XML 35 R24.htm IDEA: XBRL DOCUMENT

Loans and Allowance for Loan Losses (Tables)

9 Months Ended

Sep. 30, 2020

The following table provides the outstanding balances of loans held for investment at September 30, 2020 and December 31, 2019.



(Dollars in millions)	September 30, 2020			December 31, 2019
Loans held for investment:
Commercial and industrial	$	30,870		$	26,338
Commercial mortgage	16,600			16,895
Construction	1,550			1,511
Lease financing	961			1,001
Total commercial portfolio	49,981			45,745
Residential mortgage and home equity⁽¹⁾	31,619			38,018
Other consumer⁽²⁾	3,374			4,450
Total consumer portfolio	34,993			42,468
Total loans held for investment⁽³⁾	84,974			88,213
Allowance for loan losses	(1,371		)	(538		)
Loans held for investment, net	$	83,603		$	87,675


(1)	Includes home equity loans of $1,732 million and $2,049 million at September 30, 2020 and December 31, 2019, respectively.


(2)	Other consumer loans substantially include unsecured consumer loans and consumer credit cards.


(3)	Includes $153 million and $320 million at September 30, 2020 and December 31, 2019, respectively, for net unamortized (discounts) and premiums and deferred (fees) and costs.

Reconciliation of Changes in Allowance for Loan Losses by Portfolio Segment

collectively-assessed modeling methodology. The following tables provide a reconciliation of changes in the allowance for loan losses by portfolio segment.



	For the Three Months Ended September 30, 2020
(Dollars in millions)	Commercial			Consumer			Unallocated		Total
Allowance for loan losses, beginning of period	$	932		$	520		$	—	$	1,452
Provision for loan losses	52			(3		)	—		49
Loans charged-off	(108		)	(32		)	—		(140		)
Recoveries of loans previously charged-off	5			5			—		10
Allowance for loan losses, end of period	$	881		$	490		$	—	$	1,371




	For the Three Months Ended September 30, 2019
(Dollars in millions)	Commercial			Consumer			Unallocated		Total
Allowance for loan losses, beginning of period	$	407		$	155		$	—	$	562
Provision for loan losses	50			42			—		92
Loans charged-off	(59		)	(26		)	—		(85		)
Recoveries of loans previously charged-off	2			2			—		4
Allowance for loan losses, end of period	$	400		$	173		$	—	$	573




	For the Nine Months Ended September 30, 2020
(Dollars in millions)	Commercial			Consumer			Unallocated		Total
Allowance for loan losses, beginning of period	$	354		$	184		$	—	$	538
Cumulative effect adjustment from adoption of ASC 326 ⁽¹⁾	76			153			—		229
Allowance for loan losses, beginning of period, adjusted for adoption of ASC 326 ⁽¹⁾	430			337			—		767
Provision for loan losses	590			260			—		850
Loans charged-off	(154		)	(118		)	—		(272		)
Recoveries of loans previously charged-off	15			11			—		26
Allowance for loan losses, end of period	$	881		$	490		$	—	$	1,371


(1)	For further information see Note 1 to t

Allowance for Loan Losses and Related Loan Balances by Portfolio Segment

The following table shows the allowance for loan losses and related loan balances by portfolio segment as of December 31, 2019.



	December 31, 2019
(Dollars in millions)	Commercial		Consumer		Unallocated		Total
Allowance for loan losses:
Individually evaluated for impairment	$	43	$	12	$	—	$	55
Collectively evaluated for impairment	311		172		—		483
Total allowance for loan losses	$	354	$	184	$	—	$	538

Loans held for investment:
Individually evaluated for impairment	$	436	$	246	$	—	$	682
Collectively evaluated for impairment	45,309		42,222		—		87,531
Total loans held for investment	$	45,745	$	42,468	$	—	$	88,213

Summary of Nonaccrual Loans

The following table presents nonaccrual loans as of September 30, 2020 and December 31, 2019. The nonaccrual loans all have related allowance for credit losses accrued as of September 30, 2020.



