) | $ | (11 | ) | $ | (2 | ) | |||
Loss on early extinguishment of debt | (6 | ) | — | — | ||||||||
Salaries and benefits related to severance charges | (2 | ) | (1 | ) | (2 | ) | ||||||
Professional and related fees associated with the purchase of Ascentium Capital | (8 | ) | — | — | ||||||||
Securities gains (losses), net | 1 | — | (19 | ) | ||||||||
Leveraged lease termination gains | — | 2 | — | |||||||||
Total pre-tax adjusted items(1) | $ | (25 | ) | $ | (10 | ) | $ | (23 | ) | |||
Diluted EPS impact* | $ | (0.02 | ) | $ | (0.01 | ) | $ | (0.02 | ) | |||
Pre-tax additional selected items**: | ||||||||||||
CECL provision in excess of net charge-offs*** | $ | (700 | ) | $ | (250 | ) | $ | — | ||||
Capital markets income - CVA/DVA | 34 | (34 | ) | (7 | ) | |||||||
MSR net hedge performance | 2 | 14 | (7 | ) | ||||||||
PPP loans net interest income | 16 | — | — | |||||||||
COVID-19 related expenses | (19 | ) | (4 | ) | — | |||||||
Total pre-tax additional selected items** | $ | (667 | ) | $ | (274 | ) | $ | (14 | ) | |||
* | Based on income taxes at an approximate 25% incremental rate. Tax rates associated with leveraged lease terminations are incrementally higher based on their structure. |
** | Items represent an outsized or unusual impact to the quarter or quarterly trends, but are not considered non-GAAP adjustments. |
*** | CECL was adopted January 1, 2020. Periods prior to January 1, 2020 reflect results under the incurred loss model. |
Quarter Ended | ||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | |||||||||||||||||||||
Net interest income | $ | 972 | $ | 928 | $ | 942 | $ | 44 | 4.7 | % | $ | 30 | 3.2 | % | ||||||||||||
Taxable equivalent adjustment | 13 | 12 | 14 | 1 | 8.3 | % | (1 | ) | (7.1 | )% | ||||||||||||||||
Net interest income, taxable equivalent basis | $ | 985 | $ | 940 | $ | 956 | $ | 45 | 4.8 | % | $ | 29 | 3.0 | % | ||||||||||||
Net interest margin (FTE) | 3.19 | % | 3.44 | % | 3.45 | % | ||||||||||||||||||||
Non-interest income: | ||||||||||||||||||||||||||
Service charges on deposit accounts | $ | 131 | $ | 178 | $ | 181 | $ | (47 | ) | (26.4 | )% | $ | (50 | ) | (27.6 | )% | ||||||||||
Card and ATM fees | 101 | 105 | 120 | (4 | ) | (3.8 | )% | (19 | ) | (15.8 | )% | |||||||||||||||
Wealth management income | 79 | 84 | 79 | (5 | ) | (6.0 | )% | — | — | % | ||||||||||||||||
Capital markets income | 95 | 9 | 39 | 86 | NM | 56 | 143.6 | % | ||||||||||||||||||
Mortgage income | 82 | 68 | 31 | 14 | 20.6 | % | 51 | 164.5 | % | |||||||||||||||||
Commercial credit fee income | 17 | 18 | 18 | (1 | ) | (5.6 | )% | (1 | ) | (5.6 | )% | |||||||||||||||
Bank-owned life insurance | 18 | 17 | 19 | 1 | 5.9 | % | (1 | ) | (5.3 | )% | ||||||||||||||||
Securities gains (losses), net | 1 | — | (19 | ) | 1 | NM | 20 | 105.3 | % | |||||||||||||||||
Market value adjustments on employee benefit assets* | 16 | (25 | ) | (2 | ) | 41 | 164.0 | % | 18 | NM | ||||||||||||||||
Other | 33 | 31 | 28 | 2 | 6.5 | % | 5 | 17.9 | % | |||||||||||||||||
Non-interest income | $ | 573 | $ | 485 | $ | 494 | $ | 88 | 18.1 | % | $ | 79 | 16.0 | % | ||||||||||||
Total revenue | $ | 1,545 | $ | 1,413 | $ | 1,436 | $ | 132 | 9.3 | % | $ | 109 | 7.6 | % | ||||||||||||
Adjusted total revenue (non-GAAP)(1) | $ | 1,544 | $ | 1,411 | $ | 1,455 | $ | 133 | 9.4 | % | $ | 89 | 6.1 | % | ||||||||||||
Quarter Ended | ||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | |||||||||||||||||||||
Salaries and employee benefits | $ | 527 | $ | 467 | $ | 469 | $ | 60 | 12.8 | % | $ | 58 | 12.4 | % | ||||||||||||
Net occupancy expense | 76 | 79 | 80 | (3 | ) | (3.8 | )% | (4 | ) | (5.0 | )% | |||||||||||||||
Furniture and equipment expense | 86 | 83 | 84 | 3 | 3.6 | % | 2 | 2.4 | % | |||||||||||||||||
Outside services | 44 | 45 | 52 | (1 | ) | (2.2 | )% | (8 | ) | (15.4 | )% | |||||||||||||||
Professional, legal and regulatory expenses | 28 | 18 | 26 | 10 | 55.6 | % | 2 | 7.7 | % | |||||||||||||||||
Marketing | 22 | 24 | 23 | (2 | ) | (8.3 | )% | (1 | ) | (4.3 | )% | |||||||||||||||
FDIC insurance assessments | 15 | 11 | 12 | 4 | 36.4 | % | 3 | 25.0 | % | |||||||||||||||||
Credit/checkcard expenses | 12 | 13 | 18 | (1 | ) | (7.7 | )% | (6 | ) | (33.3 | )% | |||||||||||||||
Branch consolidation, property and equipment charges | 10 | 11 | 2 | (1 | ) | (9.1 | )% | 8 | 400.0 | % | ||||||||||||||||
Visa class B shares expense | 9 | 4 | 3 | 5 | 125.0 | % | 6 | 200.0 | % | |||||||||||||||||
Loss on early extinguishment of debt | 6 | — | — | 6 | NM | 6 | NM | |||||||||||||||||||
Other | 89 | 81 | 92 | 8 | 9.9 | % | (3 | ) | (3.3 | )% | ||||||||||||||||
Total non-interest expense | $ | 924 | $ | 836 | $ | 861 | $ | 88 | 10.5 | % | $ | 63 | 7.3 | % | ||||||||||||
Total adjusted non-interest expense(1) | $ | 898 | $ | 824 | $ | 857 | $ | 74 | 9.0 | % | $ | 41 | 4.8 | % | ||||||||||||
Average Balances | |||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||
Commercial and industrial | $ | 49,296 | $ | 40,519 | $ | 40,707 | $ | 8,777 | 21.7 | % | $ | 8,589 | 21.1% | ||||||||||||
Commercial real estate—owner-occupied | 5,804 | 5,832 | 5,895 | (28 | ) | (0.5 | )% | (91 | ) | (1.5)% | |||||||||||||||
Investor real estate | 7,019 | 6,648 | 6,496 | 371 | 5.6 | % | 523 | 8.1% | |||||||||||||||||
Business Lending | 62,119 | 52,999 | 53,098 | 9,120 | 17.2 | % | 9,021 | 17.0% | |||||||||||||||||
Residential first mortgage | 14,884 | 14,469 | 14,150 | 415 | 2.9 | % | 734 | 5.2% | |||||||||||||||||
Home equity | 8,042 | 8,275 | 8,910 | (233 | ) | (2.8 | )% | (868 | ) | (9.7)% | |||||||||||||||
Indirect—vehicles* | 1,441 | 1,679 | 2,578 | (238 | ) | (14.2 | )% | (1,137 | ) | (44.1)% | |||||||||||||||
Indirect—other consumer | 3,111 | 3,263 | 2,662 | (152 | ) | (4.7 | )% | 449 | 16.9% | ||||||||||||||||
Consumer credit card | 1,230 | 1,348 | 1,286 | (118 | ) | (8.8 | )% | (56 | ) | (4.4)% | |||||||||||||||
Other consumer | 1,137 | 1,216 | 1,221 | (79 | ) | (6.5 | )% | (84 | ) | (6.9)% | |||||||||||||||
Consumer Lending | 29,845 | 30,250 | 30,807 | (405 | ) | (1.3 | )% | (962 | ) | (3.1)% | |||||||||||||||
Total Loans | $ | 91,964 | $ | 83,249 | $ | 83,905 | $ | 8,715 | 10.5 | % | $ | 8,059 | 9.6% | ||||||||||||
Adjusted Consumer Lending (non-GAAP)(1) | 28,404 | 28,571 | 28,229 | (167 | ) | (0.6 | )% | 175 | 0.6% | ||||||||||||||||
Adjusted Total Loans (non-GAAP)(1) | $ | 90,523 | $ | 81,570 | $ | 81,327 | $ | 8,953 | 11.0 | % | $ | 9,196 | 11.3% | ||||||||||||
Average Balances | ||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | |||||||||||||||||||
Customer low-cost deposits | $ | 104,159 | $ | 87,451 | $ | 85,908 | $ | 16,708 | 19.1% | $ | 18,251 | 21.2% | ||||||||||||
Customer time deposits | 6,690 | 7,302 | 7,800 | (612 | ) | (8.4)% | (1,110 | ) | (14.2)% | |||||||||||||||
Corporate treasury time deposits | 72 | 280 | 657 | (208 | ) | (74.3)% | (585 | ) | (89.0)% | |||||||||||||||
Corporate treasury other deposits | — | 639 | 553 | (639 | ) | (100.0)% | (553 | ) | (100.0)% | |||||||||||||||
Total Deposits | $ | 110,921 | $ | 95,672 | $ | 94,918 | $ | 15,249 | 15.9% | $ | 16,003 | 16.9% | ||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | |||||||||||||||||||
Consumer Bank Segment | $ | 65,722 | $ | 59,711 | $ | 59,277 | $ | 6,011 | 10.1% | $ | 6,445 | 10.9% | ||||||||||||
Corporate Bank Segment | 36,409 | 26,618 | 26,154 | 9,791 | 36.8% | 10,255 | 39.2% | |||||||||||||||||
Wealth Management Segment | 8,382 | 8,073 | 7,924 | 309 | 3.8% | 458 | 5.8% | |||||||||||||||||
Other | 408 | 1,270 | 1,563 | (862 | ) | (67.9)% | (1,155 | ) | (73.9)% | |||||||||||||||
Total Deposits | $ | 110,921 | $ | 95,672 | $ | 94,918 | $ | 15,249 | 15.9% | $ | 16,003 | 16.9% | ||||||||||||
As of and for the Quarter Ended | ||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 6/30/2019 | |||
ACL/Loans, net | 2.68% | 1.89% | 1.08% | |||
ALL/Loans, net | 2.51% | 1.77% | 1.02% | |||
Allowance for credit losses to non-performing loans, excluding loans held for sale | 395% | 261% | 169% | |||
Allowance for loan losses to non-performing loans, excluding loans held for sale | 370% | 244% | 160% | |||
Provision for credit losses* | $882 | $373 | $92 | |||
Net loans charged-off | $182 | $123 | $92 | |||
Net loan charge-offs as a % of average loans, annualized | 0.80% | 0.59% | 0.44% | |||
Non-accrual loans, excluding loans held for sale/Loans, net | 0.68% | 0.72% | 0.64% | |||
NPAs (ex. 90+ past due)/Loans, foreclosed properties, non-marketable investments and non-performing loans held for sale | 0.74% | 0.79% | 0.72% | |||
NPAs (inc. 90+ past due)/Loans, foreclosed properties, non-marketable investments and non-performing loans held for sale** | 0.93% | 0.96% | 0.89% | |||
Total TDRs, excluding loans held for sale | $626 | $599 | $703 | |||
Total Criticized Loans—Business Services*** | $4,225 | $2,524 | $2,124 | |||
As of and for Quarter Ended | ||||||
6/30/2020 | 3/31/2020 | 6/30/2019 | ||||
Basel III Common Equity Tier 1 ratio(2) | 8.9% | 9.4% | 9.9% | |||
Tier 1 capital ratio(2) | 10.4% | 10.6% | 11.1% | |||
Tangible common stockholders’ equity to tangible assets (non-GAAP)(1) | 7.72% | 8.68% | 8.53% | |||
Tangible common book value per share (non-GAAP)(1)* | $11.16 | $11.67 | $10.42 | |||
(1) | Non-GAAP; refer to pages 7, 11, 12, 13, 15, 20, 21, and 24 of the financial supplement to this earnings release. |
(2) | Current quarter Basel III common equity Tier 1, and Tier 1 capital ratios are estimated. |
• | Current and future economic and market conditions in the United States generally or in the communities we serve (in particular the Southeastern United States), including the effects of possible declines in property values, increases in unemployment rates, financial market disruptions and potential reductions of economic growth, which may adversely affect our lending and other businesses and our financial results and conditions. |
• | Possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations, which could have a material adverse effect on our earnings. |
• | Possible changes in market interest rates or capital markets could adversely affect our revenue and expense, the value of assets and obligations, and the availability and cost of capital and liquidity. |
• | The impact of pandemics, including the COVID-19 pandemic, on our businesses and financial results and conditions. |
• | Any impairment of our goodwill or other intangibles, any repricing of assets, or any adjustment of valuation allowances on our deferred tax assets due to changes in law, adverse changes in the economic environment, declining operations of the reporting unit or other factors. |
• | The effect of changes in tax laws, including the effect of any future interpretations of or amendments to Tax Reform, which may impact our earnings, capital ratios and our ability to return capital to shareholders. |
• | Possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and leases, including operating leases. |
• | Changes in the speed of loan prepayments, loan origination and sale volumes, charge-offs, loan loss provisions or actual loan losses where our allowance for loan losses may not be adequate to cover our eventual losses. |
• | Possible acceleration of prepayments on mortgage-backed securities due to low interest rates, and the related acceleration of premium amortization on those securities. |
• | Loss of customer checking and savings account deposits as customers pursue other, higher-yield investments, which could increase our funding costs. |
• | Possible changes in consumer and business spending and saving habits and the related effect on our ability to increase assets and to attract deposits, which could adversely affect our net income. |
• | Our ability to effectively compete with other traditional and non-traditional financial services companies, some of whom possess greater financial resources than we do or are subject to different regulatory standards than we are. |
• | Our inability to develop and gain acceptance from current and prospective customers for new products and services and the enhancement of existing products and services to meet customers’ needs and respond to emerging technological trends in a timely manner could have a negative impact on our revenue. |
• | Our inability to keep pace with technological changes could result in losing business to competitors. |
• | Changes in laws and regulations affecting our businesses, including legislation and regulations relating to bank products and services, as well as changes in the enforcement and interpretation of such laws and regulations by applicable governmental and self-regulatory agencies, which could require us to change certain business practices, increase compliance risk, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
• | Our ability to obtain a regulatory non-objection (as part of the CCAR process or otherwise) to take certain capital actions, including paying dividends and any plans to increase common stock dividends, repurchase common stock under current or future programs, or redeem preferred stock or other regulatory capital instruments, may impact our ability to return capital to shareholders and market perceptions of us. |
• | Our ability to comply with stress testing and capital planning requirements (as part of the CCAR process or otherwise) may continue to require a significant investment of our managerial resources due to the importance of such tests and requirements. |
• | Our ability to comply with applicable capital and liquidity requirements (including, among other things, the Basel III capital standards), including our ability to generate capital internally or raise capital on favorable terms, and if we fail to meet requirements, our financial condition could be negatively impacted. |
• | The effects of any developments, changes or actions relating to any litigation or regulatory proceedings brought against us or any of our subsidiaries. |
• | The costs, including possibly incurring fines, penalties, or other negative effects (including reputational harm) of any adverse judicial, administrative, or arbitral rulings or proceedings, regulatory enforcement actions, or other legal actions to which we or any of our subsidiaries are a party, and which may adversely affect our results. |
