Fourth quarter 2014 Adjusted net income, excluding net restructuring charges and special items, of $217 million, or $0.39 diluted EPS*
Full-year 2014 Adjusted net income* of $790 million, up 18% from 2013
Fourth quarter diluted EPS up 33% from fourth quarter 2013, and up 30% on an Adjusted basis*
Adjusted ROTCE* of 6.8% in the fourth quarter 2014 compared with 5.2% in the fourth quarter 2013
PROVIDENCE, R.I.--(BUSINESS WIRE)--Citizens Financial Group, Inc. (NYSE:CFG or “Citizens") today reports
fourth quarter net income of $197 million, or $0.36 per diluted common
share, compared with $189 million, or $0.34 per diluted common share,
for the third quarter 2014, and $152 million, or $0.27 per diluted
common share, for the fourth quarter 2013. Fourth quarter 2014 results
were reduced by $0.03 per diluted common share related to net
restructuring charges and special items, versus $0.02 in the third
quarter 2014 as detailed in the Discussion of Results portion of this
release. Fourth quarter Adjusted diluted EPS* of $0.39 compares with
$0.36 in the third quarter 2014, and $0.30 in the fourth quarter 2013.
“2014 was a pivotal year for Citizens as we took decisive steps to
enhance our business model, grow our balance sheet and improve our
financial performance”
2014 net income of $865 million, or $1.55 per diluted common share,
increased from a loss of $3.4 billion, or ($6.12) per diluted common
share in 2013, which included a $4.1 billion after-tax goodwill
impairment charge. 2014 Adjusted net income* of $790 million, or $1.42
per diluted share, increased 18% from the prior year. 2014 Adjusted
total revenue* of $4.7 billion was in line with 2013.
Citizens also announced that its board of directors declared a quarterly
cash dividend of $0.10 per common share. The dividend is payable on
February 19, 2015 to shareholders of record at the close of business on
February 5, 2015.
"2014 was a pivotal year for Citizens as we took decisive steps to
enhance our business model, grow our balance sheet and improve our
financial performance,” said Bruce Van Saun, Chairman and Chief
Executive Officer. “I am proud of all we’ve accomplished in a very short
period of time. Following our successful initial public offering in the
third quarter, we are laser-focused on the execution of our plan to
drive continued improvement in profitability and deliver the best
possible banking experience for our customers. Our ability to robustly
grow loans and deposits in 2014 reflects the strength of our offerings
and customer relationships, and our improving efficiency ratio shows
that we are pursuing growth opportunities while maintaining good expense
discipline.”
Return on Average Tangible Common Equity* (“ROTCE”) was 6.12% in the
fourth quarter 2014 compared to 5.81% in the third quarter 2014 and
4.71% in the fourth quarter 2013. Adjusted ROTCE* for the fourth quarter
2014 was 6.76% compared to 6.22% for the third quarter 2014 and 5.24% in
the fourth quarter 2013, driven by improvement in underlying
pre-provision profit and the benefit of the continued re-alignment of
our capital structure which lowered average tangible common equity.
*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.
Key Highlights
Fourth Quarter 2014 vs. Third Quarter 2014
-
Fourth quarter highlights include 3% average loan growth, continued
overall strong credit quality and good expense discipline.
Results
-
Total revenue of $1.2 billion, up 2%.
-
Net interest income of $840 million increased by $20 million,
reflecting an increase in average interest-earning assets and improved
yields as the net interest margin improved three basis points to 2.80%.
-
Noninterest income of $339 million was up $5 million excluding the
impact of a change in mortgage servicing-rights valuation.
-
Adjusted noninterest expense* of $791 million remained broadly flat.
-
Adjusted efficiency ratio* of 67% improved 91 basis points.
-
Pre-provision profit of $355 million; adjusted pre-provision profit*
of $388 million increased by $16 million, driven by higher net
interest income.
-
Provision for credit losses of $72 million decreased $5 million,
reflecting continued disciplined underwriting and overall improvement
in credit quality.
Balance Sheet
-
Average loans and leases increased $2.4 billion, or 3%, on strength in
both retail and commercial loans.
-
Average deposits increased $3.1 billion, or 3%, driven by strength
across all product categories.
-
Nonperforming loans and leases to total loans and leases remained
relatively stable at 1.18%. Allowance coverage of NPLs was stable at
109% in fourth quarter 2014 relative to 111% in the third quarter 2014.
-
Capital strength remained robust with a Tier 1 common equity ratio of
12.4%.
-
Successfully issued $1.5 billion of senior notes during the quarter,
further diversifying our funding base and enhancing contingent
liquidity.
Full Year 2014 vs. Full Year 2013
-
Adjusted total revenue* of $4.7 billion remained consistent with 2013
levels despite a $116 million reduction in securities gains.
-
Adjusted noninterest expense* of $3.2 billion remained broadly flat.
-
Adjusted net income* of $790 million increased by $119 million, or 18%.
-
Adjusted ROTCE* of 6.13% was up 105 basis points.
-
Total assets increased 9% compared to year end 2013, driven by loan
growth of 9%.
-
Achieved well against major annual initiatives:
-
Completed largest traditional bank IPO in U.S. history;
operationally separated from The Royal Bank of Scotland Group plc
and delivered public-company readiness.
-
Sold Chicago-area branch network for a 6% deposit premium.
-
Executed $1.0 billion of capital conversion transactions.
Update on Place Execution
-
Continued execution on initiatives intended to drive growth and
enhance efficiency:
-
Progress in recruiting mortgage loan officers: 412 at year end, up
62 net for 2014 with 41 net in the fourth quarter as attrition has
slowed.
-
Period-end loan growth of $7.6 billion broadly on target with $3.8
billion in commercial, $3.3 billion in auto, and a net $0.5
billion across other portfolios.
-
Expense initiatives delivering against milestones with 28% of
targeted efficiency initiative savings in 2014; remain on track to
reach our savings target of $200 million by 2016.
|
|
|
|
|
|
|
|
|
|
Quarterly trends
|
|
|
Full year
|
|
|
Earnings highlights
|
|
|
|
|
|
|
|
4Q14 change from
|
|
|
|
|
|
|
|
|
2014 Change
|
|
|
|
($s in millions, except per share data)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
|
|
4Q13
|
|
|
|
|
2014
|
|
|
2013
|
|
|
from 2013
|
|
|
Net interest income
|
|
$
|
840
|
|
|
$
|
820
|
|
|
$
|
779
|
|
|
$
|
20
|
|
|
|
|
$
|
61
|
|
|
|
|
$
|
3,301
|
|
$
|
3,058
|
|
|
$
|
243
|
|
|
|
Noninterest income
|
|
|
339
|
|
|
|
341
|
|
|
|
379
|
|
|
|
(2
|
)
|
|
|
|
|
(40
|
)
|
|
|
|
|
1,678
|
|
|
1,632
|
|
|
|
46
|
|
|
|
Total revenue
|
|
|
1,179
|
|
|
|
1,161
|
|
|
|
1,158
|
|
|
|
18
|
|
|
|
|
|
21
|
|
|
|
|
|
4,979
|
|
|
4,690
|
|
|
|
289
|
|
|
|
Noninterest expense
|
|
|
824
|
|
|
|
810
|
|
|
|
818
|
|
|
|
14
|
|
|
|
|
|
6
|
|
|
|
|
|
3,392
|
|
|
7,679
|
|
|
|
(4,287
|
)
|
|
|
Profit (loss) before provision for credit losses
|
|
|
355
|
|
|
|
351
|
|
|
|
340
|
|
|
|
4
|
|
|
|
|
|
15
|
|
|
|
|
|
1,587
|
|
|
(2,989
|
)
|
|
|
4,576
|
|
|
|
Provision for credit losses
|
|
|
72
|
|
|
|
77
|
|
|
|
132
|
|
|
|
(5
|
)
|
|
|
|
|
(60
|
)
|
|
|
|
|
319
|
|
|
479
|
|
|
|
(160
|
)
|
|
|
Net income (loss)
|
|
$
|
197
|
|
|
$
|
189
|
|
|
$
|
152
|
|
|
$
|
8
|
|
|
|
|
$
|
45
|
|
|
|
|
$
|
865
|
|
$
|
(3,426
|
)
|
|
$
|
4,291
|
|
|
|
After-tax restructuring charges and special items
|
|
|
(20
|
)
|
|
|
(13
|
)
|
|
|
(17
|
)
|
|
|
(7
|
)
|
|
|
|
|
(3
|
)
|
|
|
|
|
75
|
|
|
(4,097
|
)
|
|
|
4,172
|
|
|
|
Net income, excluding restructuring charges and special items*
|
|
$
|
217
|
|
|
$
|
202
|
|
|
$
|
169
|
|
|
$
|
15
|
|
|
|
|
$
|
48
|
|
|
|
|
$
|
790
|
|
$
|
671
|
|
|
$
|
119
|
|
|
|
Average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (in millions)
|
|
|
546.8
|
|
|
|
560.0
|
|
|
|
560.0
|
|
|
|
(13
|
)
|
|
|
|
|
(13
|
)
|
|
|
|
|
556.7
|
|
|
560.0
|
|
|
|
(3
|
)
|
|
|
Diluted (in millions)
|
|
|
550.7
|
|
|
|
560.2
|
|
|
|
560.0
|
|
|
|
(10
|
)
|
|
|
|
|
(9
|
)
|
|
|
|
|
557.7
|
|
|
560.0
|
|
|
|
(2
|
)
|
|
|
Diluted earnings per share
|
|
$
|
0.36
|
|
|
$
|
0.34
|
|
|
$
|
0.27
|
|
|
$
|
0.02
|
|
|
|
|
$
|
0.09
|
|
|
|
|
$
|
1.55
|
|
$
|
(6.12
|
)
|
|
$
|
7.67
|
|
|
|
Diluted earnings per share, excluding restructuring charges and
special items*
|
|
$
|
0.39
|
|
|
$
|
0.36
|
|
|
$
|
0.30
|
|
|
$
|
0.03
|
|
|
|
|
$
|
0.09
|
|
|
|
|
$
|
1.42
|
|
$
|
1.20
|
|
|
$
|
0.22
|
|
|
|
Financial ratios
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest margin
|
|
|
2.80
|
|
%
|
|
2.77
|
|
%
|
|
2.83
|
|
%
|
|
3
|
|
|
bps
|
|
|
(3
|
)
|
|
bps
|
|
|
2.83
|
%
|
|
2.85
|
|
%
|
|
(2
|
)
|
|
bps
|
