XML 57 R31.htm IDEA: XBRL DOCUMENT v3.3.0.814
Loans (Tables)
9 Months Ended
Sep. 30, 2015
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Concentration Risk, Credit Risk, Loan Products
(Dollars in millions)
September 30, 2015
 
December 31, 2014
Interest only mortgages with MI or
with combined original LTV ≤ 80% 1

$1,892

 

$3,180

Interest only mortgages with no MI
and with combined original LTV > 80% 1
620

 
873

Total interest only mortgages 1
2,512

 
4,053

Amortizing mortgages with combined original LTV > 80% and/or second liens 2
8,154

 
7,368

Total mortgages with potential concentration of credit risk

$10,666

 

$11,421

1 Comprised of first and/or second liens, primarily with an initial 10 year interest only period.
2 Comprised of loans with no MI.
Composition of Loan Portfolio
(Dollars in millions)
September 30,
2015
 
December 31, 2014
Commercial loans:
 
 
 
C&I

$65,371

 

$65,440

CRE
6,168

 
6,741

Commercial construction
1,763

 
1,211

Total commercial loans
73,302

 
73,392

Residential loans:
 
 
 
Residential mortgages - guaranteed
627

 
632

Residential mortgages - nonguaranteed 1
24,351

 
23,443

Home equity products
13,416

 
14,264

Residential construction
394

 
436

Total residential loans
38,788

 
38,775

Consumer loans:
 
 
 
Guaranteed student
4,588

 
4,827

Other direct
5,771

 
4,573

Indirect
10,119

 
10,644

Credit cards
992

 
901

Total consumer loans
21,470

 
20,945

LHFI

$133,560

 

$133,112

LHFS 2

$2,032

 

$3,232

1 Includes $262 million and $272 million of LHFI measured at fair value at September 30, 2015 and December 31, 2014, respectively.
2 Includes $1.9 billion of LHFS measured at fair value at both September 30, 2015 and December 31, 2014.
LHFI by Credit Quality Indicator
 
Commercial Loans
 
C&I
 
CRE
 
Commercial Construction
(Dollars in millions)
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
Risk rating:
 
 
 
 
 
 
 
 
 
 
 
Pass

$63,826

 

$64,228

 

$6,033

 

$6,586

 

$1,739

 

$1,196

Criticized accruing
1,423

 
1,061

 
120

 
134

 
23

 
14

Criticized nonaccruing
122

 
151

 
15

 
21

 
1

 
1

Total

$65,371

 

$65,440

 

$6,168

 

$6,741

 

$1,763

 

$1,211


 
Residential Loans 1
 
Residential Mortgages -
Nonguaranteed
 
Home Equity Products
 
Residential Construction
(Dollars in millions)
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
Current FICO score range:
 
 
 
 
 
 
 
 
 
 
 
700 and above

$19,936

 

$18,780

 

$10,897

 

$11,475

 

$321

 

$347

620 - 699
3,330

 
3,369

 
1,827

 
1,991

 
59

 
70

Below 620 2
1,085

 
1,294

 
692

 
798

 
14

 
19

Total

$24,351

 

$23,443

 

$13,416

 

$14,264

 

$394

 

$436


 
Consumer Loans 3
 
Other Direct
 
Indirect
 
Credit Cards
(Dollars in millions)
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
 
September 30, 2015
 
December 31, 2014
Current FICO score range:
 
 
 
 
 
 
 
 
 
 
 
700 and above

$5,180

 

$4,023

 

$7,053

 

$7,661

 

$690

 

$639

620 - 699
536

 
476

 
2,426

 
2,335

 
245

 
212

Below 620 2
55

 
74

 
640

 
648

 
57

 
50

Total

$5,771

 

$4,573

 

$10,119

 

$10,644

 

$992

 

$901


1 Excludes $627 million and $632 million of guaranteed residential loans at September 30, 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 $4.6 billion and $4.8 billion of guaranteed student loans at September 30, 2015 and December 31, 2014, respectively.
Payment Status for the LHFI Portfolio
 
September 30, 2015
(Dollars in millions)
Accruing
Current
 
Accruing
30-89 Days
Past Due
 
Accruing
90+ Days
Past Due
 
 Nonaccruing 2
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I

$65,148

 

$89

 

$12

 

$122

 

$65,371

CRE
6,150

 
2

 
1

 
15

 
6,168

Commercial construction
1,762

 

 

 
1

 
1,763

Total commercial loans
73,060

 
91

 
13

 
138

 
73,302

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - guaranteed
200

 
51

 
376

 

 
627

Residential mortgages - nonguaranteed 1
24,081

 
105

 
9

 
156

 
24,351

Home equity products
13,189

 
81

 

 
146

 
13,416

Residential construction
375

 
3

 

 
16

 
394

Total residential loans
37,845

 
240

 
385

 
318

 
38,788

Consumer loans:
 