• | Our ability to manage fluctuations in the value of assets and liabilities and off-balance sheet exposure so as to maintain sufficient capital and liquidity to support our business. |
• | Our ability to execute on our strategic and operational plans, including our ability to fully realize the financial and non-financial benefits relating to our strategic initiatives. |
• | The risks and uncertainties related to our acquisition or divestiture of businesses. |
• | The success of our marketing efforts in attracting and retaining customers. |
• | Our ability to recruit and retain talented and experienced personnel to assist in the development, management and operation of our products and services may be affected by changes in laws and regulations in effect from time to time. |
• | Fraud or misconduct by our customers, employees or business partners. |
• | Any inaccurate or incomplete information provided to us by our customers or counterparties. |
• | Inability of our framework to manage risks associated with our business such as credit risk and operational risk, including third-party vendors and other service providers, which could, among other things, result in a breach of operating or security systems as a result of a cyber attack or similar act or failure to deliver our services effectively. |
• | Dependence on key suppliers or vendors to obtain equipment and other supplies for our business on acceptable terms. |
• | The inability of our internal controls and procedures to prevent, detect or mitigate any material errors or fraudulent acts. |
• | The effects of geopolitical instability, including wars, conflicts and terrorist attacks and the potential impact, directly or indirectly, on our businesses. |
• | The effects of man-made and natural disasters, including fires, floods, droughts, tornadoes, hurricanes, and environmental damage (specifically in the Southeastern United States), which may negatively affect our operations and/or our loan portfolios and increase our cost of conducting business. The severity and impact of future earthquakes, fires, hurricanes, tornadoes, droughts, floods and other weather-related events are difficult to predict and may be exacerbated by global climate change. |
• | Changes in commodity market prices and conditions could adversely affect the cash flows of our borrowers operating in industries that are impacted by changes in commodity prices (including businesses indirectly impacted by commodities prices such as businesses that transport commodities or manufacture equipment used in the production of commodities), which could impair their ability to service any loans outstanding to them and/or reduce demand for loans in those industries. |
• | Our ability to identify and address cyber-security risks such as data security breaches, malware, “denial of service” attacks, “hacking” and identity theft, including account take-overs, a failure of which could disrupt our business and result in the disclosure of and/or misuse or misappropriation of confidential or proprietary information, disruption or damage to our systems, increased costs, losses, or adverse effects to our reputation. |
• | Our ability to achieve our expense management initiatives. |
• | Possible cessation or market replacement of LIBOR and the related effect on our LIBOR-based financial products and contracts, including, but not limited to, derivative products, debt obligations, deposits, investments, and loans. |
• | Possible downgrades in our credit ratings or outlook could increase the costs of funding from capital markets. |
• | The effects of a possible downgrade in the U.S. government’s sovereign credit rating or outlook, which could result in risks to us and general economic conditions that we are not able to predict. |
• | The effects of problems encountered by other financial institutions that adversely affect us or the banking industry generally could require us to change certain business practices, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
• | The effects of the failure of any component of our business infrastructure provided by a third party could disrupt our businesses, result in the disclosure of and/or misuse of confidential information or proprietary information, increase our costs, negatively affect our reputation, and cause losses. |
• | Our ability to receive dividends from our subsidiaries could affect our liquidity and ability to pay dividends to shareholders. |
• | Changes in accounting policies or procedures as may be required by the FASB or other regulatory agencies could materially affect our financial statements and how we report those results, and expectations and preliminary analyses relating to how such changes will affect our financial results could prove incorrect. |
• | Other risks identified from time to time in reports that we file with the SEC. |
• | Fluctuations in the price of our common stock and inability to complete stock repurchases in the time frame and/or on the terms anticipated. |
• | The effects of any damage to our reputation resulting from developments related to any of the items identified above. |

Page | ||
Financial Highlights | ||
Selected Ratios and Other Information | ||
Consolidated Statements of Operations | ||
Consolidated Average Daily Balances and Yield / Rate Analysis | ||
Pre-Tax Pre-Provision Income ("PPI") and Adjusted PPI | ||
Non-Interest Income, Mortgage Income, Wealth Management Income and Capital Markets Income | ||
Non-Interest Expense | ||
Reconciliation to GAAP Financial Measures | ||
Adjusted Efficiency Ratios, Adjusted Fee Income Ratios, Adjusted Non-Interest Income / Expense, Adjusted Operating Leverage Ratios, and Return Ratios | ||
Credit Quality | ||
Allowance for Credit Losses, Net Charge-Offs and Related Ratios | ||
Non-Accrual Loans (excludes loans held for sale), Early and Late Stage Delinquencies | ||
Troubled Debt Restructurings | ||
Consolidated Balance Sheets | ||
Loans | ||
Deposits | ||
Reconciliation to GAAP Financial Measures | ||
Tangible Common Ratios | ||
Forward-Looking Statements | ||
Quarter Ended | |||||||||||||||||||
($ amounts in millions, except per share data) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Earnings Summary | |||||||||||||||||||
Interest income - taxable equivalent | $ | 1,076 | $ | 1,091 | $ | 1,111 | $ | 1,163 | $ | 1,191 | |||||||||
Interest expense - taxable equivalent | 91 | 151 | 180 | 213 | 235 | ||||||||||||||
Net interest income - taxable equivalent | 985 | 940 | 931 | 950 | 956 | ||||||||||||||
Less: Taxable-equivalent adjustment | 13 | 12 | 13 | 13 | 14 | ||||||||||||||
Net interest income | 972 | 928 | 918 | 937 | 942 | ||||||||||||||
Provision for credit losses (1) | 882 | 373 | 96 | 108 | 92 | ||||||||||||||
Net interest income after provision for credit losses (1) | 90 | 555 | 822 | 829 | 850 | ||||||||||||||
Non-interest income | 573 | 485 | 562 | 558 | 494 | ||||||||||||||
Non-interest expense | 924 | 836 | 897 | 871 | 861 | ||||||||||||||
Income (loss) before income taxes | (261 | ) | 204 | 487 | 516 | 483 | |||||||||||||
Income tax expense (benefit) | (47 | ) | 42 | 98 | 107 | 93 | |||||||||||||
Net income (loss) | $ | (214 | ) | $ | 162 | $ | 389 | $ | 409 | $ | 390 | ||||||||
Net income (loss) available to common shareholders | $ | (237 | ) | $ | 139 | $ | 366 | $ | 385 | $ | 374 | ||||||||
Earnings (loss) per common share - basic | (0.25 | ) | 0.15 | 0.38 | 0.39 | 0.37 | |||||||||||||
Earnings (loss) per common share - diluted | (0.25 | ) | 0.14 | 0.38 | 0.39 | 0.37 | |||||||||||||
Balance Sheet Summary | |||||||||||||||||||
At quarter-end | |||||||||||||||||||
Loans, net of unearned income | $ | 90,548 | $ | 88,098 | $ | 82,963 | $ | 82,786 | $ | 83,553 | |||||||||
Allowance for loan losses | (2,276 | ) | (1,560 | ) | (869 | ) | (869 | ) | (853 | ) | |||||||||
Allowance for credit losses | (2,425 | ) | (1,665 | ) | (914 | ) | (917 | ) | (903 | ) | |||||||||
Assets | 144,070 | 133,542 | 126,240 | 128,147 | 127,518 | ||||||||||||||
Deposits | 116,779 | 100,030 | 97,475 | 94,305 | 94,971 | ||||||||||||||
Long-term borrowings - Federal Home Loan Bank advances | 401 | 4,651 | 2,501 | 3,001 | 3,102 | ||||||||||||||
Long-term borrowings - Other | 6,007 | 5,454 | 5,378 | 6,127 | 6,111 | ||||||||||||||
Shareholders' equity | 17,602 | 17,332 | 16,295 | 16,581 | 16,608 | ||||||||||||||
Average balances | |||||||||||||||||||
Loans, net of unearned income | $ | 91,964 | $ | 83,249 | $ | 82,392 | $ | 82,986 | $ | 83,905 | |||||||||
Assets | 139,820 | 124,771 | 124,138 | 124,663 | 126,115 | ||||||||||||||
Deposits | 110,921 | 95,672 | 94,512 | 94,056 | 94,918 | ||||||||||||||
Long-term borrowings - Federal Home Loan Bank advances | 1,266 | 3,003 | 2,659 | 3,222 | 4,787 | ||||||||||||||
Long-term borrowings - Other | 6,301 | 5,399 | 5,942 | 6,118 | 6,068 | ||||||||||||||
Shareholders' equity | 17,384 | 16,460 | 16,564 | 16,621 | 15,927 | ||||||||||||||
As of and for Quarter Ended | |||||||||||||||||||
6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||
Return on average assets* (1) | (0.61 | )% | 0.52 | % | 1.24 | % | 1.30 | % | 1.24 | % | |||||||||
Return on average common shareholders' equity* | (5.96 | )% | 3.69 | % | 9.51 | % | 9.98 | % | 10.16 | % | |||||||||
Return on average tangible common shareholders’ equity (non-GAAP)* (2) | (8.90 | )% | 5.43 | % | 13.95 | % | 14.62 | % | 15.11 | % | |||||||||
Efficiency ratio | 59.4 | % | 58.6 | % | 60.1 | % | 57.7 | % | 59.4 | % | |||||||||
Adjusted efficiency ratio (non-GAAP) (2) | 57.7 | % | 57.9 | % | 58.1 | % | 57.4 | % | 58.3 | % | |||||||||
Common book value per share | $ | 16.61 | $ | 16.73 | $ | 15.65 | $ | 15.83 | $ | 15.24 | |||||||||
Tangible common book value per share (non-GAAP) (2) | $ | 11.16 | $ | 11.67 | $ | 10.58 | $ | 10.79 | $ | 10.42 | |||||||||
Tangible common shareholders’ equity to tangible assets (non-GAAP) (2) | 7.72 | % | 8.68 | % | 8.34 | % | 8.44 | % | 8.53 | % | |||||||||
Basel III common equity (3) | $ | 9,716 | $ | 10,294 | $ | 10,228 | $ | 10,121 | $ | 10,484 | |||||||||
Total risk-weighted assets (3) | $ | 109,439 | $ | 108,985 | $ | 105,705 | $ | 105,652 | $ | 106,185 | |||||||||
Basel III common equity Tier 1 ratio (3) | 8.9 | % | 9.4 | % | 9.7 | % | 9.6 | % | 9.9 | % | |||||||||
Tier 1 capital ratio (3) | 10.4 | % | 10.6 | % | 10.9 | % | 10.8 | % | 11.1 | % | |||||||||
Total risk-based capital ratio (3) | 12.6 | % | 12.5 | % | 12.7 | % | 12.6 | % | 12.9 | % | |||||||||
Leverage ratio (3) | 8.4 | % | 9.6 | % | 9.6 | % | 9.5 | % | 9.7 | % | |||||||||
Effective tax rate | 18.3 | % | 20.6 | % | 20.3 | % | 20.6 | % | 19.4 | % | |||||||||
Allowance for loan losses as a percentage of loans, net of unearned income | 2.51 | % | 1.77 | % | 1.05 | % | 1.05 | % | 1.02 | % | |||||||||
Allowance for loan losses to non-performing loans, excluding loans held for sale | 370 | % | 244 | % | 171 | % | 188 | % | 160 | % | |||||||||
Allowance for credit losses as a percentage of loans, net of unearned income | 2.68 | % | 1.89 | % | 1.10 | % | 1.11 | % | 1.08 | % | |||||||||
Allowance for credit losses as a percentage of adjusted loans, net of unearned income | 2.82 | % | 1.89 | % | 1.10 | % | 1.11 | % | 1.08 | % | |||||||||
Allowance for credit losses to non-performing loans, excluding loans held for sale | 395 | % | 261 | % | 180 | % | 198 | % | 169 | % | |||||||||
Net interest margin (FTE)* | 3.19 | % | 3.44 | % | 3.39 | % | 3.44 | % | 3.45 | % | |||||||||
Loans, net of unearned income, to total deposits | 77.5 | % | 88.1 | % | 85.1 | % | 87.8 | % | 88.0 | % | |||||||||
Net charge-offs as a percentage of average loans* | 0.80 | % | 0.59 | % | 0.46 | % | 0.44 | % | 0.44 | % | |||||||||
Non-accrual loans, excluding loans held for sale, as a percentage of loans | 0.68 | % | 0.72 | % | 0.61 | % | 0.56 | % | 0.64 | % | |||||||||
Non-performing assets (excluding loans 90 days past due) as a percentage of loans, foreclosed properties, non-marketable investments and non-performing loans held for sale | 0.74 | % | 0.79 | % | 0.70 | % | 0.65 | % | 0.72 | % | |||||||||
Non-performing assets (including loans 90 days past due) as a percentage of loans, foreclosed properties, non-marketable investments and non-performing loans held for sale (4) | 0.93 | % | 0.96 | % | 0.89 | % | 0.82 | % | 0.89 | % | |||||||||
Associate headcount—full-time equivalent (5) | 20,073 | 19,743 | 19,564 | 19,549 | 19,765 | ||||||||||||||
ATMs | 2,038 | 2,042 | 2,028 | 1,993 | 2,021 | ||||||||||||||
Branch Statistics | |||||||||||||||||||
Full service | 1,340 | 1,374 | 1,374 | 1,370 | 1,402 | ||||||||||||||
Drive-through/transaction service only | 51 | 53 | 54 | 55 | 58 | ||||||||||||||
Total branch outlets | 1,391 | 1,427 | 1,428 | 1,425 | 1,460 | ||||||||||||||
(1) | Calculated by dividing income (loss) by consolidated average assets. |
(2) | See reconciliation of GAAP to non-GAAP Financial Measures on pages 7, 11, 12, 13, 20, 21, and 24. |
(3) | Current quarter Basel III common equity as well as Total risk-weighted assets, Basel III common equity Tier 1, Tier 1 capital, Total risk-based capital and Leverage ratios are estimated. |
(4) | Excludes guaranteed residential first mortgages that are 90+ days past due and still accruing. Refer to the footnotes on page 16 for amounts related to these loans. |
(5) | Associate headcount for the second quarter of 2020 includes 463 associates from the Ascentium acquisition. |
Quarter Ended | |||||||||||||||||||
($ amounts in millions, except per share data) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Interest income on: | |||||||||||||||||||
Loans, including fees | $ | 898 | $ | 903 | $ | 923 | $ | 970 | $ | 992 | |||||||||
Debt securities | 148 | 158 | 155 | 160 | 163 | ||||||||||||||
Loans held for sale | 6 | 5 | 5 | 5 | 4 | ||||||||||||||
Other earning assets | 11 | 13 | 15 | 15 | 18 | ||||||||||||||
Total interest income | 1,063 | 1,079 | 1,098 | 1,150 | 1,177 | ||||||||||||||
Interest expense on: | |||||||||||||||||||