Noninterest income as a % of total revenue
|
|
|
28.8
|
|
|
|
29.4
|
|
|
|
32.7
|
|
|
|
(62
|
)
|
|
bps
|
|
|
(398
|
)
|
|
bps
|
|
|
33.7
|
|
|
34.8
|
|
|
|
(110
|
)
|
|
bps
|
Effective income tax rate
|
|
|
30.6
|
|
|
|
30.8
|
|
|
|
26.9
|
|
|
|
(25
|
)
|
|
bps
|
|
|
369
|
|
|
bps
|
|
|
31.8
|
|
|
1.2
|
|
|
|
3,059
|
|
|
bps
|
Efficiency ratio*
|
|
|
70
|
|
|
|
70
|
|
|
|
71
|
|
|
|
4
|
|
|
bps
|
|
|
(74
|
)
|
|
bps
|
|
|
68
|
|
|
164
|
|
|
|
(9,561
|
)
|
|
bps
|
Efficiency ratio, excluding restructuring charges and special items*
|
|
|
67
|
|
|
|
68
|
|
|
|
68
|
|
|
|
(91
|
)
|
|
bps
|
|
|
(124
|
)
|
|
bps
|
|
|
69
|
|
|
69
|
|
|
|
9
|
|
|
bps
|
Return on average tangible common equity*
|
|
|
6.12
|
|
|
|
5.81
|
|
|
|
4.71
|
|
|
|
31
|
|
|
bps
|
|
|
141
|
|
|
bps
|
|
|
6.71
|
|
|
(25.91
|
)
|
|
|
3,262
|
|
|
bps
|
Return on average tangible common equity excluding restructuring
charges and special items*
|
|
|
6.76
|
|
|
|
6.22
|
|
|
|
5.24
|
|
|
|
54
|
|
|
bps
|
|
|
152
|
|
|
bps
|
|
|
6.13
|
|
|
5.08
|
|
|
|
105
|
|
|
bps
|
Return on average common equity
|
|
|
4.06
|
|
|
|
3.87
|
|
|
|
3.12
|
|
|
|
19
|
|
|
bps
|
|
|
94
|
|
|
bps
|
|
|
4.46
|
|
|
(15.69
|
)
|
|
|
2,015
|
|
|
bps
|
Return on average total assets
|
|
|
0.60
|
|
|
|
0.58
|
|
|
|
0.50
|
|
|
|
2
|
|
|
bps
|
|
|
10
|
|
|
bps
|
|
|
0.68
|
|
|
(2.83
|
)
|
|
|
351
|
|
|
bps
|
Return on average total tangible assets*
|
|
|
0.63
|
|
%
|
|
0.61
|
|
%
|
|
0.53
|
|
%
|
|
2
|
|
|
bps
|
|
|
10
|
|
|
bps
|
|
|
0.71
|
%
|
|
(3.05
|
)
|
%
|
|
376
|
|
|
bps
|
Capital adequacy(1),(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 common equity ratio
|
|
|
12.4
|
|
%
|
|
12.9
|
|
%
|
|
13.5
|
|
%
|
|
|
|
|
|
|
|
|
|
12.4
|
%
|
|
13.5
|
|
%
|
|
|
|
Total capital ratio
|
|
|
15.8
|
|
|
|
16.1
|
|
|
|
16.1
|
|
|
|
|
|
|
|
|
|
|
|
15.8
|
|
|
16.1
|
|
|
|
|
|
Leverage ratio
|
|
|
10.6
|
|
%
|
|
10.9
|
|
%
|
|
11.6
|
|
%
|
|
|
|
|
|
|
|
|
|
10.6
|
%
|
|
11.6
|
|
%
|
|
|
|
Asset quality(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total nonperforming loans and leases as a % of total loans and leases
|
|
|
1.18
|
|
%
|
|
1.19
|
|
%
|
|
1.65
|
|
%
|
|
(1
|
)
|
|
bps
|
|
|
(47
|
)
|
|
bps
|
|
|
1.18
|
%
|
|
1.65
|
|
%
|
|
(47
|
)
|
|
bps
|
Allowance for loan and lease losses as a % of loans and leases
|
|
|
1.28
|
|
|
|
1.32
|
|
|
|
1.42
|
|
|
|
(4
|
)
|
|
bps
|
|
|
(14
|
)
|
|
bps
|
|
|
1.28
|
|
|
1.42
|
|
|
|
(14
|
)
|
|
bps
|
Allowance for loan and lease losses as a % of nonperforming loans
and leases
|
|
|
108.51
|
|
%
|
|
111.30
|
|
%
|
|
86.17
|
|
%
|
|
(279
|
)
|
|
bps
|
|
|
2,234
|
|
|
bps
|
|
|
108.51
|
%
|
|
86.17
|
|
%
|
|
2,234
|
|
|
bps
|
Net charge-offs as a % of average loans and leases
|
|
|
0.35
|
|
|
|
0.38
|
|
|
|
0.53
|
|
|
|
(3
|
)
|
|
bps
|
|
|
(18
|
)
|
|
bps
|
|
|
0.36
|
|
|
0.59
|
|
|
|
(23
|
)
|
|
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.
|
|
Discussion of Results:
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,
largely related to efforts to improve processes and enhance
efficiencies, as well as rebranding and separation from The Royal Bank
of Scotland Group plc (“RBS”). Third quarter 2014 results were reduced
by a net $13 million after-tax, or $0.02 per share, of restructuring
charges and special items. Fourth quarter 2013 results were reduced by a
net $17 million after-tax, or $0.03 per share, of restructuring charges
and special items.
Full-year 2014 net income benefited from a net $75 million, or $0.13 per
diluted share, of after-tax restructuring charges and special items,
compared with 2013 net income which was reduced by a net $4.1 billion,
or $7.32 per diluted share, of after-tax restructuring charges and
special items.
In addition to the restructuring charges and special items associated
with the Chicago Divestiture that have been excluded from 2014 Adjusted
Results*, the second quarter 2014 Chicago Divestiture also reduced
fourth quarter 2014 results, as compared to the fourth quarter of 2013,
by the following estimated amounts: $13 million in net interest income,
$12 million in noninterest income and $21 million in noninterest
expense. The full-year 2014 effect of the Chicago Divestiture as
compared to 2013, reduced results by the following estimated amounts:
$26 million in net interest income, $24 million in noninterest income
and $42 million in noninterest expense.
Fourth quarter 2014 net income of $197 million increased $8 million, or
4%, from the third quarter 2014, and increased $45 million, or 30%, from
the fourth quarter 2013. Full-year 2014 net income of $865 million
increased from a loss of $3.4 billion in 2013, which included a $4.1
billion goodwill impairment charge. Results included the following
restructuring charges and special items which largely related to our
Chicago Divestiture and our separation from RBS, as well as efforts to
improve processes and enhance efficiency.
|
|
|
as of and for the three months ended
|
|
as of and for the twelve months ended
|
Restructuring charges and special items
|
|
December 31, 2014
|
|
September 30, 2014
|
|
December 31, 2014
|
|
December 31, 2013
|
($s in millions, except per share data)
|
|
pre-tax
|
|
after-tax
|
|
pre-tax
|
|
after-tax
|
|
pre-tax
|
|
after-tax
|
|
pre-tax
|
|
after-tax
|
Noninterest income special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Gain on Chicago Divestiture
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
288
|
|
$
|
180
|
|
$
|
—
|
|
|
$
|
—
|
|
Total noninterest income special items
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
288
|
|
$
|
180
|
|
$
|
—
|
|
|
$
|
—
|
|
Noninterest expense restructuring charges and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago Divestiture
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
3
|
|
$
|
2
|
|
$
|
—
|
|
|
$
|
—
|
|
Efficiency initiatives
|
|
|
(1
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
39
|
|
|
24
|
|
|
5
|
|
|
|
3
|
|
Separation/IPO related
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
|
—
|
|
Other
|
|
|
1
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-compensation expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chicago Divestiture
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
14
|
|
|
9
|
|
|
—
|
|
|
|
—
|
|
Efficiency initiatives
|
|
|
11
|
|
|
|
8
|
|
|
|
1
|
|
|
|
—
|
|
|
|
58
|
|
|
37
|
|
|
—
|
|
|
|
—
|
|
Separation/IPO related
|
|
|
7
|
|
|
|
3
|
|
|
|
5
|
|
|
|
3
|
|
|
|
19
|
|
|
10
|
|
|
—
|
|
|
|
—
|
|
Other
|
|
|
14
|
|
|
|
9
|
|
|
|
15
|
|
|
|
10
|
|
|
|
34
|
|
|
22
|
|
|
21
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
4,435
|
|
|
|
4,080
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total noninterest expense restructuring charges and special items
|
|
$
|
33
|
|
|
$
|
20
|
|
|
$
|
21
|
|
|
$
|
13
|
|
|
$
|
169
|
|
$
|
105
|
|
$
|
4,461
|
|
|
$
|
4,097
|
|
Net restructuring charges and special items
|
|
$
|
(33
|
)
|
|
$
|
(20
|
)
|
|
$
|
(21
|
)
|
|
$
|
(13
|
)
|
|
$
|
119
|
|
$
|
75
|
|
$
|
(4,461
|
)
|
|
$
|
(4,097
|
)
|
Diluted EPS impact
|
|
|
|
$
|
(0.03
|
)
|
|
|
|
$
|
(0.02
|
)
|
|
|
|
$
|
0.13
|
|
|
|
$
|
(7.32
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly trends
|
|
Full year
|
Adjusted results*
|
|
|
|
|
|
|
|
4Q14 change from
|
|
|
|
|
|
|
2014 Change
|
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
2014
|
|
|
2013
|
|
from 2013
|
Net interest income
|
|
$
|
840
|
|
$
|
820
|
|
$
|
779
|
|
$
|
20
|
|
|
$
|
61
|
|
|
$
|
3,301
|
|
$
|
3,058
|
|
$
|
243
|
|
Adjusted noninterest income*
|
|
|
339
|
|
|
341
|
|
|
379
|
|
|
(2
|
)
|
|
|
(40
|
)
|
|
|
1,390
|
|
|
1,632
|
|
|
(242
|
)
|
Adjusted total revenue*
|
|
|
1,179
|
|
|
1,161
|
|
|
1,158
|
|
|
18
|
|
|
|
21
|
|
|
|
4,691
|
|
|
4,690
|
|
|
1
|
|
Adjusted noninterest expense*
|
|
|
791
|
|
|
789
|
|
|
792
|
|
|
2
|
|
|
|
(1
|
)
|
|
|
3,223
|
|
|
3,218
|
|
|
5
|
|
Adjusted pre-provision profit*
|
|
|
388
|
|
|
372
|
|
|
366
|
|
|
16
|
|
|
|
22
|
|
|
|
1,468
|
|
|
1,472
|
|
|
(4
|
)
|
Provision for credit losses
|
|
|
72
|
|
|
77
|
|
|
132
|
|
|
(5
|
)
|
|
|
(60
|
)
|
|
|
319
|
|
|
479
|
|
|
(160
|
)
|
Adjusted pretax income*
|
|
|
316
|
|
|
295
|
|
|
234
|
|
|
21
|
|
|
|
82
|
|
|
|
1,149
|
|
|
993
|
|
|
156
|
|
Adjusted income tax expense*
|
|
|
99
|
|
|
93
|
|
|
65
|
|
|
6
|
|
|
|
34
|
|
|
|
359
|
|
|
322
|
|
|
37
|
|
Adjusted net income*
|
|
$
|
217
|
|
$
|
202
|
|
$
|
169
|
|
$
|
15
|
|
|
$
|
48
|
|
|
$
|
790
|
|
$
|
671
|
|
$
|
119
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income* of $217 million in the fourth quarter 2014
increased $15 million, or 7%, from the third quarter 2014 driven by an
$18 million increase in total revenue and a $5 million decrease in
provision for credit losses. Adjusted pre-provision profit* increased
$16 million from the third quarter 2014 driven by higher net interest
income, reflecting an increase in average interest-earning assets.
