04/22/2015
Citizens Financial Group, Inc. Reports First Quarter Net Income of $209 Million; Diluted EPS of $0.38, Up 27 Percent from First Quarter 2014
First quarter 2015 Adjusted net income, excluding net restructuring
charges and special items, of $215 million, or $0.39 diluted EPS*, up 30
percent from first quarter 2014
First quarter 2015 Adjusted ROTCE* of 6.7% compared with 5.2% in
first quarter 2014
PROVIDENCE, R.I.--(BUSINESS WIRE)--
Citizens Financial Group, Inc. (NYSE:CFG or “Citizens") today reported
first quarter net income of $209 million, or $0.38 per diluted common
share, which were up 26% and 27%, respectively, from $166 million, or
$0.30 per diluted common share in first quarter 2014. First quarter 2015
results were up 6% from fourth quarter 2014 net income of $197 million,
or $0.36 per diluted common share. First quarter 2015 results were
reduced by $0.01 per diluted common share related to net restructuring
charges and special items, versus $0.03 in fourth quarter 2014 as
detailed in the Discussion of Results portion of this release. First
quarter 2015 Adjusted diluted EPS* of $0.39 compares with $0.30 in the
first quarter 2014 and $0.39 in the fourth quarter 2014.
Bruce Van Saun, Chairman and Chief Executive Officer commented, “We are
off to a solid start to 2015. We are executing well on our strategy, and
our financial performance continues to meet expectations. During the
quarter we were very pleased to announce two key leadership additions to
the team - Eric Aboaf as Chief Financial Officer, and Don McCree as Vice
Chairman and Head of Commercial Banking. We also had a successful CCAR
result and supported the successful secondary offering of our common
stock which, combined with our April share repurchase, reduced the Royal
Bank of Scotland Group’s ownership level to 41%.” Van Saun added, “We
continue to set ambitious goals for ourselves, and remain focused on
execution and improving how the bank is operating.”
Return on Average Tangible Common Equity* (“ROTCE”) was 6.5% in first
quarter 2015 compared to 6.1% in fourth quarter 2014 and 5.2% in first
quarter 2014. Adjusted ROTCE* for first quarter 2015 was 6.7% compared
to 6.8% for fourth quarter 2014 and 5.2% in first quarter 2014.
Citizens also announced that its board of directors declared a quarterly
cash dividend of $0.10 per common share. The dividend is payable on May
19, 2015 to shareholders of record at the close of business on May 5,
2015.
Key Highlights
First Quarter 2015 vs. Fourth Quarter 2014
-
First quarter highlights include 2% average loan growth, continued
strong credit quality, good expense discipline and the impact of
seasonality on revenues.
Results
-
Net interest income of $836 million was down modestly, reflecting the
impact of fewer days in the quarter.
-
Net interest margin remained relatively stable at 2.77%, down three
basis points from fourth quarter 2014.
-
Noninterest income of $347 million increased $8 million, driven by
gains on the sale of mortgage loans and investment securities, which
more than offset seasonally lower noninterest income.
-
Adjusted noninterest expense* of $800 million rose $9 million, largely
due to seasonally higher payroll taxes and incentive compensation.
-
Adjusted efficiency ratio* of 68% compared to 67% in fourth quarter
2014.
-
Provision for credit losses of $58 million decreased $14 million,
primarily due to an increase in commercial real estate recoveries.
Balance Sheet
-
Average interest earning assets increased $2.6 billion, or 2%, driven
by strength in commercial, auto, student, and mortgage loans.
-
Average deposits increased $848 million, or 1%, driven by growth in
most deposit categories.
-
Nonperforming loans and leases (“NPLs”) to total loans and leases
remained relatively stable at 1.20%. Allowance coverage of NPLs was
relatively stable at 106% in first quarter 2015 compared to 109% in
fourth quarter 2014.
-
Capital strength remained robust with a common equity Tier 1 (“CET1”)
risk-based capital ratio of 12.2%.
-
Supported largest ever U.S. commercial bank first follow-on offering,
selling 155 million shares of common stock, valued at $3.7 billion.
First Quarter 2015 vs. First Quarter 2014
-
Total Revenue of $1.2 billion up $17 million despite an estimated $25
million reduction related to the Chicago Divestiture and a $17 million
reduction in securities gains.
-
Adjusted noninterest expense* of $800 million decreased $10 million
driven by the estimated impact of the Chicago Divestiture.
-
Adjusted net income* of $215 million increased $49 million, or 30%.
-
Adjusted ROTCE* of 6.7% improved 149 basis points.
-
Total assets increased 8%, driven by loan and lease growth of 9%.
Update on Plan Execution
-
Continued progress on initiatives to drive growth and enhance
efficiency:
- Consumer Banking – Continued loan growth, sales force
expansion in mortgage and wealth, household growth and new product
rollout in student lending and card.
- CommercialBanking – Growth in targeted business
areas supported by continued additions in relationship managers
and product capabilities.
- Expense initiatives - Delivering against milestones with
32% of targeted efficiency initiative savings achieved by end of
1Q15; remain on track to reach our savings target of $200 million
by end 2016.
-
In early April completed $250 million preferred stock issuance and
10.5 million common stock share repurchase, further reducing The Royal
Bank of Scotland Group plc’s (“RBS”) ownership interest to 40.8%.
*These are non-GAAP financial measures. Please see Non-GAAP
Reconciliation Tables at the end of this release for an explanation of
our use of non-GAAP financial measures and their reconciliation to GAAP.
All references to “Adjusted” results exclude restructuring charges and
special items.
|
| |
| | |
| | |
| | | |
Earnings highlights | | | | | | | | | | | 1Q15 change from | |
($s in millions, except per share data) |
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
Net interest income
| |
$
|
836
| | | |
$
|
840
| | | |
$
|
808
| | |
$
|
(4
|
)
|
|
|
—
|
%
| | |
$
|
28
| |
|
|
3
|
%
| |
Noninterest income
| | |
347
| | | | |
339
| | | | |
358
| | | |
8
| | | |
2
| | | | |
(11
|
)
| | |
(3
|
)
| |
Total revenue
| | |
1,183
| | | | |
1,179
| | | | |
1,166
| | | |
4
| | | |
—
| | | | |
17
| | | |
1
| | |
Noninterest expense
| | |
810
| | | | |
824
| | | | |
810
| | | |
(14
|
)
| | |
(2
|
)
| | | |
—
| | | |
—
| | |
Pre-provision profit
| | |
373
| | | | |
355
| | | | |
356
| | | |
18
| | | |
5
| | | | |
17
| | | |
5
| | |
Provision for credit losses
| | |
58
| | | | |
72
| | | | |
121
| | | |
(14
|
)
| | |
(19
|
)
| | | |
(63
|
)
| | |
(52
|
)
| |
Net income
| |
$
|
209
| | | |
$
|
197
| | | |
$
|
166
| | |
$
|
12
| | | |
6
|
%
| | |
$
|
43
| | | |
26
|
%
| |
After-tax restructuring charges and special items
|
|
|
(6
|
)
|
|
|
|
(20
|
)
|
|
|
|
—
| | |
|
(14
|
)
| | |
(70
|
)
| | |
|
(6
|
)
| | |
NM
| | |
Net income, excluding restructuring charges and special items*
|
|
$
|
215
|
|
|
|
$
|
217
|
|
|
|
$
|
166
| | |
$
|
(2
|
)
| | |
(1
|
) %
| | |
$
|
49
|
| | |
30
|
%
| |
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | |
Basic (in millions)
| | |
546.3
| | | | |
546.8
| | | | |
560.0
| | | |
(1
|
)
| | |
—
|
%
| | | |
(14
|
)
| | |
(2
|
) %
| |
Diluted (in millions)
| | |
549.8
| | | | |
550.7
| | | | |
560.0
| | | |
(1
|
)
| | |
—
|
%
| | | |
(10
|
)
| | |
(2
|
) %
| |
Diluted earnings per share
| |
$
|
0.38
| | | |
$
|
0.36
| | | |
$
|
0.30
| | |
$
|
0.02
| | | |
6
|
%
| | |
$
|
0.08
| | | |
27
|
%
| |
Diluted earnings per share, excluding restructuring charges and
special items*
|
|
$
|
0.39
|
|
|
|
$
|
0.39
|
|
|
|
$
|
0.30
| | |
$
|
—
|
| | |
—
|
%
| | |
$
|
0.09
|
| | |
30
|
%
| |
Financial ratios | | | | | | | | | | | | | | | | | | | | | |
Net interest margin
| | |
2.77
| | |
%
| |
2.80
| | |
%
| |
2.89
| |
%
| |
(3
|
)
| |
bps
| | | |
(12
|
)
| |
bps
| |
Noninterest income as a % of total revenue
| | |
29.3
| | | | |
28.8
| | | | |
30.7
| | | |
58
| | |
bps
| | | |
(137
|
)
| |
bps
| |
Effective income tax rate
| | |
33.7
| | | | |
30.6
| | | | |
29.5
| | | |
312
| | |
bps
| | | |
423
| | |
bps
| |
Efficiency ratio*
| | |
68
| | | | |
70
| | | | |
69
| | | |
(139
|
)
| |
bps
| | | |
(94
|
)
| |
bps
| |
Efficiency ratio, excluding restructuring charges and special items*
| | |
68
| | | | |
67
| | | | |
69
| | | |
54
| | |
bps
| | | |
(178
|
)
| |
bps
| |
Return on average tangible common equity*
| | |
6.5
| | | | |
6.1
| | | | |
5.2
| | | |
41
| | |
bps
| | | |
129
| | |
bps
| |
Return on average tangible common equity excluding restructuring
charges and special items*
| | |
6.7
| | | | |
6.8
| | | | |
5.2
| | | |
(3
|
)
| |
bps
| | | |
149
| | |
bps
| |
Return on average common equity
| | |
4.4
| | | | |
4.1
| | | | |
3.5
| | | |
30
| | |
bps
| | | |
88
| | |
bps
| |
Return on average total assets
| | |
0.6
| | | | |
0.6
| | | | |
0.5
| | | |
3
| | |
bps
| | | |
9
| | |
bps
| |
Return on average total tangible assets*
|
|
|
0.7
|
|
|
%
|
|
0.6
|
|
|
%
|
|
0.6
| |
%
| |
4
| | |
bps
| | | |
10
| | |
bps
| |
Capital adequacy(1)(2) | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 risk-based capital ratio(3) | | |
12.2
| | |
%
| |
12.4
| | |
%
| |
13.4
| |
%
| | | | | | | | | | | |
Total risk-based capital ratio
| | |
15.5
| | | | |
15.8
| | | | |
16.0
| | | | | | | | | | | | | |
Tier 1 leverage ratio
|
|
|
10.5
|
|
|
%
|
|
10.6
|
|
|
%
|
|
11.4
| |
%
| | | | | | | | | | | |
Asset quality(2) | | | | | | | | | | | | | | | | | | | | | |
Total nonperforming loans and leases as a % of total loans and leases
| | |
1.20
| | |
%
| |
1.18
| | |
%
| |
1.57
| |
%
| |
2
| | |
bps
| | | |
(37
|
)
| |
bps
| |
Allowance for loan and lease losses as a % of loans and leases
| | |
1.27
| | | | |
1.28
| | | | |
1.45
| | | |
(1
|
)
| |
bps
| | | |
(18
|
)
| |
bps
| |
Allowance for loan and lease losses as a % of nonperforming loans
and leases
| | |
106
| | |
%
| |
109
| | |
%
| |
92
| |
%
| |
(276
|
)
| |
bps
| | | |
1,341
| | |
bps
| |
Net charge-offs as a % of average loans and leases
|
|
|
0.23
|
|
|
|
|
0.35
|
|
|
|
|
0.41
| | | |
(12
|
)
| |
bps
| | | |
(18
|
)
| |
bps
| |
* These are non-GAAP financial measures. Please see Non-GAAP
Reconciliation Tables at the end of this release for an explanation
of our use of
non-GAAP financial measures and reconciliation of those non-GAAP
financial measures to GAAP. All references to Adjusted results
exclude
restructuring charges and special items.
1 Current reporting period regulatory capital ratios
are preliminary.
2 Capital adequacy and asset quality ratios calculated
on a period-end basis, except net charge-offs.