Deposits | 40 | 84 | 98 | 116 | 125 | ||||||||||||||
Short-term borrowings | 2 | 8 | 12 | 14 | 14 | ||||||||||||||
Long-term borrowings | 49 | 59 | 70 | 83 | 96 | ||||||||||||||
Total interest expense | 91 | 151 | 180 | 213 | 235 | ||||||||||||||
Net interest income | 972 | 928 | 918 | 937 | 942 | ||||||||||||||
Provision for credit losses (1) | 882 | 373 | 96 | 108 | 92 | ||||||||||||||
Net interest income after provision for credit losses (1) | 90 | 555 | 822 | 829 | 850 | ||||||||||||||
Non-interest income: | |||||||||||||||||||
Service charges on deposit accounts | 131 | 178 | 187 | 186 | 181 | ||||||||||||||
Card and ATM fees | 101 | 105 | 112 | 114 | 120 | ||||||||||||||
Wealth management income | 79 | 84 | 84 | 83 | 79 | ||||||||||||||
Capital markets income | 95 | 9 | 61 | 36 | 39 | ||||||||||||||
Mortgage income | 82 | 68 | 49 | 56 | 31 | ||||||||||||||
Securities gains (losses), net | 1 | — | (2 | ) | — | (19 | ) | ||||||||||||
Other | 84 | 41 | 71 | 83 | 63 | ||||||||||||||
Total non-interest income | 573 | 485 | 562 | 558 | 494 | ||||||||||||||
Non-interest expense: | |||||||||||||||||||
Salaries and employee benefits | 527 | 467 | 488 | 481 | 469 | ||||||||||||||
Net occupancy expense | 76 | 79 | 79 | 80 | 80 | ||||||||||||||
Furniture and equipment expense | 86 | 83 | 82 | 83 | 84 | ||||||||||||||
Other | 235 | 207 | 248 | 227 | 228 | ||||||||||||||
Total non-interest expense | 924 | 836 | 897 | 871 | 861 | ||||||||||||||
Income (loss) before income taxes | (261 | ) | 204 | 487 | 516 | 483 | |||||||||||||
Income tax expense (benefit) | (47 | ) | 42 | 98 | 107 | 93 | |||||||||||||
Net income (loss) | $ | (214 | ) | $ | 162 | $ | 389 | $ | 409 | $ | 390 | ||||||||
Net income (loss) available to common shareholders | $ | (237 | ) | $ | 139 | $ | 366 | $ | 385 | $ | 374 | ||||||||
Weighted-average shares outstanding—during quarter: | |||||||||||||||||||
Basic | 960 | 957 | 963 | 988 | 1,010 | ||||||||||||||
Diluted | 960 | 961 | 968 | 991 | 1,012 | ||||||||||||||
Actual shares outstanding—end of quarter | 960 | 957 | 957 | 964 | 1,004 | ||||||||||||||
Earnings (loss) per common share: (2) | |||||||||||||||||||
Basic | $ | (0.25 | ) | $ | 0.15 | $ | 0.38 | $ | 0.39 | $ | 0.37 | ||||||||
Diluted | $ | (0.25 | ) | $ | 0.14 | $ | 0.38 | $ | 0.39 | $ | 0.37 | ||||||||
Taxable-equivalent net interest income | $ | 985 | $ | 940 | $ | 931 | $ | 950 | $ | 956 | |||||||||
Six Months Ended June 30 | |||||||
($ amounts in millions, except per share data) | 2020 | 2019 | |||||
Interest income on: | |||||||
Loans, including fees | $ | 1,801 | $ | 1,973 | |||
Debt securities | 306 | 328 | |||||
Loans held for sale | 11 | 7 | |||||
Other earning assets | 24 | 40 | |||||
Total interest income | 2,142 | 2,348 | |||||
Interest expense on: | |||||||
Deposits | 124 | 233 | |||||
Short-term borrowings | 10 | 27 | |||||
Long-term borrowings | 108 | 198 | |||||
Total interest expense | 242 | 458 | |||||
Net interest income | 1,900 | 1,890 | |||||
Provision for credit losses (1) | 1,255 | 183 | |||||
Net interest income after provision for credit losses (1) | 645 | 1,707 | |||||
Non-interest income: | |||||||
Service charges on deposit accounts | 309 | 356 | |||||
Card and ATM fees | 206 | 229 | |||||
Wealth management income | 163 | 155 | |||||
Capital markets income | 104 | 81 | |||||
Mortgage income | 150 | 58 | |||||
Securities gains (losses), net | 1 | (26 | ) | ||||
Other | 125 | 143 | |||||
Total non-interest income | 1,058 | 996 | |||||
Non-interest expense: | |||||||
Salaries and employee benefits | 994 | 947 | |||||
Net occupancy expense | 155 | 162 | |||||
Furniture and equipment expense | 169 | 160 | |||||
Other | 442 | 452 | |||||
Total non-interest expense | 1,760 | 1,721 | |||||
Income (loss) before income taxes | (57 | ) | 982 | ||||
Income tax expense (benefit) | (5 | ) | 198 | ||||
Net income (loss) | $ | (52 | ) | $ | 784 | ||
Net income (loss) available to common shareholders | $ | (98 | ) | $ | 752 | ||
Weighted-average shares outstanding—during year: | |||||||
Basic | 958 | 1,015 | |||||
Diluted | 958 | 1,020 | |||||
Actual shares outstanding—end of period | 960 | 1,004 | |||||
Earnings (loss) per common share: | |||||||
Basic | $ | (0.10 | ) | $ | 0.74 | ||
Diluted | $ | (0.10 | ) | $ | 0.74 | ||
Taxable-equivalent net interest income | $ | 1,925 | $ | 1,917 | |||
Quarter Ended | |||||||||||||||||||||
6/30/2020 | 3/31/2020 | ||||||||||||||||||||
($ amounts in millions; yields on taxable-equivalent basis) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | |||||||||||||||
Assets | |||||||||||||||||||||
Earning assets: | |||||||||||||||||||||
Debt securities (1) | $ | 23,828 | $ | 148 | 2.49 | % | $ | 23,766 | $ | 158 | 2.66 | % | |||||||||
Loans held for sale | 807 | 6 | 3.06 | 514 | 5 | 3.72 | |||||||||||||||
Loans, net of unearned income: | |||||||||||||||||||||
Commercial and industrial | 49,296 | 461 | 3.74 | 40,519 | 405 | 4.00 | |||||||||||||||
Commercial real estate mortgage—owner-occupied | 5,492 | 61 | 4.41 | 5,509 | 63 | 4.51 | |||||||||||||||
Commercial real estate construction—owner-occupied | 312 | 3 | 4.20 | 323 | 4 | 4.62 | |||||||||||||||
Commercial investor real estate mortgage | 5,150 | 33 | 2.53 | 4,975 | 46 | 3.69 | |||||||||||||||
Commercial investor real estate construction | 1,869 | 15 | 3.30 | 1,673 | 19 | 4.40 | |||||||||||||||
Residential first mortgage | 14,884 | 130 | 3.50 | 14,469 | 140 | 3.86 | |||||||||||||||
Home equity | 8,042 | 73 | 3.65 | 8,275 | 89 | 4.31 | |||||||||||||||
Indirect—vehicles | 1,441 | 11 | 3.24 | 1,679 | 14 | 3.26 | |||||||||||||||
Indirect—other consumer | 3,111 | 65 | 8.36 | 3,263 | 71 | 8.74 | |||||||||||||||
Consumer credit card | 1,230 | 36 | 11.65 | 1,348 | 41 | 12.26 | |||||||||||||||
Other consumer | 1,137 | 23 | 7.54 | 1,216 | 23 | 7.95 | |||||||||||||||
Total loans, net of unearned income | 91,964 | 911 | 3.96 | 83,249 | 915 | 4.40 | |||||||||||||||
Other earning assets | 7,541 | 11 | 0.53 | 2,302 | 13 | 2.37 | |||||||||||||||
Total earning assets | 124,140 | 1,076 | 3.46 | 109,831 | 1,091 | 3.97 | |||||||||||||||
Unrealized gains/(losses) on debt securities available for sale, net (1) | 1,031 | 510 | |||||||||||||||||||
Allowance for loan losses | (1,860 | ) | (1,315 | ) | |||||||||||||||||
Cash and due from banks | 2,070 | 1,915 | |||||||||||||||||||
Other non-earning assets | 14,439 | 13,830 | |||||||||||||||||||
$ | 139,820 | $ | 124,771 | ||||||||||||||||||
Liabilities and Shareholders’ Equity | |||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||
Savings | $ | 10,152 | 3 | 0.13 | $ | 8,822 | 4 | 0.17 | |||||||||||||
Interest-bearing checking | 21,755 | 6 | 0.11 | 19,273 | 22 | 0.47 | |||||||||||||||
Money market | 27,870 | 10 | 0.13 | 25,151 | 28 | 0.46 | |||||||||||||||
Time deposits | 6,690 | 21 | 1.26 | 7,302 | 26 | 1.44 | |||||||||||||||
Other deposits | 72 | — | 1.64 | 919 | 4 | 1.57 | |||||||||||||||
Total interest-bearing deposits (2) | 66,539 | 40 | 0.24 | 61,467 | 84 | 0.55 | |||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | — | — | — | 151 | 1 | 1.39 | |||||||||||||||
Other short-term borrowings | 1,558 | 2 | 0.53 | 1,644 | 7 | 1.69 | |||||||||||||||
Long-term borrowings | 7,567 | 49 | 2.56 | 8,402 | 59 | 2.81 | |||||||||||||||
Total interest-bearing liabilities | 75,664 | 91 | 0.48 | 71,664 | 151 | 0.85 | |||||||||||||||
Non-interest-bearing deposits (2) | 44,382 | — | — | 34,205 | — | — | |||||||||||||||
Total funding sources | 120,046 | 91 | 0.30 | 105,869 | 151 | 0.57 | |||||||||||||||
Net interest spread (1) | 2.98 | 3.12 | |||||||||||||||||||
Other liabilities | 2,390 | 2,442 | |||||||||||||||||||
Shareholders’ equity | 17,384 | 16,460 | |||||||||||||||||||
$ | 139,820 | $ | 124,771 | ||||||||||||||||||
Net interest income /margin FTE basis (1) | $ | 985 | 3.19 | % | $ | 940 | 3.44 | % | |||||||||||||
(2) | Total deposit costs may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest bearing deposits. The rates for total deposit costs equal 0.14% and 0.35% for the quarters ended June 30, 2020 and March 31, 2020. |
Quarter Ended | ||||||||||||||||||||||||||||||||
12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||||||||||||||||||
($ amounts in millions; yields on taxable-equivalent basis) | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | Average Balance | Income/ Expense | Yield/ Rate | |||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||
Earning assets: | ||||||||||||||||||||||||||||||||
Debt securities (1) | $ | 23,830 | $ | 155 | 2.61 | % | $ | 23,909 | $ | 160 | 2.67 | % | $ | 24,675 | $ | 163 | 2.65 | % | ||||||||||||||
Loans held for sale | 540 | 5 | 3.58 | 557 | 5 | 3.73 | 398 | 4 | 4.14 | |||||||||||||||||||||||
Loans, net of unearned income: | ||||||||||||||||||||||||||||||||
Commercial and industrial | 39,743 | 416 | 4.14 | 40,200 | 441 | 4.34 | 40,707 | 457 | 4.49 | |||||||||||||||||||||||
Commercial real estate mortgage—owner-occupied | 5,489 | 63 | 4.47 | 5,481 | 66 | 4.74 | 5,448 | 64 | 4.65 | |||||||||||||||||||||||
Commercial real estate construction—owner-occupied | 357 | 4 | 4.59 | 390 | 5 | 4.63 | 447 | 5 | 4.81 | |||||||||||||||||||||||
Commercial investor real estate mortgage | 4,841 | 49 | 3.97 | 4,859 | 54 | 4.35 | 4,699 | 54 | 4.53 | |||||||||||||||||||||||
Commercial investor real estate construction | 1,544 | 19 | 4.80 | 1,529 | 21 | 5.25 | 1,797 | 25 | 5.44 | |||||||||||||||||||||||
Residential first mortgage | 14,416 | 141 | 3.92 | 14,298 | 142 | 3.99 | 14,150 | 142 | 4.01 | |||||||||||||||||||||||
Home equity | 8,478 | 95 | 4.46 | 8,683 | 104 | 4.79 | 8,910 | 109 | 4.89 | |||||||||||||||||||||||
Indirect—vehicles | 1,948 | 16 | 3.29 | 2,247 | 19 | 3.30 | 2,578 | 23 | 3.58 | |||||||||||||||||||||||
Indirect—other consumer | 3,005 | 67 | 8.93 | 2,750 | 63 | 9.16 | 2,662 | 60 | 9.04 | |||||||||||||||||||||||
Consumer credit card | 1,337 | 42 | 12.35 | 1,310 | 43 | 13.11 | 1,286 | 42 | 13.09 | |||||||||||||||||||||||
Other consumer | 1,234 | 24 | 7.96 | 1,239 | 25 | 8.02 | 1,221 | 25 | 8.02 | |||||||||||||||||||||||
Total loans, net of unearned income | 82,392 | 936 | 4.51 | 82,986 | 983 | 4.70 | 83,905 | 1,006 | 4.79 | |||||||||||||||||||||||
Other earning assets | 2,210 | 15 | 2.63 | 2,087 | 15 | 2.82 | 2,299 | 18 | 3.07 | |||||||||||||||||||||||
Total earning assets | 108,972 | 1,111 | 4.05 | 109,539 | 1,163 | 4.21 | 111,277 | 1,191 | 4.27 | |||||||||||||||||||||||
Unrealized losses on debt securities available for sale, net (1) | 296 | 251 | (136 | ) | ||||||||||||||||||||||||||||
Allowance for loan losses | (872 | ) | (857 | ) | (857 | ) | ||||||||||||||||||||||||||
Cash and due from banks | 1,939 | 1,891 | 1,857 | |||||||||||||||||||||||||||||
Other non-earning assets | 13,803 | 13,839 | 13,974 | |||||||||||||||||||||||||||||
$ | 124,138 | $ | 124,663 | $ | 126,115 | |||||||||||||||||||||||||||
Liabilities and Shareholders’ Equity | ||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | ||||||||||||||||||||||||||||||||
Savings | $ | 8,616 | 3 | 0.14 | $ | 8,607 | 4 | 0.16 | $ | 8,806 | 3 | 0.16 | ||||||||||||||||||||
Interest-bearing checking | 18,668 | 26 | 0.57 | 18,257 | 33 | 0.71 | 18,869 | 33 | 0.71 | |||||||||||||||||||||||
Money market | 25,289 | 36 | 0.56 | 24,904 | 42 | 0.68 | 24,350 | 49 | 0.79 | |||||||||||||||||||||||
Time deposits | 7,543 | 32 | 1.60 | 7,712 | 31 | 1.67 | 7,800 | 33 | 1.69 | |||||||||||||||||||||||
Other deposits | 298 | 1 | 1.69 | 977 | 6 | 2.25 | 1,210 | 7 | 2.36 | |||||||||||||||||||||||
Total interest-bearing deposits (2) | 60,414 | 98 | 0.64 | 60,457 | 116 | 0.77 | 61,035 | 125 | 0.82 | |||||||||||||||||||||||
Federal funds purchased and securities sold under agreements to repurchase | 110 | 1 | 1.58 | 208 | 1 | 2.28 | 244 | 1 | 2.41 | |||||||||||||||||||||||
Other short-term borrowings | 2,164 | 11 | 2.08 | 2,187 | 13 | 2.31 | 1,965 | 13 | 2.54 | |||||||||||||||||||||||
Long-term borrowings | 8,601 | 70 | 3.23 | 9,340 | 83 | 3.47 | 10,855 | 96 | 3.52 | |||||||||||||||||||||||
Total interest-bearing liabilities | 71,289 | 180 | 1.00 | 72,192 | 213 | 1.17 | 74,099 | 235 | 1.27 | |||||||||||||||||||||||
Non-interest-bearing deposits (2) | 34,098 | — | — | 33,599 | — | — | 33,883 | — | — | |||||||||||||||||||||||
Total funding sources | 105,387 | 180 | 0.67 | 105,791 | 213 | 0.80 | 107,982 | 235 | 0.87 | |||||||||||||||||||||||
Net interest spread (1) | 3.05 | 3.04 | 3.00 | |||||||||||||||||||||||||||||
Other liabilities | 2,187 | 2,251 | 2,195 | |||||||||||||||||||||||||||||
Shareholders’ equity | 16,564 | 16,621 | 15,927 | |||||||||||||||||||||||||||||
Noncontrolling interest | — | — | 11 | |||||||||||||||||||||||||||||
$ | 124,138 | $ | 124,663 | $ | 126,115 | |||||||||||||||||||||||||||
Net interest income/margin FTE basis (1) | $ | 931 | 3.39 | % | $ | 950 | 3.44 | % | $ | 956 | 3.45 | % | ||||||||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Net income (loss) available to common shareholders (GAAP) | $ | (237 | ) | $ | 139 | $ | 366 | $ | 385 | $ | 374 | $ | (376 | ) | (270.5 | )% | $ | (611 | ) | (163.4 | )% | ||||||||||||
Preferred dividends (GAAP) | 23 | 23 | 23 | 24 | 16 | — | — | % | 7 | 43.8 | % | ||||||||||||||||||||||
Income tax expense (benefit) (GAAP) | (47 | ) | 42 | 98 | 107 | 93 | (89 | ) | (211.9 | )% | (140 | ) | (150.5 | )% | |||||||||||||||||||
Income (loss) before income taxes (GAAP) | (261 | ) | 204 | 487 | 516 | 483 | (465 | ) | (227.9 | )% | (744 | ) | (154.0 | )% | |||||||||||||||||||
Provision for credit losses (GAAP) (1) | 882 | 373 | 96 | 108 | 92 | 509 | 136.5 | % | 790 | NM | |||||||||||||||||||||||
Pre-tax pre-provision income (non-GAAP) | 621 | 577 | 583 | 624 | 575 | 44 | 7.6 | % | 46 | 8.0 | % | ||||||||||||||||||||||
Other adjustments: | |||||||||||||||||||||||||||||||||
Securities (gains) losses, net | (1 | ) | — | 2 | — | 19 | (1 | ) | NM | (20 | ) | (105.3 | )% | ||||||||||||||||||||
Leveraged lease termination gains | — | (2 | ) | — | (1 | ) | — | 2 | 100.0 | % | — | NM | |||||||||||||||||||||
Salaries and employee benefits—severance charges | 2 | 1 | — | 1 | 2 | 1 | 100.0 | % | — | — | % | ||||||||||||||||||||||