Fourth quarter 2014 Adjusted net income* increased $48 million, or 28%,
from $169 million in the fourth quarter 2013, driven by a $60 million
decrease in provision expense related to continued improvement in credit
quality. Adjusted pre-provision profit* increased $22 million from the
fourth quarter 2013 as growth in net interest income and capital markets
fees was largely offset by lower securities gains, other income, and
service charges and fees.
|
Net interest income
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
$
|
|
|
|
%
|
|
$
|
|
|
|
%
|
Interest income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest and fees on loans and leases and loans held for sale
|
|
$
|
779
|
|
$
|
756
|
|
$
|
745
|
|
$
|
23
|
|
|
|
|
3
|
%
|
|
$
|
34
|
|
|
|
|
5
|
%
|
Investment securities
|
|
|
161
|
|
|
155
|
|
|
129
|
|
|
6
|
|
|
|
|
4
|
|
|
|
32
|
|
|
|
|
25
|
|
Interest-bearing deposits in banks
|
|
|
1
|
|
|
2
|
|
|
2
|
|
|
(1
|
)
|
|
|
|
(50
|
)
|
|
|
(1
|
)
|
|
|
|
(50
|
)
|
Total interest income
|
|
$
|
941
|
|
$
|
913
|
|
$
|
876
|
|
$
|
28
|
|
|
|
|
3
|
%
|
|
$
|
65
|
|
|
|
|
7
|
%
|
Interest expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deposits
|
|
$
|
48
|
|
$
|
41
|
|
$
|
40
|
|
$
|
7
|
|
|
|
|
17
|
%
|
|
$
|
8
|
|
|
|
|
20
|
%
|
Federal funds purchased and securities sold under agreement to
repurchase
|
|
|
7
|
|
|
9
|
|
|
42
|
|
|
(2
|
)
|
|
|
|
(22
|
)
|
|
|
(35
|
)
|
|
|
|
(83
|
)
|
Other short-term borrowed funds
|
|
|
19
|
|
|
21
|
|
|
1
|
|
|
(2
|
)
|
|
|
|
(10
|
)
|
|
|
18
|
|
|
|
|
1,800
|
|
Long-term borrowed funds
|
|
|
27
|
|
|
22
|
|
|
14
|
|
|
5
|
|
|
|
|
23
|
|
|
|
13
|
|
|
|
|
93
|
|
Total interest expense
|
|
$
|
101
|
|
$
|
93
|
|
$
|
97
|
|
$
|
8
|
|
|
|
|
9
|
%
|
|
$
|
4
|
|
|
|
|
4
|
%
|
Net interest income
|
|
$
|
840
|
|
$
|
820
|
|
$
|
779
|
|
$
|
20
|
|
|
|
|
2
|
%
|
|
$
|
61
|
|
|
|
|
8
|
%
|
Net interest margin
|
|
|
2.80
|
%
|
|
2.77
|
%
|
|
2.83
|
%
|
|
3
|
|
|
bps
|
|
|
|
|
(3
|
)
|
|
bps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income of $840 million in the fourth quarter 2014 increased
$20 million, or 2%, compared with the third quarter 2014, driven largely
by a $2.4 billion increase in average loans and leases, higher
investment portfolio income, and a reduction in pay-fixed swap costs,
partially offset by higher subordinated debt borrowing costs and deposit
costs.
Fourth quarter net interest income increased $61 million, or 8%, from
the fourth quarter 2013, as the benefit of growth in average
interest-earning assets, a reduction in pay-fixed swap costs and
improved securities yields was partially offset by continued pressure
from the relatively persistent low-rate environment on loan yields and
mix, higher borrowing costs related to subordinated debt issuances, and
the estimated $13 million effect of the Chicago Divestiture.
Net interest margin increased three basis points to 2.80% in the fourth
quarter 2014, from 2.77% in the third quarter 2014, largely as the
benefit of higher securities portfolio income and loan growth was
partially offset by the impact of higher borrowing costs related to the
issuance of subordinated debt, increased deposit costs, and a shift in
loan mix toward variable-rate products and auto loans.
Compared to the fourth quarter 2013, net interest margin decreased three
basis points as the benefit of a reduction in pay-fixed swap costs was
more than offset by a reduction in loan spreads, reflecting the impact
of the relatively persistent low-rate environment on loan yields, and
higher borrowing costs related to the issuance of subordinated debt and
senior notes.
|
|
|
|
|
|
|
|
|
|
|
Noninterest Income
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
|
$
|
|
|
%
|
|
|
|
$
|
|
|
%
|
|
Service charges and fees
|
|
$
|
144
|
|
$
|
144
|
|
$
|
152
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
(8
|
)
|
|
(5
|
) %
|
Card fees
|
|
|
58
|
|
|
58
|
|
|
58
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
Trust and investment services fees
|
|
|
38
|
|
|
39
|
|
|
40
|
|
|
(1
|
)
|
|
(3
|
)
|
|
|
(2
|
)
|
|
(5
|
)
|
Foreign exchange and trade finance fees
|
|
|
25
|
|
|
26
|
|
|
24
|
|
|
(1
|
)
|
|
(4
|
)
|
|
|
1
|
|
|
4
|
|
Capital markets fees
|
|
|
25
|
|
|
22
|
|
|
18
|
|
|
3
|
|
|
14
|
|
|
|
7
|
|
|
39
|
|
Mortgage banking fees
|
|
|
16
|
|
|
21
|
|
|
20
|
|
|
(5
|
)
|
|
(24
|
)
|
|
|
(4
|
)
|
|
(20
|
)
|
Securities gains, net
|
|
|
1
|
|
|
2
|
|
|
25
|
|
|
(1
|
)
|
|
(50
|
)
|
|
|
(24
|
)
|
|
(96
|
)
|
Other income
|
|
|
32
|
|
|
29
|
|
|
42
|
|
|
3
|
|
|
10
|
|
|
|
(10
|
)
|
|
(24
|
)
|
Noninterest income
|
|
$
|
339
|
|
$
|
341
|
|
$
|
379
|
|
$
|
(2
|
)
|
|
(1
|
) %
|
|
$
|
(40
|
)
|
|
(11
|
) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income of $339 million in the fourth quarter 2014 was up
approximately $5 million relative to the third quarter of 2014 excluding
a $7 million decrease in mortgage servicing rights valuation. Growth in
capital markets fees and other income led the way, with all other
categories relatively stable.
Noninterest income decreased $40 million from the fourth quarter 2013,
largely as growth in capital markets and foreign exchange and trade
finance fees was more than offset by a net $34 million reduction in
securities gains and other income, and an $8 million decrease in service
charges and fees, which included an estimated decrease of $11 million
tied to the effect of a check posting-order change and the impact of the
Chicago Divestiture. Additionally, mortgage banking and trust and
investment services fees were lower.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
|
$
|
|
|
%
|
|
|
|
$
|
|
|
%
|
|
Salaries and employee benefits
|
|
$
|
397
|
|
$
|
409
|
|
$
|
391
|
|
$
|
(12
|
)
|
|
(3
|
) %
|
|
$
|
6
|
|
|
2
|
%
|
Outside services
|
|
|
106
|
|
|
106
|
|
|
101
|
|
|
—
|
|
|
—
|
|
|
|
5
|
|
|
5
|
|
Occupancy
|
|
|
81
|
|
|
77
|
|
|
83
|
|
|
4
|
|
|
5
|
|
|
|
(2
|
)
|
|
(2
|
)
|
Equipment expense
|
|
|
63
|
|
|
58
|
|
|
68
|
|
|
5
|
|
|
9
|
|
|
|
(5
|
)
|
|
(7
|
)
|
Amortization of software
|
|
|
43
|
|
|
38
|
|
|
32
|
|
|
5
|
|
|
13
|
|
|
|
11
|
|
|
34
|
|
Other operating expense
|
|
|
134
|
|
|
122
|
|
|
143
|
|
|
12
|
|
|
10
|
|
|
|
(9
|
)
|
|
(6
|
)
|
Total noninterest expense
|
|
$
|
824
|
|
$
|
810
|
|
$
|
818
|
|
$
|
14
|
|
|
2
|
%
|
|
$
|
6
|
|
|
1
|
%
|
Restructuring charges and special items
|
|
|
33
|
|
|
21
|
|
|
26
|
|
|
12
|
|
|
57
|
|
|
|
7
|
|
|
27
|
|
Total noninterest expense, excluding restructuring charges and
special items*
|
|
$
|
791
|
|
$
|
789
|
|
$
|
792
|
|
$
|
2
|
|
|
—
|
|
|
$
|
(1
|
)
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense of $824 million in the fourth quarter 2014 increased
$14 million from the third quarter 2014, largely reflecting a $12
million increase in restructuring charges and special items from the
third quarter 2014.
Adjusted noninterest expense* remained broadly flat with the third
quarter 2014, as a number of unusual items, largely in other operating
expense, broadly offset while our savings initiatives helped to fund
continued investments in the businesses to drive future revenue growth.
Noninterest expense in the fourth quarter 2014 increased $6 million from
the fourth quarter 2013, largely as higher amortization of software
expense, salaries and employee benefits, and outside services costs were
partially offset by a reduction in other operating expense, equipment
expense and occupancy expense, as well as an estimated $21 million
decrease related to the Chicago Divestiture. These results reflected a
$7 million increase in restructuring charges and special items from the
fourth quarter 2013.
Adjusted noninterest expense* was in-line with the fourth quarter 2013
as lower outside services and other expense was more than offset by an
increase in salaries and employee benefits, occupancy, and amortization
of software.
The company’s effective tax rate was 30.6% in the fourth quarter 2014,
compared to 30.8% in the third quarter 2014, and 26.9% in the fourth
quarter 2013.
|
|
|
|
|
|
|
|
|
|
|
Consumer Banking Segment
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
$
|
%
|
|
|
$
|
%
|
|
Net interest income
|
|
$
|
536
|
|
$
|
532
|
|
$
|
543
|
|
$
|
4
|
|
|
1
|
%
|
|
$
|
(7
|
)
|
|
(1
|
) %
|
Noninterest income
|
|
|
218
|
|
|
226
|
|
|
235
|
|
|
(8
|
)
|
|
(4
|
)
|
|
|
(17
|
)
|
|
(7
|
)
|
Total revenue
|
|
|
754
|
|
|
758
|
|
|
778
|
|
|
(4
|
)
|
|
(1
|
)
|
|
|
(24
|
)
|
|
(3
|
)
|
Noninterest expense
|
|
|
611
|
|
|
609
|
|
|
638
|
|
|
2
|
|
|
—
|
|
|
|
(27
|
)
|
|
(4
|
)
|
Profit before provision for credit losses
|
|
|
143
|
|
|
149
|
|
|
140
|
|
|
(6
|
)
|
|
(4
|
)
|
|
|
3
|
|
|
2
|
|
Provision for credit losses
|
|
|
64
|
|
|
66
|
|
|
65
|
|
|
(2
|
)
|
|
(3
|
)
|
|
|
(1
|
)
|
|
(2
|
)
|
Income before income tax expense
|
|
|
79
|
|
|
83
|
|
|
75
|
|
|
(4
|
)
|
|
(5
|
)
|
|
|
4
|
|
|
5
|
|
Income tax expense
|
|
|
27
|
|
|
29
|
|
|
25
|
|
|
(2
|
)
|
|
(7
|
)
|
|
|
2
|
|
|
8
|
|
Net income
|
|
$
|
52
|
|
$
|
54
|
|
$
|
50
|
|
$
|
(2
|
)
|
|
(4
|
) %
|
|
$
|
2
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases (1)
|
|
$
|
49,351
|
|
$
|
47,848
|
|
$
|
44,790
|
|
$
|
1,503
|
|
|
3
|
%
|
|
$
|
4,561
|
|
|
10
|
%
|
Total deposits
|
|
|
66,374
|
|
|
65,609
|
|
|
71,423
|
|
|
765
|
|
|
1
|
%
|
|
|
(5,049
|
)
|
|
(7
|
) %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROTCE (2)*
|
|
|
4.30
|
%
|
|
4.57
|
%
|
|
4.40
|
%
|
|
(27
|
)
|
bps
|
|
|
|
(10
|
)
|
bps
|
|
Efficiency ratio*
|
|
|
81
|
%
|
|
80
|
%
|
|
82
|
%
|
|
67
|
|
bps
|
|
|
|
(75
|
)
|
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 $52 million for the fourth quarter 2014
decreased $2 million, or 4%, compared to the third quarter 2014, as the
impact of lower revenues and higher expenses was partially offset by a
decrease in provision for credit losses. Net interest income increased
$4 million, or 1%, from the third quarter 2014, largely as the benefit
of growth in auto, mortgage and student loans, coupled with improved
loan yields, was partially offset by an increase in deposit costs.
Noninterest income decreased $8 million, or 4%, from the third quarter
of 2014, driven by a $5 million reduction in mortgage banking fees,
which included a $7 million impact of a change in mortgage servicing
rights valuation reserve, as well as lower card fees and other income.
