10/21/2016
Citizens Financial Group, Inc. Reports Third Quarter Net Income of $297 Million; Diluted EPS of $0.56
Results include a $19 million after-tax benefit, or $0.04 per diluted
share, from notable items
Adjusted net income up 26% and Adjusted diluted EPS up 30% from third
quarter 2015*
ROTCE of 8.6% and Adjusted ROTCE of 8.0% in third quarter 2016*
Positive operating leverage year over year of 5.5% and 4.5% on an
Adjusted basis*
PROVIDENCE, R.I.--(BUSINESS WIRE)--
Citizens Financial Group, Inc. (NYSE: CFG or “Citizens”) today reported
third quarter net income of $297 million, or $0.56 per diluted common
share, up 35% and 40%, respectively, from $220 million and $0.40 per
diluted common share in third quarter 2015. Compared with second quarter
2016, net income increased 22% from $243 million and earnings per
diluted common share increased 22% from $0.46. Third quarter 2016
results include a $19 million after-tax benefit from notable items,
reflecting a gain on the sale of a Troubled Debt Restructuring portfolio
(“TDR Transaction”) partially offset by other items largely associated
with our efficiency and balance sheet optimization initiatives.
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
|
| |
|
| |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | | 3Q16 notable items(1) |
|
|
| After tax | | | EPS impact |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | |
Gain on mortgage/home equity TDR Transaction
| | | |
$
|
45
| | | |
$
|
0.09
| |
| | | | | | | | | | | | |
Home equity operational items
|
|
|
|
|
(5
|
)
| | |
|
(0.01
|
)
|
| | | | | | | | | | | | |
TDR gain after impact of home equity operational items
| | | |
$
|
40
| | | |
$
|
0.08
| |
| | | | | | | | | | | | | | | | | | | |
|
| | | | | | | | | | | | |
Asset Finance repositioning
| | | | |
(10
|
)
| | | |
(0.02
|
)
|
| | | | | | | | | | | | |
Top III efficiency initiatives
| | | | |
(11
|
)
| | | |
(0.02
|
)
|
| | | | | | | | | | | | |
|
|
|
|
| | |
|
| | | | | | | | | | | | |
Total 3Q16 notable items
|
|
|
|
$
|
19
|
| | |
$
|
0.04
|
|
| | | | | | | | | | | | |
1) See pg. 7 for additional detail.
| | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
|
Excluding notable items, third quarter 2016 Adjusted net income totaled
$278 million, or $0.52 per diluted common share. Adjusted EPS was up 13%
from second quarter 2016 and 30% from third quarter 2015. Third quarter
2016 Return on Average Common Equity (“ROTCE”) of 8.6% and Adjusted
ROTCE of 8.0% improved from 7.3% in second quarter 2016 and 6.6% in
third quarter 2015.*
“We are pleased to report another very strong quarter of improved
financial performance with good revenue growth, robust positive
operating leverage and further progress across all of our key strategic
initiatives,” said Chairman and CEO Bruce Van Saun. “Our team continues
their great work towards running the bank better and delivering for all
of our stakeholders, including customers, colleagues, communities and
shareholders.”
Van Saun continued, “I’m also pleased to announce that as part of our
2016 capital plan we launched our first open-market share-repurchase
program since becoming a fully independent company. During the quarter
we repurchased 11 million shares of common stock, returning $313 million
to shareholders including common dividends. We remain focused on
continuing to enhance shareholder returns.”
CFG’s Board of Directors declared a quarterly common stock dividend of
$0.12 per common share payable on November 16, 2016 to shareholders of
record at the close of business on November 2, 2016. Third quarter 2016
net income available to common stockholders was reduced by $7 million,
or $0.01 per share, related to preferred stock dividends, which are paid
semi-annually and were not declared in second quarter 2016.
Third Quarter 2016 vs. Second Quarter 2016
Key Highlights
-
Third quarter highlights include net income to common stockholders
growth of 19%, driven by 8% revenue growth with 2% net interest income
growth, 23% noninterest income growth, and 5% noninterest expense
growth. These GAAP results reflect the impact of the TDR Transaction
gain and other third quarter notable items. Results reflect positive
operating leverage of 3%, a 2% improvement in the efficiency ratio and
ROTCE of 8.6%.*
-
Adjusted results reflect 12% growth in net income available to common
stockholders with 3% revenue growth highlighted by continued loan and
deposit growth, a stable net interest margin, 4% noninterest income
growth and a modest increase in noninterest expense. Adjusted results
also reflect positive operating leverage of 2% and the repurchase of
$250 million of common shares, which led to a 72 basis point
improvement in Adjusted ROTCE to 8.0%.*
-
Tangible book value per common share increased to $26.20 and common
shares outstanding decreased by 11 million, or 2%.
Results
-
Total revenue of $1.4 billion was up $102 million, or 8%, driven by
the impact of the TDR Transaction. Adjusted total revenue of $1.3
billion was up $35 million, or 3%, on 2% net interest income growth
and 4% noninterest income growth.*
-
Net interest income of $945 million was up $22 million, driven by
1% average loan growth and the benefit of an additional day during
the quarter.
-
Net interest margin of 2.84% remained stable, as the benefit of
improved loan yields was offset by lower investment portfolio
yields and an increase in deposit costs.
-
Noninterest income of $435 million increased $80 million, or 23%,
reflecting the impact of notable items in other noninterest
income. Adjusted noninterest income* of $368 million increased $13
million, or 4%, reflecting particular strength in mortgage banking
fees, service charges and fees, other income and foreign exchange
and letter of credit fees, partially offset by lower securities
gains. Capital markets fees were relatively flat compared to
record second quarter levels.
-
Noninterest expense of $867 million increased $40 million, or 5%,
driven by the impact of notable items, largely in salaries and
employee benefits, outside services and other expense. Adjusted
noninterest expense* of $831 million increased $4 million, reflecting
a reduction in salaries and employee benefits from higher second
quarter 2016 levels, which was more than offset by an increase in
outside services largely related to professional services and
marketing expense, higher FDIC insurance expense and small increases
across other expense categories.
-
Efficiency ratio of 63%; Adjusted efficiency ratio* of 63% improved
140 basis points.
-
Provision for credit losses of $86 million decreased $4 million, as
the impact of a $17 million increase in commercial net charge-offs,
driven largely by previously reserved for losses in the energy
portfolio, was more than offset by continued improvement in underlying
credit quality.
Balance Sheet
-
Average interest-earning assets increased $2.2 billion, or 2%, driven
by continued loan growth. Period-end loans increased 2%.
-
Average deposits increased $2.7 billion, or 3%, driven by growth in
money market and checking with interest deposits with particular
strength in the Commercial business. Period-end deposits increased 2%.
-
Nonperforming loans and leases (“NPLs”) to total loans and leases
ratio of 1.05% increased slightly from 1.01%, largely reflecting
energy- and commodity-related increases in commercial NPLs. The
balance of the portfolio broadly reflects stable to improving trends.
Allowance coverage of NPLs was 112% compared with 119%.
-
Net charge-offs of 32 basis points increased seven basis points from
relatively low second quarter levels, driven by higher charge-offs in
the commercial energy portfolio.
-
Capital strength remained robust with a common equity tier 1 (“CET1”)
risk-based capital ratio of 11.3%.
-
Repurchased 11.1 million shares of common stock, returning $250
million to shareholders.
Third Quarter 2016 vs. Third Quarter 2015
Key Highlights
-
Third quarter highlights include net income to common stockholders
growth of 36%, given strong revenue growth led by a 23% increase in
noninterest income and a 9% increase in noninterest expense driven by
notable items. Results reflect positive operating leverage of 5.5%, a
3% improvement in the efficiency ratio and ROTCE of 8.6% compared to
6.6% in third quarter 2015.*
-
Adjusted results reflect net income to common stockholders growth of
27%, highlighted by revenue growth of 9%, with strength in both net
interest income and fee income and continued noninterest expense
discipline. Adjusted results reflect positive operating leverage of
4.5% and almost 3% improvement in the efficiency ratio. Adjusted ROTCE
of 8.0% compares with 6.6% in third quarter 2015.*
Results
-
Total revenue of $1.4 billion increased $171 million, or 14%,
reflecting net interest income growth and the impact of notable items.
Adjusted total revenue* increased 9%, driven by strong loan growth and
net interest margin improvement as well as growth in mortgage banking,
capital markets and service charges and fees.
-
Net interest income increased $89 million, or 10%, reflecting the
benefit of loan growth and an eight basis point improvement in the
net interest margin.
-
Net interest margin of 2.84% reflects the benefits of improved
loan yields given continued pricing and portfolio optimization
initiatives, as well as higher short-term rates. These benefits
were partially offset by a reduction in investment portfolio
yields, which includes a reduction in Federal Reserve Bank stock
dividends, as well as increased borrowing costs.
-
Noninterest income of $435 million increased $82 million driven by
the $72 million TDR Transaction gain. Adjusted noninterest income*
of $368 million increased $15 million from third quarter 2015
levels. Strength in mortgage banking fees, capital markets fees
and service charges and fees was partially offset by the card
reward accounting change impact, lower trust and investment
services fees and other income.
-
Noninterest expense of $867 million increased $69 million, driven by
the effect of third quarter notable items largely in salaries and
employee benefits, outside services and other expense. Adjusted
noninterest expense* of $831 million increased $33 million, driven by
a $17 million increase in salaries and employee benefits, largely
reflecting merit increases and higher incentive payments.
-
Provision for credit losses of $86 million increased $10 million,
largely reflecting an $8 million increase in net charge-offs.
-
ROTCE of 8.6%; Adjusted ROTCE of 8.0% improved 142 basis points.*
Balance Sheet
-
Average interest-earning assets increased $8.7 billion, or 7%, driven
by strong loan growth.
-
Average deposits increased $5.7 billion, or 6%, on strength in
checking with interest, money market and DDA products.
-
NPLs to total loans and leases ratio of 1.05% remained stable, as
underlying improvement in retail nonperforming loans as well as the
impact of the TDR Transaction more than offset an increase in
commercial nonperforming loans, largely commodities-related borrowers.
Allowance coverage of NPLs of 112% compares with 116%.
-
Net charge-offs of 32 basis points of loans remained relatively stable
with third quarter 2015 levels as an increase in commercial was
largely offset by continued improvement in retail.
Update on Plan Execution
-
Continued progress on initiatives to drive growth and enhance
efficiency.
-
Consumer Banking – Performance paced by solid deposit and loan growth,
improvement in conforming mortgage volume and strong salesforce
expansion, with a record 47 net mortgage loan officer hires during the
quarter as well as 11 financial consultants, resulting in nearly 500
mortgage originators and 350 financial consultants at quarter end. Our
needs-based approach for serving retail customers, Citizens Checkup,
has resulted in approximately 275,000 scheduled appointments year to
date with high levels of customer satisfaction.
-
Commercial Banking — Delivered strong results in Capital Markets,
foreign exchange and interest rate products. Generated 11% average
loan growth from the year-ago quarter, reflecting continued progress
in Mid-corporate and Industry Verticals, Commercial Real Estate and
Franchise Finance. Treasury Solutions fee income up 10% from third
quarter 2015.
-
Continue to deliver on efficiency and balance sheet optimization
strategies.
-
Tapping Our Potential (“TOP”) initiatives remain on track; TOP II
is delivering $95 million to $100 million of pre-tax benefits in
2016, while TOP III continues to project pre-tax revenue and
expense benefits of $73 million to $90 million and $10 million to
$15 million of tax benefits by the end of 2017.
-
Initiatives to shift loan portfolio mix to higher-return
categories continue to progress well; extracting capital from TDR
and aircraft lease portfolios; managing deposit pricing to
minimize cost while achieving growth objectives.