Branch consolidation, property and equipment charges | 10 | 11 | 12 | 5 | 2 | (1 | ) | (9.1 | )% | 8 | 400.0 | % | |||||||||||||||||||||
Loss on early extinguishment of debt | 6 | — | 16 | — | — | 6 | NM | 6 | NM | ||||||||||||||||||||||||
Professional, legal and regulatory expenses | 7 | — | — | — | — | 7 | NM | 7 | NM | ||||||||||||||||||||||||
Acquisition expenses | 1 | — | — | — | — | 1 | NM | 1 | NM | ||||||||||||||||||||||||
Total other adjustments | 25 | 10 | 30 | 5 | 23 | 15 | 150.0 | % | 2 | 8.7 | % | ||||||||||||||||||||||
Adjusted pre-tax pre-provision income (non-GAAP) | $ | 646 | $ | 587 | $ | 613 | $ | 629 | $ | 598 | $ | 59 | 10.1 | % | $ | 48 | 8.0 | % | |||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Service charges on deposit accounts | $ | 131 | $ | 178 | $ | 187 | $ | 186 | $ | 181 | $ | (47 | ) | (26.4 | )% | $ | (50 | ) | (27.6 | )% | |||||||||||||
Card and ATM fees | 101 | 105 | 112 | 114 | 120 | (4 | ) | (3.8 | )% | (19 | ) | (15.8 | )% | ||||||||||||||||||||
Wealth management income | 79 | 84 | 84 | 83 | 79 | (5 | ) | (6.0 | )% | — | — | % | |||||||||||||||||||||
Capital markets income (1) | 95 | 9 | 61 | 36 | 39 | 86 | NM | 56 | 143.6 | % | |||||||||||||||||||||||
Mortgage income | 82 | 68 | 49 | 56 | 31 | 14 | 20.6 | % | 51 | 164.5 | % | ||||||||||||||||||||||
Commercial credit fee income | 17 | 18 | 18 | 19 | 18 | (1 | ) | (5.6 | )% | (1 | ) | (5.6 | )% | ||||||||||||||||||||
Bank-owned life insurance | 18 | 17 | 18 | 18 | 19 | 1 | 5.9 | % | (1 | ) | (5.3 | )% | |||||||||||||||||||||
Securities gains (losses), net | 1 | — | (2 | ) | — | (19 | ) | 1 | NM | 20 | 105.3 | % | |||||||||||||||||||||
Market value adjustments on employee benefit assets (2) | 16 | (25 | ) | 7 | 7 | (2 | ) | 41 | 164.0 | % | 18 | NM | |||||||||||||||||||||
Other | 33 | 31 | 28 | 39 | 28 | 2 | 6.5 | % | 5 | 17.9 | % | ||||||||||||||||||||||
Total non-interest income | $ | 573 | $ | 485 | $ | 562 | $ | 558 | $ | 494 | $ | 88 | 18.1 | % | $ | 79 | 16.0 | % | |||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Production and sales | $ | 75 | $ | 48 | $ | 30 | $ | 31 | $ | 26 | $ | 27 | 56.3 | % | $ | 49 | 188.5 | % | |||||||||||||||
Loan servicing | 23 | 25 | 25 | 25 | 26 | (2 | ) | (8.0 | )% | (3 | ) | (11.5 | )% | ||||||||||||||||||||
MSR and related hedge impact: | |||||||||||||||||||||||||||||||||
MSRs fair value increase (decrease) due to change in valuation inputs or assumptions | (11 | ) | (83 | ) | 40 | (31 | ) | (43 | ) | 72 | 86.7 | % | 32 | 74.4 | % | ||||||||||||||||||
MSRs hedge gain (loss) | 13 | 97 | (33 | ) | 46 | 36 | (84 | ) | (86.6 | )% | (23 | ) | (63.9 | )% | |||||||||||||||||||
MSRs change due to payment decay (3) | (18 | ) | (19 | ) | (13 | ) | (15 | ) | (14 | ) | 1 | (5.3 | )% | (4 | ) | 28.6 | % | ||||||||||||||||
MSR and related hedge impact (3) | (16 | ) | (5 | ) | (6 | ) | — | (21 | ) | (11 | ) | 220.0 | % | 5 | 23.8 | % | |||||||||||||||||
Total mortgage income | $ | 82 | $ | 68 | $ | 49 | $ | 56 | $ | 31 | $ | 14 | 20.6 | % | $ | 51 | 164.5 | % | |||||||||||||||
Mortgage production - purchased | $ | 1,390 | $ | 894 | $ | 1,014 | $ | 1,139 | $ | 1,149 | $ | 496 | 55.5 | % | $ | 241 | 21.0 | % | |||||||||||||||
Mortgage production - refinanced | 2,563 | 576 | 639 | 578 | 312 | 1,987 | 345.0 | % | 2,251 | NM | |||||||||||||||||||||||
Total mortgage production (4) | $ | 3,953 | $ | 1,470 | $ | 1,653 | $ | 1,717 | $ | 1,461 | $ | 2,483 | 168.9 | % | $ | 2,492 | 170.6 | % | |||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Investment management and trust fee income | $ | 62 | $ | 62 | $ | 64 | $ | 63 | $ | 59 | $ | — | — | % | $ | 3 | 5.1 | % | |||||||||||||||
Investment services fee income | 17 | 22 | 20 | 20 | 20 | (5 | ) | (22.7 | )% | (3 | ) | (15.0 | )% | ||||||||||||||||||||
Total wealth management income (5) | $ | 79 | $ | 84 | $ | 84 | $ | 83 | $ | 79 | $ | (5 | ) | (6.0 | )% | $ | — | — | % | ||||||||||||||
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Capital markets income | $ | 95 | $ | 9 | $ | 61 | $ | 36 | $ | 39 | $ | 86 | NM | $ | 56 | 143.6 | % | ||||||||||||||||
Less: Valuation adjustments on customer derivatives (6) | 34 | (34 | ) | 5 | (6 | ) | (7 | ) | 68 | 200.0 | % | 41 | NM | ||||||||||||||||||||
Capital markets income excluding valuation adjustments | $ | 61 | $ | 43 | $ | 56 | $ | 42 | $ | 46 | $ | 18 | 41.9 | % | $ | 15 | 32.6 | % | |||||||||||||||
(1) | Capital markets income primarily relates to capital raising activities that includes debt securities underwriting and placement, loan syndication and placement, as well as foreign exchange, derivative and merger and acquisition advisory services. |
(2) | These market value adjustments relate to assets held for employee benefits that are offset within salaries and employee benefits expense. |
(3) | In the first quarter of 2020, Regions revised its MSR decay methodology from a passage of time approach to a discounted net cash flow approach. The change in methodology results in shifts between decay and hedge impacts, but does not impact the overall valuation. |
(4) | Total mortgage production represents production during the period, including amounts sold into the secondary market as well as amounts retained in Regions' residential first mortgage loan portfolio. |
(5) | Total wealth management income presented above does not include the portion of service charges on deposit accounts and similar smaller dollar amounts that are also attributable to the wealth management segment. |
(6) | For the purposes of determining the fair value of customer derivatives, the Company considers the risk of nonperformance by counterparties, as well as the Company's own risk of nonperformance. The valuation adjustments above are reflective of the values associated with these considerations. |
Six Months Ended | Year-to-Date 6/30/2020 vs. 6/30/2019 | |||||||||||||
($ amounts in millions) | 6/30/2020 | 6/30/2019 | Amount | Percent | ||||||||||
Service charges on deposit accounts | $ | 309 | $ | 356 | $ | (47 | ) | (13.2 | )% | |||||
Card and ATM fees | 206 | 229 | (23 | ) | (10.0 | )% | ||||||||
Wealth management income | 163 | 155 | 8 | 5.2 | % | |||||||||
Capital markets income (1) | 104 | 81 | 23 | 28.4 | % | |||||||||
Mortgage income | 150 | 58 | 92 | 158.6 | % | |||||||||
Commercial credit fee income | 35 | 36 | (1 | ) | (2.8 | )% | ||||||||
Bank-owned life insurance | 35 | 42 | (7 | ) | (16.7 | )% | ||||||||
Securities gains (losses), net | 1 | (26 | ) | 27 | 103.8 | % | ||||||||
Market value adjustments on employee benefit assets - defined benefit (2) | — | 5 | (5 | ) | (100.0 | )% | ||||||||
Market value adjustments on employee benefit assets - other (3) | (9 | ) | (3 | ) | (6 | ) | (200.0 | )% | ||||||
Other | 64 | 63 | 1 | 1.6 | % | |||||||||
Total non-interest income | $ | 1,058 | $ | 996 | $ | 62 | 6.2 | % | ||||||
Six Months Ended | Year-to-Date 6/30/2020 vs. 6/30/2019 | |||||||||||||
($ amounts in millions) | 6/30/2020 | 6/30/2019 | Amount | Percent | ||||||||||
Production and sales | $ | 123 | $ | 45 | $ | 78 | 173.3 | % | ||||||
Loan servicing | 48 | 52 | (4 | ) | (7.7 | )% | ||||||||
MSR and related hedge impact: | ||||||||||||||
MSRs fair value increase (decrease) due to change in valuation inputs or assumptions | (94 | ) | (71 | ) | (23 | ) | (32.4 | )% | ||||||
MSRs hedge gain (loss) | 110 | 57 | 53 | 93.0 | % | |||||||||
MSRs change due to payment decay (4) | (37 | ) | (25 | ) | (12 | ) | (48.0 | )% | ||||||
MSR and related hedge impact (4) | (21 | ) | (39 | ) | 18 | 46.2 | % | |||||||
Total mortgage income | $ | 150 | $ | 58 | $ | 92 | 158.6 | % | ||||||
Mortgage production - purchased | $ | 2,284 | $ | 1,861 | $ | 423 | 22.7 | % | ||||||
Mortgage production - refinanced | 3,139 | 521 | 2,618 | NM | ||||||||||
Total mortgage production (5) | $ | 5,423 | $ | 2,382 | $ | 3,041 | 127.7 | % | ||||||
Six Months Ended | Year-to-Date 6/30/2020 vs. 6/30/2019 | |||||||||||||
($ amounts in millions) | 6/30/2020 | 6/30/2019 | Amount | Percent | ||||||||||
Investment management and trust fee income | $ | 124 | $ | 116 | $ | 8 | 6.9 | % | ||||||
Investment services fee income | 39 | 39 | — | — | % | |||||||||
Total wealth management income (6) | $ | 163 | $ | 155 | $ | 8 | 5.2 | % | ||||||
Six Months Ended | Year-to-Date 6/30/2020 vs. 6/30/2019 | |||||||||||||
($ amounts in millions) | 6/30/2020 | 6/30/2019 | Amount | Percent | ||||||||||
Capital markets income | $ | 104 | $ | 81 | $ | 23 | 28.4 | % | ||||||
Less: Valuation adjustments on customer derivatives (7) | — | (9 | ) | 9 | 100.0 | % | ||||||||
Capital markets income excluding valuation adjustments | $ | 104 | $ | 90 | $ | 14 | 15.6 | % | ||||||
(1) | Capital markets income primarily relates to capital raising activities that includes debt securities underwriting and placement, loan syndication and placement, as well as foreign exchange, derivative and merger and acquisition advisory services. |
(2) | During the second quarter of 2019, the Company reallocated these employee benefit assets from primarily equity securities to fixed income investments. Market valuation adjustments for fixed income investments are recorded in other comprehensive income, and as such these adjustments have not impacted non-interest income since the first quarter of 2019. |
(3) | These market value adjustments relate to assets held for employee benefits that are offset within salaries and employee benefits expense. |
(4) | In the first quarter of 2020, Regions revised its MSR decay methodology from a passage of time approach to a discounted net cash flow approach. The change in methodology results in shifts between decay and hedge impacts, but does not impact the overall valuation. |
(5) | Total mortgage production represents production during the period, including amounts sold into the secondary market as well as amounts retained in Regions' residential first mortgage loan portfolio. |
(6) | Total wealth management income presented above does not include the portion of service charges on deposit accounts and similar smaller dollar amounts that are also attributable to the wealth management segment. |
(7) | For the purposes of determining the fair value of customer derivatives, the Company considers the risk of nonperformance by counterparties, as well as the Company's own risk of nonperformance. The valuation adjustments above are reflective of the values associated with these considerations. |
Quarter Ended | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Salaries and employee benefits | $ | 527 | $ | 467 | $ | 488 | $ | 481 | $ | 469 | $ | 60 | 12.8 | % | $ | 58 | 12.4 | % | |||||||||||||||
Net occupancy expense | 76 | 79 | 79 | 80 | 80 | (3 | ) | (3.8 | )% | (4 | ) | (5.0 | )% | ||||||||||||||||||||
Furniture and equipment expense | 86 | 83 | 82 | 83 | 84 | 3 | 3.6 | % | 2 | 2.4 | % | ||||||||||||||||||||||
Outside services | 44 | 45 | 44 | 48 | 52 | (1 | ) | (2.2 | )% | (8 | ) | (15.4 | )% | ||||||||||||||||||||
Professional, legal and regulatory expenses | 28 | 18 | 28 | 21 | 26 | 10 | 55.6 | % | 2 | 7.7 | % | ||||||||||||||||||||||
Marketing | 22 | 24 | 28 | 23 | 23 | (2 | ) | (8.3 | )% | (1 | ) | (4.3 | )% | ||||||||||||||||||||
FDIC insurance assessments | 15 | 11 | 11 | 12 | 12 | 4 | 36.4 | % | 3 | 25.0 | % | ||||||||||||||||||||||
Credit/checkcard expenses | 12 | 13 | 15 | 19 | 18 | (1 | ) | (7.7 | )% | (6 | ) | (33.3 | )% | ||||||||||||||||||||
Branch consolidation, property and equipment charges | 10 | 11 | 12 | 5 | 2 | (1 | ) | (9.1 | )% | 8 | 400.0 | % | |||||||||||||||||||||
Visa class B shares expense | 9 | 4 | 2 | 5 | 3 | 5 | 125.0 | % | 6 | 200.0 | % | ||||||||||||||||||||||
Provision (credit) for unfunded credit losses (1) | — | — | (3 | ) | (2 | ) | — | — | — | % | — | NM | |||||||||||||||||||||
Loss on early extinguishment of debt | 6 | — | 16 | — | — | 6 | NM | 6 | NM | ||||||||||||||||||||||||
Other | 89 | 81 | 95 | 96 | 92 | 8 | 9.9 | % | (3 | ) | (3.3 | )% | |||||||||||||||||||||
Total non-interest expense | $ | 924 | $ | 836 | $ | 897 | $ | 871 | $ | 861 | $ | 88 | 10.5 | % | $ | 63 | 7.3 | % | |||||||||||||||
Six Months Ended | Year-to-Date 6/30/2020 vs. 6/30/2019 | |||||||||||||
($ amounts in millions) | 6/30/2020 | 6/30/2019 | Amount | Percent | ||||||||||
Salaries and employee benefits | $ | 994 | $ | 947 | $ | 47 | 5.0 | % | ||||||
Net occupancy expense | 155 | 162 | (7 | ) | (4.3 | )% | ||||||||
Furniture and equipment expense | 169 | 160 | 9 | 5.6 | % | |||||||||
Outside services | 89 | 97 | (8 | ) | (8.2 | )% | ||||||||
Professional, legal and regulatory expenses | 46 | 46 | — | — | % | |||||||||
Marketing | 46 | 46 | — | — | % | |||||||||
FDIC insurance assessments | 26 | 25 | 1 | 4.0 | % | |||||||||
Credit/checkcard expenses | 25 | 34 | (9 | ) | (26.5 | )% | ||||||||
Branch consolidation, property and equipment charges | 21 | 8 | 13 | 162.5 | % | |||||||||
Visa class B shares expense | 13 | 7 | 6 | 85.7 | % | |||||||||
Provision (credit) for unfunded credit losses (1) | — | (1 | ) | 1 | 100.0 | % | ||||||||
Loss on early extinguishment of debt | 6 | — | 6 | NM | ||||||||||
Other | 170 | 190 | (20 | ) | (10.5 | )% | ||||||||
Total non-interest expense | $ | 1,760 | $ | 1,721 | $ | 39 | 2.3 | % | ||||||
Quarter Ended | ||||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | |||||||||||||||||||||||||||
Non-interest expense (GAAP) | A | $ | 924 | $ | 836 | $ | 897 | $ | 871 | $ | 861 | $ | 88 | 10.5 | % | $ | 63 | 7.3 | % | |||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||
Branch consolidation, property and equipment charges | (10 | ) | (11 | ) | (12 | ) | (5 | ) | (2 | ) | 1 | 9.1 | % | (8 | ) | (400.0 | )% | |||||||||||||||||
Salary and employee benefits—severance charges | (2 | ) | (1 | ) | — | (1 | ) | (2 | ) | (1 | ) | (100.0 | )% | — | — | % | ||||||||||||||||||
Loss on early extinguishment of debt | (6 | ) | — | (16 | ) | — | — | (6 | ) | NM | (6 | ) | NM | |||||||||||||||||||||
Professional, legal and regulatory expenses | (7 | ) | — | — | — | — | (7 | ) | NM | (7 | ) | NM | ||||||||||||||||||||||
Acquisition expenses | (1 | ) | — | — | — | — | (1 | ) | NM | (1 | ) | NM | ||||||||||||||||||||||