Noninterest expense of $611 million increased $2 million from the third
quarter 2014, driven by increased advertising expense largely related to
the launch of a new education refinance product, as well as higher
occupancy and equipment expense. Provision for credit losses of $64
million decreased $2 million, or 3%, reflecting continued improvement in
credit quality.
Net income of $52 million for the fourth quarter 2014 was relatively
stable with the fourth quarter 2013, as a reduction in expenses offset
the impact of lower revenue growth. Fourth quarter 2013 results included
an estimated $32 million in revenue and $20 million in expense
associated with the Chicago Divestiture. Consumer Banking total revenue
decreased $24 million from the fourth quarter 2013, largely as an
estimated $37 million net impact from the Chicago Divestiture and a
check posting-order change, as well as the effect of the relatively
persistent low-rate environment on net interest income, were partially
offset by organic growth. Noninterest expense decreased $27 million, as
the impact of the Chicago Divestiture and our focus on improving
efficiency was partially offset by investment in the business. Provision
for credit losses of $64 million remained relatively stable with the
fourth quarter 2013, largely reflecting continued improvement in credit
quality.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Banking Segment
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
|
$
|
|
|
%
|
|
|
|
$
|
|
|
%
|
|
Net interest income
|
|
$
|
283
|
|
$
|
270
|
|
$
|
260
|
|
$
|
13
|
|
|
5
|
%
|
|
$
|
23
|
|
|
9
|
%
|
Noninterest income
|
|
|
111
|
|
|
104
|
|
|
105
|
|
|
7
|
|
|
7
|
|
|
|
6
|
|
|
6
|
|
Total revenue
|
|
|
394
|
|
|
374
|
|
|
365
|
|
|
20
|
|
|
5
|
|
|
|
29
|
|
|
8
|
|
Noninterest expense
|
|
|
180
|
|
|
162
|
|
|
164
|
|
|
18
|
|
|
11
|
|
|
|
16
|
|
|
10
|
|
Profit before provision for credit losses
|
|
|
214
|
|
|
212
|
|
|
201
|
|
|
2
|
|
|
1
|
|
|
|
13
|
|
|
6
|
|
Provision for credit losses
|
|
|
1
|
|
|
—
|
|
|
14
|
|
|
1
|
|
|
—
|
|
|
|
(13
|
)
|
|
(93
|
)
|
Income before income tax expense
|
|
|
213
|
|
|
212
|
|
|
187
|
|
|
1
|
|
|
—
|
|
|
|
26
|
|
|
14
|
|
Income tax expense
|
|
|
73
|
|
|
73
|
|
|
64
|
|
|
—
|
|
|
—
|
|
|
|
9
|
|
|
14
|
|
Net income
|
|
$
|
140
|
|
$
|
139
|
|
$
|
123
|
|
$
|
1
|
|
|
1
|
%
|
|
$
|
17
|
|
|
14
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases (1)
|
|
$
|
38,926
|
|
$
|
37,787
|
|
$
|
35,684
|
|
$
|
1,139
|
|
|
3
|
%
|
|
$
|
3,242
|
|
|
9
|
%
|
Total deposits
|
|
|
22,500
|
|
|
20,985
|
|
|
17,623
|
|
|
1,515
|
|
|
7
|
%
|
|
|
4,877
|
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Key metrics
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ROTCE (2)*
|
|
|
12.76
|
%
|
|
13.10
|
%
|
|
12.10
|
%
|
|
(34
|
)
|
bps
|
|
|
|
66
|
|
bps
|
|
Efficiency ratio*
|
|
|
45
|
%
|
|
43
|
%
|
|
45
|
%
|
|
213
|
|
bps
|
|
|
|
75
|
|
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 $140 million in the fourth quarter 2014
increased $1 million, or 1%, from the third quarter 2014 as total
revenue growth of $20 million was partially offset by an $18 million
increase in noninterest expense. Net interest income grew $13 million,
or 5%, from the third quarter 2014, driven by a $1.1 billion increase in
average loans led by the Mid-Corporate, Commercial Real Estate, Asset
Finance, Healthcare, and Franchise Finance lines of businesses, as well
as the benefit of robust deposit growth. Results include the purchase of
a $400 million oil and gas reserve-based lending portfolio during the
quarter, which increased average loans by $216 million. Noninterest
income increased $7 million, or 7%, from the third quarter 2014, driven
by growth in leasing, capital markets and card fees. Noninterest expense
increased $18 million, or 11%, from the third quarter 2014, largely
reflecting higher regulatory costs, depreciation expense on leased
equipment, and incentive and recruiting expense. Provision for credit
losses was $1 million for the fourth quarter 2014 as compared to zero in
the prior quarter.
Fourth quarter 2014 net income increased $17 million, or 14%, compared
to the fourth quarter 2013, as the benefit of a $29 million increase in
total revenue and a $13 million decrease in provision for credit losses
was partially offset by a $16 million increase in noninterest expense.
Net interest income increased $23 million, or 9%, from the fourth
quarter 2013, reflecting the benefit of a $3.2 billion increase in
average loans and leases, driven by strength in Mid-Corporate,
Commercial Real Estate, Asset Finance, Franchise Finance, Healthcare,
Technology and Business Capital. Noninterest income increased $6
million, or 6%, from the fourth quarter 2013, reflecting strong growth
in capital markets particularly in loan syndications, as well as higher
card fees and service charges, which were partially offset by lower
interest rate product fees and leasing income. Noninterest expense
increased $16 million, or 10%, from the fourth quarter 2013, reflecting
increased salary and benefits costs, regulatory costs, and an operating
lease residual write-down. Provision for credit losses decreased $13
million from the fourth quarter 2013, reflecting improvement in credit
quality.
|
Other(1)
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
$
|
|
%
|
|
$
|
|
%
|
Net interest income (expense)
|
|
$
|
21
|
|
|
$
|
18
|
|
|
$
|
(24
|
)
|
|
$
|
3
|
|
|
17
|
%
|
|
$
|
45
|
|
|
188
|
%
|
Noninterest income
|
|
|
10
|
|
|
|
11
|
|
|
|
39
|
|
|
|
(1
|
)
|
|
(9
|
)
|
|
|
(29
|
)
|
|
(74
|
)
|
Total revenue
|
|
|
31
|
|
|
|
29
|
|
|
|
15
|
|
|
|
2
|
|
|
7
|
|
|
|
16
|
|
|
107
|
|
Noninterest expense
|
|
|
33
|
|
|
|
39
|
|
|
|
16
|
|
|
|
(6
|
)
|
|
(15
|
)
|
|
|
17
|
|
|
106
|
|
Profit (loss) before provision for credit losses
|
|
|
(2
|
)
|
|
|
(10
|
)
|
|
|
(1
|
)
|
|
|
8
|
|
|
80
|
|
|
|
(1
|
)
|
|
(100
|
)
|
Provision for credit losses
|
|
|
7
|
|
|
|
11
|
|
|
|
53
|
|
|
|
(4
|
)
|
|
(36
|
)
|
|
|
(46
|
)
|
|
(87
|
)
|
Income (loss) before income tax expense (benefit)
|
|
|
(9
|
)
|
|
|
(21
|
)
|
|
|
(54
|
)
|
|
|
12
|
|
|
57
|
|
|
|
45
|
|
|
83
|
|
Income tax expense (benefit)
|
|
|
(14
|
)
|
|
|
(17
|
)
|
|
|
(33
|
)
|
|
|
3
|
|
|
18
|
|
|
|
19
|
|
|
58
|
|
Net income (loss)
|
|
$
|
5
|
|
|
$
|
(4
|
)
|
|
$
|
(21
|
)
|
|
$
|
9
|
|
|
225
|
%
|
|
$
|
26
|
|
|
124
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average balances
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total loans and leases (2)
|
|
$
|
4,001
|
|
|
$
|
4,218
|
|
|
$
|
5,578
|
|
|
$
|
(217
|
)
|
|
(5
|
) %
|
|
$
|
(1,577
|
)
|
|
(28
|
) %
|
Total deposits
|
|
|
5,923
|
|
|
|
5,082
|
|
|
|
4,138
|
|
|
|
841
|
|
|
17
|
%
|
|
|
1,785
|
|
|
43
|
%
|
|
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 $5 million in the fourth quarter 2014,
compared to a net loss of $4 million in the third quarter 2014,
reflecting the benefit of higher total revenue and lower noninterest and
provision expense. Net interest income of $21 million increased $3
million from the prior quarter, driven by lower swap expense and higher
investment securities interest, partially offset by increased wholesale
funding. Noninterest expense of $33 million decreased $6 million from
the third quarter 2014 despite a $12 million increase in restructuring
charges and special items. Noninterest income of $10 million decreased
$1 million from the third quarter 2014. Provision for credit losses in
Other of $7 million in the fourth quarter 2014 included an $8 million
reserve release, compared with $11 million of provision for credit
losses in the third quarter 2014, which included an $11 million reserve
release. Provision for credit losses within Other mainly represents the
residual change in the consolidated allowance for credit losses after
attributing the respective net charge-offs to the Consumer Banking and
Commercial Banking segments, while also factoring in net charge-offs
related to the non-core portfolio.
Other net income of $5 million in the fourth quarter improved from a net
loss of $21 million in the fourth quarter of 2013, driven by residual
funds transfer pricing, higher investment portfolio income, and lower
swap costs, partially offset by higher funding costs, runoff of non-core
loans, and runoff of purchased mortgages.
|
Consolidated balance sheet review(1)
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
$
|
|
|
|
%
|
|
$
|
|
|
|
%
|
Total assets
|
|
$ 132,857
|
|
$ 131,341
|
|
$ 122,154
|
|
$ 1,516
|
|
|
|
1 %
|
|
$ 10,703
|
|
|
|
9 %
|
Loans and leases and loans held for sale
|
|
93,691
|
|
90,957
|
|
87,113
|
|
2,734
|
|
|
|
3
|
|
6,578
|
|
|
|
8
|
Deposits and deposits held for sale
|
|
95,707
|
|
93,463
|
|
92,180
|
|
2,244
|
|
|
|
2
|
|
3,527
|
|
|
|
4
|
Average interest-earning assets (quarterly)
|
|
118,730
|
|
117,196
|
|
108,972
|
|
1,534
|
|
|
|
1
|
|
9,758
|
|
|
|
9
|
Tangible common equity*
|
|
$ 12,806
|
|
$ 12,900
|
|
$ 12,662
|
|
(94)
|
|
|
|
(1)
|
|
144
|
|
|
|
1
|
Loan-to-deposit ratio (period-end)(2)
|
|
97.9
|
%
|
97.3
|
%
|
94.5
|
%
|
57
|
|
bps
|
|
|
|
339
|
|
bps
|
|
|
Tier 1 common equity ratio(3)
|
|
12.4
|
|
12.9
|
|
13.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Total capital ratio(3)
|
|
15.8
|
%
|
16.1
|
%
|
16.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
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.
|
|
|
|
Total assets of $132.9 billion increased $1.5 billion, or 1%, from
September 30, 2014, driven by a $2.7 billion, or 3%, increase in loans
and leases. Total assets increased $10.7 billion, or 9%, from December
31, 2013, largely reflecting a 19% increase in the securities portfolio
and 9% increase in loans and leases.