*Please see important information on Key Performance Metrics and
Non-GAAP Financial Measures at the end of this release for an
explanation of our use of these metrics and non-GAAP financial measures
and their reconciliation to GAAP financial measures. “Adjusted” results
exclude restructuring charges, special items and notable items, as
applicable. Where there is a reference to an “Adjusted” result in a
paragraph, all measures that follow that “Adjusted” result are also
“Adjusted” when applicable.
|
|
| | |
|
| | |
|
| | |
|
| |
|
| |
|
| |
|
| |
Earnings highlights | | | | | | | | | | | | | | | 3Q16 change from |
($s in millions, except per share data) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | 3Q15 |
Earnings | | | | | | | | | | | | | | | $ | | | % | | | $ | | | % |
Net interest income
| | |
$
|
945
| | | |
$
|
923
| | | |
$
|
856
| | | |
$
|
22
| | | |
2
|
%
| | |
$
|
89
| | | |
10
|
%
|
Noninterest income
| | | |
435
| | | | |
355
| | | | |
353
| | | | |
80
| | | |
23
| | | | |
82
| | | |
23
| |
Total revenue
| | | |
1,380
| | | | |
1,278
| | | | |
1,209
| | | | |
102
| | | |
8
| | | | |
171
| | | |
14
| |
Noninterest expense
| | | |
867
| | | | |
827
| | | | |
798
| | | | |
40
| | | |
5
| | | | |
69
| | | |
9
| |
Pre-provision profit
| | | |
513
| | | | |
451
| | | | |
411
| | | | |
62
| | | |
14
| | | | |
102
| | | |
25
| |
Provision for credit losses
|
|
|
|
86
|
|
|
|
|
90
|
|
|
|
|
76
| | | |
|
(4
|
)
| | |
(4
|
)
| | |
|
10
|
| | |
13
| |
Net income
| | | |
297
| | | | |
243
| | | | |
220
| | | | |
54
| | | |
22
| | | | |
77
| | | |
35
| |
Preferred dividends
| | | |
7
| | | | |
—
| | | | |
7
| | | | |
7
| | | |
100
| | | | |
—
| | | |
—
| |
Net income available to common stockholders
| | | |
290
| | | | |
243
| | | | |
213
| | | | |
47
| | | |
19
| | | | |
77
| | | |
36
| |
After-tax restructuring charges, special items and notable Items
|
|
|
|
19
|
|
|
|
|
—
|
|
|
|
|
—
| | | |
|
19
|
| | |
100
| | | |
|
19
|
| | |
100
| |
Adjusted net income available to common stockholders*
|
|
|
$
|
271
|
|
|
|
$
|
243
|
|
|
|
$
|
213
| | | |
$
|
28
|
| | |
12
|
%
| | |
$
|
58
|
| | |
27
|
%
|
Average common shares outstanding | | | | | | | | | | | | | | | | | | | | | | | | |
Basic (in millions)
| | | |
519.5
| | | | |
529.0
| | | | |
531.0
| | | | |
(9.5
|
)
| | |
(2
|
) %
| | | |
(11.5
|
)
| | |
(2
|
) %
|
Diluted (in millions)
| | | |
521.1
| | | | |
530.4
| | | | |
533.4
| | | | |
(9.2
|
)
| | |
(2
|
) %
| | | |
(12.3
|
)
| | |
(2
|
) %
|
Diluted earnings per share
| | |
$
|
0.56
| | | |
$
|
0.46
| | | |
$
|
0.40
| | | |
$
|
0.10
| | | |
22
|
%
| | |
$
|
0.16
| | | |
40
|
%
|
Adjusted diluted earnings per share*
|
|
|
$
|
0.52
|
|
|
|
$
|
0.46
|
|
|
|
$
|
0.40
| | | |
$
|
0.06
|
| | |
13
|
%
| | |
$
|
0.12
|
| | |
30
|
%
|
Key performance metrics* | | | | | | | | | | | | | | | | | | | | | | | | |
Net interest margin
| | | |
2.84
|
%
| | | |
2.84
|
%
| | | |
2.76
|
%
| | | |
—
| | | |
bps
| | | |
8
| | | |
bps
|
Effective income tax rate
| | | |
30.5
| | | | |
32.6
| | | | |
34.1
| | | | |
(215
|
)
| | |
bps
| | | |
(366
|
)
| | |
bps
|
Efficiency ratio
| | | |
63
| | | | |
65
| | | | |
66
| | | | |
(183
|
)
| | |
bps
| | | |
(314
|
)
| | |
bps
|
Adjusted efficiency ratio*
| | | |
63
| | | | |
65
| | | | |
66
| | | | |
(140
|
)
| | |
bps
| | | |
(271
|
)
| | |
bps
|
Return on average common equity
| | | |
5.8
| | | | |
4.9
| | | | |
4.4
| | | | |
88
| | | |
bps
| | | |
142
| | | |
bps
|
Return on average tangible common equity
| | | |
8.6
| | | | |
7.3
| | | | |
6.6
| | | | |
128
| | | |
bps
| | | |
198
| | | |
bps
|
Adjusted return on average tangible common equity*
| | | |
8.0
| | | | |
7.3
| | | | |
6.6
| | | | |
72
| | | |
bps
| | | |
142
| | | |
bps
|
Return on average total assets
| | | |
0.8
| | | | |
0.7
| | | | |
0.7
| | | | |
13
| | | |
bps
| | | |
17
| | | |
bps
|
Return on average total tangible assets
|
|
|
|
0.9
|
%
|
|
|
|
0.7
|
%
|
|
|
|
0.7
|
%
| | | |
14
| | | |
bps
| | | |
18
| | | |
bps
|
Capital adequacy(1,2) | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 capital ratio
| | | |
11.3
|
%
| | | |
11.5
|
%
| | | |
11.8
|
%
| | | | | | | | | | |
Total capital ratio
| | | |
14.2
| | | | |
14.9
| | | | |
15.4
| | | | | | | | | | | | | |
Tier 1 leverage ratio
|
|
|
|
10.1
|
%
|
|
|
|
10.3
|
%
|
|
|
|
10.4
|
%
| | | | | | | | | | |
Asset quality(2) | | | | | | | | | | | | | | | | | | | | | | | | |
Total nonperforming loans and leases as a % of total loans and leases
| | | |
1.05
|
%
| | | |
1.01
|
%
| | | |
1.06
|
%
| | | |
4
| | | |
bps
| | | |
(1
|
)
| | |
bps
|
Allowance for loan and lease losses as a % of loans and leases
| | | |
1.18
| | | | |
1.20
| | | | |
1.23
| | | | |
(2
|
)
| | |
bps
| | | |
(5
|
)
| | |
bps
|
Allowance for loan and lease losses as a % of nonperforming loans
and leases
| | | |
112
| | | | |
119
| | | | |
116
| | | | |
(724
|
)
| | |
bps
| | | |
(409
|
)
| | |
bps
|
Net charge-offs as a % of average loans and leases
|
|
|
|
0.32
|
%
|
|
|
|
0.25
|
%
|
|
|
|
0.31
|
%
| | | |
7
| | | |
bps
| | | |
1
| | | |
bps
|
1) Current reporting-period regulatory capital ratios are
preliminary. Basel III ratios assume that certain definitions
impacting qualifying Basel III capital will phase in through 2019.
2) Capital adequacy and asset-quality ratios calculated on a
period-end basis, except net charge-offs.
|
|
Discussion of Results:
Third quarter 2016 results benefited from $31 million pre-tax, or $19
million after-tax, of notable items detailed in the table below.
| |
|
| |
|
| |
|
| |
| | | | | | | | | |
|
| | | | | | | | | |
|
3Q16 notable items |
|
| Pre tax | | | After tax | | | EPS impact |
| | | | | | | | | |
|
Gain on mortgage/home equity TDR Transaction
| | |
$
|
72
| | | |
$
|
45
| | | |
$
|
0.09
| |
Home equity operational items
|
|
|
|
(8
|
)
| | |
|
(5
|
)
| | |
|
(0.01
|
)
|
TDR gain after impact of home equity operational items
| | |
$
|
64
| | | |
$
|
40
| | | |
$
|
0.08
| |
| | | | | | | | | |
|
Asset Finance repositioning(1) | | | |
(16
|
)
| | | |
(10
|
)
| | | |
(0.02
|
)
|
TOP III efficiency initiatives(2) | | | |
(17
|
)
| | | |
(11
|
)
| | | |
(0.02
|
)
|
|
|
|
| | |
| | |
|
Total 3Q16 notable items
|
|
|
$
|
31
|
| | |
$
|
19
|
| | |
$
|
0.04
|
|
1) Pre-tax reflects $(5) million noninterest income impact and $11
million of other expense related to lease-residual impairment tied
to legacy RBS aircraft leasing borrowers moved to runoff in
non-core.
2) Pre-tax expense reflects $11 million in salaries and benefits
and $6 million in outside services associated with TOP III
efficiency initiatives.
|
|
During third quarter 2016, we completed the previously announced TDR
Transaction sale of $310 million of consumer real estate-secured loans
classified as troubled debt restructurings that resulted in a pre-tax
gain of approximately $72 million, which was partially offset by $8
million of home equity systems and operational items identified as part
of a broader review in conjunction with the transaction. Additionally,
the company utilized approximately $33 million of the gain to fund costs
associated with efficiency and balance sheet optimization initiatives.
Third quarter 2016 net income of $297 million was up $54 million, or
22%, from second quarter 2016 as the benefit of 8% revenue growth and a
decrease in provision for credit losses exceeded noninterest expense
growth of 5%. Third quarter 2016 diluted EPS of $0.56 grew 22% from
second quarter 2016, reflecting net income growth and the benefit of a
9.2 million reduction in average fully diluted shares outstanding,
partially offset by the impact of a $7 million, or $0.01 per diluted
common share, preferred dividend in third quarter 2016.
Compared with third quarter 2015 levels, net income improved $77 million
as revenue growth of $171 million was partially offset by a $69 million
increase in noninterest expense and a $10 million increase in provision
for credit losses. Third quarter 2016 diluted EPS growth increased 40%
year over year and included the benefit of a 12.3 million reduction in
average fully diluted shares outstanding.
| |
|
| | | |
|
| | | |
|
| | | |
|
| | |
|
|
| | |
Adjusted results* | | | | 3Q16 | | | | | Notable | | | | | 3Q16 | | | | Adjusted 3Q16* change from |
($s in millions, except per share data) |
|
|
| Reported |
|
|
|
| Items |
|
|
|
| Adjusted* | | | | Reported | | | | Reported |
| | | | | | | | | | | | | | | | | | | 2Q16 | | | | 3Q15 |
Net interest income
| | |
$
|
945
|
|
|
|
$
|
-
|
|
|
|
|
$
|
945
| | | |
2
| |
%
| | | |
10
| |
%
|
Noninterest income
| | | |
435
| | | | |
(67
|
)
| | | | |
368
| | | |
4
| | | | | |
4
| | |
Total revenue
| | | |
1,380
|
|
|
|
|
(67
|
)
|
|
|
|
|
1,313
| | | |
3
| | | | | |
9
| | |
Noninterest expense
| | | |
867
| | | | |
(36
|
)
| | | | |
831
| | | |
—
| | | | | |
4
| | |
Net income available to common stockholders
| | |
$
|
290
| | | |
$
|
(19
|
)
| | | |
$
|
271
| | | |
12
| |
%
| | | |
27
| |
%
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Key performance metrics* |
|
|
|
| | | | |
| | | | |
| | | |
| | | |
|
| |
ROTCE
| | | |
8.6
|
%
| | | |
(56
|
)
|
bps
| | | |
8.0
|
%
| | |
72
| |
bps
| | | |
142
| |
bps
|
Efficiency ratio
| | | |
62.9
|
%
| | | |
43
| |
bps
| | | |
63.3
|
%
| | |
(140
|
)
|
bps
| | | |
(271
|
)
|
bps
|
Diluted EPS
|
|
|
$
|
0.56
| | | |
$
|
(0.04
|
)
| | | |
$
|
0.52
| | | |
13
|
|
%
| | |
|
30
|
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Excluding the impact of notable items, Adjusted third quarter 2016 net
income increased $35 million from second quarter 2016 as a $35 million
increase in Adjusted total revenue and a $4 million decrease in
provision for credit losses were partially offset by a $4 million
increase in noninterest expense. Adjusted third quarter 2016 diluted
earnings per share of $0.52 were up 13% from second quarter 2016,
reflecting a 12% increase in net income available to common stockholders
and a 2% reduction in fully diluted shares outstanding.*
Compared with third quarter 2015, Adjusted net income increased $58
million, or 26%. Adjusted results reflect a $104 million increase in
total revenue driven by net interest income, partially offset by a $33
million increase in noninterest expense. Adjusted third quarter 2016
diluted earnings per share of $0.52 were up 30% from third quarter 2015,
reflecting a 27% increase in net income available to common stockholders
and a 2% reduction in fully diluted shares outstanding.*
| |
|
| | |
| | |
| | |
| |
|
| |
|
| |
|
| |
Net interest income | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Interest income: | | | | | | | | | | | | | | | | | | | | | |
Interest and fees on loans and leases and loans held for sale
| | |
$
|
931
| | |
$
|
903
| | |
$
|
818
| | |
$
|
28
| | | |
3
|
%
| | |
$
|
113
| | | |
14
|
%
|
Investment securities
| | | |
146
| | | |
141
| | | |
154
| | | |
5
| | | |
4
| | | | |
(8
|
)
| | |
(5
|
)
|
Interest-bearing deposits in banks
|
|
|
|
2
|
|
|
|
2
|
|
|
|
2
| | |
|
—
|
| | |
—
| | | |
|
—
|
| | |
—
| |
Total interest income
|
|
|
$
|
1,079
|
|
|
$
|
1,046
|
|
|
$
|
974
| | |
$
|
33
|
| | |
3
|
%
| | |
$
|
105
|
| | |
11
|
%
|
Interest expense: | | | | | | | | | | | | | | | | | | | | | |
Deposits
| | |
$
|
71
| | |
$
|
63
| | |
$
|
65
| | |
$
|
8
| | | |
13
|
%
| | |
$
|
6
| | | |
9
|
%
|
Federal funds purchased and securities sold under agreements to
repurchase
| | | |
1
| | | |
—
| | | |
4
| | | |
1
| | | |
100
| | | | |
(3
|
)
| | |
(75
|
)
|
Other short-term borrowed funds
| | | |
10
| | | |
12
| | | |
17
| | | |
(2
|
)
| | |
(17
|
)
| | | |
(7
|
)
| | |
(41
|
)
|
Long-term borrowed funds
|
|
|
|
52
|
|
|
|
48
|
|
|
|
32
| | |
|
4
|
| | |
8
| | | |
|
20
|
| | |
63
| |
Total interest expense
|
|
|
$
|
134
|
|
|
$
|
123
|
|
|
$
|
118
| | |
$
|
11
|
| | |
9
|
%
| | |
$
|
16
|
| | |
14
|
%
|
Net interest income
|
|
|
$
|
945
|
|
|
$
|
923
|
|
|
$
|
856
| | |
$
|
22
|
| | |
2
|
%
| | |
$
|
89
|
| | |
10
|
%
|
Net interest margin
|
|
|
|
2.84
|
%
| |
|
2.84
|
%
| |
|
2.76
|
%
| |
|
—
|
|
bps
| | |
|
8
|
|
bps
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Net interest income of $945 million increased $22 million from second
quarter 2016, reflecting a 1% increase in average loans, stable net
interest margin and one additional day in the quarter. Net interest
margin of 2.84% reflects the benefit of improved commercial and consumer
loan yields, including the benefit of an increase in LIBOR, offset by an
increase in deposit costs and a reduction in investment portfolio yields.