3 CET1 capital under Basel III replaced Tier 1 common
capital under Basel I effective January 1, 2015.
| |
|
|
Discussion of Results:
First quarter 2015 results were reduced by a net $6 million after-tax,
or $0.01 per diluted share, of restructuring charges and special items,
largely related to efforts to improve processes and enhance
efficiencies, as well as rebranding and separation from RBS. Fourth
quarter 2014 results were reduced by a net $20 million after-tax, or
$0.03 per diluted share, of restructuring charges and special items.
| |
|
| |
|
| |
|
| | |
| Restructuring charges and special items | | | | | | | | | 1Q15 change from | |
| ($s in millions, except per share data) |
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| |
| | | | | | | | | | |
|
| | | | |
|
| | |
|
Pre-tax restructuring charges and special items
|
|
$
|
10
|
|
|
|
$
|
33
|
|
|
|
$
|
—
| | |
$
|
(23
|
)
|
|
|
(70
|
) %
| | |
$
|
10
|
|
|
|
NM
| |
|
After-tax restructuring charges and special items
|
|
$
|
6
|
|
|
|
$
|
20
|
|
|
|
$
|
—
| | |
$
|
(14
|
)
|
|
|
(70
|
) %
| | |
$
|
6
|
|
|
|
NM
| |
|
Diluted EPS impact
| |
$
|
(0.01
|
)
| | |
$
|
(0.03
|
)
| | |
$
|
—
| | |
$
|
0.02
| | | |
(67
|
) %
| | |
$
|
(0.01
|
)
| | |
NM
| |
| | | | | | | | | | | | | | | | | | | | | |
|
| |
| |
|
| |
|
| |
|
| |
| |
| Adjusted results* | | | | | | | | | | | 1Q15 change from | | |
| ($s in millions) |
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | | |
|
Net interest income
| |
$
|
836
| | |
$
|
840
| | |
$
|
808
| | |
$
|
(4
|
)
|
|
|
—
|
%
| | |
$
|
28
| |
|
|
3
|
%
| | |
|
Noninterest income
| |
|
347
|
|
|
|
339
|
|
|
|
358
| | |
|
8
|
| | |
2
| | | |
|
(11
|
)
| | |
(3
|
)
| | |
|
Total revenue
| | |
1,183
| | | |
1,179
| | | |
1,166
| | | |
4
| | | |
—
| | | | |
17
| | | |
1
| | | |
|
Adjusted noninterest expense* | |
|
800
|
|
|
|
791
|
|
|
|
810
| | |
|
9
|
| | |
1
| | | |
|
(10
|
)
| | |
(1
|
)
| | |
|
Adjusted pre-provision profit* | | |
383
| | | |
388
| | | |
356
| | | |
(5
|
)
| | |
(1
|
)
| | | |
27
| | | |
8
| | | |
|
Provision for credit losses
| |
|
58
|
|
|
|
72
|
|
|
|
121
| | |
|
(14
|
)
| | |
(19
|
)
| | |
|
(63
|
)
| | |
(52
|
)
| | |
|
Adjusted pretax income* | | |
325
| | | |
316
| | | |
235
| | | |
9
| | | |
3
| | | | |
90
| | | |
38
| | | |
|
Adjusted income tax expense* |
|
|
110
|
|
|
|
99
|
|
|
|
69
| | |
|
11
|
| | |
11
| | | |
|
41
|
| | |
59
| | | |
| Adjusted net income* |
| $ | 215 |
|
| $ | 217 |
|
| $ | 166 | | | $ | (2 | ) | | | (1 | ) % | | | $ | 49 |
| | | 30 | % | | |
| | | | | | | | | | | | | | | | | | | | | | |
|
First quarter 2015 Adjusted net income* of $215 million was broadly
stable compared to fourth quarter 2014, reflecting lower provision for
credit losses and improved revenue, partially offset by seasonally
higher noninterest expense and an increase in the tax rate tied to a
low-income housing portfolio accounting change. Adjusted pre-provision
profit* decreased $5 million from fourth quarter 2014 as a $9 million
increase in Adjusted noninterest expense* was partially offset by a $4
million increase in total revenue.
Compared to the first quarter 2014, Adjusted net income* increased $49
million, or 30%, from $166 million in first quarter 2014, driven by a
$63 million decrease in provision expense related to continued
improvement in credit quality. Adjusted pre-provision profit* increased
$27 million from first quarter 2014 as growth in net interest income and
mortgage banking fees was partially offset by lower securities gains,
leasing income, and service charges and fees.
Comparisons to first quarter 2014 results were impacted by the second
quarter 2014 Chicago Divestiture, which reduced quarterly results by the
following estimated amounts: $13 million in net interest income, $12
million in noninterest income and $21 million in noninterest expense.
| |
| |
| |
| |
| |
| |
| |
| |
| |
| Net interest income | | | | | | | | | | | | | | 1Q15 change from | | |
| ($s in millions) |
| 1Q15 |
|
|
| 4Q14 |
|
|
| 1Q14 | | | | 4Q14 |
|
|
| 1Q14 | | |
| | | | | | | | | | | | | | |
| $ |
|
|
|
| % |
| | | |
| $ |
|
|
|
| % |
| | |
| Interest income: | | | | | | | | | | | | | | |
|
| | | | | | |
|
| | | | |
|
Interest and fees on loans and leases and loans held for sale
| |
$
|
782
| | | |
$
|
779
| | | |
$
|
743
| | | |
$
|
3
| | | | |
—
|
%
| | | |
$
|
39
| | | | |
5
|
%
| | |
|
Investment securities
| | |
159
| | | | |
161
| | | | |
149
| | | | |
(2
|
)
| | | |
(1
|
)
| | | | |
10
| | | | |
7
| | | |
|
Interest-bearing deposits in banks
|
|
|
1
|
|
|
|
|
1
|
|
|
|
|
1
| | | |
|
—
|
| | | |
—
| | | | |
|
—
|
| | | |
—
| | | |
|
Total interest income
|
|
$
|
942
|
|
|
|
$
|
941
|
|
|
|
$
|
893
| | | |
$
|
1
|
| | | |
—
|
%
| | | |
$
|
49
|
| | | |
5
|
%
| | |
| Interest expense: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deposits and deposits held for sale
| |
$
|
52
| | | |
$
|
48
| | | |
$
|
35
| | | |
$
|
4
| | | | |
8
|
%
| | | |
$
|
17
| | | | |
49
|
%
| | |
|
Federal funds purchased and securities sold under agreement to
repurchase
| | |
7
| | | | |
7
| | | | |
15
| | | | |
—
| | | | |
—
| | | | | |
(8
|
)
| | | |
(53
|
)
| | |
|
Other short-term borrowed funds
| | |
15
| | | | |
19
| | | | |
19
| | | | |
(4
|
)
| | | |
(21
|
)
| | | | |
(4
|
)
| | | |
(21
|
)
| | |
|
Long-term borrowed funds
|
|
|
32
|
|
|
|
|
27
|
|
|
|
|
16
| | | |
|
5
|
| | | |
19
| | | | |
|
16
|
| | | |
100
| | | |
|
Total interest expense
|
|
$
|
106
|
|
|
|
$
|
101
|
|
|
|
$
|
85
| | | |
$
|
5
|
| | | |
5
|
%
| | | |
$
|
21
|
| | | |
25
|
%
| | |
|
Net interest income
|
|
$
|
836
|
|
|
|
$
|
840
|
|
|
|
$
|
808
| | | |
$
|
(4
|
)
| | | |
—
|
%
| | | |
$
|
28
|
| | | |
3
|
%
| | |
|
Net interest margin
|
|
|
2.77
|
|
%
|
|
|
2.80
|
|
%
|
|
|
2.89
| |
%
| |
|
(3
|
)
| |
bps
| | | |
|
(12
|
)
| |
bps
| | |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income of $836 million in first quarter 2015 decreased
modestly from fourth quarter 2014, largely as the benefit of a $1.9
billion increase in average loans and leases and a reduction in
pay-fixed swap costs was more than offset by the impact of two fewer
days in the quarter and increased senior debt and deposit costs.
Net interest margin of 2.77% in first quarter 2015 decreased three basis
points from 2.80% in fourth quarter 2014, which included a two basis
point non-recurring benefit. First quarter 2015 results reflected the
benefit of a reduction in pay-fixed swap costs, which was more than
offset by the impact of the persistent low-rate environment on
investment portfolio and loan yields, and increased senior debt
borrowing costs and higher deposit costs.
Compared to first quarter 2014, net interest income increased $28
million, as the benefit of earning asset growth and a reduction in
pay-fixed swap costs was partially offset by continued pressure from the
relatively persistent low-rate environment on loan yields and mix, the
estimated $13 million effect of the Chicago Divestiture, higher
borrowing costs related to debt issuances, and higher deposit costs.
Compared to first quarter 2014, net interest margin decreased 12 basis
points given the impact of the continued low-rate environment on loan
yields and mix, higher borrowing costs related to the issuance of
subordinated debt and senior notes, higher deposit costs, and the impact
of the Chicago Divestiture.
| |
|
| |
|
| |
|
| |
|
| | |
| Noninterest Income | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| | | | | | | | | | | | |
| $ |
|
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Service charges and fees
| | |
$
|
135
| | |
$
|
144
| | |
$
|
139
| | |
$
|
(9
|
)
|
|
|
(6
|
) %
| | |
$
|
(4
|
)
|
|
|
(3
|
) %
| |
|
Card fees
| | | |
52
| | | |
58
| | | |
56
| | | |
(6
|
)
| | |
(10
|
)
| | | |
(4
|
)
| | |
(7
|
)
| |
|
Trust and investment services fees
| | | |
36
| | | |
38
| | | |
39
| | | |
(2
|
)
| | |
(5
|
)
| | | |
(3
|
)
| | |
(8
|
)
| |
|
Foreign exchange and trade finance fees
| | | |
23
| | | |
25
| | | |
22
| | | |
(2
|
)
| | |
(8
|
)
| | | |
1
| | | |
5
| | |
|
Capital markets fees
| | | |
22
| | | |
25
| | | |
18
| | | |
(3
|
)
| | |
(12
|
)
| | | |
4
| | | |
22
| | |
|
Mortgage banking fees
| | | |
33
| | | |
16
| | | |
20
| | | |
17
| | | |
106
| | | | |
13
| | | |
65
| | |
|
Securities gains, net
| | | |
8
| | | |
1
| | | |
25
| | | |
7
| | | |
700
| | | | |
(17
|
)
| | |
(68
|
)
| |
|
Other income
|
|
|
|
38
|
|
|
|
32
|
|
|
|
39
| | |
|
6
|
| | |
19
| | | |
|
(1
|
)
| | |
(3
|
)
| |
|
Noninterest income
|
|
|
$
|
347
|
|
|
$
|
339
|
|
|
$
|
358
| | |
$
|
8
|
| | |
2
|
%
| | |
$
|
(11
|
)
| | |
(3
|
) %
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest income of $347 million in first quarter 2015 increased $8
million relative to fourth quarter 2014 driven by higher mortgage
banking income, securities gains and other income. Service charges and
fees decreased $9 million driven by the impact of seasonality as well as
customer-behavior trends. Card fees decreased $6 million reflecting
seasonality and fewer days in the quarter. Trust and investment services
fees decreased $2 million on lower sales activity. Mortgage banking fees
increased $17 million reflecting a $10 million gain on the sale of a
$273 million portfolio of conforming loans, as well as higher
origination volume. Foreign exchange and trade finance fees, and capital
markets fees were down from strong fourth quarter levels. Securities
gains increased $7 million, as we modestly extended duration in the
securities portfolio to help mitigate the impact of lower rates. Other
income increased $6 million, largely reflecting a $5 million increase
from a low-income housing investment portfolio accounting change, which
is offset in income tax expense.
Compared to first quarter 2014, noninterest income decreased $11
million, driven by an estimated $12 million decrease related to the
Chicago Divestiture. Noninterest income before the effect of the Chicago
Divestiture remained broadly flat, largely as strength in mortgage
banking, capital markets and service charges and fees was partially
offset by lower securities gains. Excluding both the impact of the
Chicago Divestiture and the decrease in securities gains, underlying
noninterest income was up 5%. Service charges and fees decreased $4
million as the benefit of underlying growth was more than offset by an
estimated $6 million tied to the Chicago Divestiture. Card fees
decreased $4 million driven by an estimated $3 million decrease related
to the Chicago Divestiture. Trust and investment services fees decreased
$3 million reflecting the impact of the Chicago Divesture and a
reduction in investment sales. Mortgage banking income increased $13
million, largely reflecting the benefit of the portfolio sale gain.