Adjusted non-interest expense (non-GAAP) | B | $ | 898 | $ | 824 | $ | 869 | $ | 865 | $ | 857 | $ | 74 | 9.0 | % | $ | 41 | 4.8 | % | |||||||||||||||
Net interest income (GAAP) | C | $ | 972 | $ | 928 | $ | 918 | $ | 937 | $ | 942 | $ | 44 | 4.7 | % | $ | 30 | 3.2 | % | |||||||||||||||
Taxable-equivalent adjustment | 13 | 12 | 13 | 13 | 14 | 1 | 8.3 | % | (1 | ) | (7.1 | )% | ||||||||||||||||||||||
Net interest income, taxable-equivalent basis | D | $ | 985 | $ | 940 | $ | 931 | $ | 950 | $ | 956 | $ | 45 | 4.8 | % | $ | 29 | 3.0 | % | |||||||||||||||
Non-interest income (GAAP) | E | 573 | 485 | 562 | 558 | 494 | 88 | 18.1 | 79 | 16.0 | ||||||||||||||||||||||||
Adjustments: | ||||||||||||||||||||||||||||||||||
Securities (gains) losses, net | (1 | ) | — | 2 | — | 19 | (1 | ) | NM | (20 | ) | (105.3 | )% | |||||||||||||||||||||
Leveraged lease termination gains | — | (2 | ) | — | (1 | ) | — | 2 | 100.0 | % | — | NM | ||||||||||||||||||||||
Adjusted non-interest income (non-GAAP) | F | $ | 572 | $ | 483 | $ | 564 | $ | 557 | $ | 513 | $ | 89 | 18.4 | % | $ | 59 | 11.5 | % | |||||||||||||||
Total revenue | C+E=G | $ | 1,545 | $ | 1,413 | $ | 1,480 | $ | 1,495 | $ | 1,436 | $ | 132 | 9.3 | % | $ | 109 | 7.6 | % | |||||||||||||||
Adjusted total revenue (non-GAAP) | C+F=H | $ | 1,544 | $ | 1,411 | $ | 1,482 | $ | 1,494 | $ | 1,455 | $ | 133 | 9.4 | % | $ | 89 | 6.1 | % | |||||||||||||||
Total revenue, taxable-equivalent basis | D+E=I | $ | 1,558 | $ | 1,425 | $ | 1,493 | $ | 1,508 | $ | 1,450 | $ | 133 | 9.3 | % | $ | 108 | 7.4 | % | |||||||||||||||
Adjusted total revenue, taxable-equivalent basis (non-GAAP) | D+F=J | $ | 1,557 | $ | 1,423 | $ | 1,495 | $ | 1,507 | $ | 1,469 | $ | 134 | 9.4 | % | $ | 88 | 6.0 | % | |||||||||||||||
Operating leverage ratio (GAAP) | I-A | 0.1 | % | |||||||||||||||||||||||||||||||
Adjusted operating leverage ratio (non-GAAP) | J-B | 1.2 | % | |||||||||||||||||||||||||||||||
Efficiency ratio (GAAP) | A/I | 59.4 | % | 58.6 | % | 60.1 | % | 57.7 | % | 59.4 | % | |||||||||||||||||||||||
Adjusted efficiency ratio (non-GAAP) | B/J | 57.7 | % | 57.9 | % | 58.1 | % | 57.4 | % | 58.3 | % | |||||||||||||||||||||||
Fee income ratio (GAAP) | E/I | 36.8 | % | 34.0 | % | 37.6 | % | 37.0 | % | 34.1 | % | |||||||||||||||||||||||
Adjusted fee income ratio (non-GAAP) | F/J | 36.8 | % | 34.0 | % | 37.7 | % | 37.0 | % | 35.0 | % | |||||||||||||||||||||||
Six Months Ended June 30 | |||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | ||||||||||||
Non-interest expense (GAAP) | K | $ | 1,760 | $ | 1,721 | $ | 39 | 2.3 | % | ||||||
Adjustments: | |||||||||||||||
Branch consolidation, property and equipment charges | (21 | ) | (8 | ) | (13 | ) | (162.5 | )% | |||||||
Salary and employee benefits—severance charges | (3 | ) | (4 | ) | 1 | 25.0 | % | ||||||||
Loss on early extinguishment of debt | (6 | ) | — | (6 | ) | NM | |||||||||
Professional, legal and regulatory expenses | (7 | ) | — | (7 | ) | NM | |||||||||
Acquisition expenses | (1 | ) | — | (1 | ) | NM | |||||||||
Adjusted non-interest expense (non-GAAP) | L | $ | 1,722 | $ | 1,709 | $ | 13 | 0.8 | % | ||||||
Net interest income (GAAP) | M | $ | 1,900 | $ | 1,890 | $ | 10 | 0.5 | % | ||||||
Taxable-equivalent adjustment | 25 | 27 | (2 | ) | (7.4 | )% | |||||||||
Net interest income, taxable-equivalent basis | N | $ | 1,925 | $ | 1,917 | $ | 8 | 0.4 | % | ||||||
Non-interest income (GAAP) | O | $ | 1,058 | $ | 996 | $ | 62 | 6.2 | % | ||||||
Adjustments: | |||||||||||||||
Securities (gains) losses, net | (1 | ) | 26 | (27 | ) | (103.8 | )% | ||||||||
Leveraged lease termination gains | (2 | ) | — | (2 | ) | NM | |||||||||
Gain on sale of affordable housing residential mortgage loans (1) | — | (8 | ) | 8 | 100.0 | % | |||||||||
Adjusted non-interest income (non-GAAP) | P | $ | 1,055 | $ | 1,014 | $ | 41 | 4.0 | % | ||||||
Total revenue | M+O=Q | $ | 2,958 | $ | 2,886 | $ | 72 | 2.5 | % | ||||||
Adjusted total revenue (non-GAAP) | M+P=R | $ | 2,955 | $ | 2,904 | $ | 51 | 1.8 | % | ||||||
Total revenue, taxable-equivalent basis | N+O=S | $ | 2,983 | $ | 2,913 | $ | 70 | 2.4 | % | ||||||
Adjusted total revenue, taxable-equivalent basis (non-GAAP) | N+P=T | $ | 2,980 | $ | 2,931 | $ | 49 | 1.7 | % | ||||||
Operating leverage ratio (GAAP) | S-K | 0.1 | % | ||||||||||||
Adjusted operating leverage ratio (non-GAAP) | T-L | 0.9 | % | ||||||||||||
Efficiency ratio (GAAP) | K/S | 59.0 | % | 59.1 | % | ||||||||||
Adjusted efficiency ratio (non-GAAP) | L/T | 57.8 | % | 58.3 | % | ||||||||||
Fee income ratio (GAAP) | O/S | 35.5 | % | 34.2 | % | ||||||||||
Adjusted fee income ratio (non-GAAP) | P/T | 35.4 | % | 34.6 | % | ||||||||||
Quarter Ended | ||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||
RETURN ON AVERAGE TANGIBLE COMMON SHAREHOLDERS' EQUITY | ||||||||||||||||||||
Net income (loss) available to common shareholders (GAAP) | A | $ | (237 | ) | $ | 139 | $ | 366 | $ | 385 | $ | 374 | ||||||||
Average shareholders' equity (GAAP) | $ | 17,384 | $ | 16,460 | $ | 16,564 | $ | 16,621 | $ | 15,927 | ||||||||||
Less: | ||||||||||||||||||||
Average intangible assets (GAAP) | 5,373 | 4,947 | 4,953 | 4,949 | 4,933 | |||||||||||||||
Average deferred tax liability related to intangibles (GAAP) | (94 | ) | (92 | ) | (93 | ) | (93 | ) | (94 | ) | ||||||||||
Average preferred stock (GAAP) | 1,409 | 1,310 | 1,310 | 1,310 | 1,154 | |||||||||||||||
Average tangible common shareholders' equity (non-GAAP) | B | $ | 10,696 | $ | 10,295 | $ | 10,394 | $ | 10,455 | $ | 9,934 | |||||||||
Return on average tangible common shareholders' equity (non-GAAP)* | A/B | (8.90 | )% | 5.43 | % | 13.95 | % | 14.62 | % | 15.11 | % | |||||||||
As of and for Quarter Ended | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Components: | |||||||||||||||||||
Beginning allowance for loan losses (ALL) | $ | 1,560 | $ | 869 | $ | 869 | $ | 853 | $ | 853 | |||||||||
Cumulative change in accounting guidance (1) | — | 438 | — | — | — | ||||||||||||||
Beginning allowance for loan losses (ALL), as adjusted for change in accounting guidance | 1,560 | 1,307 | 869 | 853 | 853 | ||||||||||||||
Loans charged-off: | |||||||||||||||||||
Commercial and industrial | 139 | 68 | 33 | 36 | 42 | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 3 | 3 | 3 | 3 | 2 | ||||||||||||||
Commercial real estate construction—owner-occupied | — | — | 1 | — | — | ||||||||||||||
Total commercial | 142 | 71 | 37 | 39 | 44 | ||||||||||||||
Commercial investor real estate mortgage | — | — | 1 | — | — | ||||||||||||||
Commercial investor real estate construction | — | — | — | — | — | ||||||||||||||
Total investor real estate | — | — | 1 | — | — | ||||||||||||||
Residential first mortgage | 1 | 1 | — | 1 | 2 | ||||||||||||||
Home equity—lines of credit | 3 | 4 | 8 | 5 | 3 | ||||||||||||||
Home equity—closed-end | — | 1 | 1 | 1 | 2 | ||||||||||||||
Indirect—vehicles | 6 | 6 | 6 | 7 | 6 | ||||||||||||||
Indirect—other consumer | 18 | 23 | 23 | 19 | 18 | ||||||||||||||
Consumer credit card | 17 | 16 | 16 | 17 | 17 | ||||||||||||||
Other consumer | 17 | 22 | 22 | 25 | 21 | ||||||||||||||
Total consumer | 62 | 73 | 76 | 75 | 69 | ||||||||||||||
Total | 204 | 144 | 114 | 114 | 113 | ||||||||||||||
Recoveries of loans previously charged-off: | |||||||||||||||||||
Commercial and industrial | 9 | 5 | 5 | 7 | 6 | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 1 | 2 | — | 2 | — | ||||||||||||||
Commercial real estate construction—owner-occupied | — | — | — | — | — | ||||||||||||||
Total commercial | 10 | 7 | 5 | 9 | 6 | ||||||||||||||
Commercial investor real estate mortgage | — | 1 | 2 | — | — | ||||||||||||||
Commercial investor real estate construction | — | — | — | — | 1 | ||||||||||||||
Total investor real estate | — | 1 | 2 | — | 1 | ||||||||||||||
Residential first mortgage | 1 | 1 | — | 1 | 1 | ||||||||||||||
Home equity—lines of credit | 2 | 3 | 3 | 3 | 3 | ||||||||||||||
Home equity—closed-end | — | 1 | 1 | 1 | 1 | ||||||||||||||
Indirect—vehicles | 3 | 2 | 3 | 2 | 3 | ||||||||||||||
Indirect—other consumer | — | — | — | — | — | ||||||||||||||
Consumer credit card | 3 | 2 | 2 | 3 | 2 | ||||||||||||||
Other consumer | 3 | 4 | 2 | 3 | 4 | ||||||||||||||
Total consumer | 12 | 13 | 11 | 13 | 14 | ||||||||||||||
Total | 22 | 21 | 18 | 22 | 21 | ||||||||||||||
Net loans charged-off: | |||||||||||||||||||
Commercial and industrial | 130 | 63 | 28 | 29 | 36 | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 2 | 1 | 3 | 1 | 2 | ||||||||||||||
Commercial real estate construction—owner-occupied | — | — | 1 | — | — | ||||||||||||||
Total commercial | 132 | 64 | 32 | 30 | 38 | ||||||||||||||
Commercial investor real estate mortgage | — | (1 | ) | (1 | ) | — | — | ||||||||||||
Commercial investor real estate construction | — | — | — | — | (1 | ) | |||||||||||||
Total investor real estate | — | (1 | ) | (1 | ) | — | (1 | ) | |||||||||||
Residential first mortgage | — | — | — | — | 1 | ||||||||||||||
Home equity—lines of credit | 1 | 1 | 5 | 2 | — | ||||||||||||||
Home equity—closed-end | — | — | — | — | 1 | ||||||||||||||
Indirect—vehicles | 3 | 4 | 3 | 5 | 3 | ||||||||||||||
Indirect—other consumer | 18 | 23 | 23 | 19 | 18 | ||||||||||||||
Consumer credit card | 14 | 14 | 14 | 14 | 15 | ||||||||||||||
Other consumer | 14 | 18 | 20 | 22 | 17 | ||||||||||||||
Total consumer | 50 | 60 | 65 | 62 | 55 | ||||||||||||||
Total | $ | 182 | $ | 123 | $ | 96 | $ | 92 | $ | 92 | |||||||||
Provision for loan losses | $ | 838 | $ | 376 | $ | 96 | $ | 108 | $ | 92 | |||||||||
Initial allowance on acquired purchased credit deteriorated loans | $ | 60 | $ | — | $ | — | $ | — | $ | — | |||||||||
Ending allowance for loan losses (ALL) | $ | 2,276 | $ | 1,560 | $ | 869 | $ | 869 | $ | 853 | |||||||||
Beginning reserve for unfunded credit commitments | 105 | 45 | 48 | 50 | 50 | ||||||||||||||
Cumulative change in accounting guidance (1) | — | 63 | — | — | — | ||||||||||||||
Beginning reserve for unfunded credit commitments, as adjusted for change in accounting guidance | 105 | 108 | 48 | 50 | 50 | ||||||||||||||
Provision (credit) for unfunded credit losses | 44 | (3 | ) | (3 | ) | (2 | ) | — | |||||||||||
Ending reserve for unfunded commitments | 149 | 105 | 45 | 48 | 50 | ||||||||||||||
Allowance for credit losses (ACL) at period end | $ | 2,425 | $ | 1,665 | $ | 914 | $ | 917 | $ | 903 | |||||||||
Credit Quality (continued) | |||||||||||||||||||
As of and for Quarter Ended | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Net loan charge-offs as a % of average loans, annualized: | |||||||||||||||||||
Commercial and industrial | 1.06 | % | 0.63 | % | 0.28 | % | 0.29 | % | 0.36 | % | |||||||||
Commercial real estate mortgage—owner-occupied | 0.17 | % | 0.07 | % | 0.19 | % | 0.07 | % | 0.11 | % | |||||||||
Total commercial | 0.96 | % | 0.56 | % | 0.27 | % | 0.26 | % | 0.33 | % | |||||||||
Commercial investor real estate mortgage | (0.03 | )% | (0.06 | )% | (0.03 | )% | (0.03 | )% | (0.03 | )% | |||||||||
Commercial investor real estate construction | — | % | (0.01 | )% | — | % | (0.02 | )% | (0.15 | )% | |||||||||
Total investor real estate | (0.02 | )% | (0.05 | )% | (0.02 | )% | (0.03 | )% | (0.06 | )% | |||||||||
Residential first mortgage | — | % | — | % | 0.01 | % | 0.01 | % | — | % | |||||||||
Home equity—lines of credit | 0.06 | % | 0.10 | % | 0.31 | % | 0.13 | % | 0.04 | % | |||||||||
Home equity—closed-end | — | % | (0.02 | )% | — | % | 0.05 | % | 0.04 | % | |||||||||
Indirect—vehicles | 0.85 | % | 0.94 | % | 0.76 | % | 0.74 | % | 0.53 | % | |||||||||
Indirect—other consumer | 2.35 | % | 2.83 | % | 3.00 | % | 2.83 | % | 2.66 | % | |||||||||
Consumer credit card | 4.41 | % | 4.16 | % | 4.18 | % | 4.31 | % | 4.62 | % | |||||||||
Other consumer | 5.15 | % | 5.73 | % | 6.56 | % | 6.85 | % | 5.90 | % | |||||||||
Total consumer | 0.68 | % | 0.79 | % | 0.85 | % | 0.81 | % | 0.71 | % | |||||||||
Total | 0.80 | % | 0.59 | % | 0.46 | % | 0.44 | % | 0.44 | % | |||||||||
Non-accrual loans, excluding loans held for sale | $ | 614 | $ | 638 | $ | 507 | $ | 462 | $ | 533 | |||||||||
Non-performing loans held for sale | 10 | 3 | 13 | 8 | 11 | ||||||||||||||
Non-accrual loans, including loans held for sale | 624 | 641 | 520 | 470 | 544 | ||||||||||||||
Foreclosed properties | 43 | 54 | 53 | 59 | 55 | ||||||||||||||
Non-marketable investments received in foreclosure | — | — | 5 | 5 | 5 | ||||||||||||||
Non-performing assets (NPAs) | $ | 667 | $ | 695 | $ | 578 | $ | 534 | $ | 604 | |||||||||
Loans past due > 90 days (2) | $ | 245 | $ | 209 | $ | 224 | $ | 149 | $ | 144 | |||||||||
Criticized loans- business (3) | $ | 4,225 | $ | 2,524 | $ | 2,251 | $ | 2,319 | $ | 2,124 | |||||||||
Credit Ratios: | |||||||||||||||||||
ACL/Loans, net | 2.68 | % | 1.89 | % | 1.10 | % | 1.11 | % | 1.08 | % | |||||||||
ALL/Loans, net | 2.51 | % | 1.77 | % | 1.05 | % | 1.05 | % | 1.02 | % | |||||||||
Allowance for credit losses to non-performing loans, excluding loans held for sale | 395 | % | 261 | % | 180 | % | 198 | % | 169 | % | |||||||||
Allowance for loan losses to non-performing loans, excluding loans held for sale | 370 | % | 244 | % | 171 | % | 188 | % | 160 | % | |||||||||
Non-accrual loans, excluding loans held for sale/Loans, net | 0.68 | % | 0.72 | % | 0.61 | % | 0.56 | % | 0.64 | % | |||||||||
NPAs (ex. 90+ past due)/Loans, foreclosed properties, non-marketable investments and non-performing loans held for sale | 0.74 | % | 0.79 | % | 0.70 | % | 0.65 | % | 0.72 | % | |||||||||
NPAs (inc. 90+ past due)/Loans, foreclosed properties, non-marketable investments and non-performing loans held for sale (2) | 0.93 | % | 0.96 | % | 0.89 | % | 0.82 | % | 0.89 | % | |||||||||
(1) | Regions adopted the CECL accounting guidance on January 1, 2020 and recorded the cumulative effect of the change in accounting guidance as a reduction to retained earnings and an increase to deferred tax assets. |
(2) | Excludes guaranteed residential first mortgages that are 90+ days past due and still accruing. Refer to the footnotes on page 16 for amounts related to these loans. |
(3) | Business represents the combined total of commercial and investor real estate loans. |