Compared to third quarter 2015, net interest income increased $89
million, or 10%, largely reflecting 7% average loan growth and an eight
basis point improvement in net interest margin. Results were driven by
improved loan yields given continued pricing and portfolio optimization
initiatives and higher short-term interest rates, partially offset by a
reduction in investment portfolio yield driven by lower long-term rates
and a decrease in Federal Reserve Bank stock dividends, as well as
increased borrowing costs related to senior bank-debt issuance.
|
|
| |
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Noninterest Income | | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Service charges and fees
| | |
$
|
152
| | | |
$
|
150
| | |
$
|
145
| | |
$
|
2
| | | |
1
|
%
| | |
$
|
7
| | | |
5
|
%
|
Card fees
| | | |
52
| | | | |
51
| | | |
60
| | | |
1
| | | |
2
| | | | |
(8
|
)
| | |
(13
|
)
|
Trust and investment services fees
| | | |
37
| | | | |
38
| | | |
41
| | | |
(1
|
)
| | |
(3
|
)
| | | |
(4
|
)
| | |
(10
|
)
|
Mortgage banking fees
| | | |
33
| | | | |
25
| | | |
18
| | | |
8
| | | |
32
| | | | |
15
| | | |
83
| |
Capital markets fees
| | | |
34
| | | | |
35
| | | |
21
| | | |
(1
|
)
| | |
(3
|
)
| | | |
13
| | | |
62
| |
Foreign exchange and letter of credit fees
| | | |
23
| | | | |
21
| | | |
22
| | | |
2
| | | |
10
| | | | |
1
| | | |
5
| |
Securities gains, net
| | | |
—
| | | | |
4
| | | |
2
| | | |
(4
|
)
| | |
(100
|
)
| | | |
(2
|
)
| | |
(100
|
)
|
Other income(1) |
|
|
|
104
|
|
|
|
|
31
|
|
|
|
44
| | |
|
73
|
| | |
235
| | | |
|
60
|
| | |
136
| |
Noninterest income
|
|
|
$
|
435
|
|
|
|
$
|
355
|
|
|
$
|
353
| | |
$
|
80
|
| | |
23
|
%
| | |
$
|
82
|
| | |
23
|
%
|
1) Other income includes bank-owned life insurance and other
income.
|
|
Noninterest income of $435 million increased $80 million from second
quarter 2016, driven by the $72 million TDR Transaction gain recorded in
other income. Adjusted noninterest income* of $368 million increased $13
million, or 4%, from second quarter 2016, largely reflecting higher
mortgage banking fees, other income and service charges and fees.
Mortgage banking fees increased $8 million, reflecting the benefit of
higher application and origination volumes with improved secondary mix,
and increased loan sales and spreads, partially offset by a modest
decrease in mortgage servicing rights (“MSR”) valuations. Adjusted other
income* increased $6 million from second quarter levels, which included
an other-than-temporary impairment charge of $6 million on the
securities portfolio tied to a new model implementation. Service charges
and fees increased $2 million, reflecting improved volume and an
additional day in the quarter. Capital markets fees of $34 million were
in line with record second quarter levels and reflected continued strong
loan syndication fees. Results also reflect modest growth in foreign
exchange and letter of credit fees as well as relatively stable card
fees and trust and investment services fees. There were no securities
gains in third quarter 2016, compared with $4 million in second quarter
2016.
Noninterest income increased $82 million from third quarter 2015 levels,
driven by the $72 million TDR Transaction gain recorded in other income.
Adjusted noninterest income* of $368 million increased $15 million, or
4%, from third quarter 2015 levels that included a $16 million benefit
from a branch sale gain and the card reward accounting change impact.
Mortgage banking fees increased $15 million, driven by higher
origination volumes and an increase in loan sales and spreads. Capital
markets fees increased $13 million, reflecting strong loan syndication
volumes and the broadening of our capabilities. Service charges and fees
increased $7 million, driven by improved pricing in retail and
commercial products as well as higher volume. Card fees decreased $8
million, reflecting the impact of the card reward accounting change.
Adjusted other income* decreased $7 million from third quarter 2015
levels that included an $8 million branch real estate sale gain. Trust
and investment services fees decreased $4 million, reflecting a change
in the mix of product sales.
| |
|
| |
|
| |
|
| |
|
| | |
| |
|
| | |
| |
Noninterest expense | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | $ | | % | | | $ | | % |
Salaries and benefits
| | |
$
|
432
| | |
$
|
432
| | |
$
|
404
| | |
$
|
—
| | | |
—
|
%
| | |
$
|
28
| | | |
7
|
%
|
Occupancy
| | | |
78
| | | |
76
| | | |
75
| | | |
2
| | | |
3
| | | | |
3
| | | |
4
| |
Equipment expense
| | | |
65
| | | |
64
| | | |
62
| | | |
1
| | | |
2
| | | | |
3
| | | |
5
| |
Outside services
| | | |
102
| | | |
86
| | | |
89
| | | |
16
| | | |
19
| | | | |
13
| | | |
15
| |
Amortization of software
| | | |
46
| | | |
41
| | | |
35
| | | |
5
| | | |
12
| | | | |
11
| | | |
31
| |
Other expense
|
|
|
|
144
|
|
|
|
128
|
|
|
|
133
| | |
|
16
|
| | |
13
| | | |
|
11
|
| | |
8
| |
Reported noninterest expense
|
|
|
$
|
867
|
|
|
$
|
827
|
|
|
$
|
798
| | |
$
|
40
|
| | |
5
|
%
| | |
$
|
69
|
| | |
9
|
%
|
| | | | | | | | | | | | | | | | | | | | | |
|
Adjusted salaries and benefits*
| | |
$
|
421
| | |
$
|
432
| | |
$
|
404
| | |
$
|
(11
|
)
| | |
(3
|
) %
| | |
$
|
17
| | | |
4
|
%
|
Occupancy
| | | |
78
| | | |
76
| | | |
75
| | | |
2
| | | |
3
| | | | |
3
| | | |
4
| |
Equipment expense
| | | |
65
| | | |
64
| | | |
62
| | | |
1
| | | |
2
| | | | |
3
| | | |
5
| |
Adjusted outside services*
| | | |
94
| | | |
86
| | | |
89
| | | |
8
| | | |
9
| | | | |
5
| | | |
6
| |
Adjusted amortization of software*
| | | |
43
| | | |
41
| | | |
35
| | | |
2
| | | |
5
| | | | |
8
| | | |
23
| |
Adjusted other expense*
|
|
|
|
130
|
|
|
|
128
|
|
|
|
133
| | |
|
2
|
| | |
2
| | | |
|
(3
|
)
| | |
(2
|
)
|
Adjusted noninterest expense*
|
|
|
$
|
831
|
|
|
$
|
827
|
|
|
$
|
798
| | |
$
|
4
|
| | |
—
|
%
| | |
$
|
33
|
| | |
4
|
%
|
| | | | | | | | | | | | | | | | | | | | | |
|
Noninterest expense of $867 million increased $40 million from second
quarter 2016 and $69 million from third quarter 2015 driven by the
impact of $36 million of notable items, largely in salaries and employee
benefits, outside services and other expense. Adjusted noninterest
expense* increased $4 million as an $11 million decrease in salaries and
employee benefits, from higher second quarter levels, which included
higher payroll taxes and benefits related to incentive payments, was
more than offset by increases in other categories. These other
categories include higher outside services expense, reflecting higher
technology outsourcing expense and costs related to consumer loan
product growth, increased regulatory and FDIC insurance expense and
higher amortization of software and occupancy expense.
Compared with third quarter 2015, Adjusted noninterest expense* of $831
million increased $33 million, driven by a $17 million increase in
Adjusted salaries and employee benefits, largely reflecting merit
increases and higher incentive expense given strong revenue and income
performance. Adjusted results also reflect higher software amortization,
outside services expense, and equipment and occupancy expense, partially
offset by the card reward accounting change impact.
The effective tax rate improved to 30.5% compared to 32.6% in second
quarter 2016 and 34.1% in third quarter 2015, driven by benefits from
TOP III initiatives.
|
| |
|
| | |
|
| | |
|
| | |
|
| | |
|
| |
|
|
| | |
|
| |
Consolidated balance sheet review(1) | | | | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | | 3Q15 |
| | | | | | | | | | | | | | | | | $ |
|
| % | | | | $ |
|
| % |
Total assets
| | |
$
|
147,015
| | | |
$
|
145,183
| | | |
$
|
135,447
| | | |
$
|
1,832
| | | | |
1
|
%
| | | |
$
|
11,568
| | | |
9
|
%
|
Loans and leases and loans held for sale
| | | |
105,993
| | | | |
104,401
| | | | |
97,851
| | | | |
1,592
| | | | |
2
| | | | | |
8,142
| | | |
8
| |
Deposits
| | | |
108,327
| | | | |
106,257
| | | | |
101,866
| | | | |
2,070
| | | | |
2
| | | | | |
6,461
| | | |
6
| |
Average interest-earning assets (quarterly)
| | | |
131,669
| | | | |
129,492
| | | | |
123,017
| | | | |
2,177
| | | | |
2
| | | | | |
8,652
| | | |
7
| |
Stockholders' equity
| | | |
20,181
| | | | |
20,226
| | | | |
19,600
| | | | |
(45
|
)
| | | |
—
| | | | | |
581
| | | |
3
| |
Stockholders' common equity
| | | |
19,934
| | | | |
19,979
| | | | |
19,353
| | | | |
(45
|
)
| | | |
—
| | | | | |
581
| | | |
3
| |
Tangible common equity
| | |
$
|
13,576
| | | |
$
|
13,608
| | | |
$
|
12,939
| | | |
$
|
(32
|
)
| | | |
—
|
%
| | | |
$
|
637
| | | |
5
|
%
|
Loan-to-deposit ratio (period-end)(2) | | | |
97.9
|
%
| | | |
98.3
|
%
| | | |
96.1
|
%
| | | |
(40
|
)
|
bps
| | | | |
179
|
bps
|
Common equity tier 1 capital ratio(3) | | | |
11.3
| | | | |
11.5
| | | | |
11.8
| | | | | | | | | | | | | | | | |
Total capital ratio(3) |
|
|
|
14.2
|
%
|
|
|
|
14.9
|
%
|
|
|
|
15.4
|
%
| | |
|
|
|
|
|
|
|
|
|
|
|
|
|
1) Represents period end unless otherwise noted.
2) Includes loans held for sale.
3) Current reporting period regulatory capital ratios are
preliminary. Basel III ratios assume that certain definitions
impacting qualifying Basel III capital will phase in through 2019.
|
|
Total assets of $147.0 billion increased $1.8 billion, or 1%, from June
30, 2016, driven by continued loan growth, including a $1.1 billion
increase in retail loans and leases and an $832 million increase in
commercial loans as well as a $620 million increase in investment
portfolio assets. Compared with September 30, 2015, total assets
increased $11.6 billion, or 9%, primarily reflecting an $8.0 billion
increase in loans and leases with $5.1 billion in commercial and $2.9
billion in retail, as well as a $3.0 billion increase in investment
portfolio assets.
