XML 57 R30.htm IDEA: XBRL DOCUMENT v2.4.1.9
Loans (Tables)
3 Months Ended
Mar. 31, 2015
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedules of Concentration of Risk, by Risk Factor [Table Text Block]
(Dollars in millions)
March 31, 2015
 
December 31, 2014
High LTV residential mortgages:
 
 
 
Interest only LHFI with no MI 1, 2

$817

 

$873

Interest only LHFI with MI 1
2,810

 
3,180

Total interest only residential mortgages
3,627

 
4,053

Amortizing loans with no MI 2
7,423

 
7,368

Total high LTV residential mortgages

$11,050

 

$11,421

1 Primarily with an initial 10 year interest only period.
2 Comprised of first liens with combined original LTV ratios in excess of 80% and/or second liens.
Composition of Loan Portfolio
(Dollars in millions)
March 31, 2015
 
December 31, 2014
Commercial loans:
 
 
 
C&I

$65,574

 

$65,440

CRE
6,389

 
6,741

Commercial construction
1,484

 
1,211

Total commercial loans
73,447

 
73,392

Residential loans:
 
 
 
Residential mortgages - guaranteed
655

 
632

Residential mortgages - nonguaranteed 1
23,419

 
23,443

Home equity products
13,954

 
14,264

Residential construction
417

 
436

Total residential loans
38,445

 
38,775

Consumer loans:
 
 
 
Guaranteed student loans
4,337

 
4,827

Other direct
4,937

 
4,573

Indirect
10,336

 
10,644

Credit cards
878

 
901

Total consumer loans
20,488

 
20,945

LHFI

$132,380

 

$133,112

LHFS 2

$3,404

 

$3,232

1 Includes $268 million and $272 million of LHFI carried at fair value at March 31, 2015 and December 31, 2014, respectively.
2 Includes $2.1 billion and $1.9 billion of LHFS carried at fair value at March 31, 2015 and December 31, 2014, respectively.
LHFI by Credit Quality Indicator
 
Commercial Loans
 
C&I
 
CRE
 
Commercial construction
(Dollars in millions)
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
Pass

$64,295

 

$64,228

 

$6,265

 

$6,586

 

$1,468

 

$1,196

Criticized accruing
1,139

 
1,061

 
100

 
134

 
15

 
14

Criticized nonaccruing
140

 
151

 
24

 
21

 
1

 
1

Total

$65,574

 

$65,440

 

$6,389

 

$6,741

 

$1,484

 

$1,211


 
Residential Loans 1
 
Residential mortgages -
nonguaranteed
 
Home equity products
 
Residential construction
(Dollars in millions)
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
Current FICO score range:
 
 
 
 
 
 
 
 
 
 
 
700 and above

$18,752

 

$18,780

 

$11,245

 

$11,475

 

$327

 

$347

620 - 699
3,411

 
3,369

 
1,932

 
1,991

 
71

 
70

Below 620 2
1,256

 
1,294

 
777

 
798

 
19

 
19

Total

$23,419

 

$23,443

 

$13,954

 

$14,264

 

$417

 

$436


 
Consumer Loans 3
 
Other direct
 
Indirect
 
Credit cards
(Dollars in millions)
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
 
March 31,
2015
 
December 31, 2014
Current FICO score range:
 
 
 
 
 
 
 
 
 
 
 
700 and above

$4,345

 

$4,023

 

$7,324

 

$7,661

 

$613

 

$639

620 - 699
530

 
476

 
2,361

 
2,335

 
219

 
212

Below 620 2
62

 
74

 
651

 
648

 
46

 
50

Total

$4,937

 

$4,573

 

$10,336

 

$10,644

 

$878

 

$901


1 Excludes $655 million and $632 million of guaranteed residential loans at March 31, 2015 and December 31, 2014, respectively.
2 For substantially all loans with refreshed FICO scores below 620, the borrower’s FICO score at the time of origination exceeded 620 but has since deteriorated as the loan has seasoned.
3 Excludes $4.3 billion and $4.8 billion of guaranteed student loans at March 31, 2015 and December 31, 2014, respectively.
Payment Status for the LHFI Portfolio
 