As of | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Total Loans | $ | 90,548 | $ | 88,098 | $ | 82,963 | $ | 82,786 | $ | 83,553 | |||||||||
Less: SBA PPP Loans | 4,498 | — | — | — | — | ||||||||||||||
Adjusted Total Loans (non-GAAP) | $ | 86,050 | $ | 88,098 | $ | 82,963 | $ | 82,786 | $ | 83,553 | |||||||||
Allowance for credit losses (ACL) at period end | $ | 2,425 | $ | 1,665 | $ | 914 | $ | 917 | $ | 903 | |||||||||
ACL/Adjusted Loans, net (non-GAAP) | 2.82 | % | 1.89 | % | 1.10 | % | 1.11 | % | 1.08 | % | |||||||||
As of | ||||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 445 | 0.93 | % | $ | 496 | 1.09 | % | $ | 347 | 0.87 | % | $ | 292 | 0.73 | % | $ | 347 | 0.86 | % | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 74 | 1.35 | % | 58 | 1.05 | % | 73 | 1.31 | % | 68 | 1.23 | % | 68 | 1.26 | % | |||||||||||||||||||
Commercial real estate construction—owner-occupied | 10 | 3.09 | % | 11 | 3.49 | % | 11 | 3.47 | % | 15 | 4.10 | % | 15 | 3.62 | % | |||||||||||||||||||
Total commercial | 529 | 0.99 | % | 565 | 1.10 | % | 431 | 0.94 | % | 375 | 0.81 | % | 430 | 0.93 | % | |||||||||||||||||||
Commercial investor real estate mortgage | 1 | 0.02 | % | 1 | 0.03 | % | 2 | 0.03 | % | 9 | 0.19 | % | 8 | 0.15 | % | |||||||||||||||||||
Total investor real estate | 1 | 0.01 | % | 1 | 0.02 | % | 2 | 0.03 | % | 9 | 0.14 | % | 8 | 0.12 | % | |||||||||||||||||||
Residential first mortgage | 32 | 0.21 | % | 27 | 0.18 | % | 27 | 0.19 | % | 29 | 0.20 | % | 34 | 0.24 | % | |||||||||||||||||||
Home equity—lines of credit | 46 | 0.92 | % | 40 | 0.77 | % | 41 | 0.78 | % | 43 | 0.79 | % | 52 | 0.93 | % | |||||||||||||||||||
Home equity—closed-end | 6 | 0.22 | % | 5 | 0.17 | % | 6 | 0.19 | % | 6 | 0.21 | % | 9 | 0.28 | % | |||||||||||||||||||
Total consumer | 84 | 0.28 | % | 72 | 0.24 | % | 74 | 0.24 | % | 78 | 0.26 | % | 95 | 0.31 | % | |||||||||||||||||||
Total non-accrual loans | $ | 614 | 0.68 | % | $ | 638 | 0.72 | % | $ | 507 | 0.61 | % | $ | 462 | 0.56 | % | $ | 533 | 0.64 | % | ||||||||||||||
Accruing 30-89 Days Past Due Loans | As of | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 81 | 0.17 | % | $ | 58 | 0.13 | % | $ | 51 | 0.13 | % | $ | 50 | 0.12 | % | $ | 74 | 0.18 | % | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 11 | 0.20 | % | 12 | 0.22 | % | 14 | 0.26 | % | 31 | 0.56 | % | 33 | 0.61 | % | |||||||||||||||||||
Commercial real estate construction—owner-occupied | 1 | 0.15 | % | — | 0.01 | % | 2 | 0.65 | % | — | — | % | 2 | 0.52 | % | |||||||||||||||||||
Total commercial | 93 | 0.17 | % | 70 | 0.14 | % | 67 | 0.15 | % | 81 | 0.18 | % | 109 | 0.24 | % | |||||||||||||||||||
Commercial investor real estate mortgage | 1 | 0.02 | % | 2 | 0.04 | % | 2 | 0.03 | % | 2 | 0.03 | % | 1 | 0.01 | % | |||||||||||||||||||
Commercial investor real estate construction | — | 0.01 | % | — | 0.01 | % | — | — | % | — | — | % | — | — | % | |||||||||||||||||||
Total investor real estate | 1 | 0.02 | % | 2 | 0.03 | % | 2 | 0.02 | % | 2 | 0.02 | % | 1 | 0.01 | % | |||||||||||||||||||
Residential first mortgage—non-guaranteed (1) | 105 | 0.71 | % | 88 | 0.62 | % | 88 | 0.63 | % | 91 | 0.65 | % | 88 | 0.63 | % | |||||||||||||||||||
Home equity—lines of credit | 32 | 0.64 | % | 43 | 0.83 | % | 42 | 0.79 | % | 53 | 0.98 | % | 53 | 0.95 | % | |||||||||||||||||||
Home equity—closed-end | 25 | 0.85 | % | 16 | 0.53 | % | 18 | 0.60 | % | 19 | 0.60 | % | 18 | 0.56 | % | |||||||||||||||||||
Indirect—vehicles | 27 | 2.04 | % | 33 | 2.15 | % | 41 | 2.26 | % | 40 | 1.91 | % | 42 | 1.74 | % | |||||||||||||||||||
Indirect—other consumer | 16 | 0.51 | % | 24 | 0.75 | % | 25 | 0.77 | % | 22 | 0.78 | % | 20 | 0.72 | % | |||||||||||||||||||
Consumer credit card | 13 | 1.09 | % | 18 | 1.37 | % | 19 | 1.38 | % | 18 | 1.37 | % | 17 | 1.32 | % | |||||||||||||||||||
Other consumer | 14 | 1.32 | % | 16 | 1.34 | % | 18 | 1.43 | % | 20 | 1.63 | % | 21 | 1.71 | % | |||||||||||||||||||
Total consumer (1) | 232 | 0.79 | % | 238 | 0.81 | % | 251 | 0.83 | % | 263 | 0.88 | % | 259 | 0.85 | % | |||||||||||||||||||
Total accruing 30-89 days past due loans (1) | $ | 326 | 0.36 | % | $ | 310 | 0.35 | % | $ | 320 | 0.39 | % | $ | 346 | 0.42 | % | $ | 369 | 0.44 | % | ||||||||||||||
Accruing 90+ Days Past Due Loans | As of | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||||||||||||||||
Commercial and industrial | $ | 11 | 0.02 | % | $ | 9 | 0.02 | % | $ | 11 | 0.03 | % | $ | 10 | 0.02 | % | $ | 11 | 0.03 | % | ||||||||||||||
Commercial real estate mortgage—owner-occupied | 3 | 0.05 | % | 1 | 0.01 | % | 1 | 0.01 | % | 2 | 0.03 | % | — | — | % | |||||||||||||||||||
Total commercial | 14 | 0.03 | % | 10 | 0.02 | % | 12 | 0.03 | % | 12 | 0.03 | % | 11 | 0.02 | % | |||||||||||||||||||
Residential first mortgage—non-guaranteed (2) | 75 | 0.50 | % | 69 | 0.49 | % | 70 | 0.50 | % | 62 | 0.44 | % | 61 | 0.44 | % | |||||||||||||||||||
Home equity—lines of credit | 26 | 0.53 | % | 26 | 0.50 | % | 32 | 0.60 | % | 32 | 0.58 | % | 31 | 0.55 | % | |||||||||||||||||||
Home equity—closed-end | 12 | 0.42 | % | 11 | 0.36 | % | 10 | 0.31 | % | 9 | 0.30 | % | 9 | 0.28 | % | |||||||||||||||||||
Indirect—vehicles | 8 | 0.55 | % | 6 | 0.38 | % | 7 | 0.40 | % | 7 | 0.34 | % | 6 | 0.26 | % | |||||||||||||||||||
Indirect—other consumer | 3 | 0.10 | % | 4 | 0.12 | % | 3 | 0.10 | % | 3 | 0.12 | % | 2 | 0.07 | % | |||||||||||||||||||
Consumer credit card | 17 | 1.38 | % | 19 | 1.49 | % | 19 | 1.38 | % | 19 | 1.43 | % | 20 | 1.47 | % | |||||||||||||||||||
Other consumer | 5 | 0.49 | % | 5 | 0.44 | % | 5 | 0.42 | % | 5 | 0.38 | % | 4 | 0.35 | % | |||||||||||||||||||
Total consumer (2) | 146 | 0.49 | % | 140 | 0.47 | % | 146 | 0.49 | % | 137 | 0.46 | % | 133 | 0.44 | % | |||||||||||||||||||
Total accruing 90+ days past due loans (2) | $ | 160 | 0.18 | % | $ | 150 | 0.17 | % | $ | 158 | 0.19 | % | $ | 149 | 0.18 | % | $ | 144 | 0.17 | % | ||||||||||||||
Total delinquencies (1) (2) | $ | 486 | 0.54 | % | $ | 460 | 0.52 | % | $ | 478 | 0.58 | % | $ | 495 | 0.60 | % | $ | 513 | 0.62 | % | ||||||||||||||
(1) | Excludes loans that are 100% guaranteed by FHA. Total 30-89 days past due guaranteed loans excluded were $56 million at 6/30/2020, $37 million at 3/31/2020, $42 million at 12/31/2019, $37 million at 09/30/2019, and $35 million at 6/30/2019. |
(2) | Excludes loans that are 100% guaranteed by FHA and all guaranteed loans sold to GNMA where Regions has the right but not the obligation to repurchase. Total 90 days or more past due guaranteed loans excluded were $55 million at 6/30/2020, $59 million at 3/31/2020, $66 million at 12/31/2019, 09/30/2019, and 6/30/2019. |
As of | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Current: | |||||||||||||||||||
Commercial | $ | 47 | $ | 51 | $ | 105 | $ | 93 | $ | 97 | |||||||||
Investor real estate | 6 | 14 | 32 | 30 | 15 | ||||||||||||||
Residential first mortgage | 158 | 156 | 152 | 156 | 153 | ||||||||||||||
Home equity—lines of credit | 37 | 38 | 40 | 42 | 43 | ||||||||||||||
Home equity—closed-end | 83 | 92 | 103 | 110 | 117 | ||||||||||||||
Consumer credit card | 1 | 1 | 1 | 1 | 1 | ||||||||||||||
Other consumer | 3 | 3 | 4 | 4 | 4 | ||||||||||||||
Total current | 335 | 355 | 437 | 436 | 430 | ||||||||||||||
Accruing 30-89 DPD: | |||||||||||||||||||
Commercial | 2 | 5 | 1 | 6 | 4 | ||||||||||||||
Residential first mortgage | 20 | 25 | 25 | 26 | 26 | ||||||||||||||
Home equity—lines of credit | 1 | 2 | 2 | 2 | 1 | ||||||||||||||
Home equity—closed-end | 7 | 6 | 6 | 7 | 7 | ||||||||||||||
Other consumer | — | 1 | — | 1 | 1 | ||||||||||||||
Total accruing 30-89 DPD | 30 | 39 | 34 | 42 | 39 | ||||||||||||||
Total accruing and <90 DPD | 365 | 394 | 471 | 478 | 469 | ||||||||||||||
Non-accrual or 90+ DPD: | |||||||||||||||||||
Commercial | 214 | 159 | 139 | 130 | 182 | ||||||||||||||
Investor real estate | — | 1 | 1 | 5 | 5 | ||||||||||||||
Residential first mortgage | 37 | 37 | 40 | 35 | 33 | ||||||||||||||
Home equity—lines of credit | 3 | 2 | 2 | 2 | 4 | ||||||||||||||
Home equity—closed-end | 7 | 6 | 6 | 7 | 10 | ||||||||||||||
Total non-accrual or 90+DPD | 261 | 205 | 188 | 179 | 234 | ||||||||||||||
Total TDRs - Loans | $ | 626 | $ | 599 | $ | 659 | $ | 657 | $ | 703 | |||||||||
TDRs - Held For Sale | — | — | 1 | 4 | 7 | ||||||||||||||
Total TDRs | $ | 626 | $ | 599 | $ | 660 | $ | 661 | $ | 710 | |||||||||
Total TDRs - Loans by Portfolio | |||||||||||||||||||
As of | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Total commercial TDRs | $ | 263 | $ | 215 | $ | 245 | $ | 229 | $ | 283 | |||||||||
Total investor real estate TDRs | 6 | 15 | 33 | 35 | 20 | ||||||||||||||
Total consumer TDRs | 357 | 369 | 381 | 393 | 400 | ||||||||||||||
Total TDRs - Loans | $ | 626 | $ | 599 | $ | 659 | $ | 657 | $ | 703 | |||||||||
As of | |||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||
Assets: | |||||||||||||||||||
Cash and due from banks | $ | 1,619 | $ | 2,101 | $ | 1,598 | $ | 1,966 | $ | 2,026 | |||||||||
Interest-bearing deposits in other banks | 11,579 | 3,154 | 2,516 | 3,101 | 2,462 | ||||||||||||||
Debt securities held to maturity | 1,255 | 1,296 | 1,332 | 1,375 | 1,415 | ||||||||||||||
Debt securities available for sale | 23,898 | 23,775 | 22,606 | 22,986 | 22,699 | ||||||||||||||
Loans held for sale | 1,152 | 566 | 637 | 548 | 508 | ||||||||||||||
Loans, net of unearned income | 90,548 | 88,098 | 82,963 | 82,786 | 83,553 | ||||||||||||||
Allowance for loan losses | (2,276 | ) | (1,560 | ) | (869 | ) | (869 | ) | (853 | ) | |||||||||
Net loans | 88,272 | 86,538 | 82,094 | 81,917 | 82,700 | ||||||||||||||
Other earning assets | 1,238 | 1,722 | 1,518 | 1,760 | 1,646 | ||||||||||||||
Premises and equipment, net | 1,929 | 1,935 | 1,960 | 1,944 | 1,950 | ||||||||||||||
Interest receivable | 343 | 349 | 362 | 377 | 389 | ||||||||||||||
Goodwill | 5,193 | 4,845 | 4,845 | 4,845 | 4,829 | ||||||||||||||
Residential mortgage servicing rights at fair value (MSRs) | 249 | 254 | 345 | 307 | 337 | ||||||||||||||
Other identifiable intangible assets, net | 137 | 98 | 105 | 111 | 101 | ||||||||||||||
Other assets | 7,206 | 6,909 | 6,322 | 6,910 | 6,456 | ||||||||||||||
Total assets | $ | 144,070 | $ | 133,542 | $ | 126,240 | $ | 128,147 | $ | 127,518 | |||||||||
Liabilities and Equity: | |||||||||||||||||||
Deposits: | |||||||||||||||||||
Non-interest-bearing | $ | 47,964 | $ | 37,133 | $ | 34,113 | $ | 34,360 | $ | 34,678 | |||||||||
Interest-bearing | 68,815 | 62,897 | 63,362 | 59,945 | 60,293 | ||||||||||||||
Total deposits | 116,779 | 100,030 | 97,475 | 94,305 | 94,971 | ||||||||||||||
Borrowed funds: | |||||||||||||||||||
Short-term borrowings | — | 3,150 | 2,050 | 5,401 | 4,250 | ||||||||||||||
Long-term borrowings | 6,408 | 10,105 | 7,879 | 9,128 | 9,213 | ||||||||||||||
Total borrowed funds | 6,408 | 13,255 | 9,929 | 14,529 | 13,463 | ||||||||||||||
Other liabilities | 3,255 | 2,925 | 2,541 | 2,732 | 2,476 | ||||||||||||||
Total liabilities | 126,442 | 116,210 | 109,945 | 111,566 | 110,910 | ||||||||||||||
Equity: | |||||||||||||||||||
Preferred stock, non-cumulative perpetual | 1,656 | 1,310 | 1,310 | 1,310 | 1,310 | ||||||||||||||
Common stock | 10 | 10 | 10 | 10 | 11 | ||||||||||||||
Additional paid-in capital | 12,703 | 12,695 | 12,685 | 12,803 | 13,380 | ||||||||||||||
Retained earnings | 2,978 | 3,364 | 3,751 | 3,534 | 3,299 | ||||||||||||||
Treasury stock, at cost | (1,371 | ) | (1,371 | ) | (1,371 | ) | (1,371 | ) | (1,371 | ) | |||||||||
Accumulated other comprehensive income (loss), net | 1,626 | 1,324 | (90 | ) | 295 | (21 | ) | ||||||||||||
Total shareholders’ equity | 17,602 | 17,332 | 16,295 | 16,581 | 16,608 | ||||||||||||||
Noncontrolling interest | 26 | — | — | — | — | ||||||||||||||
Total equity | 17,628 | 17,332 | 16,295 | 16,581 | 16,608 | ||||||||||||||
Total liabilities and equity | $ | 144,070 | $ | 133,542 | $ | 126,240 | $ | 128,147 | $ | 127,518 | |||||||||
As of | |||||||||||||||||||||||||||||||||
6/30/2020 | 6/30/2020 | ||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | vs. 3/31/2020 | vs. 6/30/2019 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 47,670 | $ | 45,388 | $ | 39,971 | $ | 40,179 | $ | 40,438 | $ | 2,282 | 5.0 | % | $ | 7,232 | 17.9 | % | |||||||||||||||
Commercial real estate mortgage—owner-occupied | 5,491 | 5,550 | 5,537 | 5,532 | 5,455 | (59 | ) | (1.1 | )% | 36 | 0.7 | % | |||||||||||||||||||||
Commercial real estate construction—owner-occupied | 314 | 309 | 331 | 365 | 415 | 5 | 1.6 | % | (101 | ) | (24.3 | )% | |||||||||||||||||||||
Total commercial | 53,475 | 51,247 | 45,839 | 46,076 | 46,308 | 2,228 | 4.3 | % | 7,167 | 15.5 | % | ||||||||||||||||||||||
Commercial investor real estate mortgage | 5,221 | 5,079 | 4,936 | 4,769 | 4,795 | 142 | 2.8 | % | 426 | 8.9 | % | ||||||||||||||||||||||
Commercial investor real estate construction | 1,908 | 1,784 | 1,621 | 1,475 | 1,658 | 124 | 7.0 | % | 250 | 15.1 | % | ||||||||||||||||||||||
Total investor real estate | 7,129 | 6,863 | 6,557 | 6,244 | 6,453 | 266 | 3.9 | % | 676 | 10.5 | % | ||||||||||||||||||||||
Total business | 60,604 | 58,110 | 52,396 | 52,320 | 52,761 | 2,494 | 4.3 | % | 7,843 | 14.9 | % | ||||||||||||||||||||||
Residential first mortgage | 15,382 | 14,535 | 14,485 | 14,397 | 14,253 | 847 | 5.8 | % | 1,129 | 7.9 | % | ||||||||||||||||||||||
Home equity—lines of credit (1) | 4,953 | 5,201 | 5,300 | 5,430 | 5,561 | (248 | ) | (4.8 | )% | (608 | ) | (10.9 | )% | ||||||||||||||||||||
Home equity—closed-end (2) | 2,937 | 3,000 | 3,084 | 3,167 | 3,241 | (63 | ) | (2.1 | )% | (304 | ) | (9.4 | )% | ||||||||||||||||||||
Indirect—vehicles | 1,331 | 1,557 | 1,812 | 2,095 | 2,415 | (226 | ) | (14.5 | )% | (1,084 | ) | (44.9 | )% | ||||||||||||||||||||
Indirect—other consumer | 3,022 | 3,202 | 3,249 | 2,821 | 2,796 | (180 | ) | (5.6 | )% | 226 | 8.1 | % | |||||||||||||||||||||
Consumer credit card | 1,213 | 1,303 | 1,387 | 1,322 | 1,303 | (90 | ) | (6.9 | )% | (90 | ) | (6.9 | )% | ||||||||||||||||||||
Other consumer | 1,106 | 1,190 | 1,250 | 1,234 | 1,223 | (84 | ) | (7.1 | )% | (117 | ) | (9.6 | )% | ||||||||||||||||||||
Total consumer | 29,944 | 29,988 | 30,567 | 30,466 | 30,792 | (44 | ) | (0.1 | )% | (848 | ) | (2.8 | )% | ||||||||||||||||||||