Capital markets fees increased $4 million, reflecting continued progress
in building up the scale of the business. Securities gains decreased $17
million. Other income was relatively stable as a decrease from
relatively high first quarter 2014 levels was broadly offset by the
benefit of the effect of an accounting change related to the low-income
housing investment portfolio.
| |
|
| |
|
|
| |
|
|
| |
|
|
| |
| |
| Noninterest expense | | | | | | | | | | | | | | | 1Q15 change from | | |
| ($s in millions) |
|
| 1Q15 |
|
|
| 4Q14 |
|
|
| 1Q14 | | | | 4Q14 |
|
|
| 1Q14 | | |
| | | | | | | | | | | | | | | |
| $ |
|
|
|
| % |
| | | |
| $ |
|
|
|
| % |
| | |
|
Salaries and employee benefits
| | |
$
|
419
| | | |
$
|
397
| | | |
$
|
405
| | | |
$
|
22
| |
|
|
|
6
|
%
| | | |
$
|
14
| |
|
|
|
3
|
%
| | |
|
Outside services
| | | |
79
| | | | |
106
| | | | |
83
| | | | |
(27
|
)
| | | |
(25
|
)
| | | | |
(4
|
)
| | | |
(5
|
)
| | |
|
Occupancy
| | | |
80
| | | | |
81
| | | | |
81
| | | | |
(1
|
)
| | | |
(1
|
)
| | | | |
(1
|
)
| | | |
(1
|
)
| | |
|
Equipment expense
| | | |
63
| | | | |
63
| | | | |
64
| | | | |
—
| | | | |
—
| | | | | |
(1
|
)
| | | |
(2
|
)
| | |
|
Amortization of software
| | | |
36
| | | | |
43
| | | | |
31
| | | | |
(7
|
)
| | | |
(16
|
)
| | | | |
5
| | | | |
16
| | | |
|
Other operating expense
|
|
|
|
133
|
|
|
|
|
134
|
|
|
|
|
146
| | | |
|
(1
|
)
| | | |
(1
|
)
| | | |
|
(13
|
)
| | | |
(9
|
)
| | |
|
Total noninterest expense
| | |
$
|
810
| | | |
$
|
824
| | | |
$
|
810
| | | |
$
|
(14
|
)
| | | |
(2
|
) %
| | | |
$
|
—
| | | | |
—
|
%
| | |
|
Restructuring charges and special items
|
|
|
|
10
|
|
|
|
|
33
|
|
|
|
|
—
| | | |
|
(23
|
)
| | | |
(70
|
)
| | | |
|
10
|
| | | |
NM
| | | |
|
Total noninterest expense, excluding restructuring charges and
special items*
|
|
|
$
|
800
|
|
|
|
$
|
791
|
|
|
|
$
|
810
| | | |
$
|
9
|
| | | |
1
| | | | |
$
|
(10
|
)
| | | |
(1
|
)
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Noninterest expense of $810 million in first quarter 2015 decreased $14
million from fourth quarter 2014, driven by a $23 million decrease in
restructuring charges and special items.
Adjusted noninterest expense* of $800 million increased $9 million from
fourth quarter 2014, largely as a seasonal increase in salaries and
employee benefits, reflecting higher payroll taxes and higher incentives
expense, was partially offset by a sizeable decrease in outside
services, while our efficiency initiatives helped to fund continued
investments in the businesses to drive future revenue growth.
Compared with the first quarter of 2014, noninterest expense remained
stable as the impact of higher salaries and employee benefits expense
and amortization of software expense was offset by lower other operating
expense, outside services, occupancy and equipment expense, as well as
an estimated $21 million decrease related to the Chicago Divestiture.
First quarter 2015 results also reflected a $10 million increase in
restructuring charges and special items from first quarter 2014.
Adjusted noninterest expense* decreased $10 million compared to first
quarter 2014, driven by an estimated $21 million decrease related to the
Chicago Divestiture. Reductions in other operating expense and outside
services were partially offset by an increase in salaries and employee
benefits, and amortization of software.
As expected, the effective tax rate increased to 33.7% in first quarter
2015, compared to 30.6% in fourth quarter 2014, and 29.5% in first
quarter 2014. The increase in the rate was largely driven by the effect
of an accounting change related to a low-income housing investment
portfolio which increased both other income and income tax expense by $5
million in first quarter 2015.
| |
| |
| | |
| | |
| | | |
| Consumer Banking Segment | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| | | | | | | | | | | |
| $ |
|
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Net interest income
| |
$
|
533
| | |
$
|
536
| | |
$
|
537
| | |
$
|
(3
|
)
|
|
|
(1
|
) %
| | |
$
|
(4
|
)
|
|
|
(1
|
) %
| |
|
Noninterest income
|
|
|
219
|
|
|
|
218
|
|
|
|
219
| | |
|
1
|
| | |
—
| | | |
|
—
|
| | |
—
| | |
|
Total revenue
| | |
752
| | | |
754
| | | |
756
| | | |
(2
|
)
| | |
—
| | | | |
(4
|
)
| | |
(1
|
)
| |
|
Noninterest expense
|
|
|
596
|
|
|
|
611
|
|
|
|
638
| | |
|
(15
|
)
| | |
(2
|
)
| | |
|
(42
|
)
| | |
(7
|
)
| |
|
Pre-provision profit
| | |
156
| | | |
143
| | | |
118
| | | |
13
| | | |
9
| | | | |
38
| | | |
32
| | |
|
Provision for credit losses
|
|
|
63
|
|
|
|
64
|
|
|
|
70
| | |
|
(1
|
)
| | |
(2
|
)
| | |
|
(7
|
)
| | |
(10
|
)
| |
|
Income before income tax expense
| | |
93
| | | |
79
| | | |
48
| | | |
14
| | | |
18
| | | | |
45
| | | |
94
| | |
|
Income tax expense
|
|
|
32
|
|
|
|
27
|
|
|
|
16
| | |
|
5
|
| | |
19
| | | |
|
16
|
| | |
100
| | |
|
Net income
|
|
$
|
61
|
|
|
$
|
52
|
|
|
$
|
32
| | |
$
|
9
|
| | |
17
|
%
| | |
$
|
29
|
| | |
91
|
%
| |
| | | | | | | | | | | | | | | | | | | | | |
|
|
Average balances
|
|
|
|
|
|
|
|
| | |
| | | | | |
| | | | |
|
Total loans and leases (1) | |
$
|
50,260
| | |
$
|
49,351
| | |
$
|
46,154
| | |
$
|
909
| | | |
2
|
%
| | |
$
|
4,106
| | | |
9
|
%
| |
|
Total deposits (1) |
|
|
67,518
|
|
|
|
66,374
|
|
|
|
70,769
| | |
|
1,144
|
| | |
2
|
%
| | |
|
(3,251
|
)
| | |
(5
|
) %
| |
| | | | | | | | | | | | | | | | | | | | | |
|
|
Key metrics
|
|
|
| |
|
| |
| | |
| | | | | |
| | | | |
|
ROTCE (2)* | | |
5.3
| |
%
| |
4.3
| |
%
| |
2.8
| |
%
| |
100
| | |
bps
| | | |
249
| | |
bps
| |
|
Efficiency ratio* |
|
|
79
|
|
%
|
|
81
|
|
%
|
|
84
| |
%
|
|
(184
|
)
| |
bps
| | |
|
(514
|
)
| |
bps
| |
| | | | | | | | | | | | | | | | | | | |
|
1 Includes held for sale.
2 Operating segments are allocated capital on a risk-adjusted basis
considering economic and regulatory capital requirements. We approximate
that regulatory capital is equivalent to a sustainable target level of
common equity Tier 1 and then allocate that approximation to the
segments based on economic capital.
Consumer Banking net income of $61 million for first quarter 2015
increased $9 million, or 17%, compared to fourth quarter 2014, as the
impact of a seasonal decrease in net interest income was more than
offset by lower expenses. Net interest income decreased $3 million, or
1%, from fourth quarter 2014, driven by an estimated $8 million decrease
tied to two fewer days in the quarter as well as an increase in deposit
costs, which more than offset the benefit of growth in auto, mortgage
and student loans, and improved loan yields. Noninterest income remained
relatively stable compared to fourth quarter 2014, driven by a $17
million increase in mortgage banking fees, which included a $10 million
gain on the sale of a $273 million portfolio of conforming loans, as
well as improvement in overall origination volumes. Results also
reflected lower service charges and other fees and card fees due to
seasonality, as well as customer-behavior trends on service charges.
Noninterest expense of $596 million decreased $15 million from fourth
quarter 2014, as a reduction in outside services, equipment, advertising
and employee benefits was partially offset by seasonally higher payroll
taxes and incentives as well as higher insurance and tax expense from
unusually low fourth quarter levels. Provision for credit losses of $63
million remained relatively stable.
Compared with first quarter 2014, net income increased $29 million as a
reduction in noninterest expense and provision for credit losses more
than offset the impact of lower revenue. First quarter 2014 results
included an estimated $31 million in revenue and $20 million in expense
associated with the Chicago Divestiture. Consumer Banking total revenue
before the effect of the Chicago Divesture increased $28 million driven
by a $17 million increase in net interest income and an $11 million
increase in noninterest income. Net interest income results reflect
strong loan growth particularly in auto and student, partially offset by
the effect of the relatively persistent low-rate environment.
Noninterest income results before the impact of the Chicago Divestiture
were driven by strength in mortgage banking, including the impact of the
conforming mortgage sale gain, and higher service charges and fees
driven by the first quarter 2014 launch of the One Deposit product.
Noninterest expense before the estimated impact of the Chicago
Divestiture decreased $22 million, largely reflecting our focus on
improving efficiency which more than offset continued investment in the
business to drive further growth. Provision for credit losses of $63
million decreased $7 million, or 10%, from first quarter 2014, largely
reflecting continued improvement in credit quality.
| |
| |
| | |
| | |
| | | |
| Commercial Banking Segment | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| | | | | | | | | | | |
| $ |
|
|
| % |
| | |
| $ |
|
| % |
| |
|
Net interest income
| |
$
|
276
| | | |
$
|
283
| | |
$
|
256
| | | |
$
|
(7
|
)
|
|
|
(2
|
) %
| | |
$
|
20
| |
|
8
|
%
| |
|
Noninterest income
|
|
|
100
|
|
|
|
|
111
|
|
|
|
107
|
| | |
|
(11
|
)
| | |
(10
|
)
| | |
|
(7
|
)
| |
(7
|
)
| |
|
Total revenue
| | |
376
| | | | |
394
| | | |
363
| | | | |
(18
|
)
| | |
(5
|
)
| | | |
13
| | |
4
| | |
|
Noninterest expense
|
|
|
173
|
|
|
|
|
180
|
|
|
|
153
|
| | |
|
(7
|
)
| | |
(4
|
)
| | |
|
20
|
| |
13
| | |
|
Pre-provision profit
| | |
203
| | | | |
214
| | | |
210
| | | | |
(11
|
)
| | |
(5
|
)
| | | |
(7
|
)
| |
(3
|
)
| |
|
Provision for credit losses
|
|
|
(21
|
)
|
|
|
|
1
|
|
|
|
(5
|
)
| | |
|
(22
|
)
| | |
NM
| | | |
|
(16
|
)
| |
NM
| | |
|
Income before income tax expense
| | |
224
| | | | |
213
| | | |
215
| | | | |
11
| | | |
5
| | | | |
9
| | |
4
| | |
|
Income tax expense
|
|
|
77
|
|
|
|
|
73
|
|
|
|
74
|
| | |
|
4
|
| | |
5
| | | |
|
3
|
| |
4
| | |
|
Net income
|
|
$
|
147
|
|
|
|
$
|
140
|
|
|
$
|
141
|
| | |
$
|
7
|
| | |
5
|
%
| | |
$
|
6
|
| |
4
|
%
| |
| | | | | | | | | | | | | | | | | | | | |
|
|
Average balances
|
|
|
|
|
|
|
|
| | |
| | | | | |
| | | |
|
Total loans and leases (1) | |
$
|
40,241
| | | |
$
|
38,926
| | |
$
|
36,577
| | | |
$
|
1,315
| | | |
3
|
%
| | |
$
|
3,664
| | |
10
|
%
| |
|
Total deposits (1) |
|
|
21,932
|
|
|
|
|
22,500
|
|
|
|
17,440
|
| | |
|
(568
|
)
| | |
(3
|
) %
| | |
|
4,492
|
| |
26
|
%
| |
| | | | | | | | | | | | | | | | | | | | |
|
|
Key metrics
|
|
|
| |
|
| |
| | |
| | | | | |
| | | |
|
ROTCE (2)* | | |
13.2
| | |
%
| |
12.8
| |
%
| |
14.2
| | |
%
| |
39
| | |
bps
| | | |
(102
|
)
|
bps
| |
|
Efficiency ratio* |
|
|
46
|
|
|
%
|
|
45
|
|
%
|
|
42
|
| |
%
|
|
53
|
| |
bps
| | |
|
388
|
|
bps
| |
| | | | | | | | | | | | | | | | | | |
|
1 Includes held for sale.
2 Operating segments are allocated capital on a risk-adjusted basis
considering economic and regulatory capital requirements. We approximate
that regulatory capital is equivalent to a sustainable target level for
common equity Tier 1 and then allocate that approximation to the
segments based on economic capital.
Commercial Banking net income of $147 million in first quarter 2015
increased $7 million, or 5%, from fourth quarter 2014. A reduction in
provision for credit losses and lower noninterest expense more than
offset a decline in total revenue, which largely reflects a seasonally
strong prior quarter, as well as the continued effect of the
low-interest rate environment. Net interest income of $276 million
declined $7 million, or 2%, driven by lower yields, despite a $1.3
billion increase in average loans led by Industry Verticals, Middle
Market, Mid-Corporate, Commercial Real Estate, and Franchise Finance
lines of business. Noninterest income decreased $11 million, or 10%,
from seasonally strong fourth quarter 2014 levels, reflecting a
reduction in interest rate products, capital markets, leasing and
foreign exchange and trade finance fees. Noninterest expense decreased
$7 million, or 4%, from fourth quarter 2014, primarily due to lower
regulatory costs, depreciation expense on leased equipment, and outside
services partially offset by higher insurance and tax expense and
seasonally higher salaries and employee benefits expense. Provision for
credit losses reflects a $21 million benefit in the quarter related to
recoveries.