March 31, 2015
(Dollars in millions)
Accruing
Current
 
Accruing
30-89 Days
Past Due
 
Accruing
90+ Days
Past Due
 
 Nonaccruing 2
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I

$65,369

 

$44

 

$21

 

$140

 

$65,574

CRE
6,362

 
3

 

 
24

 
6,389

Commercial construction
1,483

 

 

 
1

 
1,484

Total commercial loans
73,214

 
47

 
21

 
165

 
73,447

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - guaranteed
195

 
34

 
426

 

 
655

Residential mortgages - nonguaranteed 1
23,058

 
95

 
12

 
254

 
23,419

Home equity products
13,705

 
84

 

 
165

 
13,954

Residential construction
388

 
6

 

 
23

 
417

Total residential loans
37,346

 
219

 
438

 
442

 
38,445

Consumer loans:
 
 
 
 
 
 
 
 
 
Guaranteed student loans
3,454

 
372

 
511

 

 
4,337

Other direct
4,912

 
18

 
3

 
4

 
4,937

Indirect
10,260

 
74

 
1

 
1

 
10,336

Credit cards
866

 
6

 
6

 

 
878

Total consumer loans
19,492

 
470

 
521

 
5

 
20,488

Total LHFI

$130,052

 

$736

 

$980

 

$612

 

$132,380

1 Includes $268 million of loans carried at fair value, the majority of which were accruing current.
2 Nonaccruing loans past due 90 days or more totaled $379 million. Nonaccruing loans past due fewer than 90 days include modified nonaccrual loans reported as TDRs and performing second lien loans which are classified as nonaccrual when the first lien loan is nonperforming. 


 
December 31, 2014
(Dollars in millions)
Accruing
Current
 
Accruing
30-89 Days
Past Due
 
Accruing
90+ Days
Past Due
 
 Nonaccruing 2
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I

$65,246

 

$36

 

$7

 

$151

 

$65,440

CRE
6,716

 
3

 
1

 
21

 
6,741

Commercial construction
1,209

 
1

 

 
1

 
1,211

Total commercial loans
73,171

 
40

 
8

 
173

 
73,392

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - guaranteed
176

 
34

 
422

 

 
632

Residential mortgages - nonguaranteed 1
23,067

 
108

 
14

 
254

 
23,443

Home equity products
13,989

 
101

 

 
174

 
14,264

Residential construction
402

 
7

 

 
27

 
436

Total residential loans
37,634

 
250

 
436

 
455

 
38,775

Consumer loans:
 
 
 
 
 
 
 
 
 
Guaranteed student loans
3,801

 
425

 
601

 

 
4,827

Other direct
4,545

 
19

 
3

 
6

 
4,573

Indirect
10,537

 
104

 
3

 

 
10,644

Credit cards
887

 
8

 
6

 

 
901

Total consumer loans
19,770

 
556

 
613

 
6

 
20,945

Total LHFI

$130,575

 

$846

 

$1,057

 

$634

 

$133,112

1 Includes $272 million of loans carried at fair value, the majority of which were accruing current.
2 Nonaccruing loans past due 90 days or more totaled $388 million. Nonaccruing loans past due fewer than 90 days include modified nonaccrual loans reported as TDRs and performing second lien loans which are classified as nonaccrual when the first lien loan is nonperforming.