(Dollars in millions)	September 30, 2020		December 31, 2019
Commercial and industrial	$	176	$	175
Commercial mortgage	178		15
Construction	44		—
Total commercial portfolio	398		190
Residential mortgage and home equity	191		137
Other consumer	2		1
Total consumer portfolio	193		138
Total nonaccrual loans	$	591	$	328
Troubled debt restructured loans that continue to accrue interest	$	322	$	392
Troubled debt restructured nonaccrual loans (included in total nonaccrual loans above)	$	198	$	171

Aging of Balance of Loans Held for Investment

The following tables show the aging of the balance of loans held for investment by class as of September 30, 2020 and December 31, 2019.



	September 30, 2020
	Aging Analysis of Loans
(Dollars in millions)	Current		30 to 89 Days Past Due		90 Days or More Past Due		Total Past Due		Total
Commercial and industrial	$	31,616	$	163	$	52	$	215	$	31,831
Commercial mortgage	16,393		134		73		207		16,600
Construction	1,546		4		—		4		1,550
Total commercial portfolio	49,555		301		125		426		49,981
Residential mortgage and home equity	31,352		180		87		267		31,619
Other consumer	3,330		28		16		44		3,374
Total consumer portfolio	34,682		208		103		311		34,993
Total loans held for investment	$	84,237	$	509	$	228	$	737	$	84,974



	December 31, 2019
	Aging Analysis of Loans
(Dollars in millions)	Current		30 to 89 Days Past Due		90 Days or More Past Due		Total Past Due		Total
Commercial and industrial	$	27,241	$	37	$	61	$	98	$	27,339
Commercial mortgage	16,858		34		3		37		16,895
Construction	1,511		—		—		—		1,511
Total commercial portfolio	45,610		71		64		135		45,745
Residential mortgage and home equity	37,788		179		51		230		38,018
Other consumer	4,400		33		17		50		4,450
Total consumer portfolio	42,188		212		68		280		42,468
Total loans held for investment	$	87,798	$	283	$	132	$	415	$	88,213

The following table presents the loans that are 90 days or more past due, but are not on nonaccrual status, by loan class.



(Dollars in millions)	September 30, 2020		December 31, 2019
Commercial and industrial	$	3	$	3
Commercial mortgage	3		—
Total commercial portfolio	6		3
Residential mortgage and home equity	—		—
Other consumer	15		17
Total consumer portfolio	15		17
Total loans that are 90 days or more past due and still accruing	$	21	$	20

Loans in Commercial Portfolio Segment Monitored for Credit Quality Based on Regulatory Risk Ratings

The following tables summarize the loans in the commercial portfolio segment monitored for credit quality based on regulatory risk ratings.



	September 30, 2020
	Non-Revolving Loans at Amortized Cost by Origination Year																		Revolving Loans			Total
(Dollars in millions)	2020			2019			2018			2017			2016			Prior
Commercial and industrial:
Pass	$	5,125		$	2,374		$	1,806		$	1,273		$	764		$	1,669		$	15,647		$	28,658
Criticized:
Special Mention	49			239			203			72			28			114			680			1,385
Classified	41			39			136			39			7			66			499			827
Total	5,215			2,652			2,145			1,384			799			1,849			16,826			30,870
Commercial mortgage:
Pass	1,254			3,812			3,032			1,864			1,637			3,543			74			15,216
Criticized:
Special Mention	18			168			336			35			111			196			15			879
Classified	1			8			58			8			6			424			—			505
Total	1,273			3,988			3,426			1,907			1,754			4,163			89			16,600
Construction:
Pass	162			668			380			152			—			2			11			1,375
Criticized:
Special Mention	—			3			80			—			8			—			7			98
Classified	—			—			44			13			—			20			—			77
Total	162			671			504			165			8			22			18			1,550
Lease financing:
Pass	299			140			1			—			49			472			—			961
Criticized:
Special Mention	—			—			—			—			—			—			—			—
Classified	—			—			—			—			—			—			—			—
Total	299			140			1			—			49			472			—			961
Total commercial portfolio	$	6,949		$	7,451		$	6,076		$	3,456		$	2,610		$	6,506		$	16,933		$	49,981
Percentage of total	14		%	15		%	12		%	7		%	5		%	13		%	34		%	100		%