Compared to first quarter 2014, net income increased $6 million, or 4%,
as the benefit of a $13 million increase in total revenue and a $16
million decrease in provision for credit losses was partially offset by
a $20 million increase in noninterest expense. Net interest income
increased $20 million, or 8%, from first quarter 2014, reflecting the
benefit of a $3.7 billion increase in average loans and leases, driven
by strength in Commercial Real Estate, Industry Verticals,
Mid-Corporate, and Franchise Finance, partially offset by yield
compression. Noninterest income decreased $7 million, or 7%, from first
quarter 2014 as strength in capital markets fees were more than offset
by a decline in leasing income from unusually high first quarter 2014
levels, as well as lower interest rate products fees. Noninterest
expense increased $20 million, or 13%, from first quarter 2014,
reflecting increased salary and benefits costs associated with continued
sales force expansion, as well as higher insurance and tax expense.
Provision for credit losses decreased $16 million from first quarter
2014, reflecting higher recoveries on prior period charge-offs.
| |
|
| |
|
| |
|
| |
|
| | |
| Other(1) | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| | | | | | | | | | | | |
| $ |
|
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Net interest income (expense)
| | |
$
|
27
| | | |
$
|
21
| | | |
$
|
15
| | | |
$
|
6
| |
|
|
29
|
%
| | |
$
|
12
| |
|
|
80
|
%
| |
|
Noninterest income
|
|
|
|
28
|
|
|
|
|
10
|
|
|
|
|
32
|
| | |
|
18
|
| | |
NM
| | | |
|
(4
|
)
| | |
(13
|
)
| |
|
Total revenue
| | | |
55
| | | | |
31
| | | | |
47
| | | | |
24
| | | |
77
| | | | |
8
| | | |
17
| | |
|
Noninterest expense
|
|
|
|
41
|
|
|
|
|
33
|
|
|
|
|
19
|
| | |
|
8
|
| | |
24
| | | |
|
22
|
| | |
116
| | |
|
Pre-provision profit (loss)
| | | |
14
| | | | |
(2
|
)
| | | |
28
| | | | |
16
| | | |
NM
| | | | |
(14
|
)
| | |
(50
|
)
| |
|
Provision for credit losses
|
|
|
|
16
|
|
|
|
|
7
|
|
|
|
|
56
|
| | |
|
9
|
| | |
129
| | | |
|
(40
|
)
| | |
(71
|
)
| |
|
Income (loss) before income tax expense (benefit)
| | | |
(2
|
)
| | | |
(9
|
)
| | | |
(28
|
)
| | | |
7
| | | |
78
| | | | |
26
| | | |
93
| | |
|
Income tax expense (benefit)
|
|
|
|
(3
|
)
|
|
|
|
(14
|
)
|
|
|
|
(21
|
)
| | |
|
11
|
| | |
79
| | | |
|
18
|
| | |
86
| | |
|
Net income (loss)
|
|
|
$
|
1
|
|
|
|
$
|
5
|
|
|
|
$
|
(7
|
)
| | |
$
|
(4
|
)
| | |
(80
|
) %
| | |
$
|
8
|
| | |
114
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
|
Average balances
|
|
|
|
|
|
|
|
|
| | |
| | | | | |
| | | | |
|
Total loans and leases (2) | | |
$
|
3,784
| | | |
$
|
4,001
| | | |
$
|
4,620
| | | |
$
|
(217
|
)
| | |
(5
|
) %
| | |
$
|
(836
|
)
| | |
(18
|
) %
| |
|
Total deposits
|
|
|
|
6,195
|
|
|
|
|
5,923
|
|
|
|
|
3,387
|
| | |
|
272
|
| | |
5
|
%
| | |
|
2,808
|
| | |
83
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
1 Includes the financial impact of non-core, liquidating loan
portfolios and other non-core assets, our treasury activities, wholesale
funding activities, securities portfolio, community development assets
and other unallocated assets, liabilities, revenues, provision for
credit losses and expenses not attributed to our Consumer Banking or
Commercial Banking segments.
2 Includes held for sale.
Other recorded net income of $1 million in first quarter 2015, compared
with $5 million in fourth quarter 2014, reflecting the benefit of higher
total revenue, partially offset by higher noninterest expense and
provision for credit losses. Net interest income of $27 million
increased $6 million from the prior quarter and included the benefit of
lower hedging costs. Noninterest income of $28 million increased $18
million from fourth quarter 2014, reflecting an increase in securities
gains and a change in low-income housing investment portfolio
accounting, which is offset in income tax expense. Noninterest expense
increased $8 million, driven by higher incentives expense and insurance
and tax expense, partially offset by lower restructuring charges and
special items. Provision for credit losses of $16 million in first
quarter 2015 included a $4 million reserve build, compared with $7
million of provision for credit losses in fourth quarter 2014, which
included an $8 million reserve release.
Compared with the first quarter of 2014, net income improved from a net
loss of $7 million, driven by lower provision expense. Net interest
income increased $12 million and included the benefit of lower hedging
costs. Noninterest income decreased $4 million, as a reduction in
securities gains was partially offset by the $5 million impact of a
change in low-income housing portfolio accounting, which increased
income tax expense by the same amount. Noninterest expense increased $22
million, driven by higher restructuring charges and special items,
increased insurance and tax expense and higher incentives expense.
Provision for credit losses decreased $40 million from the first quarter
2014, which included a reserve build of $34 million.
| |
| |
| |
| |
| |
| |
| |
| |
|
| | |
| Consolidated balance sheet review(1) | | | | | | | | | | | | | | 1Q15 change from |
| |
| |
| ($s in millions) |
| 1Q15 |
|
|
| 4Q14 |
|
|
| 1Q14 | | | | 4Q14 |
|
|
| 1Q14 |
| |
| |
| | | | | | | | | | | | | | |
| $ |
|
| % |
| | | |
| $ |
|
| % |
| |
|
Total assets
| |
$
|
136,535
| | | |
$
|
132,857
| | | |
$
|
126,892
| | | |
$
|
3,678
| |
|
3
|
%
| | | |
$
|
9,643
| | |
8
|
%
| |
|
Loans and leases and loans held for sale
| | |
94,870
| | | | |
93,691
| | | | |
88,462
| | | | |
1,179
| | |
1
| | | | | |
6,408
| | |
7
| | |
|
Deposits and deposits held for sale
| | |
98,990
| | | | |
95,707
| | | | |
92,650
| | | | |
3,283
| | |
3
| | | | | |
6,340
| | |
7
| | |
|
Average interest-earning assets (quarterly)
| | |
121,342
| | | | |
118,730
| | | | |
112,505
| | | | |
2,612
| | |
2
| | | | | |
8,837
| | |
8
| | |
|
Tangible common equity*
| |
$
|
13,117
| | | |
$
|
12,806
| | | |
$
|
12,925
| | | | |
311
| | |
2
| | | | | |
192
| | |
1
| | |
|
Loan-to-deposit ratio (period-end)(2) | | |
95.8
| |
%
| | |
97.9
| |
%
| | |
95.5
| |
%
| | |
(205
|
)
|
bps
| | | | |
36
|
bps
| |
|
Common equity tier 1 risk-based capital ratio(3) | | |
12.2
| | | | |
12.4
| | | | |
13.4
| | | | | | | | | | | | | | |
|
Total risk-based capital ratio(3) |
|
|
15.5
|
|
%
| |
|
15.8
|
|
%
| |
|
16.0
| |
%
| |
|
|
|
|
| |
|
| |
| |
| | | | | | | | | | | | | | | | | | | | | | | | |
|
1 Represents period-end unless otherwise noted.
2 Includes loans held for sale and deposits held for sale.
3 Current reporting period regulatory capital ratios are
preliminary. Periods prior to 1Q15 reported on a Basel I basis. Basel
III ratios assume that certain definitions impacting qualifying Basel
III capital, will phase in through 2018. Ratios also reflect the
required US Standardized methodology for calculating RWAs, effective
January 1, 2015.
Total assets of $136.5 billion increased $3.7 billion, or 3%, from
December 31, 2014, driven by a $2.6 billion increase in investments and
interest-bearing deposits, largely in Federal Reserve Bank deposits, and
a $1.1 billion, or 1%, increase in loans and leases. Total assets
increased $9.6 billion, or 8%, from March 31, 2014, largely reflecting a
$2.7 billion increase in investments and interest-bearing deposits, and
a $7.4 billion, or 9%, increase in loans and leases.
Average interest-earning assets of $121.3 billion in first quarter 2015
increased $2.6 billion, or 2%, from the prior quarter, driven by a $1.2
billion increase in commercial loans and leases, and a $664 million
increase in retail loans. Commercial loan growth was driven by strength
in Industry Verticals, Middle Market and Mid-Corporate businesses and
included the benefit of a fourth quarter 2014 acquisition of an oil and
gas portfolio from RBS. Retail loan growth was driven by higher auto,
student and residential mortgage balances, which were partially offset
by lower home equity balances and a reduction in the non-core portfolio.
Average interest-earning assets increased $8.8 billion, or 8%, from
first quarter 2014, as a $4.0 billion increase in retail loans driven by
growth in auto, mortgage, and student loan balances, a $3.8 billion
increase in commercial loans and leases, and a $1.9 billion increase in
investments and interest-bearing deposits, were partially offset by
lower home equity loan and line outstandings and a reduction in the
non-core loan portfolio.
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
| Interest-earning assets | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| Period-end interest-earning assets | | | | | | | | | | | |
| $ |
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Investments and interest-bearing deposits
| | |
$
|
29,751
| | |
$
|
27,151
| | |
$
|
27,046
| | |
$
|
2,600
|
|
|
10
|
%
| | |
$
|
2,705
| | | |
10
|
%
| |
|
Loans and leases
| | | | | | | | | | | | | | | | | | | | | | |
|
Commercial loans and leases
| | | |
43,982
| | | |
43,226
| | | |
40,075
| | | |
756
| | |
2
| | | | |
3,907
| | | |
10
| | |
|
Retail loans
| | | |
50,512
| | | |
50,184
| | | |
47,008
| | | |
328
| | |
1
| | | | |
3,504
| | | |
7
| | |
|
Total loans and leases
| | | |
94,494
| | | |
93,410
| | | |
87,083
| | | |
1,084
| | |
1
| | | | |
7,411
| | | |
9
| | |
|
Loans held for sale
| | | |
322
| | | |
256
| | | |
131
| | | |
66
| | |
26
| | | | |
191
| | | |
146
| | |
|
Other loans held for sale
| | | |
54
| | | |
25
| | | |
1,248
| | | |
29
| | |
116
| | | | |
(1,194
|
)
| | |
(96
|
)
| |
|
Total loans and leases and loans held for sale
|
|
|
|
94,870
|
|
|
|
93,691
|
|
|
|
88,462
| | |
|
1,179
| | |
1
| | | |
|
6,408
|
| | |
7
| | |
|
Total period-end interest-earning assets
|
|
|
$
|
124,621
|
|
|
$
|
120,842
|
|
|
$
|
115,508
| | |
$
|
3,779
| | |
3
|
%
| | |
$
|
9,113
|
| | |
8
|
%
| |
| Average interest-earning assets | | | | | | | | | | | | | | | | | | | | | | |
|
Investments and interest-bearing deposits
| | |
$
|
27,057
| | |
$
|
26,452
| | |
$
|
25,154
| | |
$
|
605
| | |
2
| | | |
$
|
1,903
| | | |
8
| | |
|
Loans and leases
| | | | | | | | | | | | | | | | | | | | | | |
|
Commercial loans and leases
| | | |
43,506
| | | |
42,263
| | | |
39,729
| | | |
1,243
| | |
3
| | | | |
3,777
| | | |
10
| | |
|
Retail loans
| | | |
50,446
| | | |
49,782
| | | |
46,403
| | | |
664
| | |
1
| | | | |
4,043
| | | |
9
| | |
|
Total loans and leases
| | | |
93,952
| | | |
92,045
| | | |
86,132
| | | |
1,907
| | |
2
| | | | |
7,820
| | | |
9
| | |
|
Loans held for sale
| | | |
242
| | | |
213
| | | |
127
| | | |
29
| | |
14
| | | | |
115
| | | |
91
| | |
|
Other loans held for sale
| | | |
91
| | | |
20
| | | |
1,092
| | | |
71
| | |
355
| | | | |
(1,001
|
)
| | |
(92
|
)
| |
|
Total loans and leases and loans held for sale
|
|
|
|
94,285
|
|
|
|
92,278
|
|
|
|
87,351
| | |
|
2,007
| | |
2
| | | |
|
6,934
|
| | |
8
| | |
|
Total average interest-earning assets
|
|
|
$
|
121,342
|
|
|
$
|
118,730
|
|
|
$
|
112,505
| | |
$
|
2,612
| | |
2
|
%
| | |
$
|
8,837
|
| | |
8
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
Investments and interest-bearing deposits of $29.8 billion as of March
31, 2015 increased $2.6 billion from December 31, 2014, largely
reflecting strong deposit growth. Compared with March 31, 2014,
investments and interest-bearing deposits increased $2.7 billion, or
10%. At the end of first quarter 2015 the average effective duration of
the securities portfolio decreased to 3.1 years, compared with 3.5 years
at December 31, 2014, and 4.3 years at March 31, 2014, largely
reflecting a decrease in long-term rates, which drove increased
prepayment speeds. During the first quarter 2015 we repositioned a
portion of our agency mortgage-backed securities portfolio which
modestly extended duration while generating $8 million of securities
gains.