Average interest-earning assets of $131.7 billion in third quarter 2016
increased $2.2 billion, or 2%, from the prior quarter, driven by a $1.1
billion increase in investment portfolio assets, a $789 million increase
in retail loans and a $570 million increase in commercial loans and
leases. Compared to third quarter 2015, average interest-earning assets
increased $8.7 billion, or 7%, driven by commercial loan growth of $4.5
billion, retail loan growth of $2.7 billion and a $1.3 billion increase
in investment portfolio assets, largely interest-bearing cash.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Interest-earning assets | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
Period-end interest-earning assets | | | | | | | | | | | | $ | | | % | | | $ | | | % |
Investments and interest-bearing deposits
| | |
$
|
28,424
| | |
$
|
27,804
| | |
$
|
25,406
| | |
$
|
620
| | | |
2
|
%
| | |
$
|
3,018
| | | |
12
|
%
|
Commercial loans and leases
| | | |
50,389
| | | |
49,557
| | | |
45,269
| | | |
832
| | | |
2
| | | | |
5,120
| | | |
11
| |
Retail loans
| | | |
55,078
| | | |
53,994
| | | |
52,162
| | | |
1,084
| | | |
2
| | | | |
2,916
| | | |
6
| |
Total loans and leases
| | | |
105,467
| | | |
103,551
| | | |
97,431
| | | |
1,916
| | | |
2
| | | | |
8,036
| | | |
8
| |
Loans held for sale, at fair value
| | | |
526
| | | |
478
| | | |
369
| | | |
48
| | | |
10
| | | | |
157
| | | |
43
| |
Other loans held for sale
| | | |
—
| | | |
372
| | | |
51
| | | |
(372
|
)
| | |
(100
|
)
| | | |
(51
|
)
| | |
(100
|
)
|
Total loans and leases and loans held for sale
|
|
|
|
105,993
|
|
|
|
104,401
|
|
|
|
97,851
| | |
|
1,592
|
| | |
2
| | | |
|
8,142
|
| | |
8
| |
Total period-end interest-earning assets
|
|
|
$
|
134,417
|
|
|
$
|
132,205
|
|
|
$
|
123,257
| | |
$
|
2,212
|
| | |
2
|
%
| | |
$
|
11,160
|
| | |
9
|
%
|
Average interest-earning assets | | | | | | | | | | | | | | | | | | | | | |
Investments and interest-bearing deposits
| | |
$
|
27,090
| | |
$
|
26,007
| | |
$
|
25,771
| | |
$
|
1,083
| | | |
4
|
%
| | |
$
|
1,319
| | | |
5
|
%
|
Commercial loans and leases
| | | |
49,704
| | | |
49,134
| | | |
45,174
| | | |
570
| | | |
1
| | | | |
4,530
| | | |
10
| |
Retail loans
| | | |
54,332
| | | |
53,543
| | | |
51,617
| | | |
789
| | | |
1
| | | | |
2,715
| | | |
5
| |
Total loans and leases
| | | |
104,036
| | | |
102,677
| | | |
96,791
| | | |
1,359
| | | |
1
| | | | |
7,245
| | | |
7
| |
Loans held for sale, at fair value
| | | |
474
| | | |
368
| | | |
327
| | | |
106
| | | |
29
| | | | |
147
| | | |
45
| |
Other loans held for sale
| | | |
69
| | | |
440
| | | |
128
| | | |
(371
|
)
| | |
NM
| | | | |
(59
|
)
| | |
(46
|
)
|
Total loans and leases and loans held for sale
|
|
|
|
104,579
|
|
|
|
103,485
|
|
|
|
97,246
| | |
|
1,094
|
| | |
1
| | | |
|
7,333
|
| | |
8
| |
Total average interest-earning assets
|
|
|
$
|
131,669
|
|
|
$
|
129,492
|
|
|
$
|
123,017
| | |
$
|
2,177
|
| | |
2
|
%
| | |
$
|
8,652
|
| | |
7
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
Investments and interest-bearing deposits of $28.4 billion as of
September 30, 2016 increased $620 million, or 2%, compared with June 30,
2016 and reflected an increase in securities, partially offset by lower
cash positions. Compared with September 30, 2015, investments and
interest-bearing deposits increased $3.0 billion, or 12%. At the end of
third quarter 2016, the average effective duration of the securities
portfolio increased to 2.7 years, compared with 2.4 years at June 30,
2016 and 3.3 years at September 30, 2015, largely reflecting the
continued low level of longer-term interest rates, which has increased
estimated prepayment speeds.
Period-end loans and leases of $105.5 billion at September 30, 2016
increased $1.9 billion, or 2%, from $103.6 billion at June 30, 2016 and
increased $8.0 billion, or 8%, from $97.4 billion at September 30, 2015.
The linked-quarter change was driven by a $1.1 billion increase in
retail loans and an $832 million increase in commercial loans. Compared
with September 30, 2015, the period-end loans and leases increase
reflects a $5.1 billion increase in commercial loans and leases and a
$2.9 billion increase in retail loans.
Average loans and leases of $104.0 billion increased $1.4 billion from
second quarter 2016, driven by a $789 million increase in retail and a
$570 million increase in commercial loans. Retail loan growth was
primarily driven by mortgage, student and unsecured retail loans,
partially offset by lower home equity outstandings, including continued
runoff in the non-core portfolio. Commercial loan and lease growth was
driven by strength in Commercial Real Estate, Mid-corporate and Industry
Verticals and Franchise Finance.
Compared with third quarter 2015, average loans and leases increased
$7.2 billion, or 7%, reflecting a $4.5 billion increase in commercial
and a $2.7 billion increase in retail loans. Commercial loan growth was
driven by strength in Commercial Real Estate, Mid-corporate and Industry
Verticals and Franchise Finance, partially offset by lower Asset Finance
loan balances. Retail loan growth was driven by strength in student,
residential mortgages, unsecured retail loans and auto, partially offset
by lower home equity balances.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Deposits | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
Period-end deposits | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Demand deposits
| | |
$
|
27,292
| | |
$
|
27,108
| | |
$
|
27,373
| | |
$
|
184
| | | |
1
|
%
| | |
$
|
(81
|
)
| | |
—
|
%
|
Checking with interest
| | | |
20,573
| | | |
19,838
| | | |
18,350
| | | |
735
| | | |
4
| | | | |
2,223
| | | |
12
| |
Savings
| | | |
8,797
| | | |
8,841
| | | |
8,011
| | | |
(44
|
)
| | |
—
| | | | |
786
| | | |
10
| |
Money market accounts
| | | |
38,258
| | | |
37,503
| | | |
35,539
| | | |
755
| | | |
2
| | | | |
2,719
| | | |
8
| |
Term deposits
|
|
|
|
13,407
|
|
|
|
12,967
|
|
|
|
12,593
| | |
|
440
|
| | |
3
| | | |
|
814
|
| | |
6
| |
Total period-end deposits
|
|
|
$
|
108,327
|
|
|
$
|
106,257
|
|
|
$
|
101,866
| | |
$
|
2,070
|
| | |
2
|
%
| | |
$
|
6,461
|
| | |
6
|
%
|
Average deposits | | | | | | | | | | | | | | | | | | | | | |
Demand deposits
| | |
$
|
27,467
| | |
$
|
27,448
| | |
$
|
26,754
| | |
$
|
19
| | | |
1
|
%
| | |
$
|
713
| | | |
3
|
%
|
Checking with interest
| | | |
19,997
| | | |
19,003
| | | |
16,934
| | | |
994
| | | |
5
| | | | |
3,063
| | | |
18
| |
Savings
| | | |
8,807
| | | |
8,762
| | | |
8,044
| | | |
45
| | | |
1
| | | | |
763
| | | |
9
| |
Money market accounts
| | | |
37,569
| | | |
36,187
| | | |
36,528
| | | |
1,382
| | | |
—
| | | | |
1,041
| | | |
3
| |
Term deposits
|
|
|
|
12,806
|
|
|
|
12,581
|
|
|
|
12,730
| | |
|
225
|
| | |
2
| | | |
|
76
|
| | |
1
| |
Total average deposits
|
|
|
$
|
106,646
|
|
|
$
|
103,981
|
|
|
$
|
100,990
| | |
$
|
2,665
|
| | |
3
|
%
| | |
$
|
5,656
|
| | |
6
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
Period-end total deposits at September 30, 2016 of $108.3 billion
increased $2.1 billion, or 2%, from June 30, 2016 as growth in money
markets, checking with interest and term deposits was partially offset
by a decrease in savings. Compared with September 30, 2015, period-end
total deposits increased $6.5 billion, or 6%, driven largely by growth
in money market and checking with interest deposits.
Third quarter 2016 average deposits of $106.6 billion increased $2.7
billion, or 3%, from second quarter 2016, driven by growth in all
categories. Compared with third quarter 2015, average deposits increased
$5.7 billion, or 6%, driven by growth in all categories.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Borrowed funds | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
Period-end borrowed funds | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Federal funds purchased and securities sold under agreements to
repurchase
| | |
$
|
900
| | |
$
|
717
| | |
$
|
1,293
| | |
$
|
183
| | | |
26
|
%
| | |
$
|
(393
|
)
| | |
(30
|
) %
|
Other short-term borrowed funds
| | | |
2,512
| | | |
2,770
| | | |
5,861
| | | |
(258
|
)
| | |
(9
|
)
| | | |
(3,349
|
)
| | |
(57
|
)
|
Long-term borrowed funds
|
|
|
|
11,902
|
|
|
|
11,810
|
|
|
|
4,153
| | |
|
92
|
| | |
1
| | | |
|
7,749
|
| | |
187
| |
Total borrowed funds
|
|
|
$
|
15,314
|
|
|
$
|
15,297
|
|
|
$
|
11,307
| | |
$
|
17
|
| | |
—
|
%
| | |
$
|
4,007
|
| | |
35
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
Average borrowed funds
|
|
|
$
|
14,379
|
|
|
$
|
15,038
|
|
|
$
|
12,001
| | |
$
|
(659
|
)
| | |
(4
|
) %
| | |
$
|
2,378
|
| | |
20
|
%
|
| | | | | | | | | | | | | | | | | | | | |
|
Total borrowed funds of $15.3 billion at September 30, 2016 increased
$17 million from June 30, 2016, reflecting an increase of $92 million in
long-term funding and a decrease of $75 million in short-term funding.
Compared with September 30, 2015, total borrowed funds increased $4.0
billion, primarily reflecting an increase in long-term borrowings.
Average borrowed funds of $14.4 billion decreased $659 million from
second quarter 2016 as growth in deposits reduced our reliance on
short-term borrowings. Average borrowed funds increased $2.4 billion
from third quarter 2015, reflecting a $2.8 billion increase in senior
debt partially offset by subordinated debt redemptions and a further
decline in short-term borrowings. We continue to improve the strength of
our funding profile, including reducing our reliance on short-term
wholesale borrowings.
|
|
| | |
|
| | |
|
| | |
|
| |
|
| |
|
| |
|
| |
Capital | | | | | | | | | | | | | | | 3Q16 change from |
($s and shares in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | 3Q15 |
Period-end capital | | | | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Stockholders' equity
| | |
$
|
20,181
| | | |
$
|
20,226
| | | |
$
|
19,600
| | | |
$
|
(45
|
)
| | |
—
|
%
| | |
$
|
581
| | | |
3
|
%
|
Stockholders' common equity
| | | |
19,934
| | | | |
19,979
| | | | |
19,353
| | | | |
(45
|
)
| | |
—
| | | | |
581
| | | |
3
| |
Tangible common equity
| | | |
13,576
| | | | |
13,608
| | | | |
12,939
| | | | |
(32
|
)
| | |
—
| | | | |
637
| | | |
5
| |
Tangible book value per common share
| | |
$
|
26.20
| | | |
$
|
25.72
| | | |
$
|
24.52
| | | |
$
|
0.48
| | | |
2
| | | | |
1.68
| | | |
7
| |
Common shares - at end of period
| | | |
518.1
| | | | |
529.1
| | | | |
527.6
| | | | |
(10.9
|
)
| | |
(2
|
)
| | | |
(9.5
|
)
| | |
(2
|
)
|
Common shares - average (diluted)
| | | |
521.1
| | | | |
530.4
| | | | |
533.4
| | | | |
(9.2
|
)
| | |
(2
|
) %
| | | |
(12.3
|
)
| | |
(2
|
) %
|
Common equity tier 1 capital ratio(1,2) | | | |
11.3
|
%
| | | |
11.5
|
%
| | | |
11.8
|
%
| | | | | | | | | | | | |
Total capital ratio(1,2) | | | |
14.2
| | | | |
14.9
| | | | |
15.4
| | | | | | | | | | | | | |
Tier 1 leverage ratio(1,2) |
|
|
|
10.1
|
%
|
|
|
|
10.3
|
%
|
|
|
|
10.4
|
%
| | |
|
|
|
| | |
|
|
|
|
1) Current reporting-period regulatory capital ratios are
preliminary
2) Basel III ratios assume that certain definitions impacting
qualifying Basel III capital will phase in through 2019.
|
|
On September 30, 2016, our Basel III capital ratios on a transitional
basis remained well in excess of applicable regulatory requirements with
a CET1 capital ratio of 11.3% and a total capital ratio of 14.2%. Our
capital ratios continue to reflect progress against our objective of
realigning our capital profile to be more consistent with that of peer
regional banks, while maintaining a strong capital base to support our
growth aspirations, strategy and risk appetite.
As part of the CFG’s 2016 Capital Plan (the “Plan”), during the third
quarter the company repurchased 11.1 million shares at an average price
of $22.60 per share. Tangible book value per common share of $26.20
increased 2% versus second quarter 2016 and 7% versus third quarter
2015. The Plan includes the repurchase of up to $690 million of
Citizens’ outstanding common stock beginning in third quarter 2016
through second quarter 2017. The Plan also provides for proposed
quarterly dividends of $0.12 per share through the end of 2016 and the
potential to raise the quarterly dividend to $0.14 per share in 2017.