The following tables summarize the loans in the commercial portfolio segment monitored for credit quality based on regulatory risk ratings.



	September 30, 2020
	Non-Revolving Loans at Amortized Cost by Origination Year																		Revolving Loans			Total
(Dollars in millions)	2020			2019			2018			2017			2016			Prior
Commercial and industrial:
Pass	$	5,125		$	2,374		$	1,806		$	1,273		$	764		$	1,669		$	15,647		$	28,658
Criticized:
Special Mention	49			239			203			72			28			114			680			1,385
Classified	41			39			136			39			7			66			499			827
Total	5,215			2,652			2,145			1,384			799			1,849			16,826			30,870
Commercial mortgage:
Pass	1,254			3,812			3,032			1,864			1,637			3,543			74			15,216
Criticized:
Special Mention	18			168			336			35			111			196			15			879
Classified	1			8			58			8			6			424			—			505
Total	1,273			3,988			3,426			1,907			1,754			4,163			89			16,600
Construction:
Pass	162			668			380			152			—			2			11			1,375
Criticized:
Special Mention	—			3			80			—			8			—			7			98
Classified	—			—			44			13			—			20			—			77
Total	162			671			504			165			8			22			18			1,550
Lease financing:
Pass	299			140			1			—			49			472			—			961
Criticized:
Special Mention	—			—			—			—			—			—			—			—
Classified	—			—			—			—			—			—			—			—
Total	299			140			1			—			49			472			—			961
Total commercial portfolio	$	6,949		$	7,451		$	6,076		$	3,456		$	2,610		$	6,506		$	16,933		$	49,981
Percentage of total	14		%	15		%	12		%	7		%	5		%	13		%	34		%	100		%



	December 31, 2019
			Criticized
(Dollars in millions)	Pass		Special Mention		Classified		Total
Commercial and industrial	$	26,210	$	636	$	493	$	27,339
Commercial mortgage	16,569		114		212		16,895
Construction	1,399		50		62		1,511
Total commercial portfolio	$	44,178	$	800	$	767	$	45,745

The following tables summarize the loans in the consumer portfolio segment based on refreshed FICO scores and refreshed LTV ratios at September 30, 2020 and December 31, 2019. The December 31, 2019 amounts presented reflect unpaid principal balances less partial charge-offs.



FICO Scores	September 30, 2020
	Non-Revolving Loans by Origination Year																		Revolving Loans			Total
(Dollars in millions)	2020			2019			2018			2017			2016			Prior			Revolving Loans			Total
Residential mortgage and home equity:
720 and Above	$	2,661		$	4,311		$	2,717		$	5,379		$	5,061		$	5,727		$	884		$	26,740
Below 720	322			533			522			851			664			1,260			212			4,364
No FICO Available⁽¹⁾	24			18			17			76			39			324			17			515
Total	3,007			4,862			3,256			6,306			5,764			7,311			1,113			31,619
Other consumer loans:
720 and Above	349			1,155			340			24			4			5			118			1,995
Below 720	193			790			214			15			2			3			137			1,354
No FICO Available⁽¹⁾	—			—			—			—			—			23			2			25
Total	542			1,945			554			39			6			31			257			3,374
Total consumer portfolio	$	3,549		$	6,807		$	3,810		$	6,345		$	5,770		$	7,342		$	1,370		$	34,993
Percentage of total	10		%	20		%	11		%	18		%	16		%	21		%	4		%	100		%


(1)	Represents loans for which management was not able to obtain an updated FICO score (e.g., due to recent profile changes).