Period-end loans and leases of $94.5 billion at March 31, 2015 increased
$1.1 billion from $93.4 billion at December 31, 2014, and increased $7.4
billion from $87.1 billion at March 31, 2014. The linked quarter
increase was driven by a $756 million increase in commercial loans and
leases and a $328 million increase in retail loans. Commercial loan and
lease growth reflects commercial loan growth of $818 million, on
strength in Mid-Corporate, Industry Verticals and Franchise Finance, and
modest growth in Commercial Real Estate loans offset by lower lease
outstandings. Retail loan growth was driven by a $596 million increase
in student and a $473 million increase in auto, partially offset by
decreases in residential mortgage, home equity outstandings, including
continued runoff in the non-core portfolio. During the quarter we
purchased $393 million of auto loans and $261 million of student loans
and sold $273 million of residential mortgages and $111 million of
commercial leases.
Compared with March 31, 2014, period-end loans and leases increased $7.4
billion, reflecting a $3.9 billion increase in commercial loans and
leases and a $3.5 billion increase in retail loans. Commercial loan
growth was driven by growth in our Commercial Real Estate, Industry
Verticals, Mid-Corporate and Franchise Finance businesses. Retail loan
growth was driven by a $3.2 billion increase in auto and a $1.7 billion
increase in residential mortgage, partially offset by a $1.7 billion
decrease in home equity outstandings, including continued runoff in the
non-core portfolio.
Average loans and leases of $94.0 billion increased $1.9 billion from
fourth quarter 2014, driven by higher commercial, auto, student and
residential mortgage balances. Results also reflected a $177 million
decrease in the non-core loan portfolio. Compared with first quarter
2014, average loans and leases increased $7.8 billion, driven by
commercial loan growth, and an increase in residential mortgage, auto
and student loans, which were partially offset by a decrease in home
equity outstandings and a $729 million reduction in the non-core loan
portfolio.
| |
|
| |
|
| |
|
| |
|
| |
|
| | |
| Deposits | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
| 4Q14 |
|
| 1Q14 | | | 4Q14 |
|
| 1Q14 | |
| Period-end deposits | | | | | | | | | | | |
| $ |
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Demand deposits
| | |
$
|
26,670
| | |
$
|
26,086
| | |
$
|
25,681
| | |
$
|
584
|
|
|
2
|
%
| | |
$
|
989
| | | |
4
|
%
| |
|
Checking with interest
| | | |
16,738
| | | |
16,394
| | | |
13,694
| | | |
344
| | |
2
| | | | |
3,044
| | | |
22
| | |
|
Savings
| | | |
8,398
| | | |
7,824
| | | |
7,899
| | | |
574
| | |
7
| | | | |
499
| | | |
6
| | |
|
Money market accounts
| | | |
34,543
| | | |
33,345
| | | |
30,689
| | | |
1,198
| | |
4
| | | | |
3,854
| | | |
13
| | |
|
Term deposits
|
|
|
|
12,641
|
|
|
|
12,058
|
|
|
|
9,499
| | |
|
583
| | |
5
| | | |
|
3,142
|
| | |
33
| | |
|
Total deposits
| | | |
98,990
| | | |
95,707
| | | |
87,462
| | | |
3,283
| | |
3
| | | | |
11,528
| | | |
13
| | |
|
Deposits held for sale
|
|
|
|
—
|
|
|
|
—
|
|
|
|
5,188
| | |
|
—
| | |
NM
| | | |
|
(5,188
|
)
| | |
(100
|
)
| |
|
Total deposits and deposits held for sale
|
|
|
$
|
98,990
|
|
|
$
|
95,707
|
|
|
$
|
92,650
| | |
$
|
3,283
| | |
3
|
%
| | |
$
|
6,340
|
| | |
7
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
| Average deposits |
|
|
|
|
|
|
|
|
| | |
| | | | | |
| | | | |
|
Total average deposits
| | |
$
|
95,645
| | |
$
|
94,797
| | |
$
|
86,366
| | |
$
|
848
| | |
1
|
%
| | |
$
|
9,279
| | | |
11
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
Period-end total deposits at March 31, 2015 of $99.0 billion increased
$3.3 billion, or 3%, from December 31, 2014, as a result of growth in
every category, with particular strength in money market. Compared with
March 31, 2014, period-end total deposits increased $11.5 billion, or
13%, driven by growth in money market, term deposits and checking with
interest. Period-end deposits held for sale at March 31, 2015 decreased
$5.2 billion from March 31, 2014, reflecting the impact of the Chicago
Divestiture. First quarter 2015 average deposits of $95.6 billion
increased $848 million from fourth quarter 2014, and $9.3 billion from
first quarter 2014, given growth in every category and particular
strength in term deposits.
|
| |
| |
| |
| |
| | |
Borrowed funds | | | | | | | | 1Q15 change from | |
($s in millions) |
| 1Q15 |
| 4Q14 |
| 1Q14 | | 4Q14 |
| 1Q14 | |
| | | | | | | | |
| | | | | | |
Period-end borrowed funds | | | | | | | |
| $ |
|
| % |
| |
| $ |
|
| % |
| |
Federal funds purchased and securities sold under agreements to
repurchase
| |
$
|
4,421
| |
$
|
4,276
| |
$
|
6,080
| |
$
|
145
| | |
3
|
%
| |
$
|
(1,659
|
)
| |
(27
|
) %
| |
Other short-term borrowed funds
| | |
7,004
| | |
6,253
| | |
4,950
| | |
751
| | |
12
| | | |
2,054
| | |
41
| | |
Long-term borrowed funds
|
|
|
3,904
|
|
|
4,642
|
|
|
1,403
| |
|
(738
|
)
| |
(16
|
)
| |
|
2,501
|
| |
178
| | |
Total borrowed funds
|
|
$
|
15,329
|
|
$
|
15,171
|
|
$
|
12,433
| |
$
|
158
|
| |
1
| | |
$
|
2,896
|
| |
23
| | |
| | | | | | | | | | | | | | |
|
Average borrowed funds
|
|
$
|
15,506
|
|
$
|
14,028
|
|
$
|
10,749
| |
$
|
1,478
|
| |
11
|
%
| |
$
|
4,757
|
| |
44
|
%
| |
| | | | | | | | | | | | | | |
|
Total borrowed funds of $15.3 billion at March 31, 2015 increased $158
million from December 31, 2014, largely due to an increase in securities
sold under agreement to repurchase, offset by a decrease in Federal
Funds purchased. Compared with March 31, 2014, total borrowed funds
increased $2.9 billion as we utilized borrowing capacity to fund balance
sheet growth and replace deposits sold in connection with the Chicago
Divestiture. Average borrowed funds of $15.5 billion increased $1.5
billion from fourth quarter 2014, and increased $4.8 billion from first
quarter 2014.
| |
|
| | |
|
| | |
|
| | |
|
| |
|
| | |
| Capital(1) | | | | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
|
| 4Q14 |
|
|
| 1Q14 | | | | 4Q14 |
|
| 1Q14 | |
| Period-end capital | | | | | | | | | | | | | | |
| $ |
|
| % |
| | |
| $ |
|
| % |
| |
|
Common stockholder's equity
| | |
$
|
19,564
| | | |
$
|
19,268
| | | |
$
|
19,442
| | | |
$
|
296
|
|
|
2
|
%
| | |
$
|
122
| | |
1
|
%
| |
|
Tangible common equity*
| | |
$
|
13,117
| | | |
$
|
12,806
| | | |
$
|
12,925
| | | |
$
|
311
| | |
2
|
%
| | |
$
|
192
| | |
1
|
%
| |
|
Common equity tier 1 risk-based capital ratio(1)(2) | | | |
12.2
|
%
| | | |
12.4
|
%
| | | |
13.4
|
%
| | | | | | | | | | | | | |
|
Total risk-based capital ratio(1)(2) | | | |
15.5
| | | | |
15.8
| | | | |
16.0
| | | | | | | | | | | | | | |
|
Tier 1 leverage ratio(1)(2) |
|
|
|
10.5
|
|
|
|
|
10.6
|
|
|
|
|
11.4
| | | |
|
|
|
| | |
|
|
|
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
1 Current reporting period regulatory capital ratios are
preliminary.
2 Periods prior to 1Q15 reported on a Basel I basis. Basel III
ratios assume that certain definitions impacting qualifying Basel III
capital, will phase in through 2018. Ratios also reflect the required US
Standardized methodology for calculating RWAs, effective January 1,
2015. Pro forma Basel III ratios were 12.1% at December 31, 2014, and
13.1% at March 31, 2015.
On January 1, 2015, we adopted the Basel III capital framework and
standardized approach for calculating risk-weighted assets. The Basel
III capital rules replace tier 1 common equity and the associated tier 1
common equity ratio with common equity tier 1 capital (“CET1”) and the
CET1 risk-based capital ratio. At March 31, 2015, Basel III Capital
ratios on a transitional basis remained well in excess of applicable
regulatory requirements, with a total risk-based capital ratio of 15.5%,
and a CET1 risk-based capital ratio of 12.2% compared with pro forma
Basel III CET1 of 12.1% at December 31, 2014, and 13.1% at March 31,
2014. Our capital ratios continue to reflect progress against our
objective to realign our capital profile to achieve a profile more
consistent with that of peer regional banks, while maintaining a strong
capital base to support our growth aspirations, strategy, and risk
appetite.
| |
|
| | |
|
| | |
|
| | |
|
| |
|
| | |
| Credit quality review | | | | | | | | | | | | | | | 1Q15 change from | |
| ($s in millions) |
|
| 1Q15 |
|
|
| 4Q14 |
|
|
| 1Q14 | | | | 4Q14 |
|
| 1Q14 | |
| | | | | | | | | | | | | | | |
| $ |
|
|
| % |
| | |
| $ |
|
|
| % |
| |
|
Nonperforming loans and leases
| | |
$
|
1,136
| | | |
$
|
1,101
| | | |
$
|
1,363
| | | |
$
|
35
| |
|
|
3
|
%
| | |
$
|
(227
|
)
| | |
(17
|
) %
| |
|
Accruing loans past due 90 days or more
| | | |
9
| | | | |
8
| | | | |
42
| | | | |
1
| | | |
13
| | | | |
(33
|
)
| | |
(79
|
)
| |
|
Net charge-offs
| | | |
54
| | | | |
80
| | | | |
87
| | | | |
(26
|
)
| | |
(33
|
)
| | | |
(33
|
)
| | |
(38
|
)
| |
|
Provision for credit losses
| | | |
58
| | | | |
72
| | | | |
121
| | | | |
(14
|
)
| | |
(19
|
)
| | | |
(63
|
)
| | |
(52
|
)
| |
|
Allowance for loan and lease losses
| | |
$
|
1,202
| | | |
$
|
1,195
| | | |
$
|
1,259
| | | |
$
|
7
| | | |
1
|
%
| | |
$
|
(57
|
)
| | |
(5
|
) %
| |
|
Total nonperforming loans and leases as a % of total loans and leases
| | | |
1.20
|
%
| | | |
1.18
|
%
| | | |
1.57
|
%
| | | |
2
| | |
bps
| | | |
(37
|
)
|
bps
| |
|
Net charge-offs as % of total loans and leases
| | | |
0.23
| | | | |
0.35
| | | | |
0.41
| | | | |
(12
|
)
| |
bps
| | | |
(18
|
)
|
bps
| |
|
Allowance for loan and lease losses as a % of nonperforming loans
and leases
|
|
|
|
105.75
|
%
|
|
|
|
108.51
|
%
|
|
|
|
92.34
|
%
| | |
|
(276
|
)
|
|
bps
|
|
|
|
1,341
|
|
bps
| |
| | | | | | | | | | | | | | | | | | | | | | |
|
Credit quality during the quarter remained strong, with relatively low
levels of charge-offs and nonperforming loans and leases. Nonperforming
loans and leases of $1.1 billion at March 31, 2015 increased $35 million
from December 31, 2014, as a $41 million increase in retail products was
partially offset by a $6 million decrease in commercial products.
Nonperforming loans and leases to total loans and leases of 1.20% at
March 31, 2015 remained relatively stable compared to 1.18% at December
31, 2014, and decreased 37 basis points from 1.57% at March 31, 2014.
Nonperforming loans and leases of $1.1 billion decreased $227 million,
or 17%, from first quarter 2014, largely driven by improvement in home
equity, commercial real estate and residential mortgages.