 
 
 
 
 
 
 
 
Guaranteed student
3,724

 
367

 
497

 

 
4,588

Other direct
5,742

 
22

 
3

 
4

 
5,771

Indirect
10,032

 
83

 
1

 
3

 
10,119

Credit cards
978

 
8

 
6

 

 
992

Total consumer loans
20,476

 
480

 
507

 
7

 
21,470

Total LHFI

$131,381

 

$811

 

$905

 

$463

 

$133,560

1 Includes $262 million of loans measured at fair value, the majority of which were accruing current.
2 Nonaccruing loans past due 90 days or more totaled $278 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
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 measured 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
 
September 30, 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

$59

 

$49

 

$—

 

$70

 

$51

 

$—

CRE
11

 
9

 

 
12

 
11

 

Total commercial loans
70

 
58

 

 
82

 
62

 

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
431

 
326

 

 
592

 
425

 

Residential construction
24

 
9

 

 
31

 
9

 

Total residential loans
455

 
335

 

 
623

 
434

 

Impaired loans with an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
 
 
 
 
C&I
14

 
12

 
7

 
27

 
26

 
7

CRE

 

 

 
4

 
4

 
4

Total commercial loans
14

 
12

 
7

 
31

 
30

 
11

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
1,451

 
1,395

 
181

 
1,381

 
1,354

 
215

Home equity products
709

 
637

 
60

 
703

 
630

 
66

Residential construction
128

 
124

 
14

 
145

 
145

 
19

Total residential loans
2,288

 
2,156

 
255

 
2,229

 
2,129

 
300

Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
Other direct
11

 
11

 
1

 
13

 
13

 
1

Indirect
113

 
112

 
5

 
105

 
105

 
5

Credit cards
24

 
6

 
1

 
25

 
8

 
2

Total consumer loans
148

 
129

 
7

 
143

 
126

 
8

Total impaired loans

$2,975

 

$2,690

 

$269

 

$3,108

 

$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 both September 30, 2015 and December 31, 2014 were $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 September 30
 
Nine Months Ended September 30
 
2015
 
2014
 
2015
 
2014
(Dollars in millions)
Average
Amortized
Cost
 
Interest
Income
Recognized1
 
Average
Amortized
Cost
 
Interest
Income
Recognized1
 
Average
Amortized
Cost
 
Interest
Income
Recognized1
 
Average
Amortized
Cost
 
Interest
Income
Recognized1
Impaired loans with no related allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I

$51

 

$—

 

$65

 

$—

 

$53

 

$1

 

$68

 

$1

CRE
9

 

 
15

 

 
10

 

 
16

 

Total commercial loans
60

 

 
80

 

 
63

 
1

 
84

 
1

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
330

 
4

 
454

 
5

 
335

 
11

 
467

 
14

Residential construction
9

 

 
14

 

 
11

 

 
15

 

Total residential loans
339

 
4

 
468

 
5

 
346

 
11

 
482

 
14

Impaired loans with an allowance recorded:
 
 
 
 
 
 
 
 
 
 
 
 
Commercial loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
C&I
20

 

 
45

 

 
23

 
1

 
46

 
1

CRE

 

 
10

 

 

 

 
9

 

Total commercial loans
20

 

 
55

 

 
23

 
1

 
55

 
1

Residential loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
1,393

 
17

 
1,467

 
18

 
1,396

 
52

 
1,443

 
59

Home equity products
640

 
7

 
668

 
7

 
646

 
21

 
662

 
20

Residential construction
124

 
2

 
164

 
2

 
125

 
6

 
162

 
6

Total residential loans
2,157

 
26

 
2,299

 
27

 
2,167

 
79

 
2,267

 
85

Consumer loans:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other direct
12

 

 
14

 

 
12

 

 
14

 

Indirect
114

 
1

 
116

 
1

 
119

 
4

 
110

 
4

Credit cards
6

 

 
10

 

 
7

 

 
11

 
1

Total consumer loans
132

 
1

 
140

 
1

 
138

 
4

 
135

 
5

Total impaired loans

$2,708

 

$31

 

$3,042

 

$33

 

$2,737

 

$96

 

$3,023

 

$106

1 Of the interest income recognized during the three and nine months ended September 30, 2015, cash basis interest income was $1 million and $3 million, respectively.
Of the interest income recognized during the three and nine months ended September 30, 2014, cash basis interest income was less than $1 million and $2 million, respectively.
Nonperforming Assets
(Dollars in millions)
September 30, 2015
 
December 31, 2014
Nonaccrual/NPLs:
 
 
 
Commercial loans:
 
 
 
C&I

$122

 

$151

CRE
15

 
21

Commercial construction
1

 
1

Residential loans:
 
 
 
Residential mortgages - nonguaranteed
156

 
254

Home equity products
146

 
174

Residential construction
16

 
27

Consumer loans:
 
 
 
Other direct
4

 
6

Indirect
3

 

Total nonaccrual/NPLs 1
463

 
634

OREO 2
62

 
99

Other repossessed assets
7

 
9

Nonperforming LHFS

 
38

Total NPAs

$532

 

$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 $50 million and $57 million at September 30, 2015 and December 31, 2014, respectively.