Total Loans | $ | 90,548 | $ | 88,098 | $ | 82,963 | $ | 82,786 | $ | 83,553 | $ | 2,450 | 2.8 | % | $ | 6,995 | 8.4 | % | |||||||||||||||
(1) | The balance of Regions' home equity lines of credit consists of $2,662 million of first lien and $2,291 million of second lien at 6/30/2020. |
(2) | The balance of Regions' closed-end home equity loans consists of $2,675 million of first lien and $262 million of second lien at 6/30/2020. |
As of | ||||||||||||||
End of Period Loans by Percentage | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||
Commercial and industrial | 52.6 | % | 51.5 | % | 48.2 | % | 48.5 | % | 48.4 | % | ||||
Commercial real estate mortgage—owner-occupied | 6.1 | % | 6.3 | % | 6.7 | % | 6.7 | % | 6.5 | % | ||||
Commercial real estate construction—owner-occupied | 0.3 | % | 0.4 | % | 0.4 | % | 0.4 | % | 0.5 | % | ||||
Total commercial | 59.0 | % | 58.2 | % | 55.3 | % | 55.6 | % | 55.4 | % | ||||
Commercial investor real estate mortgage | 5.8 | % | 5.8 | % | 5.9 | % | 5.8 | % | 5.7 | % | ||||
Commercial investor real estate construction | 2.1 | % | 2.0 | % | 2.0 | % | 1.8 | % | 2.0 | % | ||||
Total investor real estate | 7.9 | % | 7.8 | % | 7.9 | % | 7.6 | % | 7.7 | % | ||||
Total business | 66.9 | % | 66.0 | % | 63.2 | % | 63.2 | % | 63.1 | % | ||||
Residential first mortgage | 17.0 | % | 16.5 | % | 17.5 | % | 17.4 | % | 17.0 | % | ||||
Home equity—lines of credit | 5.5 | % | 5.9 | % | 6.4 | % | 6.6 | % | 6.7 | % | ||||
Home equity—closed-end | 3.2 | % | 3.4 | % | 3.7 | % | 3.8 | % | 3.9 | % | ||||
Indirect—vehicles | 1.5 | % | 1.8 | % | 2.2 | % | 2.5 | % | 2.9 | % | ||||
Indirect—other consumer | 3.3 | % | 3.6 | % | 3.9 | % | 3.4 | % | 3.3 | % | ||||
Consumer credit card | 1.3 | % | 1.5 | % | 1.7 | % | 1.6 | % | 1.6 | % | ||||
Other consumer | 1.3 | % | 1.3 | % | 1.4 | % | 1.5 | % | 1.5 | % | ||||
Total consumer | 33.1 | % | 34.0 | % | 36.8 | % | 36.8 | % | 36.9 | % | ||||
Total Loans | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||
Average Balances | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 4Q19 | 3Q19 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Commercial and industrial | $ | 49,296 | $ | 40,519 | $ | 39,743 | $ | 40,200 | $ | 40,707 | $ | 8,777 | 21.7 | % | $ | 8,589 | 21.1 | % | |||||||||||||||
Commercial real estate mortgage—owner-occupied | 5,492 | 5,509 | 5,489 | 5,481 | 5,448 | (17 | ) | (0.3 | )% | 44 | 0.8 | % | |||||||||||||||||||||
Commercial real estate construction—owner-occupied | 312 | 323 | 357 | 390 | 447 | (11 | ) | (3.4 | )% | (135 | ) | (30.2 | )% | ||||||||||||||||||||
Total commercial | 55,100 | 46,351 | 45,589 | 46,071 | 46,602 | 8,749 | 18.9 | % | 8,498 | 18.2 | % | ||||||||||||||||||||||
Commercial investor real estate mortgage | 5,150 | 4,975 | 4,841 | 4,859 | 4,699 | 175 | 3.5 | % | 451 | 9.6 | % | ||||||||||||||||||||||
Commercial investor real estate construction | 1,869 | 1,673 | 1,544 | 1,529 | 1,797 | 196 | 11.7 | % | 72 | 4.0 | % | ||||||||||||||||||||||
Total investor real estate | 7,019 | 6,648 | 6,385 | 6,388 | 6,496 | 371 | 5.6 | % | 523 | 8.1 | % | ||||||||||||||||||||||
Total business | 62,119 | 52,999 | 51,974 | 52,459 | 53,098 | 9,120 | 17.2 | % | 9,021 | 17.0 | % | ||||||||||||||||||||||
Residential first mortgage | 14,884 | 14,469 | 14,416 | 14,298 | 14,150 | 415 | 2.9 | % | 734 | 5.2 | % | ||||||||||||||||||||||
Home equity—lines of credit | 5,072 | 5,237 | 5,357 | 5,482 | 5,637 | (165 | ) | (3.2 | )% | (565 | ) | (10.0 | )% | ||||||||||||||||||||
Home equity—closed-end | 2,970 | 3,038 | 3,121 | 3,201 | 3,273 | (68 | ) | (2.2 | )% | (303 | ) | (9.3 | )% | ||||||||||||||||||||
Indirect—vehicles | 1,441 | 1,679 | 1,948 | 2,247 | 2,578 | (238 | ) | (14.2 | )% | (1,137 | ) | (44.1 | )% | ||||||||||||||||||||
Indirect—other consumer | 3,111 | 3,263 | 3,005 | 2,750 | 2,662 | (152 | ) | (4.7 | )% | 449 | 16.9 | % | |||||||||||||||||||||
Consumer credit card | 1,230 | 1,348 | 1,337 | 1,310 | 1,286 | (118 | ) | (8.8 | )% | (56 | ) | (4.4 | )% | ||||||||||||||||||||
Other consumer | 1,137 | 1,216 | 1,234 | 1,239 | 1,221 | (79 | ) | (6.5 | )% | (84 | ) | (6.9 | )% | ||||||||||||||||||||
Total consumer | 29,845 | 30,250 | 30,418 | 30,527 | 30,807 | (405 | ) | (1.3 | )% | (962 | ) | (3.1 | )% | ||||||||||||||||||||
Total loans | $ | 91,964 | $ | 83,249 | $ | 82,392 | $ | 82,986 | $ | 83,905 | $ | 8,715 | 10.5 | % | $ | 8,059 | 9.6 | % | |||||||||||||||
Average Balances | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 4Q19 | 3Q19 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Total consumer loans | $ | 29,845 | $ | 30,250 | $ | 30,418 | $ | 30,527 | $ | 30,807 | $ | (405 | ) | (1.3 | )% | $ | (962 | ) | (3.1 | )% | |||||||||||||
Less: Indirect—vehicles | 1,441 | 1,679 | 1,948 | 2,247 | 2,578 | (238 | ) | (14.2 | )% | (1,137 | ) | (44.1 | )% | ||||||||||||||||||||
Adjusted total consumer loans (non-GAAP) | $ | 28,404 | $ | 28,571 | $ | 28,470 | $ | 28,280 | $ | 28,229 | $ | (167 | ) | (0.6 | )% | $ | 175 | 0.6 | % | ||||||||||||||
Total loans | $ | 91,964 | $ | 83,249 | $ | 82,392 | $ | 82,986 | $ | 83,905 | $ | 8,715 | 10.5 | % | $ | 8,059 | 9.6 | % | |||||||||||||||
Less: Indirect—vehicles | 1,441 | 1,679 | 1,948 | 2,247 | 2,578 | (238 | ) | (14.2 | )% | (1,137 | ) | (44.1 | )% | ||||||||||||||||||||
Adjusted total loans (non-GAAP) | $ | 90,523 | $ | 81,570 | $ | 80,444 | $ | 80,739 | $ | 81,327 | $ | 8,953 | 11.0 | % | $ | 9,196 | 11.3 | % | |||||||||||||||
Average Balances | ||||||||||||||
Six Months Ended June 30 | ||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | |||||||||||
Commercial and industrial | $ | 44,907 | $ | 40,355 | $ | 4,552 | 11.3 | % | ||||||
Commercial real estate mortgage—owner-occupied | 5,501 | 5,504 | (3 | ) | (0.1 | )% | ||||||||
Commercial real estate construction—owner-occupied | 318 | 428 | (110 | ) | (25.7 | )% | ||||||||
Total commercial | 50,726 | 46,287 | 4,439 | 9.6 | % | |||||||||
Commercial investor real estate mortgage | 5,063 | 4,714 | 349 | 7.4 | % | |||||||||
Commercial investor real estate construction | 1,770 | 1,809 | (39 | ) | (2.2 | )% | ||||||||
Total investor real estate | 6,833 | 6,523 | 310 | 4.8 | % | |||||||||
Total business | 57,559 | 52,810 | 4,749 | 9.0 | % | |||||||||
Residential first mortgage | 14,677 | 14,176 | 501 | 3.5 | % | |||||||||
Home equity—lines of credit | 5,154 | 5,714 | (560 | ) | (9.8 | )% | ||||||||
Home equity—closed-end | 3,004 | 3,308 | (304 | ) | (9.2 | )% | ||||||||
Indirect—vehicles | 1,561 | 2,750 | (1,189 | ) | (43.2 | )% | ||||||||
Indirect—other consumer | 3,187 | 2,546 | 641 | 25.2 | % | |||||||||
Consumer credit card | 1,289 | 1,295 | (6 | ) | (0.5 | )% | ||||||||
Other consumer | 1,176 | 1,217 | (41 | ) | (3.4 | )% | ||||||||
Total consumer | 30,048 | 31,006 | (958 | ) | (3.1 | )% | ||||||||
Total Loans | $ | 87,607 | $ | 83,816 | $ | 3,791 | 4.5 | % | ||||||
Average Balances | ||||||||||||||
Six Months Ended June 30 | ||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | |||||||||||
Total consumer loans | $ | 30,048 | $ | 31,006 | $ | (958 | ) | (3.1 | )% | |||||
Less: Indirect—vehicles | 1,561 | 2,750 | (1,189 | ) | (43.2 | )% | ||||||||
Adjusted total consumer loans (non-GAAP) | $ | 28,487 | $ | 28,256 | $ | 231 | 0.8 | % | ||||||
Total Loans | $ | 87,607 | $ | 83,816 | $ | 3,791 | 4.5 | % | ||||||
Less: Indirect—vehicles | 1,561 | 2,750 | (1,189 | ) | (43.2 | )% | ||||||||
Adjusted total loans (non-GAAP) | $ | 86,046 | $ | 81,066 | $ | 4,980 | 6.1 | % | ||||||
As of | |||||||||||||||||||||||||||||||||
6/30/2020 | 6/30/2020 | ||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | vs. 3/31/2020 | vs. 6/30/2019 | ||||||||||||||||||||||||||
Interest-free deposits | $ | 47,964 | $ | 37,133 | $ | 34,113 | $ | 34,360 | $ | 34,678 | $ | 10,831 | 29.2 | % | $ | 13,286 | 38.3 | % | |||||||||||||||
Interest-bearing checking | 22,407 | 19,992 | 20,046 | 18,107 | 18,625 | 2,415 | 12.1 | % | 3,782 | 20.3 | % | ||||||||||||||||||||||
Savings | 10,698 | 9,199 | 8,640 | 8,588 | 8,659 | 1,499 | 16.3 | % | 2,039 | 23.5 | % | ||||||||||||||||||||||
Money market—domestic | 29,263 | 26,328 | 25,326 | 25,329 | 24,729 | 2,935 | 11.1 | % | 4,534 | 18.3 | % | ||||||||||||||||||||||
Low-cost deposits | 110,332 | 92,652 | 88,125 | 86,384 | 86,691 | 17,680 | 19.1 | % | 23,641 | 27.3 | % | ||||||||||||||||||||||
Time deposits | 6,428 | 7,122 | 7,442 | 7,639 | 7,731 | (694 | ) | (9.7 | )% | (1,303 | ) | (16.9 | )% | ||||||||||||||||||||
Total Customer Deposits | 116,760 | 99,774 | 95,567 | 94,023 | 94,422 | 16,986 | 17.0 | % | 22,338 | 23.7 | % | ||||||||||||||||||||||
Corporate treasury time deposits | 19 | 256 | 108 | 282 | 549 | (237 | ) | (92.6 | )% | (530 | ) | (96.5 | )% | ||||||||||||||||||||
Corporate treasury other deposits | $ | — | — | 1,800 | — | — | — | NM | — | NM | |||||||||||||||||||||||
Total Deposits | $ | 116,779 | $ | 100,030 | $ | 97,475 | $ | 94,305 | $ | 94,971 | $ | 16,749 | 16.7 | % | $ | 21,808 | 23.0 | % | |||||||||||||||
As of | |||||||||||||||||||||||||||||||||
6/30/2020 | 6/30/2020 | ||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | vs. 3/31/2020 | vs. 6/30/2019 | ||||||||||||||||||||||||||
Consumer Bank Segment | $ | 68,616 | $ | 61,238 | $ | 59,438 | $ | 59,422 | $ | 59,775 | $ | 7,378 | 12.0 | % | $ | 8,841 | 14.8 | % | |||||||||||||||
Corporate Bank Segment | 38,848 | 29,862 | 27,626 | 26,312 | 26,386 | 8,986 | 30.1 | % | 12,462 | 47.2 | % | ||||||||||||||||||||||
Wealth Management Segment | 8,888 | 8,372 | 8,162 | 7,905 | 7,919 | 516 | 6.2 | % | 969 | 12.2 | % | ||||||||||||||||||||||
Other (1) | 427 | 558 | 2,249 | 666 | 891 | (131 | ) | (23.5 | )% | (464 | ) | (52.1 | )% | ||||||||||||||||||||
Total Deposits | $ | 116,779 | $ | 100,030 | $ | 97,475 | $ | 94,305 | $ | 94,971 | $ | 16,749 | 16.7 | % | $ | 21,808 | 23.0 | % | |||||||||||||||
As of | |||||||||||||||||||||||||||||||||
6/30/2020 | 6/30/2020 | ||||||||||||||||||||||||||||||||
($ amounts in millions) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | vs. 3/31/2020 | vs. 6/30/2019 | ||||||||||||||||||||||||||
Wealth Management - Private Wealth | $ | 7,816 | $ | 7,168 | $ | 7,180 | $ | 6,913 | $ | 6,965 | $ | 648 | 9.0 | % | $ | 851 | 12.2 | % | |||||||||||||||
Wealth Management - Institutional Services | 1,072 | 1,204 | 982 | 992 | 954 | (132 | ) | (11.0 | )% | 118 | 12.4 | % | |||||||||||||||||||||
Total Wealth Management Segment Deposits | $ | 8,888 | $ | 8,372 | $ | 8,162 | $ | 7,905 | $ | 7,919 | $ | 516 | 6.2 | % | $ | 969 | 12.2 | % | |||||||||||||||
As of | |||||||||||||||||||||||||||||||||
End of Period Deposits by Percentage | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | ||||||||||||||||||||||||||||
Interest-free deposits | 41.1 | % | 37.1 | % | 35.0 | % | 36.4 | % | 36.5 | % | |||||||||||||||||||||||
Interest-bearing checking | 19.2 | % | 20.0 | % | 20.6 | % | 19.2 | % | 19.6 | % | |||||||||||||||||||||||
Savings | 9.2 | % | 9.2 | % | 8.9 | % | 9.1 | % | 9.1 | % | |||||||||||||||||||||||
Money market—domestic | 25.1 | % | 26.3 | % | 26.0 | % | 26.9 | % | 26.0 | % | |||||||||||||||||||||||
Low-cost deposits | 94.6 | % | 92.6 | % | 90.5 | % | 91.6 | % | 91.2 | % | |||||||||||||||||||||||
Time deposits | 5.5 | % | 7.1 | % | 7.6 | % | 8.1 | % | 8.2 | % | |||||||||||||||||||||||
Total Customer Deposits | 100.0 | % | 99.7 | % | 98.1 | % | 99.7 | % | 99.4 | % | |||||||||||||||||||||||
Corporate treasury time deposits | — | % | 0.3 | % | 0.1 | % | 0.3 | % | 0.6 | % | |||||||||||||||||||||||
Corporate treasury other deposits | — | % | — | % | 1.8 | % | — | % | — | % | |||||||||||||||||||||||
Total Deposits | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | |||||||||||||||||||||||
(1) | Other deposits represent non-customer balances primarily consisting of wholesale funding (for example, Eurodollar trade deposits, selected deposits and brokered time deposits). |
Average Balances | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 4Q19 | 3Q19 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Interest-free deposits | $ | 44,382 | $ | 34,205 | $ | 34,098 | $ | 33,599 | $ | 33,883 | $ | 10,177 | 29.8 | % | $ | 10,499 | 31.0 | % | |||||||||||||||
Interest-bearing checking | 21,755 | 19,273 | 18,668 | 18,257 | 18,869 | 2,482 | 12.9 | % | 2,886 | 15.3 | % | ||||||||||||||||||||||
Savings | 10,152 | 8,822 | 8,616 | 8,607 | 8,806 | 1,330 | 15.1 | % | 1,346 | 15.3 | % | ||||||||||||||||||||||
Money market—domestic | 27,870 | 25,151 | 25,289 | 24,904 | 24,350 | 2,719 | 10.8 | % | 3,520 | 14.5 | % | ||||||||||||||||||||||
Low-cost deposits | 104,159 | 87,451 | 86,671 | 85,367 | 85,908 | 16,708 | 19.1 | % | 18,251 | 21.2 | % | ||||||||||||||||||||||
Time deposits | 6,690 | 7,302 | 7,543 | 7,712 | 7,800 | (612 | ) | (8.4 | )% | (1,110 | ) | (14.2 | )% | ||||||||||||||||||||
Total Customer Deposits | 110,849 | 94,753 | 94,214 | 93,079 | 93,708 | 16,096 | 17.0 | % | 17,141 | 18.3 | % | ||||||||||||||||||||||
Corporate treasury time deposits | 72 | 280 | 189 | 436 | 657 | (208 | ) | (74.3 | )% | (585 | ) | (89.0 | )% | ||||||||||||||||||||
Corporate treasury other deposits | — | 639 | 109 | 541 | 553 | (639 | ) | (100.0 | )% | (553 | ) | (100.0 | )% | ||||||||||||||||||||
Total Deposits | $ | 110,921 | $ | 95,672 | $ | 94,512 | $ | 94,056 | $ | 94,918 | $ | 15,249 | 15.9 | % | 16,003 | 16.9 | % | ||||||||||||||||
Average Balances | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 4Q19 | 3Q19 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Consumer Bank Segment | $ | 65,722 | $ | 59,711 | $ | 59,359 | $ | 59,217 | $ | 59,277 | $ | 6,011 | 10.1 | % | $ | 6,445 | 10.9 | % | |||||||||||||||
Corporate Bank Segment | 36,409 | 26,618 | 26,627 | 25,690 | 26,154 | 9,791 | 36.8 | % | 10,255 | 39.2 | % | ||||||||||||||||||||||
Wealth Management Segment | 8,382 | 8,073 | 7,891 | 7,843 | 7,924 | 309 | 3.8 | % | 458 | 5.8 | % | ||||||||||||||||||||||
Other (1) | 408 | 1,270 | 635 | 1,306 | 1,563 | (862 | ) | (67.9 | )% | (1,155 | ) | (73.9 | )% | ||||||||||||||||||||
Total Deposits | $ | 110,921 | $ | 95,672 | $ | 94,512 | $ | 94,056 | $ | 94,918 | $ | 15,249 | 15.9 | % | $ | 16,003 | 16.9 | % | |||||||||||||||