Nonperforming non-core loans totaled $171 million in first quarter 2015,
compared with $184 million in fourth quarter 2014, and $225 million in
first quarter 2014. Nonperforming non-core loans to total non-core loans
of 6.0% at March 31, 2015, compared with 6.1% at December 31, 2014, and
6.3% at March 31, 2014. Troubled debt restructured loans (“TDRs”) of
$1.4 billion remained relatively stable with December 31, 2014 levels,
and included $1.2 billion of retail loans and $164 million of commercial
loans. Performing TDRs represented 66% of total TDRs as of March 31,
2015, compared with 69% as of December 31, 2014, and 60% as of March 31,
2014.
Net charge-offs of $54 million, or 23 basis points of total loans and
leases, in first quarter 2015 decreased $26 million from $80 million, or
35 basis points, in fourth quarter 2014. Retail product net charge-offs
of $76 million remained relatively stable with fourth quarter 2014
levels. Commercial net recoveries were $22 million in first quarter
2015, and included one large recovery of $15 million. This compares with
commercial net charge-offs of $2 million in fourth quarter 2014. Overall
results included non-core net charge-offs of $11 million in first
quarter 2015, compared with $15 million in fourth quarter 2014, and $25
million in first quarter 2014. Annualized non-core net charge-offs to
total average non-core loans and leases of 1.42% in first quarter 2015,
compared with 1.92% in fourth quarter 2014, and 2.72% in first quarter
2014.
Provision for credit losses of $58 million in first quarter 2015
decreased $14 million from fourth quarter 2014, as the benefit of
continued improvement in asset quality, reduction in underlying net
charge-offs, and a commercial recovery was somewhat offset by the effect
of loan growth. First quarter 2015 results included a $4 million reserve
build, compared with an $8 million reserve release in fourth quarter
2014. Provision for credit losses decreased $63 million from first
quarter 2014, reflecting improved credit quality and the effects of the
commercial recovery. The total provision for credit losses includes the
provision for loan and lease losses as well as the provision for
unfunded commitments.
The allowance for loan and lease losses of $1.2 billion remained
relatively stable compared to fourth quarter 2014, and decreased $57
million, or 5%, from first quarter 2014, reflecting continued
improvement in overall credit quality. Allowance for loan and lease
losses to total loans and leases was 1.27% as of March 31, 2015,
compared with 1.28% as of December 31, 2014, and 1.45% as of March 31,
2014. Allowance for loan and lease losses to non-performing loans and
leases ratio was 106% as of March 31, 2015, compared with 109% as of
December 31, 2014, and 92% as of March 31, 2014.
Corresponding Financial Tables and Information
Investors are encouraged to review the foregoing summary and discussion
of Citizens' earnings and financial condition in conjunction with the
detailed financial tables and other information available on the
Investor Relations portion of the company’s website at www.citizensbank.com/about-us.
Conference Call
CFG management will host a live conference call today with details as
follows:
Time: 9:00 am EDT
Dial-in: Individuals may call in by dialing (800) 230-1074, conference
ID 352439
Webcast/Presentation: The live webcast will be available at http://investor.citizensbank.com,
under Events
Replay Information: A replay of the conference call will be available
beginning at 10:30 am EDT on April 22 through May 22. Please dial (800)
475-6701 and enter access code 352439. The webcast replay will be
available at http://investor.citizensbank.com.
About Citizens Financial Group, Inc.
Citizens Financial Group, Inc. is one of the nation’s oldest and largest
financial institutions, with $136.5 billion in assets as of March 31,
2015. Headquartered in Providence, Rhode Island, Citizens offers a broad
range of retail and commercial banking products and services to
individuals, small businesses, middle-market companies, large
corporations and institutions. In Consumer Banking, Citizens helps its
retail customers “bank better” with mobile and online banking, a 24/7
customer contact center and the convenience of approximately 3,200 ATMs
and approximately 1,200 Citizens Bank and Charter One branches in 11
states in the New England, Mid-Atlantic and Midwest regions. Citizens
also provides mortgage lending, auto lending, student lending and
commercial banking services in select markets nationwide. In Commercial
Banking, Citizens offers corporate, institutional and not-for-profit
clients a full range of wholesale banking products and services
including lending and deposits, capital markets, treasury services,
foreign exchange and interest hedging, leasing and asset finance,
specialty finance and trade finance.
Citizens operates through its subsidiaries Citizens Bank, N.A., and
Citizens Bank of Pennsylvania. Additional information about Citizens and
its full line of products and services can be found at www.citizensbank.com.
Non-GAAP Financial Measures
This document contains non-GAAP financial measures. The table below
presents reconciliations of certain non-GAAP measures. These
reconciliations exclude restructuring charges and/or special items,
which are usually included, where applicable, in the financial results
presented in accordance with GAAP. Restructuring charges and special
items include expenses related to our efforts to improve processes and
enhance efficiencies, as well as rebranding, separation from RBS and
regulatory expenses.
The non-GAAP measures set forth below include “total revenue”,
“noninterest income”, “ noninterest expense”, “pre-provision profit”,
“income before income tax expense (benefit)”, “income tax expense
(benefit)”, “net income (loss)”, “salaries and employee benefits”,
“outside services”, “occupancy”, “equipment expense”, “amortization of
software”, “other operating expense”, “net income (loss) per average
common share”, “return of average common equity” and “return on average
total assets”. In addition, we present computations for "tangible book
value per common share", “return on average tangible common equity”,
“return on average total tangible assets” and “efficiency ratio” as part
of our non-GAAP measures. Additionally, "pro forma Basel III fully
phased-in common equity tier 1 capital" computations for periods prior
to 1Q15 are presented as part of our non-GAAP measures.
We believe these non-GAAP measures provide useful information to
investors because these are among the measures used by our management
team to evaluate our operating performance and make day-to-day operating
decisions. In addition, we believe restructuring charges and special
items in any period do not reflect the operational performance of the
business in that period and, accordingly, it is useful to consider these
line items with and without restructuring charges and special items. We
believe this presentation also increases comparability of
period-to-period results.
Prior to first quarter 2015, we also consider pro forma capital ratios
defined by banking regulators but not effective at each period end to be
non-GAAP financial measures. Since analysts and banking regulators may
assess our capital adequacy using these pro forma ratios, we believe
they are useful to provide investors the ability to assess our capital
adequacy on the same basis.
Other companies may use similarly titled non-GAAP financial measures
that are calculated differently from the way we calculate such measures.
Accordingly, our non-GAAP financial measures may not be comparable to
similar measures used by other companies. We caution investors not to
place undue reliance on such non-GAAP measures, but instead to consider
them with the most directly comparable GAAP measure. Non-GAAP financial
measures have limitations as analytical tools, and should not be
considered in isolation, or as a substitute for our results as reported
under GAAP.
| |
|
| |
| |
|
| |
|
| |
|
| |
|
| |
| |
| NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS | | | | | | | | | | | | | | |
|
(Excluding restructuring charges and special items)
| | | | | | | | | | | | | | | | | |
| $s in millions, except per share data | | | QUARTERLY TRENDS |
| | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| | | | | | 1Q15 | | | 4Q14 | | | 3Q14 | | | 2Q14 | | | 1Q14 | | |
| Noninterest income, excluding special items: | | | | | | | | | | | | | | | | | | | |
|
Noninterest income (GAAP)
| | |
A
| |
$347
| | |
$339
| | |
$341
| | |
$640
| | |
$358
| | |
|
Less: Special items - Chicago gain
| | | | |
—
|
|
|
—
|
|
|
—
|
|
|
288
|
|
|
—
| | |
| Noninterest income, excluding special items (non-GAAP) | | |
B
| |
$347
|
|
|
$339
|
|
|
$341
|
|
|
$352
|
|
|
$358
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Total revenue, excluding special items: | | | | | | | | | | | | | | | | | | | |
|
Total revenue (GAAP)
| | |
C
| |
$1,183
| | |
$1,179
| | |
$1,161
| | |
$1,473
| | |
$1,166
| | |
|
Less: Special items - Chicago gain
| | | | |
—
|
|
|
—
|
|
|
—
|
|
|
288
|
|
|
—
| | |
| Total revenue, excluding special items (non-GAAP) | | |
D
| |
$1,183
|
|
|
$1,179
|
|
|
$1,161
|
|
|
$1,185
|
|
|
$1,166
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Noninterest expense, excluding restructuring charges and special
items: | | | | | | | | |
|
Noninterest expense (GAAP)
| | |
E
| |
$810
| | |
$824
| | |
$810
| | |
$948
| | |
$810
| | |
|
Less: Restructuring charges and special items
| | |
LL
| |
10
|
|
|
33
|
|
|
21
|
|
|
115
|
|
|
—
| | |
| Noninterest expense, excluding restructuring charges and special
items (non-GAAP) | | |
F
| |
$800
|
|
|
$791
|
|
|
$789
|
|
|
$833
|
|
|
$810
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Net income, excluding restructuring charges and special items: | | | | | | | | | | | | | |
|
Net income (GAAP)
| | |
G
| |
$209
| | |
$197
| | |
$189
| | |
$313
| | |
$166
| | |
|
Add: Restructuring charges and special items, net of income tax
expense (benefit)
| | | | |
6
|
|
|
20
|
|
|
13
|
|
|
(108)
|
|
|
—
| | |
| Net income, excluding restructuring charges and special items
(non-GAAP) | | |
H
| |
$215
|
|
|
$217
|
|
|
$202
|
|
|
$205
|
|
|
$166
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Return on average common equity, excluding restructuring charges
and special items: | | | | | |
|
Average common equity (GAAP)
| | |
I
| |
$19,407
| | |
$19,209
| | |
$19,411
| | |
$19,607
| | |
$19,370
| | |
| Return on average common equity, excluding restructuring charges
and special items (non-GAAP) | | |
H/I
| |
4.49 %
| | |
4.48 %
| | |
4.14 %
| | |
4.19 %
| | |
3.48 %
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Return on average tangible common equity and return on average
tangible common equity, excluding restructuring charges and special
items: | | | |
|
Average common equity (GAAP)
| | |
I
| |
$19,407
| | |
$19,209
| | |
$19,411
| | |
$19,607
| | |
$19,370
| | |
|
Less: Average goodwill (GAAP)
| | | | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
|
Less: Average other intangibles (GAAP)
| | | | |
5
| | |
6
| | |
6
| | |
7
| | |
7
| | |
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | |
422
|
|
|
403
|
|
|
384
|
|
|
369
|
|
|
351
| | |
| Average tangible common equity (non-GAAP) | | |
J
| |
$12,948
|
|
|
$12,730
|
|
|
$12,913
|
|
|
$13,093
|
|
|
$12,838
| | |
| | | | | | | | | | | | | | | | | | | |
|
|
Return on average tangible common equity (non-GAAP)
| | |
G/J
| |
6.53 %
| | |
6.12 %
| | |
5.81 %
| | |
9.59 %
| | |
5.24 %
| | |
| Return on average tangible common equity, excluding restructuring
charges and special items (non-GAAP) | | |
H/J
| |
6.73 %
| | |
6.76 %
| | |
6.22 %
| | |
6.28 %
| | |
5.24 %
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Return on average total assets, excluding restructuring charges
and special items: | | | | | |
|
Average total assets (GAAP)
| | |
K
| |
$133,325
| | |
$130,671
| | |
$128,691
| | |
$127,148
| | |
$123,904
| | |
| Return on average total assets, excluding restructuring charges
and special items (non-GAAP) | | |
H/K
| |
0.65 %
| | |
0.66 %
| | |
0.62 %
| | |
0.65 %
| | |
0.54 %
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Return on average total tangible assets and return on average
total tangible assets, excluding restructuring charges and special
items: | | | |
|
Average total assets (GAAP)
| | |