	December 31, 2019
	FICO scores
(Dollars in millions)	720 and Above			Below 720			No FICO Available⁽¹⁾			Total
Residential mortgage and home equity	$	31,441		$	5,742		$	454		$	37,637
Other consumer	2,567			1,841			3			4,411
Total consumer portfolio	$	34,008		$	7,583		$	457		$	42,048
Percentage of total	81		%	18		%	1		%	100		%


(1)	Represents loans for which management was not able to obtain an updated FICO score (e.g., due to recent profile changes).

Loans in Consumer Portfolio an Purchased credit-impaired loans

The following tables summarize the loans in the consumer portfolio segment, which exclude $3 million of loans covered by FDIC loss share agreements at December 31, 2019.



Payment Status	September 30, 2020
	Non-Revolving Loans at Amortized Cost by Origination Year																		Revolving Loans			Total
(Dollars in millions)	2020			2019			2018			2017			2016			Prior			Revolving Loans			Total
Residential mortgage and home equity:
Accrual	$	3,006		$	4,848		$	3,251		$	6,298		$	5,750		$	7,167		$	1,108		$	31,428
Nonaccrual	1			14			5			8			14			144			5			191
Total	3,007			4,862			3,256			6,306			5,764			7,311			1,113			31,619
Other consumer:
Accrual	542			1,945			554			39			6			29			257			3,372
Nonaccrual	—			—			—			—			—			2			—			2
Total	542			1,945			554			39			6			31			257			3,374
Total consumer portfolio	$	3,549		$	6,807		$	3,810		$	6,345		$	5,770		$	7,342		$	1,370		$	34,993
Percentage of total	10		%	20		%	11		%	18		%	16		%	21		%	4		%	100		%



	December 31, 2019
(Dollars in millions)	Accrual		Nonaccrual		Total
Residential mortgage and home equity	$	37,878	$	137	$	38,015
Other consumer	4,449		1		4,450
Total consumer portfolio	$	42,327	$	138	$	42,465

Loans in Consumer Portfolio Segment Based on Refreshed FICO Scores and Refreshed LTV ratios



LTV Ratios	September 30, 2020
	Non-Revolving Loans by Origination Year																		Revolving Loans			Total
(Dollars in millions)	2020			2019			2018			2017			2016			Prior			Revolving Loans			Total
Residential mortgage and home equity:
80% or below	$	2,884		$	4,560		$	3,064		$	6,254		$	5,757		$	7,246		$	1,007		$	30,772
80% to 100%	121			299			188			49			6			34			101			798
100% or more	—			—			2			—			—			3			1			6
No LTV Available⁽¹⁾	2			3			2			3			1			28			4			43
Total	3,007			4,862			3,256			6,306			5,764			7,311			1,113			31,619
Total consumer portfolio	$	3,007		$	4,862		$	3,256		$	6,306		$	5,764		$	7,311		$	1,113		$	31,619
Percentage of total	10		%	15		%	10		%	20		%	18		%	23		%	4		%	100		%


(1)	Represents loans for which management was not able to obtain refreshed property values.



	December 31, 2019
	LTV ratios
(Dollars in millions)	Less than or Equal to 80 Percent			Greater than 80 and Less than 100 Percent			Greater than or Equal to 100 Percent			No LTV Available⁽¹⁾			Total
Residential mortgage and home equity	$	35,893		$	1,689		$	12		$	43		$	37,637
Total consumer portfolio	$	35,893		$	1,689		$	12		$	43		$	37,637
Percentage of total	95		%	5		%	—		%	—		%	100		%


(1)	Represents loans for which management was not able to obtain refreshed property values.