Proposed capital actions are subject to consideration and approval by
CFG’s Board of Directors.
|
|
| | |
|
| | |
|
| | |
|
| |
|
| |
|
| |
|
| |
Credit quality review | | | | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Nonperforming loans and leases
| | |
$
|
1,107
| | | |
$
|
1,044
| | | |
$
|
1,034
| | | |
$
|
63
| | | |
6
|
%
| | |
$
|
73
| | | |
7
|
%
|
Net charge-offs
| | | |
83
| | | | |
65
| | | | |
75
| | | | |
18
| | | |
28
| | | | |
8
| | | |
11
| |
Provision for credit losses
| | | |
86
| | | | |
90
| | | | |
76
| | | | |
(4
|
)
| | |
(4
|
)
| | | |
10
| | | |
13
| |
Allowance for loan and lease losses
| | |
$
|
1,240
| | | |
$
|
1,246
| | | |
$
|
1,201
| | | |
$
|
(6
|
)
| | |
—
|
%
| | |
$
|
39
| | | |
3
|
%
|
Total nonperforming loans and leases
as a % of total loans and leases
| | | |
1.05
|
%
| | | |
1.01
|
%
| | | |
1.06
|
%
| | | |
4
| |
bps
| | | |
(1
|
)
|
bps
|
Net charge-offs as % of total loans and leases
| | | |
0.32
| | | | |
0.25
| | | | |
0.31
| | | | |
7
| |
bps
| | | |
1
| |
bps
|
Allowance for loan and lease losses as a % of total loans and leases
| | | |
1.18
|
%
| | | |
1.20
|
%
| | | |
1.23
|
%
| | | |
(2
|
)
|
bps
| | | |
(5
|
)
|
bps
|
Allowance for loan and lease losses as a % of nonperforming loans
and leases
|
|
|
|
112.03
|
%
|
|
|
|
119.27
|
%
|
|
|
|
116.12
|
%
| | |
|
(724
|
)
|
bps
|
|
|
|
(409
|
)
|
bps
|
| | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Overall credit quality remained strong and broadly stable. Nonperforming
loans and net charge-offs both increased during the quarter, largely
tied to commercial energy and commodity-related borrowers. Nonperforming
loans and leases of $1.1 billion at September 30, 2016 increased $63
million from June 30, 2016 and $73 million from September 30, 2015. The
nonperforming loans and leases to total loans and leases ratio of 1.05%
at September 30, 2016 compares with 1.01% at June 30, 2016 and 1.06% at
September 30, 2015.
Net charge-offs of $83 million increased $18 million from relatively low
second quarter 2016 levels, driven by a $17 million increase in
commercial that included $14 million tied to the energy portfolio.
Retail net charge-offs of $64 million remained broadly stable with
relatively low second quarter 2016 levels, largely as a seasonal
increase in the auto portfolio and an increase in deposit-account losses
were largely offset by improvement in real estate-secured categories.
Compared with third quarter 2015, net charge offs increased $8 million
as a $14 million increase in commercial, largely related to the energy
portfolio, was partially offset by a $6 million decrease in retail given
declines in consumer real-estate secured. Third quarter 2016 net
charge-offs of 32 basis points of average loans and leases compares with
25 basis points in second quarter 2016 and 31 basis points in third
quarter 2015.
Allowance for loan and lease losses of $1.2 billion was relatively
stable compared to second quarter 2016 and increased $39 million, or 3%,
from third quarter 2015, largely reflecting continued loan growth.
Allowance for loan and lease losses to total loans and leases was 1.18%
as of September 30, 2016, relatively stable compared with 1.20% as of
June 30, 2016 and 1.23% as of September 30, 2015. Allowance for loan and
lease losses to the nonperforming loans and leases ratio decreased to
112% as of September 30, 2016 from 119% as of June 30, 2016 and 116% as
of September 30, 2015, given the higher level of nonperforming loans and
leases.
Additional Segment Detail:
|
|
| | |
|
| | |
|
| | |
|
| |
|
| |
|
| |
|
| |
Consumer Banking Segment | | | | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Net interest income
| | |
$
|
621
| | | |
$
|
602
| | | |
$
|
556
| | | |
$
|
19
| | | |
3
|
%
| | |
$
|
65
| | | |
12
|
%
|
Noninterest income
|
|
|
|
229
|
|
|
|
|
219
|
|
|
|
|
235
| | | |
|
10
|
| | |
5
| | | |
|
(6
|
)
| | |
(3
|
)
|
Total revenue
| | | |
850
| | | | |
821
| | | | |
791
| | | | |
29
| | | |
4
| | | | |
59
| | | |
7
| |
Noninterest expense
|
|
|
|
650
|
|
|
|
|
632
|
|
|
|
|
623
| | | |
|
18
|
| | |
3
| | | |
|
27
|
| | |
4
| |
Pre-provision profit
| | | |
200
| | | | |
189
| | | | |
168
| | | | |
11
| | | |
6
| | | | |
32
| | | |
19
| |
Provision for credit losses
|
|
|
|
57
|
|
|
|
|
49
|
|
|
|
|
64
| | | |
|
8
|
| | |
16
| | | |
|
(7
|
)
| | |
(11
|
)
|
Income before income tax expense
| | | |
143
| | | | |
140
| | | | |
104
| | | | |
3
| | | |
2
| | | | |
39
| | | |
38
| |
Income tax expense
|
|
|
|
51
|
|
|
|
|
50
|
|
|
|
|
36
| | | |
|
1
|
| | |
2
| | | |
|
15
|
| | |
42
| |
Net income
|
|
|
$
|
92
|
|
|
|
$
|
90
|
|
|
|
$
|
68
| | | |
$
|
2
|
| | |
2
|
%
| | |
$
|
24
|
| | |
35
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Average balances
|
|
|
|
|
|
|
|
|
|
|
| | | |
| | | | | |
| | | |
Total loans and leases (1) | | |
$
|
55,376
| | | |
$
|
54,353
| | | |
$
|
51,886
| | | |
$
|
1,023
| | | |
2
|
%
| | |
$
|
3,490
| | | |
7
|
%
|
Total deposits
|
|
|
|
72,141
|
|
|
|
|
71,863
|
|
|
|
|
70,527
| | | |
|
278
|
| | |
—
|
%
| | |
|
1,614
|
| | |
2
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Key performance metrics*
|
|
|
| | | |
| | | |
| | | |
| | | | | |
| | | |
ROTCE (2) | | | |
7.0
|
%
| | | |
7.1
|
%
| | | |
5.7
|
%
| | | |
(5
|
)
|
bps
| | | |
137
| |
bps
|
Efficiency ratio
| | | |
76
|
%
| | | |
77
|
%
| | | |
79
|
%
| | | |
(52
|
)
|
bps
| | | |
(226
|
)
|
bps
|
Loan-to-deposit ratio (period-end)(1) | | |
|
77.2
|
%
| | |
|
76.1
|
%
| | |
|
74.4
|
%
| | |
|
116
|
|
bps
| | |
|
286
|
|
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 $92 million in third quarter 2016
increased $2 million, or 2%, compared to second quarter 2016, reflecting
a $29 million increase in total revenue offset by an $18 million
increase in noninterest expense and $8 million increase in provision for
credit losses. Net interest income increased $19 million, or 3%, from
second quarter 2016, reflecting the benefit of a $916 million increase
in average loans led by higher mortgage and student balances and
improved loan yields. Noninterest income increased $10 million, or 5%,
from second quarter 2016, driven by $8 million in higher mortgage
banking fees, which reflects the benefit of higher application and
origination volumes with improved secondary mix and increased loan sales
and spreads, partially offset by a slight decrease in MSR valuations.
Results also include higher service charges and fees, reflecting an
additional day in the quarter and improved pricing and volumes.
Noninterest expense increased $18 million, or 3%, from second quarter
2016, as a decrease in salaries and benefits was more than offset by $7
million of home equity systems and operational costs included in notable
items, as well as higher other operational costs. Provision for credit
losses of $57 million increased $8 million from lower second quarter
2016 levels, driven by higher net charge-offs in auto.
Compared with third quarter 2015, net income increased $24 million, or
35%, as revenue growth and lower provision for credit losses were
partially offset by an increase in noninterest expense. Net interest
income increased $65 million, or 12%, driven by a $3.4 billion increase
in average loans, reflecting growth in student, mortgage, consumer
unsecured and auto loans as well as improved loan and deposit spreads.
Noninterest income decreased $6 million, or 3%, from higher third
quarter 2015 levels, which were $16 million higher due to the card
reward accounting change and a branch sale gain. Underlying results
reflect growth in mortgage banking fees and service charges and fees.
Noninterest expense increased $27 million, or 4%, driven by higher
salaries and benefits given continued investments to drive growth.
Results also reflect an increase in outside services, driven by
continued product extension and the impact of systems and operational
notable items, as well as increased fraud costs and software
amortization expense. Provision for credit losses declined $7 million
from third quarter 2015, driven by lower net charge-offs in home equity.
|
|
| | |
|
| | |
|
| | |
|
| |
|
| |
|
| |
|
| |
Commercial Banking Segment | | | | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
|
| 2Q16 |
|
|
| 3Q15 | | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | | | | $ |
|
| % | | | $ |
|
| % |
Net interest income
| | |
$
|
327
| | | |
$
|
314
| | | | |
$
|
299
| | | |
$
|
13
| | | |
4
|
%
| | |
$
|
28
| | | |
9
|
%
|
Noninterest income
|
|
|
|
123
|
|
|
|
|
122
|
|
|
|
|
|
100
| | | |
|
1
|
| | |
1
| | | |
|
23
|
| | |
23
| |
Total revenue
| | | |
450
| | | | |
436
| | | | | |
399
| | | | |
14
| | | |
3
| | | | |
51
| | | |
13
| |
Noninterest expense
|
|
|
|
181
|
|
|
|
|
186
|
|
|
|
|
|
175
| | | |
|
(5
|
)
| | |
(3
|
)
| | |
|
6
|
| | |
3
| |
Pre-provision profit
| | | |
269
| | | | |
250
| | | | | |
224
| | | | |
19
| | | |
8
| | | | |
45
| | | |
20
| |
Provision for credit losses
|
|
|
|
19
|
|
|
|
|
(1
|
)
|
|
|
|
|
3
| | | |
|
20
|
| | |
NM
| | | |
|
16
|
| | |
NM
| |
Income before income tax expense
| | | |
250
| | | | |
251
| | | | | |
221
| | | | |
(1
|
)
| | |
(0
|
)
| | | |
29
| | | |
13
| |
Income tax expense
|
|
|
|
88
|
|
|
|
|
87
|
|
|
|
|
|
76
| | | |
|
1
|
| | |
1
| | | |
|
12
|
| | |
16
| |
Net income
|
|
|
$
|
162
|
|
|
|
$
|
164
|
|
|
|
|
$
|
145
| | | |
$
|
(2
|
)
| | |
(1
|
) %
| | |
$
|
17
|
| | |
12
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Average balances
|
|
|
|
|
|
|
|
|
|
|
| | | |
| | | | | |
| | | |
Total loans and leases (1) | | |
$
|
46,611
| | | |
$
|
46,073
| | | | |
$
|
41,993
| | | |
$
|
538
| | | |
1
|
%
| | |
$
|
4,618
| | | |
11
|
%
|
Total deposits
|
|
|
|
27,847
|
|
|
|
|
25,113
|
|
|
|
|
|
24,604
| | | |
|
2,734
|
| | |
11
|
%
| | |
|
3,243
|
| | |
13
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | |
|
Key performance metrics*
|
|
|
| | | |
| | | |
| | | |
| | | | | |
| | | |
ROTCE (2) | | | |
12.5
|
%
| | | |
13.0
| |
%
| | | |
12.2
|
%
| | | |
(54
|
)
|
bps
| | | |
26
| |
bps
|
Efficiency ratio
| | | |
40
|
%
| | | |
43
| |
%
| | | |
44
|
%
| | | |
(267
|
)
|
bps
| | | |
(354
|
)
|
bps
|
Loan-to-deposit ratio (period-end)(1) |
|
|
|
161.4
|
%
| | |
|
172.6
|
|
%
| | |
|
166.0
|
%
| | |
|
(1,120
|
)
|
bps
| | |
|
(457
|
)
|
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 $162 million in third quarter 2016
remained relatively stable with second quarter 2016, as a 3% increase in
revenue and a 3% decrease in noninterest expense was more than offset by
a $20 million increase in provision expense. Net interest income of $327
million increased $13 million compared to second quarter 2016, driven by
higher deposit and loan balances. Average loans and leases, excluding
loans held for sale, increased $618 million led by Franchise Finance,
Commercial Real Estate and Mid-corporate and Industry Verticals.
Noninterest income remained relatively stable, as modest growth in
service charges and fees, interest rate products and foreign exchange
fees was offset by a slight decrease in capital markets fees from record
second quarter levels, and lower leasing income. Noninterest expense
decreased $5 million, reflecting seasonally lower salaries and benefits
and the benefit of efficiency initiatives and lower regulatory costs,
partially offset by higher FDIC insurance costs. Provision for credit
losses increased $20 million from second quarter levels, driven largely
by higher net charge-offs related to the energy portfolio.