Average interest-earning assets of $118.7 billion in the fourth quarter
2014 increased $1.5 billion, or 1%, from the prior quarter, driven by a
$1.1 billion increase in commercial loans and leases, and a $1.3 billion
increase in retail loans. Commercial loan growth was driven by strength
in commercial and commercial real estate. During the fourth quarter, we
acquired an oil and gas reserve-based commercial loan portfolio from
RBS, with a total of $400 million in outstandings which increased
average loans by $216 million during the quarter. Retail loan growth was
driven by higher auto, residential mortgage and student loans balances,
which were partially offset by lower home equity balances and a
reduction in the non-core portfolio. Average interest-earning assets
increased $9.8 billion, or 9%, from the fourth quarter 2013, driven by a
$3.5 billion increase in investments and interest-bearing deposits, a
$2.7 billion increase in commercial loans and leases, and a $3.5 billion
increase in retail loans, as growth in auto and mortgage was partially
offset by lower home equity outstandings and a reduction in the non-core
portfolio.
|
Interest-earning assets
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
Period-end interest-earning assets
|
|
|
|
|
|
|
|
$
|
|
%
|
|
$
|
|
%
|
Investments and interest-bearing deposits
|
|
$
|
27,151
|
|
$
|
27,036
|
|
$
|
22,829
|
|
$
|
115
|
|
|
—
|
%
|
|
$
|
4,322
|
|
|
19
|
%
|
Loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans and leases
|
|
|
43,226
|
|
|
41,470
|
|
|
39,395
|
|
|
1,756
|
|
|
4
|
|
|
|
3,831
|
|
|
10
|
|
Retail loans
|
|
|
50,184
|
|
|
49,279
|
|
|
46,464
|
|
|
905
|
|
|
2
|
|
|
|
3,720
|
|
|
8
|
|
Total loans and leases
|
|
|
93,410
|
|
|
90,749
|
|
|
85,859
|
|
|
2,661
|
|
|
3
|
|
|
|
7,551
|
|
|
9
|
|
Loans held for sale
|
|
|
256
|
|
|
205
|
|
|
176
|
|
|
51
|
|
|
25
|
|
|
|
80
|
|
|
45
|
|
Other loans held for sale
|
|
|
25
|
|
|
3
|
|
|
1,078
|
|
|
22
|
|
|
733
|
|
|
|
(1,053
|
)
|
|
(98
|
)
|
Total loans and leases and loans held for sale
|
|
|
93,691
|
|
|
90,957
|
|
|
87,113
|
|
|
2,734
|
|
|
3
|
|
|
|
6,578
|
|
|
8
|
|
Total period-end interest-earning assets
|
|
$
|
120,842
|
|
$
|
117,993
|
|
$
|
109,942
|
|
$
|
2,849
|
|
|
2
|
%
|
|
$
|
10,900
|
|
|
10
|
%
|
Average interest-earning assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments and interest-bearing deposits
|
|
$
|
26,452
|
|
$
|
27,343
|
|
$
|
22,920
|
|
|
(891
|
)
|
|
(3
|
)
|
|
|
3,532
|
|
|
15
|
|
Loans and leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial loans and leases
|
|
|
42,263
|
|
|
41,191
|
|
|
39,536
|
|
|
1,072
|
|
|
3
|
|
|
|
2,727
|
|
|
7
|
|
Retail loans
|
|
|
49,782
|
|
|
48,459
|
|
|
46,280
|
|
|
1,323
|
|
|
3
|
|
|
|
3,502
|
|
|
8
|
|
Total loans and leases
|
|
|
92,045
|
|
|
89,650
|
|
|
85,816
|
|
|
2,395
|
|
|
3
|
|
|
|
6,229
|
|
|
7
|
|
Loans held for sale
|
|
|
213
|
|
|
176
|
|
|
224
|
|
|
37
|
|
|
21
|
|
|
|
(11
|
)
|
|
(5
|
)
|
Other loans held for sale
|
|
|
20
|
|
|
27
|
|
|
12
|
|
|
(7
|
)
|
|
(26
|
)
|
|
|
8
|
|
|
67
|
|
Total loans and leases and loans held for sale
|
|
|
92,278
|
|
|
89,853
|
|
|
86,052
|
|
|
2,425
|
|
|
3
|
|
|
|
6,226
|
|
|
7
|
|
Total average interest-earning assets
|
|
$
|
118,730
|
|
$
|
117,196
|
|
$
|
108,972
|
|
$
|
1,534
|
|
|
1
|
%
|
|
$
|
9,758
|
|
|
9
|
%
|
|
Investments and interest-bearing deposits of $27.2 billion as of
December 31, 2014 increased $115 million from September 30, 2014,
despite a $966 million decrease in cash held at the Federal Reserve
Bank. Investments and interest-bearing deposits increased $4.3 billion,
or 19%, from December 31, 2013, largely related to the addition of
high-quality, fixed-rate securities. At the end of the fourth quarter
2014 the average effective duration of the securities portfolio
decreased to 3.5 years, compared with 4.0 years at September 30, 2014,
and 4.1 years at December 31, 2013, largely reflecting a decrease in
long-term rates, which drove increased prepayment speeds.
Period-end loans and leases of $93.4 billion at December 31, 2014
increased $2.7 billion from $90.7 billion at September 30, 2014, and
increased $7.6 billion from $85.9 billion at December 31, 2013. The
linked quarter increase was driven by a $1.8 billion increase in
commercial loans and leases and a $905 million increase in retail loans.
Commercial loan and lease growth reflected commercial loan growth of
$1.1 billion, which included the previously mentioned purchase of $400
million in commercial loans, as well as a $570 million increase in
commercial real estate and higher lease outstandings. Retail loan growth
was driven by a $626 million increase in auto, a $567 million increase
in residential mortgage, and a $187 million increase in student,
partially offset by a reduction in home equity outstandings, including
continued runoff in the non-core portfolio. During the quarter we
purchased $415 million of auto loans and $493 million of residential
mortgages.
Period-end loans and leases, excluding loans and leases held for sale,
increased $7.6 billion from December 31, 2013 reflecting a $3.8 billion
increase in commercial loans and leases and a $3.7 billion increase in
retail loans. Commercial loan growth reflected growth in all categories.
Retail loan growth was driven by a $3.3 billion increase in auto and a
$2.1 billion increase in residential mortgage, partially offset by a
$1.5 billion in home equity outstandings, including continued runoff in
the non-core portfolio. During 2014 we purchased $2.0 billion of
mortgages, $1.7 billion of auto loans, and a net $99 million of
commercial loans, and sold a net $287 million of student loans.
Average loans and leases of $92.0 billion increased $2.4 billion from
the third quarter 2014, driven by higher commercial, auto, and
residential mortgage balances. Results also reflected a $175 million
decrease in the non-core loan portfolio. Average loans and leases
increased $6.2 billion from the fourth quarter 2013, driven by
commercial loan growth, and an increase in residential mortgage, and
auto loans, which were partially offset by a decrease in home equity
outstandings and a reduction in the non-core loan portfolio.
|
Deposits
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
Period-end deposits
|
|
|
|
|
|
|
|
$
|
|
%
|
|
|
$
|
|
%
|
Demand deposits
|
|
$
|
26,086
|
|
$
|
25,877
|
|
$
|
24,931
|
|
$
|
209
|
|
1
|
%
|
|
$
|
1,155
|
|
|
5
|
%
|
Checking with interest
|
|
|
16,394
|
|
|
15,449
|
|
|
13,630
|
|
|
945
|
|
6
|
|
|
|
2,764
|
|
|
20
|
|
Savings
|
|
|
7,824
|
|
|
7,655
|
|
|
7,509
|
|
|
169
|
|
2
|
|
|
|
315
|
|
|
4
|
|
Money market accounts
|
|
|
33,345
|
|
|
32,870
|
|
|
31,245
|
|
|
475
|
|
1
|
|
|
|
2,100
|
|
|
7
|
|
Term deposits
|
|
|
12,058
|
|
|
11,612
|
|
|
9,588
|
|
|
446
|
|
4
|
|
|
|
2,470
|
|
|
26
|
|
Total deposits
|
|
|
95,707
|
|
|
93,463
|
|
|
86,903
|
|
|
2,244
|
|
2
|
|
|
|
8,804
|
|
|
10
|
|
Deposits held for sale
|
|
|
—
|
|
|
—
|
|
|
5,277
|
|
|
—
|
|
NM
|
|
|
|
(5,277
|
)
|
|
(100
|
)
|
Total deposits and deposits held for sale
|
|
$
|
95,707
|
|
$
|
93,463
|
|
$
|
92,180
|
|
$
|
2,244
|
|
2
|
%
|
|
$
|
3,527
|
|
|
4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average deposits
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total average deposits
|
|
$
|
94,797
|
|
$
|
91,676
|
|
$
|
93,184
|
|
$
|
3,121
|
|
3
|
%
|
|
$
|
1,613
|
|
|
2
|
%
|
|
Period-end total deposits at December 31, 2014 of $95.7 billion
increased $2.2 billion from September 30, 2014, reflecting growth in
every category with particular strength in checking with interest, money
market, and term deposits. Fourth quarter 2014 period-end total deposits
increased $8.8 billion compared with December 31, 2013, driven by growth
in term deposits, checking with interest, money market and demand
deposits. Period-end deposits held for sale at December 31, 2014
decreased $5.3 billion from December 31, 2013, related to the Chicago
Divestiture. Fourth quarter 2014 average deposits of $94.8 billion
increased $3.1 billion from the third quarter 2014, and $1.6 billion
from the fourth quarter 2013, with particular strength in checking with
interest and term deposits.
|
Borrowed funds
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
Period-end borrowed funds
|
|
|
|
|
|
|
|
$
|
|
%
|
|
$
|
|
%
|
Federal funds purchased and securities sold under agreements to
repurchase
|
|
$
|
4,276
|
|
$
|
5,184
|
|
$
|
4,791
|
|
$
|
(908
|
)
|
|
(18
|
) %
|
|
$
|
(515
|
)
|
|
(11
|
) %
|
Other short-term borrowed funds
|
|
|
6,253
|
|
|
6,715
|
|
|
2,251
|
|
|
(462
|
)
|
|
(7
|
)
|
|
|
4,002
|
|
|
178
|
|
Long-term borrowed funds
|
|
|
4,642
|
|
|
2,062
|
|
|
1,405
|
|
|
2,580
|
|
|
125
|
|
|
|
3,237
|
|
|
230
|
|
Total borrowed funds
|
|
$
|
15,171
|
|
$
|
13,961
|
|
$
|
8,447
|
|
$
|
1,210
|
|
|
9
|
|
|
$
|
6,724
|
|
|
80
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average borrowed funds
|
|
$
|
14,028
|
|
$
|
14,996
|
|
$
|
5,670
|
|
$
|
(968
|
)
|
|
(6
|
) %
|
|
$
|
8,358
|
|
|
147
|
%
|
|
Total borrowed funds of $15.2 billion at December 31, 2014 increased
$1.2 billion from September 30, 2014, driven by a $2.6 billion increase
in long-term borrowed funds reflecting the December 1, 2014 issuance of
$1.5 billion in senior notes, and a $334 million increase in
subordinated debt as well as $748 million in term Federal Home Loan Bank
advances. These results also reflected a $1.4 billion reduction in
securities sold under agreements to repurchase and other short-term
borrowed funds. Total borrowed funds increased $6.7 billion from the end
of the fourth quarter 2013, as we utilized borrowing capacity to fund
balance sheet growth and replace deposits sold in connection with the
Chicago Divestiture. Average borrowed funds of $14.0 billion decreased
$968 million from the third quarter 2014, and increased $8.4 billion
from the fourth quarter 2013.
|
Capital(1)
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
3Q14
|
|
4Q13
|
Period-end capital
|
|
|
|
|
|
|
|
$
|
|
%
|
|
$
|
|
%
|
Common stockholder's equity
|
|
$
|
19,268
|
|
$
|
19,383
|
|
$
|
19,196
|
|
$
|
(115
|
)
|
|
(1
|
) %
|
|
$
|
72
|
|
—
|
%
|
Tangible common equity*
|
|
$
|
12,806
|
|
$
|
12,900
|
|
$
|
12,662
|
|
$
|
(94
|
)
|
|
(1
|
) %
|
|
$
|
144
|
|
1
|
%
|
Tier 1 capital ratio
|
|
|
12.4
|
%
|
|
12.9
|
%
|
|
13.5
|
%
|
|
|
|
|
|
|
|
Total capital ratio
|
|
|
15.8
|
|
|
16.1
|
|
|
16.1
|
|
|
|
|
|
|
|
|
Leverage ratio
|
|
|
10.6
|
|
|
10.9
|
|
|
11.6
|
|
|
|
|
|
|
|
|
Tier 1 common equity ratio
|
|
|
12.4
|
|
|
12.9
|
|
|
13.5
|
|
|
|
|
|
|
|
|
Memo: pro forma Basel III common equity tier 1 capital ratio*
|
|
|
12.1
|
%
|
|
12.5
|
%
|
|
13.1
|
%
|
|
|
|
|
|
|
|
|
1 Current reporting period regulatory capital ratios are
preliminary.