Summary of Troubled Debt Restructurings

The following table provides a summary of the Company’s recorded investment in TDRs as of September 30, 2020 and December 31, 2019. The summary includes those TDRs that are on nonaccrual status and those that continue to accrue interest. The Company had $38 million and $61 million in commitments to lend additional funds to borrowers with loan modifications classified as TDRs as of September 30, 2020 and December 31, 2019, respectively.



(Dollars in millions)	September 30, 2020		December 31, 2019
Commercial and industrial	$	86	$	140
Commercial mortgage	141		168
Construction	52		62
Total commercial portfolio	279		370
Residential mortgage and home equity	239		192
Other consumer	2		1
Total consumer portfolio	241		193
Total restructured loans	$	520	$	563

Pre- and Post-Modification Outstanding Recorded Investment Amounts of Troubled Debt Restructurings

The following tables provide the pre- and post-modification outstanding recorded investment amounts of TDRs as of the date of the restructuring that occurred during the three and nine months ended September 30, 2020 and 2019.



	For the Three Months Ended September 30, 2020				For the Nine Months Ended September 30, 2020
(Dollars in millions)	Pre-Modification Outstanding Recorded Investment⁽¹⁾		Post-Modification Outstanding Recorded Investment⁽²⁾		Pre-Modification Outstanding Recorded Investment⁽¹⁾		Post-Modification Outstanding Recorded Investment⁽²⁾
Commercial and industrial	$	3	$	3	$	104	$	104
Commercial mortgage	—		—		3		3
Total commercial portfolio	3		3		107		107
Residential mortgage and home equity	48		48		72		72
Total consumer portfolio	48		48		72		72
Total	$	51	$	51	$	179	$	179


(1)	Represents the recorded investment in the loan immediately prior to the restructuring event.


(2)	Represents the recorded investment in the loan immediately following the restructuring event. It includes the effect of paydowns that were required as part of the restructuring terms.



	For the Three Months Ended September 30, 2019				For the Nine Months Ended September 30, 2019
(Dollars in millions)	Pre-Modification Outstanding Recorded Investment⁽¹⁾		Post-Modification Outstanding Recorded Investment⁽²⁾		Pre-Modification Outstanding Recorded Investment⁽¹⁾		Post-Modification Outstanding Recorded Investment⁽²⁾
Commercial and industrial	$	11	$	11	$	114	$	114
Commercial mortgage	66		63		128		124
Total commercial portfolio	77		74		242		238
Residential mortgage and home equity	4		4		10		10
Total consumer portfolio	4		4		10		10
Total	$	81	$	78	$	252	$	248


(1)	Represents the recorded investment in the loan immediately prior to the restructuring event.


(2)	Represents the recorded investment in the loan immediately following the restructuring event. It includes the effect of paydowns that were required as part of the restructuring terms.

Recorded Investment Amounts of Troubled Debt Restructurings

ecorded investment amounts of TDRs at the date of default, for which there was a payment default during the three and nine months ended September 30, 2020 and 2019, and where the default occurred within the first twelve months after modification into a TDR. A payment default is defined as the loan being 60 days or more past due.



(Dollars in millions)	For the Three Months Ended September 30, 2020		For the Nine Months Ended September 30, 2020
Commercial and industrial	$	—	$	28
Total commercial portfolio	—		28
Residential mortgage and home equity	3		3
Total consumer portfolio	3		3
Total	$	3	$	31



(Dollars in millions)	For the Three Months Ended September 30, 2019		For the Nine Months Ended September 30, 2019
Commercial and industrial	$	—	$	40
Commercial mortgage	—		1
Total commercial portfolio	—		41
Total	$	—	$	41

For loans in the consumer portfolio in which allowance for loan losses is measured using the present value of expected future cash flows discounted at the loan’s effective interest rate, historical payment defaults and the propensity to redefault are some of the factors considered when determining the allowance for loan losses.

Average Investment in Impaired Loans and Interest Income Recognized for Impaired Loans