Average Balances | |||||||||||||||||||||||||||||||||
($ amounts in millions) | 2Q20 | 1Q20 | 4Q19 | 3Q19 | 2Q19 | 2Q20 vs. 1Q20 | 2Q20 vs. 2Q19 | ||||||||||||||||||||||||||
Wealth Management - Private Wealth | $ | 7,395 | $ | 7,062 | $ | 7,040 | $ | 6,984 | $ | 7,033 | $ | 333 | 4.7 | % | $ | 362 | 5.1 | % | |||||||||||||||
Wealth Management - Institutional Services | 987 | 1,011 | 851 | 859 | 891 | (24 | ) | (2.4 | )% | 96 | 10.8 | % | |||||||||||||||||||||
Total Wealth Management Segment Deposits | $ | 8,382 | $ | 8,073 | $ | 7,891 | $ | 7,843 | $ | 7,924 | $ | 309 | 3.8 | % | $ | 458 | 5.8 | % | |||||||||||||||
Average Balances | ||||||||||||||
Six Months Ended June 30 | ||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | |||||||||||
Interest-free deposits | $ | 39,294 | $ | 33,889 | $ | 5,405 | 15.9 | % | ||||||
Interest-bearing checking | 20,514 | 19,087 | 1,427 | 7.5 | % | |||||||||
Savings | 9,487 | 8,829 | 658 | 7.5 | % | |||||||||
Money market—domestic | 26,510 | 24,171 | 2,339 | 9.7 | % | |||||||||
Low-cost deposits | 95,805 | 85,976 | 9,829 | 11.4 | % | |||||||||
Time deposits | 6,996 | 7,637 | (641 | ) | (8.4 | )% | ||||||||
Total Customer Deposits | 102,801 | 93,613 | 9,188 | 9.8 | % | |||||||||
Corporate treasury time deposits | 175 | 577 | (402 | ) | (69.7 | )% | ||||||||
Corporate treasury other deposits | 320 | 356 | (36 | ) | (10.1 | )% | ||||||||
Total Deposits | $ | 103,296 | $ | 94,546 | $ | 8,750 | 9.3 | % | ||||||
Average Balances | ||||||||||||||
Six Months Ended June 30 | ||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | |||||||||||
Consumer Bank Segment | $ | 62,716 | $ | 58,618 | $ | 4,098 | 7.0 | % | ||||||
Corporate Bank Segment | 31,514 | 26,527 | 4,987 | 18.8 | % | |||||||||
Wealth Management Segment | 8,228 | 7,936 | 292 | 3.7 | % | |||||||||
Other (1) | 838 | 1,465 | (627 | ) | (42.8 | )% | ||||||||
Total Deposits | $ | 103,296 | $ | 94,546 | $ | 8,750 | 9.3 | % | ||||||
Average Balances | ||||||||||||||
Six Months Ended June 30 | ||||||||||||||
($ amounts in millions) | 2020 | 2019 | 2020 vs. 2019 | |||||||||||
Wealth Management - Private Wealth | $ | 7,229 | $ | 7,072 | $ | 157 | 2.2 | % | ||||||
Wealth Management - Institutional Services | 999 | 864 | 135 | 15.6 | % | |||||||||
Total Wealth Management Segment Deposits | $ | 8,228 | $ | 7,936 | $ | 292 | 3.7 | % | ||||||
(1) | Other deposits represent non-customer balances primarily consisting of wholesale funding (for example, Eurodollar trade deposits, selected deposits and brokered time deposits). |
As of and for Quarter Ended | ||||||||||||||||||||
($ amounts in millions, except per share data) | 6/30/2020 | 3/31/2020 | 12/31/2019 | 9/30/2019 | 6/30/2019 | |||||||||||||||
Tangible Common Ratios | ||||||||||||||||||||
Shareholders’ equity (GAAP) | $ | 17,602 | $ | 17,332 | $ | 16,295 | $ | 16,581 | $ | 16,608 | ||||||||||
Less: | ||||||||||||||||||||
Preferred stock (GAAP) | 1,656 | 1,310 | 1,310 | 1,310 | 1,310 | |||||||||||||||
Intangible assets (GAAP) | 5,330 | 4,943 | 4,950 | 4,956 | 4,930 | |||||||||||||||
Deferred tax liability related to intangibles (GAAP) | (103 | ) | (92 | ) | (92 | ) | (93 | ) | (94 | ) | ||||||||||
Tangible common shareholders’ equity (non-GAAP) | A | $ | 10,719 | $ | 11,171 | $ | 10,127 | $ | 10,408 | $ | 10,462 | |||||||||
Total assets (GAAP) | $ | 144,070 | $ | 133,542 | $ | 126,240 | $ | 128,147 | $ | 127,518 | ||||||||||
Less: | ||||||||||||||||||||
Intangible assets (GAAP) | 5,330 | 4,943 | 4,950 | 4,956 | 4,930 | |||||||||||||||
Deferred tax liability related to intangibles (GAAP) | (103 | ) | (92 | ) | (92 | ) | (93 | ) | (94 | ) | ||||||||||
Tangible assets (non-GAAP) | B | $ | 138,843 | $ | 128,691 | $ | 121,382 | $ | 123,284 | $ | 122,682 | |||||||||
Shares outstanding—end of quarter | C | 960 | 957 | 957 | 964 | 1,004 | ||||||||||||||
Tangible common shareholders’ equity to tangible assets (non-GAAP) | A/B | 7.72 | % | 8.68 | % | 8.34 | % | 8.44 | % | 8.53 | % | |||||||||
Tangible common book value per share (non-GAAP) | A/C | $ | 11.16 | $ | 11.67 | $ | 10.58 | $ | 10.79 | $ | 10.42 | |||||||||
• | Current and future economic and market conditions in the United States generally or in the communities we serve (in particular the Southeastern United States), including the effects of possible declines in property values, increases in unemployment rates, financial market disruptions and potential reductions of economic growth, which may adversely affect our lending and other businesses and our financial results and conditions. |
• | Possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations, which could have a material adverse effect on our earnings. |
• | Possible changes in market interest rates or capital markets could adversely affect our revenue and expense, the value of assets and obligations, and the availability and cost of capital and liquidity. |
• | The impact of pandemics, including the COVID-19 pandemic, on our businesses and financial results and conditions. |
• | Any impairment of our goodwill or other intangibles, any repricing of assets, or any adjustment of valuation allowances on our deferred tax assets due to changes in law, adverse changes in the economic environment, declining operations of the reporting unit or other factors. |
• | The effect of changes in tax laws, including the effect of any future interpretations of or amendments to Tax Reform, which may impact our earnings, capital ratios and our ability to return capital to shareholders. |
• | Possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and leases, including operating leases. |
• | Changes in the speed of loan prepayments, loan origination and sale volumes, charge-offs, loan loss provisions or actual loan losses where our allowance for loan losses may not be adequate to cover our eventual losses. |
• | Possible acceleration of prepayments on mortgage-backed securities due to low interest rates, and the related acceleration of premium amortization on those securities. |
• | Loss of customer checking and savings account deposits as customers pursue other, higher-yield investments, which could increase our funding costs. |
• | Possible changes in consumer and business spending and saving habits and the related effect on our ability to increase assets and to attract deposits, which could adversely affect our net income. |
• | Our ability to effectively compete with other traditional and non-traditional financial services companies, some of whom possess greater financial resources than we do or are subject to different regulatory standards than we are. |
• | Our inability to develop and gain acceptance from current and prospective customers for new products and services and the enhancement of existing products and services to meet customers’ needs and respond to emerging technological trends in a timely manner could have a negative impact on our revenue. |
• | Our inability to keep pace with technological changes could result in losing business to competitors. |
• | Changes in laws and regulations affecting our businesses, including legislation and regulations relating to bank products and services, as well as changes in the enforcement and interpretation of such laws and regulations by applicable governmental and self-regulatory agencies, which could require us to change certain business practices, increase compliance risk, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
• | Our ability to obtain a regulatory non-objection (as part of the CCAR process or otherwise) to take certain capital actions, including paying dividends and any plans to increase common stock dividends, repurchase common stock under current or future programs, or redeem preferred stock or other regulatory capital instruments, may impact our ability to return capital to shareholders and market perceptions of us. |
• | Our ability to comply with stress testing and capital planning requirements (as part of the CCAR process or otherwise) may continue to require a significant investment of our managerial resources due to the importance of such tests and requirements. |
• | Our ability to comply with applicable capital and liquidity requirements (including, among other things, the Basel III capital standards), including our ability to generate capital internally or raise capital on favorable terms, and if we fail to meet requirements, our financial condition could be negatively impacted. |
• | The effects of any developments, changes or actions relating to any litigation or regulatory proceedings brought against us or any of our subsidiaries. |
• | The costs, including possibly incurring fines, penalties, or other negative effects (including reputational harm) of any adverse judicial, administrative, or arbitral rulings or proceedings, regulatory enforcement actions, or other legal actions to which we or any of our subsidiaries are a party, and which may adversely affect our results. |
• | Our ability to manage fluctuations in the value of assets and liabilities and off-balance sheet exposure so as to maintain sufficient capital and liquidity to support our business. |
• | Our ability to execute on our strategic and operational plans, including our ability to fully realize the financial and non-financial benefits relating to our strategic initiatives. |
• | The risks and uncertainties related to our acquisition or divestiture of businesses. |
• | The success of our marketing efforts in attracting and retaining customers. |
• | Our ability to recruit and retain talented and experienced personnel to assist in the development, management and operation of our products and services may be affected by changes in laws and regulations in effect from time to time. |
• | Fraud or misconduct by our customers, employees or business partners. |
• | Any inaccurate or incomplete information provided to us by our customers or counterparties. |
• | Inability of our framework to manage risks associated with our business such as credit risk and operational risk, including third-party vendors and other service providers, which could, among other things, result in a breach of operating or security systems as a result of a cyber attack or similar act or failure to deliver our services effectively. |
• | Dependence on key suppliers or vendors to obtain equipment and other supplies for our business on acceptable terms. |
• | The inability of our internal controls and procedures to prevent, detect or mitigate any material errors or fraudulent acts. |
• | The effects of geopolitical instability, including wars, conflicts and terrorist attacks and the potential impact, directly or indirectly, on our businesses. |
• | The effects of man-made and natural disasters, including fires, floods, droughts, tornadoes, hurricanes, and environmental damage (specifically in the Southeastern United States), which may negatively affect our operations and/or our loan portfolios and increase our cost of conducting business. The severity and impact of future earthquakes, fires, hurricanes, tornadoes, droughts, floods and other weather-related events are difficult to predict and may be exacerbated by global climate change. |
• | Changes in commodity market prices and conditions could adversely affect the cash flows of our borrowers operating in industries that are impacted by changes in commodity prices (including businesses indirectly impacted by commodities prices such as businesses that transport commodities or manufacture equipment used in the production of commodities), which could impair their ability to service any loans outstanding to them and/or reduce demand for loans in those industries. |
• | Our ability to identify and address cyber-security risks such as data security breaches, malware, “denial of service” attacks, “hacking” and identity theft, including account take-overs, a failure of which could disrupt our business and result in the disclosure of and/or misuse or misappropriation of confidential or proprietary information, disruption or damage to our systems, increased costs, losses, or adverse effects to our reputation. |
• | Our ability to achieve our expense management initiatives. |
• | Possible cessation or market replacement of LIBOR and the related effect on our LIBOR-based financial products and contracts, including, but not limited to, derivative products, debt obligations, deposits, investments, and loans. |
• | Possible downgrades in our credit ratings or outlook could increase the costs of funding from capital markets. |
• | The effects of a possible downgrade in the U.S. government’s sovereign credit rating or outlook, which could result in risks to us and general economic conditions that we are not able to predict. |
• | The effects of problems encountered by other financial institutions that adversely affect us or the banking industry generally could require us to change certain business practices, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
• | The effects of the failure of any component of our business infrastructure provided by a third party could disrupt our businesses, result in the disclosure of and/or misuse of confidential information or proprietary information, increase our costs, negatively affect our reputation, and cause losses. |
• | Our ability to receive dividends from our subsidiaries could affect our liquidity and ability to pay dividends to shareholders. |
• | Changes in accounting policies or procedures as may be required by the FASB or other regulatory agencies could materially affect our financial statements and how we report those results, and expectations and preliminary analyses relating to how such changes will affect our financial results could prove incorrect. |
• | Other risks identified from time to time in reports that we file with the SEC. |
• | Fluctuations in the price of our common stock and inability to complete stock repurchases in the time frame and/or on the terms anticipated. |
• | The effects of any damage to our reputation resulting from developments related to any of the items identified above. |