Troubled Debt Restructurings on Financing Receivables [Table Text Block]
 
Three Months Ended September 30, 2015 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate Modification
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
18
 

$—

 

$—

 

$—

 

$—

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
175
 
3

 
32

 
10

 
45

Home equity products
419
 

 
7

 
21

 
28

Residential construction
6
 

 

 

 

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
10
 

 

 

 

Indirect
611
 

 

 
13

 
13

Credit cards
157
 

 
1

 

 
1

Total TDRs
1,396
 

$3

 

$40

 

$44

 

$87


 
Nine Months Ended September 30, 2015 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate Modification
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
63
 

$—

 

$1

 

$5

 

$6

CRE
1
 

 

 

 

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
632
 
10

 
95

 
20

 
125

Home equity products
1,386
 

 
20

 
62

 
82

Residential construction
17
 

 

 

 

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
47
 

 

 
1

 
1

Indirect
1,999
 

 

 
39

 
39

Credit cards
529
 

 
2

 

 
2

Total TDRs
4,674
 

$10

 

$118

 

$127

 

$255

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 both the three and nine months ended September 30, 2015 was immaterial.


 
Three Months Ended September 30, 2014 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate Modification
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
23
 

$—

 

$—

 

$8

 

$8

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
266
 
2

 
26

 
8

 
36

Home equity products
503
 

 
1

 
22

 
23

Residential construction
1
 

 

 

 

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
21
 

 

 

 

Indirect
638
 

 

 
12

 
12

Credit cards
123
 

 
1

 

 
1

Total TDRs
1,575
 

$2

 

$28

 

$50

 

$80


 
Nine Months Ended September 30, 2014 1
(Dollars in millions)
Number of Loans Modified
 
Principal
Forgiveness
2
 
Rate Modification
 
Term Extension and/or Other Concessions
 
Total
Commercial loans:
 
 
 
 
 
 
 
 
 
C&I
66
 

$—

 

$—

 

$22

 

$22

CRE
4
 
3

 

 
3

 
6

Residential loans:
 
 
 
 
 
 
 
 
 
Residential mortgages - nonguaranteed
944
 
8

 
105

 
38

 
151

Home equity products
1,407
 

 
6

 
59

 
65

Residential construction
11
 

 
1

 

 
1

Consumer loans:
 
 
 
 
 
 
 
 
 
Other direct
59
 

 

 
1

 
1

Indirect
2,189
 

 

 
43

 
43

Credit cards
350
 

 
2

 

 
2

Total TDRs
5,030
 

$11

 

$114

 

$166

 

$291

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 both the three and nine months ended September 30, 2014 was immaterial.

TroubledDebtRestructuingDefault [Table Text Block]
For the three and nine months ended September 30, 2015, the table below represents defaults on loans that were first modified between the periods January 1, 2014 and September 30, 2015 that became 90 days or more delinquent or were charged-off during the period.
 
Three Months Ended September 30, 2015
 
Nine Months Ended September 30, 2015
(Dollars in millions)
Number of Loans
 
Amortized Cost
 
Number of Loans
 
Amortized Cost
Commercial loans:
 
 
 
 
 
 
 
C&I
13

 

$—

 
25

 

$1

Residential loans:
 
 
 
 
 
 
 
Residential mortgages
25

 
3

 
80

 
12

Home equity products
33

 
2

 
95

 
4

Consumer loans:
 
 
 
 
 
 
 
Other direct
2

 

 
3

 

Indirect
47

 

 
118

 
1

Credit cards
22

 

 
45

 

Total TDRs
142

 

$5

 
366

 

$18



For the three and nine months ended September 30, 2014, the table below represents defaults on loans that were first modified between the periods January 1, 2013 and September 30, 2014 that became 90 days or more delinquent or were charged-off during the period.
 
Three Months Ended September 30, 2014
 
Nine Months Ended September 30, 2014
(Dollars in millions)
Number of Loans
 
Amortized Cost
 
Number of Loans
 
Amortized Cost
Commercial loans:
 
 
 
 
 
 
 
C&I
30
 

$3

 
77
 

$8

Residential loans:
 
 
 
 
 
 
 
Residential mortgages
46
 
6

 
135
 
16

Home equity products
28
 
1

 
75
 
4

Residential construction

 

 
6
 

Consumer loans:
 
 
 
 
 
 
 
Other direct
3

 

 
8
 

Indirect
45
 

 
134
 
1

Credit cards
60
 

 
143
 
1

Total TDRs
212

 

$10

 
578
 

$30