LHFI Considered Impaired
 
March 31, 2015
 
December 31, 2014
(Dollars in millions)
Unpaid
Principal
Balance
 
Amortized
 Cost 1
 
Related
Allowance
 
Unpaid
Principal
Balance
 
Amortized
 Cost 1
 
Related
Allowance
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
 
 
 
 
C&I

$54

 

$39

 

$—

 

$70

 

$51

 

$—

CRE
11

 
10

 

 
12

 
11

 

Total commercial loans
65

 
49

 

 
82

 
62

 

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
557

 
410

 

 
592

 
425

 

Residential construction
30

 
8

 

 
31

 
9

 

Total residential loans
587

 
418

 

 
623

 
434

 

Impaired loans with an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
 
 
 
 
C&I
34

 
28

 
5

 
27

 
26

 
7

CRE
3

 
3

 
1

 
4

 
4

 
4

Total commercial loans
37

 
31

 
6

 
31

 
30

 
11

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
1,413

 
1,373

 
196

 
1,381

 
1,354

 
215

Home equity products
708

 
633

 
73

 
703

 
630

 
66

Residential construction
137

 
137

 
16

 
145

 
145

 
19

Total residential loans
2,258

 
2,143

 
285

 
2,229

 
2,129

 
300

Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
Other direct
12

 
12

 

 
13

 
13

 
1

Indirect
107

 
106

 
5

 
105

 
105

 
5

Credit cards
8

 
8

 
2

 
8

 
8

 
2

Total consumer loans
127

 
126

 
7

 
126

 
126

 
8

Total impaired loans

$3,074

 

$2,767

 

$298

 

$3,091

 

$2,781

 

$319

1 Amortized cost reflects charge-offs that have been recognized plus other amounts that have been applied to reduce the net book balance.

Included in the impaired loan balances above at March 31, 2015 and December 31, 2014 were $2.6 billion and $2.5 billion of accruing TDRs at amortized cost, of which 97% and 96% were current, respectively. See Note 1, “Significant Accounting Policies,” to the Company's 2014 Annual Report on Form 10-K for further information regarding the Company’s loan impairment policy.



 
Three Months Ended March 31
 
2015
 
2014
(Dollars in millions)
Average
Amortized
Cost
 
Interest
Income
 Recognized 1
 
Average
Amortized
Cost
 
Interest
Income
 Recognized 1
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
C&I

$41

 

$—

 

$52

 

$1

CRE
10

 

 
11

 

Commercial construction

 

 
5

 

Total commercial loans
51

 

 
68

 
1

Residential loans:
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
413

 
4

 
440

 
4

Residential construction
9

 

 
18

 

Total residential loans
422

 
4

 
458

 
4

Impaired loans with an allowance recorded:
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
C&I
38

 
1

 
63

 

CRE
3

 

 
12

 

Commercial construction

 

 
4

 

Total commercial loans
41

 
1

 
79

 

Residential loans:
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
1,374

 
17

 
1,591

 
21

Home equity products
636

 
7

 
637

 
7

Residential construction
137

 
2

 
164

 
2

Total residential loans
2,147

 
26

 
2,392

 
30

Consumer loans:
 
 
 
 
 
 
 
Other direct
13

 

 
14

 

Indirect
108

 
1

 
93

 
1

Credit cards
8

 

 
12

 

Total consumer loans
129

 
1

 
119

 
1

Total impaired loans

$2,790

 

$32

 

$3,116

 

$36

1 Of the interest income recognized during both the three months ended March 31, 2015 and 2014, cash basis interest income was $1 million.
Nonperforming Assets
(Dollars in millions)
March 31, 2015
 
December 31, 2014
Nonaccrual/NPLs:
 
 
 
Commercial loans:
 
 
 
C&I

$140

 

$151

CRE
24

 
21

Commercial construction
1

 
1

Residential loans:
 
 
 
Residential mortgages - nonguaranteed
254

 
254

Home equity products
165

 
174

Residential construction
23

 
27

Consumer loans:
 
 
 
Other direct
4

 
6

Indirect
1

 

Total nonaccrual/NPLs 1
612

 
634

OREO 2
79

 
99

Other repossessed assets
5

 
9

Nonperforming LHFS

 
38

Total NPAs

$696

 

$780

1 Nonaccruing restructured loans are included in total nonaccrual/NPLs.
2 Does not include foreclosed real estate related to loans insured by the FHA or the VA. Proceeds due from the FHA and the VA are recorded as a receivable in other assets in the Consolidated Balance Sheets until the funds are received and the property is conveyed. The receivable amount related to proceeds due from the FHA or the VA totaled $61 million and $57 million at March 31, 2015 and December 31, 2014, respectively.