Capital ratios at December 31, 2014 remained well in excess of
applicable regulatory requirements, with a total risk-based capital
ratio of 15.8%, and a Tier 1 common equity ratio of 12.4%. The Tier 1
common equity ratio decreased from 12.9% at the end of the third quarter
of 2014, and 13.5% at the end of the fourth quarter 2013. The change in
this ratio reflects progress against our objective to realign our
capital profile to achieve a capital profile more consistent with that
of peer regional banks, while maintaining a strong capital base to
support our growth aspirations, strategy, and risk appetite.
On October 8, 2014, we executed a capital transaction with RBS which
involved the issuance of $334 million of 10-year subordinated notes at a
rate of 4.082%, and the simultaneous repurchase of 14,297,761 shares of
our common stock from RBS at an average price of $23.36 per share.
|
Credit quality review
|
|
|
|
|
|
|
|
|
4Q14 change from
|
($s in millions)
|
|
4Q14
|
|
3Q14
|
|
4Q13
|
|
|
3Q14
|
|
4Q13
|
|
|
|
|
|
|
|
|
|
$
|
|
|
|
%
|
|
$
|
|
|
|
%
|
Nonperforming loans and leases
|
|
$
|
1,101
|
|
$
|
1,079
|
|
$
|
1,416
|
|
|
$
|
22
|
|
|
|
|
2
|
%
|
|
$
|
(315
|
)
|
|
|
|
(22
|
) %
|
Accruing loans past due 90 days or more
|
|
|
9
|
|
|
8
|
|
|
33
|
|
|
|
1
|
|
|
|
|
13
|
|
|
|
(24
|
)
|
|
|
|
(73
|
)
|
Net charge-offs
|
|
|
80
|
|
|
88
|
|
|
115
|
|
|
|
(8
|
)
|
|
|
|
(9
|
)
|
|
|
(35
|
)
|
|
|
|
(30
|
)
|
Provision for credit losses
|
|
|
72
|
|
|
77
|
|
|
132
|
|
|
|
(5
|
)
|
|
|
|
(6
|
)
|
|
|
(60
|
)
|
|
|
|
(45
|
)
|
Allowance for loan and lease losses
|
|
$
|
1,195
|
|
$
|
1,201
|
|
$
|
1,221
|
|
|
$
|
(6
|
)
|
|
|
|
—
|
%
|
|
$
|
(26
|
)
|
|
|
|
(2
|
) %
|
Total nonperforming loans and leases as a % of total loans and leases
|
|
|
1.18
|
%
|
|
1.19
|
%
|
|
1.65
|
%
|
|
|
(1
|
)
|
|
bps
|
|
|
|
|
(47
|
)
|
|
bps
|
|
|
Net charge-offs as % of total loans and leases
|
|
|
0.35
|
|
|
0.38
|
|
|
0.53
|
|
|
|
(3
|
)
|
|
bps
|
|
|
|
|
(18
|
)
|
|
bps
|
|
|
Allowance for loan and lease losses as a % of nonperforming loans
and leases
|
|
|
108.51
|
%
|
|
111.30
|
%
|
|
86.17
|
%
|
|
|
(279
|
)
|
|
bps
|
|
|
|
|
2,234
|
|
|
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 December 31, 2014 increased $22
million from September 30, 2014, as a $34 million increase in retail
products was partially offset by a $12 million decrease in commercial
products. Nonperforming loans and leases to total loans and leases of
1.18% at December 31, 2014 remained relatively stable compared to 1.19%
at September 30, 2014, and decreased 47 basis points from 1.65% at
December 31, 2013. Nonperforming loans and leases of $1.1 billion
decreased $315 million, or 22%, from the fourth quarter 2013, largely
driven by improvement in home equity, commercial loans, residential
mortgages, and student.
Nonperforming non-core loans totaled $184 million in the fourth quarter
2014, compared with $193 million in the third quarter 2014, and $238
million in the fourth quarter 2013. Nonperforming non-core loans to
total non-core loans of 6.1% at December 31, 2014, compared with 6.0% at
September 30, 2014, and 6.3% at December 31, 2013. Troubled debt
restructured loans of $1.4 billion included $1.2 billion of retail loans
and $176 million of commercial loans, and non performing TDRs
represented 39% of total nonperforming loans and leases, compared to 40%
for September 30, 2014, and 42% for December 31, 2013.
Net charge-offs of $80 million, or 35 basis points of total loans and
leases, in the fourth quarter 2014 decreased $8 million from $88
million, or 38 basis points, in the third quarter of 2014. Retail
product net charge-offs of $78 million decreased $6 million from $84
million in the third quarter 2014, as a reduction in real estate secured
loans was partially offset by an increase in auto and student net
charge-offs. Commercial product net charge-offs were $2 million in the
fourth quarter 2014 compared with $4 million in the third quarter 2014.
These results included non-core net charge-offs of $15 million in the
fourth quarter 2014 compared to $22 million in the third quarter 2014,
and $35 million in the fourth quarter 2013. Annualized non-core net
charge-offs to total average non-core loans and leases of 1.92% in the
fourth quarter 2014, compared with 2.52% in the third quarter 2014, and
3.59% in the fourth quarter 2013.
Provision for credit losses of $72 million in the fourth quarter 2014
decreased $5 million from the third quarter 2014, as the benefit of
continued improvement in asset quality and a reduction in net
charge-offs was somewhat offset by the effect of loan growth. Fourth
quarter 2014 results included an $8 million reserve release, compared
with an $11 million reserve release in the third quarter 2014. Provision
for credit losses decreased $60 million from the fourth quarter 2013,
reflecting improved credit quality. 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 the third quarter 2014, and decreased $26
million, or 2%, from the fourth quarter 2013, reflecting continued
improvement in overall credit quality, including an $85 million
reduction in allowance for non-core loans from the fourth quarter 2013.
Allowance for loan and lease losses to non-performing loans and leases
ratio was 109% as of December 31, 2014, compared with 111% as of
September 30, 2014, and 86% as of December 31, 2013. Excluding
non-performing loans and leases that had been written down to a net
realizable value, the allowance to nonperforming loans ratio was 250% at
December 31, 2014, compared with 263% at September 30, 2014, and 151% at
December 31, 2013.
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:
|
|
|
8:30 am ET
|
|
|
|
|
Dial-in:
|
|
|
Individuals may call in by dialing (800) 230-1085, conference ID
347713
|
|
|
|
|
Webcast/Presentation:
|
|
|
The live webcast will be available at http://www.citizensbank.com/investor-relations,
under Events
|
|
|
|
|
Replay Information:
|
|
|
A replay of the conference call will be available beginning at
10:30 am ET on January 26 through February 26, 2015. Please dial
800-475-6701 and enter access code # 347713. The webcast replay
will be available at http://www.citizensbank.com/investor-relations.
|
|
|
|
|
About Citizens Financial Group, Inc.
Citizens Financial Group, Inc. is one of the nation’s oldest and largest
financial institutions, with $132.9 billion in assets as of December 31,
2014. 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 goodwill impairment, restructuring charges
and/or special items, which are usually included, where applicable, in
the financial results presented in accordance with GAAP. Special items
include regulatory expenses and expenses relating to our initial public
offering.
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 common
equity (period-end)', "pro forma Basel III common equity tier 1
capital", "return on average tangible common equity", "return on average
total tangible assets" and "efficiency ratio" 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 goodwill impairment, 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 goodwill
impairment, restructuring charges and special items. We believe this
presentation also increases comparability of period-to-period results.
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 Reconciliation
|
(Excluding restructuring charges and special items)
|
$s in millions, except per share data
|
|
|
|
QUARTERLY TRENDS
|
|
FULL YEAR
|
|
|
|
|
4Q14
|
|
3Q14
|
|
2Q14
|
|
1Q14
|
|
4Q13
|
|
2014
|
|
2013
|
Noninterest income, excluding special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest income (GAAP)
|
|
A
|
|
$339
|
|
$341
|
|
$640
|
|
$358
|
|
$379
|
|
$1,678
|
|
$1,632
|
Less: Special items - Chicago gain
|
|
|
|
—
|
|
—
|
|
288
|
|
—
|
|
—
|
|
288
|
|
—
|
Noninterest income, excluding special items (non-GAAP)
|
|
B
|
|
$339
|
|
$341
|
|
$352
|
|
$358
|
|
$379
|
|
$1,390
|
|
$1,632
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue, excluding special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue (GAAP)
|
|
C
|
|
$1,179
|
|
$1,161
|
|
$1,473
|
|
$1,166
|
|
$1,158
|
|
$4,979
|
|
$4,690
|
Less: Special items - Chicago gain
|
|
|
|
—
|
|
—
|
|
288
|
|
—
|
|
—
|
|
288
|
|
—
|
Total revenue, excluding special items (non-GAAP)
|
|
D
|
|
$1,179
|
|
$1,161
|
|
$1,185
|
|
$1,166
|
|
$1,158
|
|
$4,691
|
|
$4,690
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP)
|
|
E
|
|
$824
|
|
$810
|
|
$948
|
|
$810
|
|
$818
|
|
$3,392
|
|
$7,679
|
Less: Restructuring charges and special expense items
|
|
JJ
|
|
33
|
|
21
|
|
115
|
|
—
|
|
26
|
|
169
|
|
4,461
|
Noninterest expense, excluding restructuring charges and special
items (non-GAAP)
|
|
F
|
|
$791
|
|
$789
|
|
$833
|
|
$810
|
|
$792
|
|
$3,223
|
|
$3,218
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss), excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) (GAAP)
|
|
G
|
|
$197
|
|
$189
|
|
$313
|
|
$166
|
|
$152
|
|
$865
|
|
($3,426)
|
Add: Restructuring charges and special items, net of income tax
expense (benefit)
|
|
|
|
20
|
|
13
|
|
(108)
|
|
—
|
|
17
|
|
(75)
|
|
4,097
|
Net income (loss), excluding restructuring charges and special
items (non-GAAP)
|
|
H
|
|
$217
|
|
$202
|
|
$205
|
|
$166
|
|
$169
|
|
$790
|
|
$671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average common equity, excluding restructuring charges
and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common equity (GAAP)
|
|
I
|
|
$19,209
|
|
$19,411
|
|
$19,607
|
|
$19,370
|
|
$19,364
|
|
$19,399
|
|
$21,834
|
Return on average common equity, excluding restructuring charges
and special items (non-GAAP)
|
|
H/I
|
|
4.48 %
|
|
4.14 %
|
|