Compared to third quarter 2015, net income increased $17 million, or
12%, as a $51 million increase in total revenue was partially offset by
higher noninterest expense and provision for credit losses. Net interest
income increased $28 million, or 9%, from third quarter 2015, reflecting
the benefit of a $4.7 billion increase in average loans and leases,
improved deposit spreads and a $3.2 billion increase in average
deposits. Average loan and lease growth was driven by strength in
Mid-corporate and Industry Verticals, Commercial Real Estate and
Franchise Finance. Noninterest income increased $23 million from third
quarter 2015 levels, reflecting strength in capital markets, service
charges and fees and interest rate products. Noninterest expense
increased $6 million from third quarter 2015, largely reflecting an
increase in salaries and employee benefits, FDIC insurance costs and
amortization of software, partially offset by lower outside services
expense. Provision for credit losses increased $16 million from third
quarter 2015 levels, largely reflecting higher net charge-offs in the
energy portfolio.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Other(1) | | | | | | | | | | | | 3Q16 change from |
($s in millions) |
|
| 3Q16 |
|
| 2Q16 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 |
| | | | | | | | | | | | $ |
| | % | | | $ |
| | % |
Net interest income
| | |
$
|
(3
|
)
| | |
$
|
7
| | | |
$
|
1
| | |
$
|
(10
|
)
| | |
(143
|
) %
| | |
$
|
(4
|
)
| | |
NM
| |
Noninterest income
|
|
|
|
83
|
|
|
|
|
14
|
|
|
|
|
18
| | |
|
69
|
| | |
NM
| | | |
|
65
|
| | |
NM
| |
Total revenue
| | | |
80
| | | | |
21
| | | | |
19
| | | |
59
| | | |
NM
| | | | |
61
| | | |
NM
| |
Noninterest expense
|
|
|
|
36
|
|
|
|
|
9
|
|
|
|
|
—
| | |
|
27
|
| | |
NM
| | | |
|
36
|
| | |
100
| |
Pre-provision profit (loss)
| | | |
44
| | | | |
12
| | | | |
19
| | | |
32
| | | |
NM
| | | | |
25
| | | |
132
| |
Provision for credit losses
|
|
|
|
10
|
|
|
|
|
42
|
|
|
|
|
9
| | |
|
(32
|
)
| | |
(76
|
)
| | |
|
1
|
| | |
11
| |
Income (loss) before income tax expense (benefit)
| | | |
34
| | | | |
(30
|
)
| | | |
10
| | | |
64
| | | |
NM
| | | | |
24
| | | |
NM
| |
Income tax expense (benefit)
|
|
|
|
(9
|
)
|
|
|
|
(19
|
)
|
|
|
|
3
| | |
|
10
|
| | |
53
| | | |
|
(12
|
)
| | |
NM
| |
Net income (loss)
|
|
|
$
|
43
|
|
|
|
$
|
(11
|
)
|
|
|
$
|
7
| | |
$
|
54
|
| | |
NM
| | | |
$
|
36
|
| | |
NM
| |
| | | | | | | | | | | | | | | | | | | | |
|
Average balances
|
|
|
|
|
|
|
|
|
| | |
| | | | | |
| | | |
Total loans and leases (2) | | |
$
|
2,592
| | | |
$
|
3,059
| | | |
$
|
3,367
| | |
$
|
(467
|
)
| | |
(15
|
) %
| | |
$
|
(775
|
)
| | |
(23
|
) %
|
Total deposits
|
|
|
|
6,658
|
|
|
|
|
7,005
|
|
|
|
|
5,859
| | |
|
(347
|
)
| | |
(5
|
) %
| | |
|
799
|
| | |
14
|
%
|
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 $43 million in third quarter 2016 compared
to a net loss of $11 million in second quarter 2016. The increase was
largely driven by the net impact of $15 million in notable items and a
$32 million reduction in provision for credit losses. Net interest
income of negative $3 million decreased $10 million from second quarter
2016, reflecting higher borrowing costs related to term-debt issuance
and lower residual funds transfer pricing. Noninterest income of $83
million increased $69 million from second quarter 2016, largely
reflecting the TDR Transaction gain. Noninterest expense increased $27
million, driven by the impact of other notable items. Provision for
credit losses of $10 million in third quarter 2016 decreased $32 million
from second quarter 2016 and reflected a $3 million reserve build
compared with a $25 million reserve build in second quarter 2016.
Provision expense also reflects continued reduction in non-core
charge-offs.
Other net income in third quarter 2016 increased $36 million from third
quarter 2015, driven by the net impact of notable items and an income
tax benefit.
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:
| | |
(800) 230 1059, conference ID 398961
|
| | |
|
Webcast/Presentation:
| | |
The live webcast will be available at
http://investor.citizensbank.com under Events & Presentations
|
| | |
|
Replay Information: A replay of the conference call will be available
beginning at 10:30 am ET on October 21 through November 21, 2016. Please
dial (800) 475-6701 and enter access code 398961. The webcast replay
will be available at http://investor.citizensbank.com
under Events & Presentations.
About Citizens Financial Group, Inc.
Citizens Financial Group, Inc. is one of the nation’s oldest and largest
financial institutions, with $147.0 billion in assets as of September
30, 2016. 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 branches in 11 states in the New
England, Mid-Atlantic and Midwest regions. Citizens also provides wealth
management, 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 as
Citizens Bank, Citizens Commercial Banking and Citizens One. Additional
information about Citizens and its full line of products and services
can be found at www.citizensbank.com.
Key Performance Metrics and Non-GAAP Financial
Measures
Key Performance Metrics:
Our management team uses certain key performance metrics (“KPMs”) to
gauge our performance and progress over time in achieving our strategic
and operational goals and also in comparing our performance against our
peers. In connection with our path to becoming an independent public
company, we established the following financial targets, in addition to
others, as KPMs. These KPMs are utilized by our management in measuring
our progress against financial goals and as a tool in helping assess
performance for compensation purposes. These KPMs can largely be found
in our Registration Statements on Form S-1 and our periodic reports,
which are filed with the Securities and Exchange Commission, and are
supplemented from time to time with additional information in connection
with our quarterly earnings releases.
Our key performance metrics include:
Return on average tangible common equity (“ROTCE”);
Return on average total tangible assets (“ROTA”);
Efficiency ratio;
Operating leverage; and
Common equity tier 1 capital ratio (Basel III fully phased-in basis).
In establishing goals for these KPMs, we determined that they would be
measured on a management-reporting basis, or an operating basis, which
we refer to externally as “Adjusted” results. We believe that these
“Adjusted” results, which exclude restructuring charges, special items
and/or notable items, as applicable, provide the best representation of
our underlying financial progress toward these goals as they exclude
items that our management does not consider indicative of our on-going
financial performance. We have consistently shown these metrics on this
basis to investors since our initial public offering in September of
2014. Adjusted KPMs are considered non-GAAP financial measures.
Non-GAAP Financial Measures:
This document contains non-GAAP financial measures. The tables below
present reconciliations of certain non-GAAP measures. These
reconciliations exclude restructuring charges, special items and/or
notable items, which are 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. Notable items include certain revenue
or expense items that may occur in a reporting period, which management
does not consider indicative of on-going financial performance.
The non-GAAP measures presented below include “noninterest income”,
“total revenue”, “noninterest expense”, “pre-provision profit”, “income
before income tax expense”, “income tax expense”, “net income”, “net
income available to common stockholders”, “other income”, “salaries and
employee benefits”, “outside services”, “occupancy”, “equipment
expense”, “other operating expense”, and “net income per average common
share”, “return on average common equity” and “return on average total
assets”.
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, special items
and/or notable 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, special items and/or notable items. We believe this
presentation also increases comparability of period-to-period results.
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.
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
Key performance metrics, non-GAAP financial measures and
reconciliations (Adjusted excluding restructuring
charges, special items and/or notable items) ($s in millions,
except per share data)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | QUARTERLY TRENDS | | | FOR THE NINE MONTHS ENDED SEPT 30, |
| | | | | | | | | | | | | | | | | | | | | 3Q16 Change | | | | | | | | | 2016 Change |
|
| | | | | | 3Q16 | | | 2Q16 | | | 1Q16 | | | 4Q15 | | | 3Q15 | | | 2Q16 | | | 3Q15 | | | 2016 | | | 2015 | | | 2015 |
| | | | | | | | | | | | | | | | | | | | | $ | | | % | | | $ | | | % | | | | | | | | | $ | | | % |
Noninterest income, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest income (GAAP)
| | | | | |
$435
| | | |
$355
| | |
$330
| | |
$362
| | |
$353
| | |
$80
| | | |
23
|
%
| | |
$82
| | | |
23
|
%
| | |
$1,120
| | | |
$1,060
| | | |
$60
| | | |
6
|
%
|
Less: Special items
| | | | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| |
Less: Notable items
| | | | | |
67
|
| | |
—
| | |
—
| | |
—
| | |
—
| | |
67
|
| | |
100
| | | |
67
|
| | |
100
| | | |
67
|
| | |
—
|
| | |
67
|
| | |
100
| |
Noninterest income, adjusted (non-GAAP)
| | | | | |
$368
|
| | |
$355
| | |
$330
| | |
$362
| | |
$353
| | |
$13
|
| | |
4
|
%
| | |
$15
|
| | |
4
|
%
| | |
$1,053
|
| | |
$1,060
|
| | |
($7
|
)
| | |
(1
|
%)
|
Total revenue, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue (GAAP)
| | |
A
| | |
$1,380
| | | |
$1,278
| | |
$1,234
| | |
$1,232
| | |
$1,209
| | |
$102
| | | |
8
|
%
| | |
$171
| | | |
14
|
%
| | |
$3,892
| | | |
$3,592
| | | |
$300
| | | |
8
|
%
|
Less: Special items
| | | | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| |
Less: Notable items
| | | | | |
67
|
| | |
—
| | |
—
| | |
—
| | |
—
| | |
67
|
| | |
100
| | | |
67
|
| | |
100
| | | |
67
|
| | |
—
|
| | |
67
|
| | |
100
| |
Total revenue, adjusted (non-GAAP)
| | |
B
| | |
$1,313
|
| | |
$1,278
| | |
$1,234
| | |
$1,232
| | |
$1,209
| | |
$35
|
| | |
3
|
%
| | |
$104
|
| | |
9
|
%
| | |
$3,825
|
| | |
$3,592
|
| | |
$233
|
| | |
6
|
%
|
Noninterest expense, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| | |
C
| | |
$867
| | | |
$827
| | |
$811
| | |
$810
| | |
$798
| | |
$40
| | | |
5
|
%
| | |
$69
| | | |
9
|
%
| | |
$2,505
| | | |
$2,449
| | | |
$56
| | | |
2
|
%
|
Less: Restructuring charges and special items
| | | | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
50
| | | |
(50
|
)
| | |
(100
|
)
|
Less: Notable items
| | | | | |
36
|
| | |
—
| | |
—
| | |
—
| | |
—
| | |
36
|
| | |
100
| | | |
36
|
| | |
100
| | | |
36
|
| | |
—
|
| | |
36
|
| | |
100
| |
Noninterest expense, adjusted (non-GAAP)
| | |
D
| | |
$831
|
| | |
$827
| | |
$811
| | |
$810
| | |
$798
| | |
$4
|
| | |
—
|
%
| | |
$33
|
| | |
4
|
%
| | |
$2,469
|
| | |
$2,399
|
| | |
$70
|
| | |
3
|
%
|
Pre-provision profit, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue, adjusted (non-GAAP)
| | | | | |
$1,313
| | | |
$1,278
| | |
$1,234
| | |
$1,232
| | |
$1,209
| | |
$35
| | | |
3
|
%
| | |
$104
| | | |
9
|
%
| | |
$3,825
| | | |