K
| |
$133,325
| | |
$130,671
| | |
$128,691
| | |
$127,148
| | |
$123,904
| | |
|
Less: Average goodwill (GAAP)
| | | | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
|
Less: Average other intangibles (GAAP)
| | | | |
5
| | |
6
| | |
6
| | |
7
| | |
7
| | |
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | |
422
|
|
|
403
|
|
|
384
|
|
|
369
|
|
|
351
| | |
| Average tangible assets (non-GAAP) | | |
L
| |
$126,866
|
|
|
$124,192
|
|
|
$122,193
|
|
|
$120,634
|
|
|
$117,372
| | |
| Return on average total tangible assets (non-GAAP) | | |
G/L
| |
0.67 %
| | |
0.63 %
| | |
0.61 %
| | |
1.04 %
| | |
0.57 %
| | |
| Return on average total tangible assets, excluding restructuring
charges and special items (non-GAAP) | | |
H/L
| |
0.69 %
| | |
0.69 %
| | |
0.66 %
| | |
0.68 %
| | |
0.57 %
| | |
| | | | QUARTERLY TRENDS |
| | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| | |
| | | | | | 1Q15 | | | 4Q14 | | | 3Q14 | | | 2Q14 | | | 1Q14 | | |
| Efficiency ratio and efficiency ratio, excluding restructuring
charges and special items: | | | | | |
|
Net interest income (GAAP)
| | | | |
$836
| | |
$840
| | |
$820
| | |
$833
| | |
$808
| | |
|
Add: Noninterest income (GAAP)
| | | | |
347
|
|
|
339
|
|
|
341
|
|
|
640
|
|
|
358
| | |
|
Total revenue (GAAP)
| | |
C
| |
$1,183
|
|
|
$1,179
|
|
|
$1,161
|
|
|
$1,473
|
|
|
$1,166
| | |
| Efficiency ratio (non-GAAP) | | |
E/C
| |
68.49 %
| | |
69.88 %
| | |
69.84 %
| | |
64.33 %
| | |
69.43 %
| | |
| Efficiency ratio, excluding restructuring charges and special
items (non-GAAP) | | |
F/D
| |
67.65 %
| | |
67.11 %
| | |
68.02 %
| | |
70.23 %
| | |
69.43 %
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Tangible book value per common share: | | | | | | | | | | | | | | | | | | | |
|
Common shares - at end of period (GAAP)
| | |
M
| |
547,490,812
| | |
545,884,519
| | |
559,998,324
| | |
559,998,324
| | |
559,998,324
| | |
|
Stockholders' equity (GAAP)
| | | | |
$19,564
| | |
$19,268
| | |
$19,383
| | |
$19,597
| | |
$19,442
| | |
|
Less: Goodwill (GAAP)
| | | | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
6,876
| | |
|
Less: Other intangible assets (GAAP)
| | | | |
5
| | |
6
| | |
6
| | |
7
| | |
7
| | |
|
Add: Deferred tax liabilities related to goodwill (GAAP)
| | | | |
434
|
|
|
420
|
|
|
399
|
|
|
384
|
|
|
366
| | |
| Tangible common equity (non-GAAP) | | |
N
| |
$13,117
|
|
|
$12,806
|
|
|
$12,900
|
|
|
$13,098
|
|
|
$12,925
| | |
| Tangible book value per common share (non-GAAP) | | |
N/M
| |
23.96
| | |
23.46
| | |
23.04
| | |
23.39
| | |
23.08
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Net income per average common share - basic and diluted,
excluding restructuring charges and special items: | | | |
|
Average common shares outstanding - basic (GAAP)
| | |
O
| |
546,291,363
| | |
546,810,009
| | |
559,998,324
| | |
559,998,324
| | |
559,998,324
| | |
|
Average common shares outstanding - diluted (GAAP)
| | |
P
| |
549,798,717
| | |
550,676,298
| | |
560,243,747
| | |
559,998,324
| | |
559,998,324
| | |
|
Net income applicable to common stockholders (GAAP)
| | |
Q
| |
$209
| | |
$197
| | |
$189
| | |
$313
| | |
$166
| | |
|
Net income per average common share - basic (GAAP)
| | |
Q/O
| |
0.38
| | |
0.36
| | |
0.34
| | |
0.56
| | |
0.30
| | |
|
Net income per average common share - diluted (GAAP)
| | |
Q/P
| |
0.38
| | |
0.36
| | |
0.34
| | |
0.56
| | |
0.30
| | |
| Net income applicable to common stockholders, excluding
restructuring charges and special items (non-GAAP) | | |
R
| |
215
| | |
217
| | |
202
| | |
205
| | |
166
| | |
| Net income per average common share - basic, excluding
restructuring charges and special items (non-GAAP) | | |
R/O
| |
0.39
| | |
0.40
| | |
0.36
| | |
0.37
| | |
0.30
| | |
| Net income per average common share - diluted, excluding
restructuring charges and special items (non-GAAP) | | |
R/P
| |
0.39
| | |
0.39
| | |
0.36
| | |
0.37
| | |
0.30
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Pro forma Basel III fully phased-in common equity tier 1 capital
ratio1: | | | | | | | | | | | |
|
Common equity tier 1 (regulatory)
| | | | |
$13,360
| | |
$13,173
| | |
$13,330
| | |
$13,448
| | |
$13,460
| | |
|
Less: Change in DTA and other threshold deductions (GAAP)
| | | | |
(3)
|
|
|
(6)
|
|
|
(5)
|
|
|
(7)
|
|
|
(7)
| | |
| Pro forma Basel III fully phased-in common equity tier 1
(non-GAAP) | | |
S
| |
$13,357
|
|
|
$13,179
|
|
|
$13,335
|
|
|
$13,455
|
|
|
$13,467
| | |
|
Risk-weighted assets (regulatory general risk weight approach)
| | | | |
$109,786
| | |
$105,964
| | |
$103,207
| | |
$101,397
| | |
$100,368
| | |
|
Add: Net change in credit and other risk-weighted assets (regulatory)
| | | | |
242
|
|
|
2,882
|
|
|
3,207
|
|
|
2,383
|
|
|
2,450
| | |
| Basel III standardized approach risk-weighted assets (non-GAAP) | | |
T
| |
$110,028
|
|
|
$108,846
|
|
|
$106,414
|
|
|
$103,780
|
|
|
$102,818
| | |
| Pro forma Basel III fully phased-in common equity tier 1 capital
ratio (non-GAAP)1 | | |
S/T
| |
12.1%
| | |
12.1%
| | |
12.5%
| | |
13.0%
| | |
13.1%
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Salaries and employee benefits, excluding restructuring charges
and special items: | | | | | |
|
Salaries and employee benefits (GAAP)
| | |
U
| |
$419
| | |
$397
| | |
$409
| | |
$467
| | |
$405
| | |
|
Less: Restructuring charges and special items
| | | | |
(1)
|
|
|
1
|
|
|
—
|
|
|
43
|
|
|
—
| | |
| Salaries and employee benefits, excluding restructuring charges
and special items (non-GAAP) | | |
V
| |
$420
|
|
|
$396
|
|
|
$409
|
|
|
$424
|
|
|
$405
| | |
| 1 Periods prior to 1Q15 reported on a Basel I basis.
Basel III ratios assume certain definitions impacting qualifying
Basel III capital, which otherwise will phase in through 2018, are
fully phased-in. Ratios also reflect the required US Standardized
methodology for calculating RWAs, effective January 1, 2015.
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | QUARTERLY TRENDS | | 1Q15 v 1Q14 |
| | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
| | | | | | 1Q15 | | | 4Q14 | | | 3Q14 | | | 2Q14 | | | 1Q14 | | % Change |
| Outside services, excluding restructuring charges and special
items: | | | | | | | | | | | |
|
Outside services (GAAP)
| | |
W
| |
$79
| | |
$106
| | |
$106
| | |
$125
| | |
$83
| | |
|
Less: Restructuring charges and special items
| | | | |
8
|
|
|
18
|
|
|
19
|
|
|
41
|
|
|
—
| | |
| Outside services, excluding restructuring charges and special
items (non-GAAP) | | |
X
| |
$71
|
|
|
$88
|
|
|
$87
|
|
|
$84
|
|
|
$83
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Occupancy, excluding restructuring charges and special items: | | | | | | | | | | | | | | |
|
Occupancy (GAAP)
| | |
Y
| |
$80
| | |
$81
| | |
$77
| | |
$87
| | |
$81
| | |
|
Less: Restructuring charges and special items
| | | | |
2
|
|
|
5
|
|
|
2
|
|
|
9
|
|
|
—
| | |
| Occupancy, excluding restructuring charges and special items
(non-GAAP) | | |
Z
| |
$78
|
|
|
$76
|
|
|
$75
|
|
|
$78
|
|
|
$81
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Equipment expense, excluding restructuring charges and special
items: | | | | | | | | |
|
Equipment expense (GAAP)
| | |
AA
| |
$63
| | |
$63
| | |
$58
| | |
$65
| | |
$64
| | |
|
Less: Restructuring charges and special items
| | | | |
1
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
—
| | |
| Equipment expense, excluding restructuring charges and special
items (non-GAAP) | | |
BB
| |
$62
|
|
|
$62
|
|
|
$58
|
|
|
$62
|
|
|
$64
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Amortization of software, excluding restructuring charges and
special items: | | | | | | | | |
|
Amortization of software
| | |
CC
| |
$36
| | |
$43
| | |
$38
| | |
$33
| | |
$31
| | |
|
Less: Restructuring charges and special items
| | | | |
—
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
| | |
| Amortization of software, excluding restructuring charges and
special items (non-GAAP) | | |
DD
| |
$36
|
|
|
$37
|
|
|
$38
|
|
|
$33
|
|
|
$31
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Other operating expense, excluding restructuring charges and
special items: | | | | | | | | |
|
Other operating expense (GAAP)
| | |
EE
| |
$133
| | |
$134
| | |
$122
| | |
$171
| | |
$146
| | |
|
Less: Restructuring charges and special items
| | | | |
—
|
|
|
2
|
|
|
—
|
|
|
19
|
|
|
—
| | |
| Other operating expense, excluding restructuring charges and
special items (non-GAAP) | | |
FF
| |
$133
|
|
|
$132
|
|
|
$122
|
|
|
$152
|
|
|
$146
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Pre-provision profit, excluding restructuring charges and special
items: | | | | | | | | | | |
|
Total revenue, excluding restructuring charges and special items
(non-GAAP)
| | |
D
| |
$1,183
| | |
$1,179
| | |
$1,161
| | |
$1,185
| | |
$1,166
| | |
|
Less: Noninterest expense, excluding restructuring charges and
special items (non-GAAP)
| | |
F
| |
800
|
|
|
791
|
|
|
789
|
|
|
833
|
|
|
810
| | |
| Pre-provision profit, excluding restructuring charges and special
items (non-GAAP) | | |
GG
| |
$383
|
|
|
$388
|
|
|
$372
|
|
|
$352
|
|
|
$356
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Income before income tax expense (benefit), excluding
restructuring charges and special items: | | | |
|
Income before income tax expense (GAAP)
| | |
HH
| |
$315
| | |
$283
| | |
$274
| | |
$476
| | |
$235
| | |
|
Less: Income before income tax expense (benefit) related to
restructuring charges and special items (GAAP)
| | | | |
(10)
|
|
|
(33)
|
|
|
(21)
|
|
|
173
|
|
|
—
| | |
| Income before income tax expense, excluding restructuring charges
and special items (non-GAAP) | | |
II
| |
$325
|
|
|
$316
|
|
|
$295
|
|
|
$303
|
|
|
$235
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Income tax expense, excluding restructuring charges and special
items: | | | | | | | | |
|
Income tax expense (GAAP)
| | |
JJ
| |
$106
| | |
$86
| | |
$85
| | |
$163
| | |
$69
| | |
|
Less: Income tax (benefit) related to restructuring charges and
special items (GAAP)
| | | | |
(4)
|
|
|
(13)
|
|
|
(8)
|
|
|
65
|
|
|
—
| | |
| Income tax expense, excluding restructuring charges and special
items (non-GAAP) | | |
KK
| |
$110
|
|
|
$99
|
|
|
$93
|
|
|
$98
|
|
|
$69
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Restructuring charges and special expense items include: | | | | | | | | | | | | | | |
|
Restructuring charges
| | | | |
$1
| | |
$10
| | |
$1
| | |
$103
| | |
$0
| | |
|
Special items
| | | | |
9
|
|
|
23
|
|
|
20
|
|
|
12
|
|
|
0
| | |
| Restructuring charges and special expense items | | |
LL
| |
$10
|
|
|
$33
|
|
|
$21
|
|
|
$115
|
|
|
$0
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Net interest income, excluding the effect of Chicago Divesture: | | | | | | | | | | | |
|
Net interest income (GAAP)
| | | | | | | | | | | | | |
833
| | |
808
| | |
|
Less: Estimated effect of Chicago Divesture
| | | | | | | | | | | |
|
|
13
|
|
|
13
| | |
| Net interest income, excluding effect of Chicago Divesture
(non-GAAP) | | |
MM
| | | | | | |
|
|
$820
|
|
|
$795
| | |
| | | | | | | | | | | | | | | | | | | |
|
| Operating leverage, excluding restructuring charges and special
items: | | | | | | | | | | | |
|
Total revenue, excluding restructuring charges and special items
(non-GAAP)
| | |
D
| |
$1,183
| | | | | | | | | | | |
$1,166
| |
1.5 %
|
|
Noninterest expense, excluding restructuring charges and special
items (non-GAAP)
| | |
F
| |
800
| | | | | | | | | | | |
810
| |
(1.2)%
|
| Operating leverage, excluding restructuring charges and special
items (non-GAAP) | | |
NN
| | | | | | | | | | | | | | | | 2.7 % |
NON-GAAP FINANCIAL MEASURES AND RECONCILIATIONS - SEGMENTS |
| |
| |
|
| |
|
| |
|
| |
|
| | |
(dollars in millions) | | | | |
|
| |
|
| |
|
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Three Months Ended March 31, | | | Three Months Ended December 31, | |
| | | | 2015 | | | | | | | | | | | | | 2014 | | | | | | | | | | | |
| | | | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated |
| | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated |
Net income (loss) (GAAP)
| |
A
| |
$61
| | | |
$147
| | | |
$1
| | | |
$209
| |
| |
$52
| | | |
$140
| | | |
$5
| | |
$197
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average tangible common equity | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| |
B
| |
$4,649
| | | |
$4,526
| | | |
$10,232
| | | |
$19,407
| | | |
$4,756
| | | |
$4,334
| | | |
$10,119
| | |
$19,209
| | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
5
| | | |
5
| | | |
—
| | | |
—
| | | |
6
| | |
6
| | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
422
|
| | |
422
|
| | |
—
|
| | |
—
|
| | |
403
| | |
403
|
| |
Average tangible common equity (non-GAAP)
| |
C
| |
$4,649
|
| | |
$4,526
|
| | |
$3,773
|
| | |
$12,948
|
| | |
$4,756
|
| | |
$4,334
|
| | |
$3,640
| | |
$12,730
|
| |
Return on average tangible common equity (non-GAAP)
| |
A/C
| |
5.30
|
%
| | |
13.15
|
%
| | |
NM
| | | |
6.53
|
%
| | |
4.30
|
%
| | |
12.76
|
%
| | |
NM
| | |
6.12
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average total tangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| |
D
| |
$51,602
| | | |
$41,606
| | | |
$40,117
| | | |
$133,325
| | | |
$50,546
| | | |
$40,061
| | | |
$40,064
| | |
$130,671
| | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
5
| | | |
5
| | | |
—
| | | |
—
| | | |
6
| | |
6
| | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
422
|
| | |
422
|
| | |
—
|
| | |
—
|
| | |
403
| | |
403
|
| |
Average tangible assets (non-GAAP)
| |
E
| |
$51,602
|
| | |
$41,606
|
| | |
$33,658
|
| | |
$126,866
|
| | |
$50,546
|
| | |
$40,061
|
| | |
$33,585
| | |
$124,192
|
| |
Return on average total tangible assets (non-GAAP)
| |
A/E
| |
0.48
|
%
| | |
1.43
|
%
| | |
NM
| | | |
0.67
|
%
| | |
0.40
|
%
| | |
1.38
|
%
| | |
NM
| | |
0.63
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Efficiency ratio | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| |
F
| |
$596
| | | |
$173
| | | |
$41
| | | |
$810
| | | |
$611
| | | |
$180
| | | |
$33
| | |
$824
| | |
Net interest income (GAAP)
| | | |
533
| | | |
276
| | | |
27
| | | |
836
| | | |
536
| | | |
283
| | | |
21
| | |
840
| | |
Noninterest income (GAAP)
| | | |
219
|
| | |
100
|
| | |
28
|
| | |
347
|
| | |
218
|
| | |
111
|
| | |
10
| | |
339
|
| |
Total revenue
| |
G
| |
$752
|
| | |
$376
|
| | |
$55
|
| | |
$1,183
|
| | |
$754
|
| | |
$394
|
| | |
$31
| | |
$1,179
|
| |
Efficiency ratio (non-GAAP)
| |
F/G
| |
79.25
|
%
| | |
46.01
|
%
| | |
NM
| | | |
68.49
|
%
| | |
81.09
|
%
| | |
45.48
|
%
| | |
NM
| | |
69.88
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Three Months Ended September 30, | | | Three Months Ended June 30, | |
| | | | 2014 | | | | | | | | | | | | | 2014 | | | | | | | | | | | |
| | | | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated |
| | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated |
Net income (loss) (GAAP)
| |
A
| |
$54
| | | |
$139
| | | |
($4
|
)
| | |
$189
| |
| |
$44
| | | |
$141
| | | |
$128
| | |
$313
| | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average tangible common equity | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| |
B
| |
$4,685
| | | |
$4,205
| | | |
$10,521
| | | |
$19,411
| | | |
$4,640
| | | |
$4,129
| | | |
$10,838
| | |
$19,607
| | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
6
| | | |
6
| | | |
—
| | | |
—
| | | |
7
| | |
7
| | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
384
|
| | |
384
|
| | |
—
|
| | |
—
|
| | |
369
| | |
369
|
| |
Average tangible common equity (non-GAAP)
| |
C
| |
$4,685
|
| | |
$4,205
|
| | |
$4,023
|
| | |
$12,913
|
| | |
$4,640
|
| | |
$4,129
|
| | |
$4,324
| | |
$13,093
|
| |
Return on average tangible common equity (non-GAAP)
| |
A/C
| |
4.57
|
%
| | |
13.10
|
%
| | |
NM
| | | |
5.81
|
%
| | |
3.87
|
%
| | |
13.78
|
%
| | |
NM
| | |
9.59
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average total tangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| |
D
| |
$49,012
| | | |
$38,854
| | | |
$40,825
| | | |
$128,691
| | | |
$48,556
| | | |
$38,022
| | | |
$40,570
| | |
$127,148
| | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
6
| | | |
6
| | | |
—
| | | |
—
| | | |
7
| | |
7
| | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
384
|
| | |
384
|
| | |
—
|
| | |
—
|
| | |
369
| | |
369
|
| |
Average tangible assets (non-GAAP)
| |
E
| |
$49,012
|
| | |
$38,854
|
| | |
$34,327
|
| | |
$122,193
|
| | |
$48,556
|
| | |
$38,022
|
| | |
$34,056
| | |
$120,634
|
| |
Return on average total tangible assets (non-GAAP)
| |
A/E
| |
0.44
|
%
| | |
1.42
|
%
| | |
NM
| | | |
0.61
|
%
| | |
0.37
|
%
| | |
1.50
|
%
| | |
NM
| | |
1.04
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Efficiency ratio | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| |
F
| |
$609
| | | |
$162
| | | |
$39
| | | |
$810
| | | |
$655
| | | |
$157
| | | |
$136
| | |
$948
| | |
Net interest income (GAAP)
| | | |
532
| | | |
270
| | | |
18
| | | |
820
| | | |
546
| | | |
264
| | | |
23
| | |
833
| | |
Noninterest income (GAAP)
| | | |
226
|
| | |
104
|
| | |
11
|
| | |
341
|
| | |
236
|
| | |
107
|
| | |
297
| | |
640
|
| |
Total revenue
| |
G
| |
$758
|
| | |
$374
|
| | |
$29
|
| | |
$1,161
|
| | |
$782
|
| | |
$371
|
| | |
$320
| | |
$1,473
|
| |
Efficiency ratio (non-GAAP)
| |
F/G
| |
80.42
|
%
| | |
43.35
|
%
| | |
NM
| | | |
69.84
|
%
| | |
83.61
|
%
| | |
42.36
|
%
| | |
NM
| | |
64.33
|
%
| |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | Three Months Ended March 31, | | | | | | | | | | | | | |
| | | | 2014 | | | | | | | | | | | | | |
| | | | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated | | |
| | | | | | | | | | |
Net income (loss) (GAAP)
| |
A
| |
$32
| | | |
$141
| | | |
($7
|
)
| | |
$166
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average tangible common equity | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| |
B
| |
$4,568
| | | |
$4,023
| | | |
$10,779
| | | |
$19,370
| | | | | | | | | | | | | | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | | | | | | | | | | | | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
7
| | | |
7
| | | | | | | | | | | | | | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
351
|
| | |
351
|
| | | | | | | | | | | | | |
Average tangible common equity (non-GAAP)
| |
C
| |
$4,568
|
| | |
$4,023
|
| | |
$4,247
|
| | |
$12,838
|
| | | | | | | | | | | | | |
Return on average tangible common equity (non-GAAP)
| |
A/C
| |
2.81
|
%
| | |
14.17
|
%
| | |
NM
| | | |
5.24
|
%
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Return on average total tangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| |
D
| |
$47,610
| | | |
$36,955
| | | |
$39,339
| | | |
$123,904
| | | | | | | | | | | | | | |
Less: Average goodwill (GAAP)
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | | | | | | | | | | | | |
Average other intangibles (GAAP)
| | | |
—
| | | |
—
| | | |
7
| | | |
7
| | | | | | | | | | | | | | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
351
|
| | |
351
|
| | | | | | | | | | | | | |
Average tangible assets (non-GAAP)
| |
E
| |
$47,610
|
| | |
$36,955
|
| | |
$32,807
|
| | |
$117,372
|
| | | | | | | | | | | | | |
Return on average total tangible assets (non-GAAP)
| |
A/E
| |
0.27
|
%
| | |
1.54
|
%
| | |
NM
| | | |
0.57
|
%
| | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
|
Efficiency ratio | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| |
F
| |
$638
| | | |
$153
| | | |
$19
| | | |
$810
| | | | | | | | | | | | | | |
Net interest income (GAAP)
| | | |
537
| | | |
256
| | | |
15
| | | |
808
| | | | | | | | | | | | | | |
Noninterest income (GAAP)
| | | |
219
|
| | |
107
|
| | |
32
|
| | |
358
|
| | | | | | | | | | | | | |
Total revenue
| |
G
| |
$756
|
| | |
$363
|
| | |
$47
|
| | |
$1,166
|
| | | | | | | | | | | | | |
Efficiency ratio (non-GAAP)
| |
F/G
| |
84.39
|
%
| | |
42.13
|
%
| | |
NM
| | | |
69.43
|
%
| | | | | | | | | | | | | |
Forward-Looking Statements
This document contains forward-looking statements within the Private
Securities Litigation Reform Act of 1995. Any statement that does not
describe historical or current facts is a forward-looking statement.
These statements often include the words “believes,” “expects,”
“anticipates,” “estimates,” “intends,” “plans,” “goals,” “targets,”
“initiatives,” “potentially,” “probably,” “projects,” “outlook” or
similar expressions or future conditional verbs such as “may,” “will,”
“should,” “would,” and “could.”
Forward-looking statements are based upon the current beliefs and
expectations of management, and on information currently available to
management. Our statements speak as of the date hereof, and we do not
assume any obligation to update these statements or to update the
reasons why actual results could differ from those contained in such
statements in light of new information or future events. We caution you,
therefore, against relying on any of these forward-looking statements.
They are neither statements of historical fact nor guarantees or
assurances of future performance. While there is no assurance that any
list of risks and uncertainties or risk factors is complete, important
factors that could cause actual results to differ materially from those
in the forward-looking statements include the following, without
limitation:
-
negative economic conditions that adversely affect the general
economy, housing prices, the job market, consumer confidence and
spending habits which may affect, among other things, the level of
nonperforming assets, charge-offs and provision expense;
-
the rate of growth in the economy and employment levels, as well as
general business and economic conditions;
-
our ability to implement our strategic plan, including the cost
savings and efficiency components, and achieve our indicative
performance targets;
-
our ability to remedy regulatory deficiencies and meet supervisory
requirements and expectations;
-
liabilities resulting from litigation and regulatory investigations;
-
our capital and liquidity requirements (including under regulatory
capital standards, such as the Basel III capital standards) and our
ability to generate capital internally or raise capital on favorable
terms;
-
the effect of the current low interest rate environment or changes in
interest rates on our net interest income, net interest margin and our
mortgage originations, mortgage servicing rights and mortgages held
for sale;
-
changes in interest rates and market liquidity, as well as the
magnitude of such changes, which may reduce interest margins, impact
funding sources and affect the ability to originate and distribute
financial products in the primary and secondary markets;
-
the effect of changes in the level of checking or savings account
deposits on our funding costs and net interest margin;
-
financial services reform and other current, pending or future
legislation or regulation that could have a negative effect on our
revenue and businesses, including the Dodd-Frank Act and other
legislation and regulation relating to bank products and services;
-
a failure in or breach of our operational or security systems or
infrastructure, or those of our third party vendors or other service
providers, including as a result of cyber attacks;
-
management’s ability to identify and manage these and other risks; and
-
any failure by us to successfully replicate or replace certain
functions, systems and infrastructure provided by The Royal Bank of
Scotland Group plc (RBS).
In addition to the above factors, we also caution that the amount and
timing of any future common stock dividends or share repurchases will
depend on our financial condition, earnings, cash needs, regulatory
constraints, capital requirements (including requirements of our
subsidiaries), and any other factors that our board of directors deems
relevant in making such a determination. Therefore, there can be no
assurance that we will pay any dividends to holders of our common stock,
or as to the amount of any such dividends. In addition, the timing and
manner of the sale of RBS’s remaining ownership of our common stock
remains uncertain, and we have no control over the manner in which RBS
may seek to divest such remaining shares. Any such sale would impact the
price of our shares of common stock.
More information about factors that could cause actual results to differ
materially from those described in the forward-looking statements can be
found under “Risk Factors” in Part I, Item 1A in our Annual Report on
Form 10-K for the year ended December 31, 2014, filed with the United
States Securities and Exchange Commission on March 3, 2015.
Note: Percentage changes, per share amounts, and ratios presented in
this document are calculated using whole dollars.
CFG-IR
Citizens Financial Group, Inc.
Media:
Jim
Hughes, 781-751-5404
or
Investors:
Ellen A.
Taylor, 203-897-4240
Source: Citizens Financial Group, Inc.