4.19 %
|
|
3.48 %
|
|
3.47 %
|
|
4.07 %
|
|
3.08 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity and return on average
tangible common equity, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common equity (GAAP)
|
|
I
|
|
$19,209
|
|
$19,411
|
|
$19,607
|
|
$19,370
|
|
$19,364
|
|
$19,399
|
|
$21,834
|
Less: Average goodwill (GAAP)
|
|
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
9,063
|
Less: Average other intangibles (GAAP)
|
|
|
|
6
|
|
6
|
|
7
|
|
7
|
|
8
|
|
7
|
|
9
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
403
|
|
384
|
|
369
|
|
351
|
|
342
|
|
377
|
|
459
|
Average tangible common equity (non-GAAP)
|
|
J
|
|
$12,730
|
|
$12,913
|
|
$13,093
|
|
$12,838
|
|
$12,822
|
|
$12,893
|
|
$13,221
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity (non-GAAP)
|
|
G/J
|
|
6.12 %
|
|
5.81 %
|
|
9.59 %
|
|
5.24 %
|
|
4.71 %
|
|
6.71 %
|
|
(25.91)%
|
Return on average tangible common equity, excluding restructuring
charges and special items (non-GAAP)
|
|
H/J
|
|
6.76 %
|
|
6.22 %
|
|
6.28 %
|
|
5.24 %
|
|
5.24 %
|
|
6.13 %
|
|
5.08 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average total assets, excluding restructuring charges
and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets (GAAP)
|
|
K
|
|
$130,671
|
|
$128,691
|
|
$127,148
|
|
$123,904
|
|
$120,393
|
|
$127,624
|
|
$120,866
|
Return on average total assets, excluding restructuring charges
and special items (non-GAAP)
|
|
H/K
|
|
0.66 %
|
|
0.62 %
|
|
0.65 %
|
|
0.54 %
|
|
0.56 %
|
|
0.62 %
|
|
0.56 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average total tangible assets and return on average
total tangible assets, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets (GAAP)
|
|
K
|
|
$130,671
|
|
$128,691
|
|
$127,148
|
|
$123,904
|
|
$120,393
|
|
$127,624
|
|
$120,866
|
Less: Average goodwill (GAAP)
|
|
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
6,876
|
|
9,063
|
Less: Average other intangibles (GAAP)
|
|
|
|
6
|
|
6
|
|
7
|
|
7
|
|
8
|
|
7
|
|
9
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
403
|
|
384
|
|
369
|
|
351
|
|
342
|
|
377
|
|
459
|
Average tangible assets (non-GAAP)
|
|
L
|
|
$124,192
|
|
$122,193
|
|
$120,634
|
|
$117,372
|
|
$113,851
|
|
$121,118
|
|
$112,253
|
Return on average total tangible assets (non-GAAP)
|
|
G/L
|
|
0.63 %
|
|
0.61 %
|
|
1.04 %
|
|
0.57 %
|
|
0.53 %
|
|
0.71 %
|
|
(3.05)%
|
Return on average total tangible assets, excluding restructuring
charges and special items (non-GAAP)
|
|
H/L
|
|
0.69 %
|
|
0.66 %
|
|
0.68 %
|
|
0.57 %
|
|
0.59 %
|
|
0.65 %
|
|
0.60 %
|
|
|
Non-GAAP Reconciliation
|
(Excluding restructuring charges and special items)
|
$s in millions, except per share data
|
|
|
|
QUARTERLY TRENDS
|
|
FULL YEAR
|
|
|
|
|
4Q14
|
|
3Q14
|
|
2Q14
|
|
1Q14
|
|
4Q13
|
|
2014
|
|
2013
|
Efficiency ratio and efficiency ratio, excluding restructuring
charges and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net interest income (GAAP)
|
|
|
|
$840
|
|
$820
|
|
$833
|
|
$808
|
|
$779
|
|
$3,301
|
|
$3,058
|
Add: Noninterest income (GAAP)
|
|
|
|
339
|
|
341
|
|
640
|
|
358
|
|
379
|
|
1,678
|
|
1,632
|
Total revenue (GAAP)
|
|
C
|
|
$1,179
|
|
$1,161
|
|
$1,473
|
|
$1,166
|
|
$1,158
|
|
$4,979
|
|
$4,690
|
Efficiency ratio (non-GAAP)
|
|
E/C
|
|
69.88 %
|
|
69.84 %
|
|
64.33 %
|
|
69.43 %
|
|
70.62 %
|
|
68.12 %
|
|
163.73 %
|
Efficiency ratio, excluding restructuring charges and special
items (non-GAAP)
|
|
F/D
|
|
67.11 %
|
|
68.02 %
|
|
70.23 %
|
|
69.43 %
|
|
68.35 %
|
|
68.70%
|
|
68.61 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per average common share - basic and diluted,
excluding restructuring charges and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common shares outstanding - basic (GAAP)
|
|
M
|
|
546,810,009
|
|
559,998,324
|
|
559,998,324
|
|
559,998,324
|
|
559,998,324
|
|
556,674,146
|
|
559,998,324
|
Average common shares outstanding - diluted (GAAP)
|
|
N
|
|
550,676,298
|
|
560,243,747
|
|
559,998,324
|
|
559,998,324
|
|
559,998,324
|
|
557,724,936
|
|
559,998,324
|
Net income (loss) applicable to common stockholders (GAAP)
|
|
O
|
|
197
|
|
189
|
|
313
|
|
166
|
|
152
|
|
865
|
|
(3,426)
|
Net income (loss) per average common share - basic (GAAP)
|
|
O/M
|
|
0.36
|
|
0.34
|
|
0.56
|
|
0.30
|
|
0.27
|
|
1.55
|
|
(6.12)
|
Net income (loss) per average common share - diluted (GAAP)
|
|
O/N
|
|
0.36
|
|
0.34
|
|
0.56
|
|
0.30
|
|
0.27
|
|
1.55
|
|
(6.12)
|
Net income (loss) applicable to common stockholders, excluding
restructuring charges and special items (non-GAAP)
|
|
P
|
|
217
|
|
202
|
|
205
|
|
166
|
|
169
|
|
790
|
|
671
|
Net income per average common share - basic, excluding
restructuring charges and special items (non-GAAP)
|
|
P/M
|
|
0.40
|
|
0.36
|
|
0.37
|
|
0.30
|
|
0.30
|
|
1.42
|
|
1.20
|
Net income per average common share - diluted, excluding
restructuring charges and special items (non-GAAP)
|
|
P/N
|
|
0.39
|
|
0.36
|
|
0.37
|
|
0.30
|
|
0.30
|
|
1.42
|
|
1.20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pro forma Basel III common equity Tier 1 capital ratio:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tier 1 common capital (regulatory)
|
|
|
|
$13,173
|
|
$13,330
|
|
$13,448
|
|
$13,460
|
|
$13,301
|
|
|
|
|
Change in DTA and other threshold deductions (GAAP)
|
|
|
|
(6)
|
|
(5)
|
|
(7)
|
|
(7)
|
|
6
|
|
|
|
|
Basel III common equity Tier 1 (non-GAAP)
|
|
Q
|
|
$13,179
|
|
$13,335
|
|
$13,455
|
|
$13,467
|
|
$13,295
|
|
|
|
|
Risk-weighted assets (regulatory general risk weight approach)
|
|
|
|
105,964
|
|
103,207
|
|
101,397
|
|
100,368
|
|
98,634
|
|
|
|
|
Net change in credit and other risk-weighted assets (regulatory)
|
|
|
|
2,882
|
|
3,207
|
|
2,383
|
|
2,450
|
|
2,687
|
|
|
|
|
Basel III standardized approach risk-weighted assets (non-GAAP)
|
|
R
|
|
$108,846
|
|
$106,414
|
|
$103,780
|
|
$102,818
|
|
$101,321
|
|
|
|
|
Pro forma Basel III common equity Tier 1 capital ratio (non-GAAP)
|
|
Q/R
|
|
12.1 %
|
|
12.5 %
|
|
13.0 %
|
|
13.1 %
|
|
13.1 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits, excluding restructuring charges
and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Salaries and employee benefits (GAAP)
|
|
S
|
|
$397
|
|
$409
|
|
$467
|
|
$405
|
|
$391
|
|
$1,678
|
|
$1,652
|
Less: Restructuring charges and special items
|
|
|
|
1
|
|
—
|
|
43
|
|
—
|
|
5
|
|
44
|
|
5
|
Salaries and employee benefits, excluding restructuring charges
and special items (non-GAAP)
|
|
T
|
|
$396
|
|
$409
|
|
$424
|
|
$405
|
|
$386
|
|
$1,634
|
|
$1,647
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outside services, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outside services (GAAP)
|
|
U
|
|
$106
|
|
$106
|
|
$125
|
|
$83
|
|
$101
|
|
$420
|
|
$360
|
Less: Restructuring charges and special items
|
|
|
|
18
|
|
19
|
|
41
|
|
—
|
|
—
|
|
78
|
|
—
|
Outside services, excluding restructuring charges and special
items (non-GAAP)
|
|
V
|
|
$88
|
|
$87
|
|
$84
|
|
$83
|
|
$101
|
|
$342
|
|
$360
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy, excluding restructuring charges and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Occupancy (GAAP)
|
|
W
|
|
$81
|
|
$77
|
|
$87
|
|
$81
|
|
$83
|
|
$326
|
|
$327
|
Less: Restructuring charges and special items
|
|
|
|
5
|
|
2
|
|
9
|
|
—
|
|
11
|
|
16
|
|
11
|
Occupancy, excluding restructuring charges and special items
(non-GAAP)
|
|
X
|
|
$76
|
|
$75
|
|
$78
|
|
$81
|
|
$72
|
|
$310
|
|
$316
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment expense, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equipment expense (GAAP)
|
|
Y
|
|
$63
|
|
$58
|
|
$65
|
|
$64
|
|
$68
|
|
$250
|
|
$275
|
Less: Restructuring charges and special items
|
|
|
|
1
|
|
—
|
|
3
|
|
—
|
|
7
|
|
4
|
|
7
|
Equipment expense, excluding restructuring charges and special
items (non-GAAP)
|
|
Z
|
|
$62
|
|
$58
|
|
$62
|
|
$64
|
|
$61
|
|
$246
|
|
$268
|
|
|
Non-GAAP Reconciliation
|
(Excluding restructuring charges and special items)
|
$s in millions, except per share data
|
|
|
|
|
QUARTERLY TRENDS
|
|
FULL YEAR
|
|
|
|
|
4Q14
|
|
3Q14
|
|
2Q14
|
|
1Q14
|
|
4Q13
|
|
2014
|
|
2013
|
Amortization of software, excluding restructuring charges and
special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of software
|
|
AA
|
|
$43
|
|
$38
|
|
$33
|
|
$31
|
|
$32
|
|
$145
|
|
$102
|
Less: Restructuring charges and special items
|
|
|
|
6
|
|
—
|
|
—
|
|
—
|
|
—
|
|
6
|
|
—
|
Amortization of software, excluding restructuring charges and
special items (non-GAAP)
|
|
BB
|
|
$37
|
|
$38
|
|
$33
|
|
$31
|
|
$32
|
|
$139
|
|
$102
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expense, excluding restructuring charges and
special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating expense (GAAP)
|
|
CC
|
|
$134
|
|
$122
|
|
$171
|
|
$146
|
|
$143
|
|
$573
|
|
$528
|
Less: Restructuring charges and special items
|
|
|
|
2
|
|
—
|
|
19
|
|
—
|
|
3
|
|
21
|
|
3
|
Other operating expense, excluding restructuring charges and
special items (non-GAAP)
|
|
DD
|
|
$132
|
|
$122
|
|
$152
|
|
$146
|
|
$140
|
|
$552
|
|
$525
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pre-provision profit, excluding restructuring charges and special
items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue, excluding restructuring charges and special items
(non-GAAP)
|
|
D
|
|
$1,179
|
|
$1,161
|
|
$1,185
|
|
$1,166
|
|
$1,158
|
|
$4,691
|
|
$4,690
|
Less: Noninterest expense, excluding restructuring charges and
special items (non-GAAP)
|
|
F
|
|
791
|
|
789
|
|
833
|
|
810
|
|
792
|
|
3,223
|
|
3,218
|
Pre-provision profit, excluding restructuring charges and special
items (non-GAAP)
|
|
EE
|
|
$388
|
|
$372
|