$3,592
| | | |
$233
| | | |
6
|
%
|
Less: Noninterest expense, adjusted (non-GAAP)
| | | | | |
831
|
| | |
827
| | |
811
| | |
810
| | |
798
| | |
4
|
| | |
—
| | | |
33
|
| | |
4
| | | |
2,469
|
| | |
2,399
|
| | |
70
|
| | |
3
| |
Pre-provision profit, adjusted (non-GAAP)
| | | | | |
$482
|
| | |
$451
| | |
$423
| | |
$422
| | |
$411
| | |
$31
|
| | |
7
|
%
| | |
$71
|
| | |
17
|
%
| | |
$1,356
|
| | |
$1,193
|
| | |
$163
|
| | |
14
|
%
|
Income before income tax expense, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income before income tax expense (GAAP)
| | | | | |
$427
| | | |
$361
| | |
$332
| | |
$331
| | |
$335
| | |
$66
| | | |
18
|
%
| | |
$92
| | | |
27
|
%
| | |
$1,120
| | | |
$932
| | | |
$188
| | | |
20
|
%
|
Less: Income before income tax expense (benefit) related to
restructuring charges and special items
| | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
(50
|
)
| | |
50
| | | |
100
| |
Less: Income before income tax expense (benefit) related to notable
items
| | | |
31
|
| | |
—
| | |
—
| | |
—
| | |
—
| | |
31
|
| | |
100
| | | |
31
|
| | |
100
| | | |
31
|
| | |
—
|
| | |
31
|
| | |
100
| |
Income before income tax expense, adjusted (non-GAAP)
| | | |
$396
|
| | |
$361
| | |
$332
| | |
$331
| | |
$335
| | |
$35
|
| | |
10
|
%
| | |
$61
|
| | |
18
|
%
| | |
$1,089
|
| | |
$982
|
| | |
$107
|
| | |
11
|
%
|
Income tax expense, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Income tax expense (GAAP)
| | | | | |
$130
| | | |
$118
| | |
$109
| | |
$110
| | |
$115
| | |
$12
| | | |
10
|
%
| | |
$15
| | | |
13
|
%
| | |
$357
| | | |
$313
| | | |
$44
| | | |
14
|
%
|
Less: Income tax expense (benefit) related to restructuring
charges and special items
| | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
(19
|
)
| | |
19
| | | |
100
| |
Less: Income tax expense (benefit) related to notable items
| | | |
12
|
| | |
—
| | |
—
| | |
—
| | |
—
| | |
12
|
| | |
100
| | | |
12
|
| | |
100
| | | |
12
|
| | |
—
|
| | |
12
|
| | |
100
| |
Income tax expense, adjusted (non-GAAP)
| | | | | |
$118
|
| | |
$118
| | |
$109
| | |
$110
| | |
$115
| | |
$—
|
| | |
—
|
%
| | |
$3
|
| | |
3
|
%
| | |
$345
|
| | |
$332
|
| | |
$13
|
| | |
4
|
%
|
Net income, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (GAAP)
| | |
E
| | |
$297
| | | |
$243
| | |
$223
| | |
$221
| | |
$220
| | |
$54
| | | |
22
|
%
| | |
$77
| | | |
35
|
%
| | |
$763
| | | |
$619
| | | |
$144
| | | |
23
|
%
|
Add: Restructuring charges and special items, net of income tax
expense (benefit)
| | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
31
| | | |
(31
|
)
| | |
(100
|
)
|
Add: Notable items, net of income tax expense (benefit)
| | | |
(19
|
)
| | |
—
| | |
—
| | |
—
| | |
—
| | |
(19
|
)
| | |
100
| | | |
(19
|
)
| | |
100
| | | |
(19
|
)
| | |
—
|
| | |
(19
|
)
| | |
100
| |
Net income, adjusted (non-GAAP)
| | |
F
| | |
$278
|
| | |
$243
| | |
$223
| | |
$221
| | |
$220
| | |
$35
|
| | |
14
|
%
| | |
$58
|
| | |
26
|
%
| | |
$744
|
| | |
$650
|
| | |
$94
|
| | |
14
|
%
|
Net income available to common stockholders, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to common stockholders (GAAP)
| | |
G
| | |
$290
| | | |
$243
| | |
$216
| | |
$221
| | |
$213
| | |
$47
| | | |
19
|
%
| | |
$77
| | | |
36
|
%
| | |
$749
| | | |
$612
| | | |
$137
| | | |
22
|
%
|
Add: Restructuring charges and special items, net of income tax
expense (benefit)
| | | |
—
| | | |
—
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
31
| | | |
(31
|
)
| | |
(100
|
)
|
Add: Notable items, net of income tax expense (benefit)
| | | |
(19
|
)
| | |
—
| | |
—
| | |
—
| | |
—
| | |
(19
|
)
| | |
100
| | | |
(19
|
)
| | |
100
| | | |
(19
|
)
| | |
—
|
| | |
(19
|
)
| | |
100
| |
Net income available to common stockholders, adjusted (non-GAAP)
| | |
H
| | |
$271
|
| | |
$243
| | |
$216
| | |
$221
| | |
$213
| | |
$28
|
| | |
12
|
%
| | |
$58
|
| | |
27
|
%
| | |
$730
|
| | |
$643
|
| | |
$87
|
| | |
14
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| |
Key performance metrics, non-GAAP financial measures and
reconciliations (Adjusted excluding restructuring
charges, special items and/or notable items) ($s in millions,
except per share data)
| | | |
| | | |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | QUARTERLY TRENDS | | | FOR THE NINE MONTHS ENDED SEPT 30, |
| | | | | | |
|
| |
|
| | | | | | | | | | 3Q16 Change | | | |
|
| |
|
| 2016 Change |
| | | | | | 3Q16 | | | 2Q16 | | | 1Q16 | | | 4Q15 | | | 3Q15 | | | 2Q16 | | | 3Q15 | | | 2016 | | | 2015 | | | 2015 |
| | | | | | | | | | | | | | | | | | | | | $/bps | | | % | | | $/bps | | | % | | | | | | | | | $/bps |
|
| % |
Operating leverage: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue (GAAP)
| | |
A
| | |
$1,380
| | | |
$1,278
| | | |
$1,234
| | | |
$1,232
| | | |
$1,209
| | | |
$102
| | | |
7.98
|
%
| | |
$171
| | | |
14.14
|
%
| | |
$3,892
| | | |
$3,592
| | | |
$300
| | | |
8.35
|
%
|
Less: Noninterest expense (GAAP)
| | |
C
| | |
867
| | | |
827
| | | |
811
| | | |
810
| | | |
798
| | | |
40
| | | |
4.84
|
| | |
69
| | | |
8.65
|
| | |
2,505
| | | |
2,449
| | | |
56
| | | |
2.29
|
|
Operating leverage
| | | | | | | | | | | | | | | | | | | | | | | |
3.14
|
%
| | | | | |
5.49
|
%
| | | | | | | | | | | |
6.06
|
%
|
Operating leverage, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue, adjusted (non-GAAP)
| | |
B
| | |
$1,313
| | | |
$1,278
| | | |
$1,234
| | | |
$1,232
| | | |
$1,209
| | | |
$35
| | | |
2.74
|
%
| | |
$104
| | | |
8.60
|
%
| | |
$3,825
| | | |
$3,592
| | | |
$233
| | | |
6.49
|
%
|
Less: Noninterest expense, adjusted (non-GAAP)
| | |
D
| | |
831
| | | |
827
| | | |
811
| | | |
810
| | | |
798
| | | |
4
| | | |
0.48
|
| | |
33
| | | |
4.14
|
| | |
2,469
| | | |
2,399
| | | |
70
| | | |
2.92
|
|
Operating leverage, adjusted (non-GAAP)
| | | | | | | | | | | | | | | | | | | | | | | |
2.26
|
%
| | | | | |
4.46
|
%
| | | | | | | | | | | |
3.57
|
%
|
Return on average common equity and return on average common
equity, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | |
I
| | |
$19,810
| | | |
$19,768
| | | |
$19,567
| | | |
$19,359
| | | |
$19,261
| | | |
$42
| | | |
—
|
%
| | |
$549
| | | |
3
|
%
| | |
$19,715
| | | |
$19,352
| | | |
$363
| | | |
2
|
%
|
Return on average common equity
| | |
G/I
| | |
5.82
|
%
| | |
4.94
|
%
| | |
4.45
|
%
| | |
4.51
|
%
| | |
4.40
|
%
| | |
88
| |
bps
| | |
142
| |
bps
| | |
5.08
|
%
| | |
4.23
|
%
| | |
85
| |
bps
|
Return on average common equity, adjusted (non-GAAP)
| | |
H/I
| | |
5.44
| | | |
4.94
| | | |
4.45
| | | |
4.51
| | | |
4.40
| | | |
50
| |
bps
| | |
104
| |
bps
| | |
4.95
| | | |
4.45
| | | |
50
| |
bps
|
Return on average tangible common equity and return on average
tangible common equity, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | |
I
| | |
$19,810
| | | |
$19,768
| | | |
$19,567
| | | |
$19,359
| | | |
$19,261
| | | |
$42
| | | |
—
|
%
| | |
$549
| | | |
3
|
%
| | |
$19,715
| | | |
$19,352
| | | |
$363
| | | |
2
|
%
|
Less: Average goodwill (GAAP)
| | | | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| |
Less: Average other intangibles (GAAP)
| | | | | |
1
| | | |
2
| | | |
3
| | | |
3
| | | |
4
| | | |
(1
|
)
| | |
(50
|
)
| | |
(3
|
)
| | |
(75
|
)
| | |
2
| | | |
5
| | | |
(3
|
)
| | |
(60
|
)
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | |
509
|
| | |
496
|
| | |
481
|
| | |
468
|
| | |
453
|
| | |
13
|
| | |
3
| | | |
56
|
| | |
12
| | | |
495
|
|
| |
438
|
| | |
57
|
| | |
13
| |
Average tangible common equity
| | |
J
| | |
$13,442
|
| | |
$13,386
|
| | |
$13,169
|
| | |
$12,948
|
| | |
$12,834
|
| | |
$56
|
| | |
—
|
%
| | |
$608
|
| | |
5
|
%
| | |
$13,332
|
| | |
$12,909
|
| | |
$423
|
| | |
3
|
%
|
Return on average tangible common equity
| | |
G/J
| | |
8.58
|
%
| | |
7.30
|
%
| | |
6.61
|
%
| | |
6.75
|
%
| | |
6.60
|
%
| | |
128
| |
bps
| | |
198
| |
bps
| | |
7.51
|
%
| | |
6.34
|
%
| | |
117
| |
bps
|
Return on average tangible common equity, adjusted (non-GAAP)
| | |
H/J
| | |
8.02
| | | |
7.30
| | | |
6.61
| | | |
6.75
| | | |
6.60
| | | |
72
| |
bps
| | |
142
| |
bps
| | |
7.32
| | | |
6.67
| | | |
65
| |
bps
|
Return on average total assets and return on average total
assets, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | |
K
| | |
$144,399
| | | |
$142,179
| | | |
$138,780
| | | |
$136,298
| | | |
$135,103
| | | |
$2,220
| | | |
2
|
%
| | |
$9,296
| | | |
7
|
%
| | |
$141,795
| | | |
$134,655
| | | |
$7,140
| | | |
5
|
%
|
Return on average total assets
| | |
E/K
| | |
0.82
|
%
| | |
0.69
|
%
| | |
0.65
|
%
| | |
0.64
|
%
| | |
0.65
|
%
| | |
13
| |
bps
| | |
17
| |
bps
| | |
0.72
|
%
| | |
0.62
|
%
| | |
10
| |
bps
|
Return on average total assets, adjusted (non-GAAP)
| | |
F/K
| | |
0.77
| | | |
0.69
| | | |
0.65
| | | |
0.64
| | | |
0.65
| | | |
8
| |
bps
| | |
12
| |
bps
| | |
0.70
| | | |
0.65
| | | |
5
| |
bps
|
Return on average total tangible assets and return on average
total tangible assets, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | |
K
| | |
$144,399
| | | |
$142,179
| | | |
$138,780
| | | |
$136,298
| | | |
$135,103
| | | |
$2,220
| | | |
2
|
%
| | |
$9,296
| | | |
7
|
%
| | |
$141,795
| | | |
$134,655
| | | |
$7,140
| | | |
5
|
%
|
Less: Average goodwill (GAAP)
| | | | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| |
Less: Average other intangibles (GAAP)
| | | | | |
1
| | | |
2
| | | |
3
| | | |
3
| | | |
4
| | | |
(1
|
)
| | |
(50
|
)
| | |
(3
|
)
| | |
(75
|
)
| | |
2
| | | |
5
| | | |
(3
|
)
| | |
(60
|
)
|
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | |
509
|
| | |
496
|
| | |
481
|
| | |
468
|
| | |
453
|
| | |
13
|
| | |
3
| | | |
56
|
| | |
12
| | | |
495
|
| | |
438
|
| | |
57
|
| | |
13
| |
Average tangible assets
| | |
L
| | |
$138,031
|
| | |
$135,797
|
| | |
$132,382
|
| | |
$129,887
|
| | |
$128,676
|
| | |
$2,234
|
| | |
2
|
%
| | |
$9,355
|
| | |
7
|
%
| | |
$135,412
|
| | |
$128,212
|
| | |
$7,200
|
| | |
6
|
%
|
Return on average total tangible assets
| | |
E/L
| | |
0.86
|
%
| | |
0.72
|
%
| | |
0.68
|
%
| | |
0.67
|
%
| | |
0.68
|
%
| | |
14
| |
bps
| | |
18
| |
bps
| | |
0.75
|
%
| | |
0.65
|
%
| | |
10
| |
bps
|
Return on average total tangible assets, adjusted (non-GAAP)
| | |
F/L
| | |
0.80
| | | |
0.72
| | | |
0.68
| | | |
0.67
| | | |
0.68
| | | |
8
| |
bps
| | |
12
| |
bps
| | |
0.73
| | | |
0.68
| | | |
5
| |
bps
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| |
Key performance metrics, non-GAAP financial measures and
reconciliations (Adjusted excluding restructuring
charges, special items and/or notable items) ($s in millions,
except per share data)
| | | |
|
|
| |
|
| | | | |
| | | | | | QUARTERLY TRENDS | | | FOR THE NINE MONTHS ENDED SEPT 30, |
| | | | | | |
|
| |
|
| |
|
| |
|
| |
|
| 3Q16 Change | | | |
|
| |
|
| 2016 Change |
| | | | | | 3Q16 | | | 2Q16 | | | 1Q16 | | | 4Q15 | | | 3Q15 | | | 2Q16 |
|
| 3Q15 | | | 2016 | | | 2015 | | | 2015 |
| | | | | | | | | | | | | | | | | | | | | $/bps |
|
| % | | | $/bps |
|
| % | | | | | | | | | $/bps |
|
| % |
Efficiency ratio and efficiency ratio, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Efficiency ratio
| | |
C/A
| | |
62.88
|
%
| | |
64.71
|
%
| | |
65.66
|
%
| | |
65.76
|
%
| | |
66.02
|
%
| | |
(183
|
)
|
bps
| | |
(314
|
)
|
bps
| | |
64.36
|
%
| | |
68.17
|
%
| | |
(381
|
)
|
bps
|
Efficiency ratio, adjusted (non-GAAP)