Troubled Debt Restructurings on Financing Receivables [Table Text Block]

 
Three Months Ended March 31, 2015 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate
Modification
2, 3
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
22
 

$—

 

$—

 

$5

 

$5

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
216
 
4

 
30

 
7

 
41

Home equity products
468
 

 
3

 
24

 
27

Residential construction
1
 

 

 

 

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
17
 

 

 

 

Indirect
569
 

 

 
12

 
12

Credit cards
236
 

 
1

 

 
1

Total TDRs
1,529
 

$4

 

$34

 

$48

 

$86

1 Includes loans modified under the terms of a TDR that were charged-off during the period.
2 Restructured loans which had forgiveness of amounts contractually due under the terms of the loan typically have had multiple concessions including rate modifications and/or term extensions. The total amount of charge-offs associated with principal forgiveness during the three months ended March 31, 2015 was immaterial.
3 Restructured loans which had a modification of the loan's contractual interest rate may also have had an extension of the loan's contractual maturity date and/or other concessions. The financial effect of modifying the interest rate on the loans modified as a TDR was immaterial to the financial statements during the three months ended March 31, 2015.


 
Three Months Ended March 31, 2014 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate
Modification
2, 3
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
16
 

$—

 

$—

 

$2

 

$2

CRE
2
 

 

 
3

 
3

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
313
 
3

 
39

 
19

 
61

Home equity products
433
 

 
3

 
18

 
21

Residential construction
6
 

 

 

 

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
17
 

 

 

 

Indirect
839
 

 

 
16

 
16

Credit cards
97
 

 
1

 

 
1

Total TDRs
1,723
 

$3

 

$43

 

$58

 

$104

1 Includes loans modified under the terms of a TDR that were charged-off during the period.
2 Restructured loans which had forgiveness of amounts contractually due under the terms of the loan typically have had multiple concessions including rate modifications and/or term extensions. The total amount of charge-offs associated with principal forgiveness during the three months ended March 31, 2014 was immaterial.
3 Restructured loans which had a modification of the loan's contractual interest rate may also have had an extension of the loan's contractual maturity date and/or other concessions. The financial effect of modifying the interest rate on the loans modified as a TDR was immaterial to the financial statements during the three months ended March 31, 2014.
TroubledDebtRestructuingDefault [Table Text Block]
For the three months ended March 31, 2015, the table below represents defaults on loans that were first modified between the periods January 1, 2014 and March 31, 2015 that became 90 days or more delinquent or were charged-off during the period.
 
Three Months Ended March 31, 2015
(Dollars in millions)
Number of Loans
 
Amortized Cost
Commercial loans:
 
 
 
C&I
4

 

$1

Residential loans:
 
 
 
Residential mortgages
36

 
6

Home equity products
30

 
1

Consumer loans:
 
 
 
Other direct
1

 

Indirect
39

 

Credit cards
19

 

Total TDRs
129

 

$8



For the three months ended March 31, 2014, the table below represents defaults on loans that were first modified between the periods January 1, 2013 and March 31, 2014 that became 90 days or more delinquent or were charged-off during the period.
 
Three Months Ended March 31, 2014
(Dollars in millions)
Number of Loans
 
Amortized Cost
Commercial loans:
 
 
 
C&I
25
 

$1

Residential loans:
 
 
 
Residential mortgages
49
 
4

Home equity products
23
 
1

Residential construction
4
 

Consumer loans:
 
 
 
Other direct
5
 

Indirect
43
 
1

Credit cards
20
 

Total TDRs
169
 

$7