|
$352
|
|
$356
|
|
$366
|
|
$1,468
|
|
$1,472
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense (benefit), excluding
restructuring charges and special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income tax expense (benefit) (GAAP)
|
|
FF
|
|
$283
|
|
$274
|
|
$476
|
|
$235
|
|
$208
|
|
$1,268
|
|
($3,468)
|
Less: Income before income tax expense (benefit) related to
restructuring charges and special items (GAAP)
|
|
|
|
(33)
|
|
(21)
|
|
173
|
|
—
|
|
(26)
|
|
119
|
|
(4,461)
|
Income before income tax expense (benefit), excluding
restructuring charges and special items (non-GAAP)
|
|
GG
|
|
$316
|
|
$295
|
|
$303
|
|
$235
|
|
$234
|
|
$1,149
|
|
$993
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit), excluding restructuring charges and
special items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense (benefit) (GAAP)
|
|
HH
|
|
$86
|
|
$85
|
|
$163
|
|
$69
|
|
$56
|
|
$403
|
|
($42)
|
Less: Income tax (benefit) related to restructuring charges and
special items (GAAP)
|
|
|
|
(13)
|
|
(8)
|
|
65
|
|
—
|
|
(9)
|
|
44
|
|
(364)
|
Income tax expense (benefit), excluding restructuring charges and
special items (non-GAAP)
|
|
II
|
|
$99
|
|
$93
|
|
$98
|
|
$69
|
|
$65
|
|
$359
|
|
$322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restructuring charges and special expense items include:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Goodwill impairment
|
|
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
$4,435
|
Restructuring charges
|
|
|
|
10
|
|
1
|
|
103
|
|
—
|
|
26
|
|
114
|
|
26
|
Special items
|
|
|
|
23
|
|
20
|
|
12
|
|
—
|
|
—
|
|
55
|
|
—
|
Restructuring charges and special expense items
|
|
JJ
|
|
$33
|
|
$21
|
|
$115
|
|
$0
|
|
$26
|
|
$169
|
|
$4,461
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tangible Common Equity (period-end):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
$19,268
|
|
$19,383
|
|
$19,597
|
|
$19,442
|
|
$19,196
|
|
$19,268
|
|
$19,196
|
Less: Goodwill
|
|
|
|
(6,876)
|
|
(6,876)
|
|
(6,876)
|
|
(6,876)
|
|
(6,876)
|
|
(6,876)
|
|
(6,876)
|
Less: Other intangible assets
|
|
|
|
(6)
|
|
(6)
|
|
(7)
|
|
(7)
|
|
(8)
|
|
(6)
|
|
(8)
|
Add: Deferred tax liabilities
|
|
|
|
420
|
|
399
|
|
384
|
|
366
|
|
350
|
|
420
|
|
350
|
Total tangible common equity
|
|
KK
|
|
$12,806
|
|
$12,900
|
|
$13,098
|
|
$12,925
|
|
$12,662
|
|
$12,806
|
|
$12,662
|
|
|
NON-GAAP MEASURES - SEGMENTS
|
(dollars in millions)
|
|
|
|
Three Months Ended December 31, 2014
|
|
Three Months Ended September 30, 2014
|
|
|
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
Net income (loss) (GAAP)
|
|
A
|
|
$52
|
|
$140
|
|
$5
|
|
$197
|
|
$54
|
|
$139
|
|
($4)
|
|
$189
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common equity (GAAP)
|
|
B
|
|
$4,756
|
|
$4,334
|
|
$10,119
|
|
$19,209
|
|
$4,685
|
|
$4,205
|
|
$10,521
|
|
$19,411
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
6
|
|
6
|
|
—
|
|
—
|
|
6
|
|
6
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
403
|
|
403
|
|
—
|
|
—
|
|
384
|
|
384
|
Average tangible common equity (non-GAAP)
|
|
C
|
|
$4,756
|
|
$4,334
|
|
$3,640
|
|
$12,730
|
|
$4,685
|
|
$4,205
|
|
$4,023
|
|
$12,913
|
Return on average tangible common equity (non-GAAP)
|
|
A/C
|
|
4.30 %
|
|
12.76 %
|
|
NM
|
|
6.12 %
|
|
4.57 %
|
|
13.10 %
|
|
NM
|
|
5.81 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average total tangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets (GAAP)
|
|
D
|
|
$50,546
|
|
$40,061
|
|
$40,064
|
|
$130,671
|
|
$49,012
|
|
$38,854
|
|
$40,825
|
|
$128,691
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
6
|
|
6
|
|
—
|
|
—
|
|
6
|
|
6
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
403
|
|
403
|
|
—
|
|
—
|
|
384
|
|
384
|
Average tangible assets (non-GAAP)
|
|
E
|
|
$50,546
|
|
$40,061
|
|
$33,585
|
|
$124,192
|
|
$49,012
|
|
$38,854
|
|
$34,327
|
|
$122,193
|
Return on average total tangible assets (non-GAAP)
|
|
A/E
|
|
0.40 %
|
|
1.38 %
|
|
NM
|
|
0.63 %
|
|
0.44 %
|
|
1.42 %
|
|
NM
|
|
0.61 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP)
|
|
F
|
|
$611
|
|
$180
|
|
$33
|
|
$824
|
|
$609
|
|
$162
|
|
$39
|
|
$810
|
Net interest income (GAAP)
|
|
|
|
536
|
|
283
|
|
21
|
|
840
|
|
532
|
|
270
|
|
18
|
|
820
|
Noninterest income (GAAP)
|
|
|
|
218
|
|
111
|
|
10
|
|
339
|
|
226
|
|
104
|
|
11
|
|
341
|
Total revenue
|
|
G
|
|
$754
|
|
$394
|
|
$31
|
|
$1,179
|
|
$758
|
|
$374
|
|
$29
|
|
$1,161
|
Efficiency ratio (non-GAAP)
|
|
F/G
|
|
81.09 %
|
|
45.48 %
|
|
NM
|
|
69.88 %
|
|
80.42 %
|
|
43.35 %
|
|
NM
|
|
69.84 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
|
|
Three Months Ended March 31, 2014
|
|
|
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
Net income (loss) (GAAP)
|
|
A
|
|
$44
|
|
$141
|
|
$128
|
|
$313
|
|
$32
|
|
$141
|
|
($7)
|
|
$166
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common equity (GAAP)
|
|
B
|
|
$4,640
|
|
$4,129
|
|
$10,838
|
|
$19,607
|
|
$4,568
|
|
$4,023
|
|
$10,779
|
|
$19,370
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
—
|
|
—
|
|
7
|
|
7
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
369
|
|
369
|
|
—
|
|
—
|
|
351
|
|
351
|
Average tangible common equity (non-GAAP)
|
|
C
|
|
$4,640
|
|
$4,129
|
|
$4,324
|
|
$13,093
|
|
$4,568
|
|
$4,023
|
|
$4,247
|
|
$12,838
|
Return on average tangible common equity (non-GAAP)
|
|
A/C
|
|
3.87 %
|
|
13.78 %
|
|
NM
|
|
9.59 %
|
|
2.81 %
|
|
14.17 %
|
|
NM
|
|
5.24 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average total tangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets (GAAP)
|
|
D
|
|
$48,556
|
|
$38,022
|
|
$40,570
|
|
$127,148
|
|
$47,610
|
|
$36,955
|
|
$39,339
|
|
$123,904
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
7
|
|
7
|
|
—
|
|
—
|
|
7
|
|
7
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
369
|
|
369
|
|
—
|
|
—
|
|
351
|
|
351
|
Average tangible assets (non-GAAP)
|
|
E
|
|
$48,556
|
|
$38,022
|
|
$34,056
|
|
$120,634
|
|
$47,610
|
|
$36,955
|
|
$32,807
|
|
$117,372
|
Return on average total tangible assets (non-GAAP)
|
|
A/E
|
|
0.37 %
|
|
1.50 %
|
|
NM
|
|
1.04 %
|
|
0.27 %
|
|
1.54 %
|
|
NM
|
|
0.57 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP)
|
|
F
|
|
$655
|
|
$157
|
|
$136
|
|
$948
|
|
$638
|
|
$153
|
|
$19
|
|
$810
|
Net interest income (GAAP)
|
|
|
|
546
|
|
264
|
|
23
|
|
833
|
|
537
|
|
256
|
|
15
|
|
808
|
Noninterest income (GAAP)
|
|
|
|
236
|
|
107
|
|
297
|
|
640
|
|
219
|
|
107
|
|
32
|
|
358
|
Total revenue
|
|
G
|
|
$782
|
|
$371
|
|
$320
|
|
$1,473
|
|
$756
|
|
$363
|
|
$47
|
|
$1,166
|
Efficiency ratio (non-GAAP)
|
|
F/G
|
|
83.61 %
|
|
42.36 %
|
|
NM
|
|
64.33 %
|
|
84.39 %
|
|
42.13 %
|
|
NM
|
|
69.43 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
Consumer Banking
|
|
Commercial Banking
|
|
Other
|
|
Consolidated
|
|
|
|
|
|
|
|
|
Net income (loss) (GAAP)
|
|
A
|
|
$50
|
|
$123
|
|
($21)
|
|
$152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average tangible common equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average common equity (GAAP)
|
|
B
|
|
$4,448
|
|
$3,978
|
|
$10,938
|
|
$19,364
|
|
|
|
|
|
|
|
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
|
|
|
|
|
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
8
|
|
8
|
|
|
|
|
|
|
|
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
342
|
|
342
|
|
|
|
|
|
|
|
|
Average tangible common equity (non-GAAP)
|
|
C
|
|
$4,448
|
|
$3,978
|
|
$4,396
|
|
$12,822
|
|
|
|
|
|
|
|
|
Return on average tangible common equity (non-GAAP)
|
|
A/C
|
|
4.40 %
|
|
12.10 %
|
|
NM
|
|
4.71 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Return on average total tangible assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Average total assets (GAAP)
|
|
D
|
|
$46,225
|
|
$36,094
|
|
$38,074
|
|
$120,393
|
|
|
|
|
|
|
|
|
Less: Average goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
6,876
|
|
6,876
|
|
|
|
|
|
|
|
|
Average other intangibles (GAAP)
|
|
|
|
—
|
|
—
|
|
8
|
|
8
|
|
|
|
|
|
|
|
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
|
|
|
|
—
|
|
—
|
|
342
|
|
342
|
|
|
|
|
|
|
|
|
Average tangible assets (non-GAAP)
|
|
E
|
|
$46,225
|
|
$36,094
|
|
$31,532
|
|
$113,851
|
|
|
|
|
|
|
|
|
Return on average total tangible assets (non-GAAP)
|
|
A/E
|
|
0.42 %
|
|
1.33 %
|
|
NM
|
|
0.53 %
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Efficiency ratio
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Noninterest expense (GAAP)
|
|
F
|
|
$638
|
|
$164
|
|
$16
|
|
$818
|
|
|
|
|
|
|
|
|
Net interest income (GAAP)
|
|
|
|
543
|
|
260
|
|
(24)
|
|
779
|
|
|
|
|
|
|
|
|
Noninterest income (GAAP)
|
|
|
|
235
|
|
105
|
|
39
|
|
379
|
|
|
|
|
|
|
|
|
Total revenue
|
|
G
|
|
$778
|
|
$365
|
|
$15
|
|
$1,158
|
|
|
|
|
|
|
|
|
Efficiency ratio (non-GAAP)
|
|
F/G
|
|
81.84 %
|
|
44.73 %
|
|
NM
|
|
70.62 %
|
|
|
|
|
|
|
|
|
|
Forward-Looking Statements
This document contains forward-looking statements within the Private
Securities Litigation Reform Act of 1995. Statements regarding potential
future share repurchases and future dividends are forward-looking
statements. Also, 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 RBS.
In addition to the above factors, we also caution that the amount and
timing of any future common stock dividends 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 our Registration Statement on Form S-1
filed with the United States Securities and Exchange Commission and
declared effective on September 23, 2014.
Note: Percentage changes, per share amounts, and ratios presented in
this document are calculated using whole dollars.
CFG-IR
Contacts
Citizens Financial Group
Media:
Jim Hughes,
781-751-5404
or
Investors:
Ellen A. Taylor,
203-897-4240