| | |
D/B
| | |
63.31
| | | |
64.71
| | | |
65.66
| | | |
65.76
| | | |
66.02
| | | |
(140
|
)
|
bps
| | |
(271
|
)
|
bps
| | |
64.54
| | | |
66.78
| | | |
(224
|
)
|
bps
|
Tangible book value per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shares - at end of period (GAAP)
| | |
M
| | |
518,148,345
| | | |
529,094,976
| | | |
528,933,727
| | | |
527,774,428
| | | |
527,636,510
| | | |
(10,946,631
|
)
| | |
(2
|
%)
| | |
(9,488,165
|
)
| | |
(2
|
%)
| | |
518,148,345
| | | |
527,636,510
| | | |
(9,488,165
|
)
| | |
(2
|
%)
|
Common stockholders' equity (GAAP)
| | | | | |
$19,934
| | | |
$19,979
| | | |
$19,718
| | | |
$19,399
| | | |
$19,353
| | | |
($45
|
)
| | |
—
| | | |
$581
| | | |
3
| | | |
$19,934
| | | |
$19,353
| | | |
$581
| | | |
3
| |
Less: Goodwill (GAAP)
| | | | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| | | |
—
| | | |
—
| |
Less: Other intangible assets (GAAP)
| | | | | |
1
| | | |
2
| | | |
3
| | | |
3
| | | |
3
| | | |
(1
|
)
| | |
(50
|
)
| | |
(2
|
)
| | |
(67
|
)
| | |
1
| | | |
3
| | | |
(2
|
)
| | |
(67
|
)
|
Add: Deferred tax liabilities related to goodwill (GAAP)
| | | | | |
519
|
| | |
507
|
| | |
494
|
| | |
480
|
| | |
465
|
| | |
12
|
| | |
2
| | | |
54
|
| | |
12
| | | |
519
|
| | |
465
|
| | |
54
|
| | |
12
| |
Tangible common equity
| | |
N
| | |
$13,576
|
| | |
$13,608
|
| | |
$13,333
|
| | |
$13,000
|
| | |
$12,939
|
| | |
($32
|
)
| | |
—
|
%
| | |
$637
|
| | |
5
|
%
| | |
$13,576
|
| | |
$12,939
|
| | |
$637
|
| | |
5
|
%
|
Tangible book value per common share
| | |
N/M
| | |
$26.20
| | | |
$25.72
| | | |
$25.21
| | | |
$24.63
| | | |
$24.52
| | | |
$0.48
| | | |
2
|
%
| | |
$1.68
| | | |
7
|
%
| | |
$26.20
| | | |
$24.52
| | | |
$1.68
| | | |
7
|
%
|
Net income per average common share - basic and diluted, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common shares outstanding - basic (GAAP)
| | |
O
| | |
519,458,976
| | | |
528,968,330
| | | |
528,070,648
| | | |
527,648,630
| | | |
530,985,255
| | | |
(9,509,354
|
)
| | |
(2
|
%)
| | |
(11,526,279
|
)
| | |
(2
|
%)
| | |
525,477,273
| | | |
538,279,222
| | | |
(12,801,949
|
)
| | |
(2
|
%)
|
Average common shares outstanding - diluted (GAAP)
| | |
P
| | |
521,122,466
| | | |
530,365,203
| | | |
530,446,188
| | | |
530,275,673
| | | |
533,398,158
| | | |
(9,242,737
|
)
| | |
(2
|
)
| | |
(12,275,692
|
)
| | |
(2
|
)
| | |
527,261,384
| | | |
540,926,361
| | | |
(13,664,977
|
)
| | |
(3
|
)
|
Net income available to common stockholders (GAAP)
| | |
G
| | |
$290
| | | |
$243
| | | |
$216
| | | |
$221
| | | |
$213
| | | |
$47
| | | |
19
| | | |
$77
| | | |
36
| | | |
$749
| | | |
$612
| | | |
$137
| | | |
22
| |
Net income per average common share - basic (GAAP)
| | |
G/O
| | |
0.56
| | | |
0.46
| | | |
0.41
| | | |
0.42
| | | |
0.40
| | | |
0.10
| | | |
22
| | | |
0.16
| | | |
40
| | | |
1.43
| | | |
1.14
| | | |
0.29
| | | |
25
| |
Net income per average common share - diluted (GAAP)
| | |
G/P
| | |
0.56
| | | |
0.46
| | | |
0.41
| | | |
0.42
| | | |
0.40
| | | |
0.10
| | | |
22
| | | |
0.16
| | | |
40
| | | |
1.42
| | | |
1.13
| | | |
0.29
| | | |
26
| |
Net income available to common stockholders, adjusted (non-GAAP)
| | |
H
| | |
271
| | | |
243
| | | |
216
| | | |
221
| | | |
213
| | | |
28
| | | |
12
| | | |
58
| | | |
27
| | | |
730
| | | |
643
| | | |
87
| | | |
14
| |
Net income per average common share - basic, adjusted (non-GAAP)
| | |
H/O
| | |
0.52
| | | |
0.46
| | | |
0.41
| | | |
0.42
| | | |
0.40
| | | |
0.06
| | | |
13
| | | |
0.12
| | | |
30
| | | |
1.39
| | | |
1.20
| | | |
0.19
| | | |
16
| |
Net income per average common share - diluted, adjusted (non-GAAP)
| | |
H/P
| | |
0.52
| | | |
0.46
| | | |
0.41
| | | |
0.42
| | | |
0.40
| | | |
0.06
| | | |
13
| | | |
0.12
| | | |
30
| | | |
1.39
| | | |
1.19
| | | |
0.20
| | | |
17
| |
Pro forma Basel III fully phased-in common equity tier 1 capital
ratio1: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common equity tier 1 (regulatory)
| | | | | |
$13,763
| | | |
$13,768
| | | |
$13,570
| | | |
$13,389
| | | |
$13,200
| | | | | | | | | | | | | | | | | | | | | | | | | |
Less: Change in DTA and other threshold deductions (GAAP)
| | | | | |
—
|
| | |
1
|
| | |
1
|
| | |
2
|
| | |
2
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma Basel III fully phased-in common equity tier 1
| | |
Q
| | |
$13,763
|
| | |
$13,767
|
| | |
$13,569
|
| | |
$13,387
|
| | |
$13,198
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Risk-weighted assets (regulatory general risk weight approach)
| | | | | |
$121,612
| | | |
$119,492
| | | |
$116,591
| | | |
$114,084
| | | |
$112,277
| | | | | | | | | | | | | | | | | | | | | | | | | |
Add: Net change in credit and other risk-weighted assets (regulatory)
| | | | | |
228
|
| | |
228
|
| | |
232
|
| | |
244
|
| | |
243
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma Basel III standardized approach risk-weighted assets
| | |
R
| | |
$121,840
|
| | |
$119,720
|
| | |
$116,823
|
| | |
$114,328
|
| | |
$112,520
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Pro forma Basel III fully phased-in common equity tier 1 capital
ratio1 | | |
Q/R
| | |
11.3
|
%
| | |
11.5
|
%
| | |
11.6
|
%
| | |
11.7
|
%
| | |
11.7
|
%
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
1) Basel III ratios assume certain definitions impacting qualifying
Basel III capital, which otherwise will phase in through 2019, are
fully phased-in. Ratios also reflect the required US Standardized
methodology for calculating RWAs, effective January 1, 2015.
|
|
|
Key performance metrics, non-GAAP financial measures and
reconciliations (Adjusted excluding restructuring
charges, special items and/or notable items) ($s in millions,
except per share data)
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | QUARTERLY TRENDS | | | FOR THE NINE MONTHS ENDED SEPT 30, |
| | | |
|
| |
|
| | | | | | | | | | 3Q16 Change | | | |
|
| |
|
| 2016 Change |
| | | 3Q16 |
|
| 2Q16 |
|
| 1Q16 |
|
| 4Q15 |
|
| 3Q15 | | | 2Q16 | | | 3Q15 | | | 2016 | | | 2015 |
|
| 2015 |
| | | | | | | | | | | | | | | | | | $ | | | % | | | $ | | | % | | | | | | | | | $ |
|
| % |
Other income, adjusted | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income (GAAP)
| | |
$90
| | |
$18
| | |
$16
| | |
$23
| | | |
$30
| | |
$72
| | | |
NM
| | | |
$60
| | | |
200
|
%
| | |
$124
| | |
$71
| | |
$53
| | | |
75
|
%
|
Less: Special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
—
| | |
—
| | | |
—
| |
Less: Notable items
| | |
67
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
67
|
| | |
100
| | | |
67
|
| | |
100
| | | |
67
| | |
—
| | |
67
|
| | |
100
| |
Other income, adjusted (non-GAAP)
| | |
$23
| | |
$18
| | |
$16
| | |
$23
|
| | |
$30
| | |
$5
|
| | |
28
|
%
| | |
($7
|
)
| | |
(23
|
%)
| | |
$57
| | |
$71
| | |
($14
|
)
| | |
(20
|
%)
|
Salaries and employee benefits, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Salaries and employee benefits (GAAP)
| | |
$432
| | |
$432
| | |
$425
| | |
$402
| | | |
$404
| | |
$—
| | | |
—
|
%
| | |
$28
| | | |
7
|
%
| | |
$1,289
| | |
$1,234
| | |
$55
| | | |
4
|
%
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
(2
|
)
| | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
5
| | |
(5
|
)
| | |
(100
|
)
|
Less: Notable items
| | |
11
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
11
|
| | |
100
| | | |
11
|
| | |
100
| | | |
11
| | |
—
| | |
11
|
| | |
100
| |
Salaries and employee benefits, adjusted (non-GAAP)
| | |
$421
| | |
$432
| | |
$425
| | |
$404
|
| | |
$404
| | |
($11
|
)
| | |
(3
|
%)
| | |
$17
|
| | |
4
|
%
| | |
$1,278
| | |
$1,229
| | |
$49
|
| | |
4
|
%
|
Outside services, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Outside services (GAAP)
| | |
$102
| | |
$86
| | |
$91
| | |
$104
| | | |
$89
| | |
$16
| | | |
19
|
%
| | |
$13
| | | |
15
|
%
| | |
$279
| | |
$267
| | |
$12
| | | |
4
|
%
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
2
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
24
| | |
(24
|
)
| | |
(100
|
)
|
Less: Notable items
| | |
8
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
8
|
| | |
100
| | | |
8
|
| | |
100
| | | |
8
| | |
—
| | |
8
|
| | |
100
| |
Outside services, adjusted (non-GAAP)
| | |
$94
| | |
$86
| | |
$91
| | |
$102
|
| | |
$89
| | |
$8
|
| | |
9
|
%
| | |
$5
|
| | |
6
|
%
| | |
$271
| | |
$243
| | |
$28
|
| | |
12
|
%
|
Occupancy, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Occupancy (GAAP)
| | |
$78
| | |
$76
| | |
$76
| | |
$74
| | | |
$75
| | |
$2
| | | |
3
|
%
| | |
$3
| | | |
4
|
%
| | |
$230
| | |
$245
| | |
($15
|
)
| | |
(6
|
%)
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
17
| | |
(17
|
)
| | |
(100
|
)
|
Less: Notable items
| | |
—
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
—
|
| | |
—
| | | |
—
|
| | |
—
| | | |
—
| | |
—
| | |
—
|
| | |
—
| |
Occupancy, adjusted (non-GAAP)
| | |
$78
| | |
$76
| | |
$76
| | |
$74
|
| | |
$75
| | |
$2
|
| | |
3
|
%
| | |
$3
|
| | |
4
|
%
| | |
$230
| | |
$228
| | |
$2
|
| | |
1
|
%
|
Equipment expense, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Equipment expense (GAAP)
| | |
$65
| | |
$64
| | |
$65
| | |
$67
| | | |
$62
| | |
$1
| | | |
2
|
%
| | |
$3
| | | |
5
|
%
| | |
$194
| | |
$190
| | |
$4
| | | |
2
|
%
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
1
| | |
(1
|
)
| | |
(100
|
)
|
Less: Notable items
| | |
—
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
—
|
| | |
—
| | | |
—
|
| | |
—
| | | |
—
| | |
—
| | |
—
|
| | |
—
| |
Equipment expense, adjusted (non-GAAP)
| | |
$65
| | |
$64
| | |
$65
| | |
$67
|
| | |
$62
| | |
$1
|
| | |
2
|
%
| | |
$3
|
| | |
5
|
%
| | |
$194
| | |
$189
| | |
$5
|
| | |
3
|
%
|
Amortization of software, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Amortization of software (GAAP)
| | |
$46
| | |
$41
| | |
$39
| | |
$38
| | | |
$35
| | |
$5
| | | |
12
|
%
| | |
$11
| | | |
31
|
%
| | |
$126
| | |
$108
| | |
$18
| | | |
17
|
%
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
—
| | |
—
| | | |
—
| |
Less: Notable items
| | |
3
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
3
|
| | |
100
| | | |
3
|
| | |
100
| | | |
3
| | |
—
| | |
3
|
| | |
100
| |
Amortization of software, adjusted (non-GAAP)
| | |
$43
| | |
$41
| | |
$39
| | |
$38
|
| | |
$35
| | |
$2
|
| | |
5
|
%
| | |
$8
|
| | |
23
|
%
| | |
$123
| | |
$108
| | |
$15
|
| | |
14
|
%
|
Other operating expense, adjusted: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other operating expense (GAAP)
| | |
$144
| | |
$128
| | |
$115
| | |
$125
| | | |
$133
| | |
$16
| | | |
13
|
%
| | |
$11
| | | |
8
|
%
| | |
$387
| | |
$405
| | |
($18
|
)
| | |
(4
|
%)
|
Less: Restructuring charges and special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
3
| | |
(3
|
)
| | |
(100
|
)
|
Less: Notable items
| | |
14
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
14
|
| | |
100
| | | |
14
|
| | |
100
| | | |
14
| | |
—
| | |
14
|
| | |
100
| |
Other operating expense, adjusted (non-GAAP)
| | |
$130
| | |
$128
| | |
$115
| | |
$125
|
| | |
$133
| | |
$2
|
| | |
2
|
%
| | |
($3
|
)
| | |
(2
|
%)
| | |
$373
| | |
$402
| | |
($29
|
)
| | |
(7
|
%)
|
Restructuring charges, special expense items and notable expense
items include: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restructuring charges
| | |
$—
| | |
$—
| | |
$—
| | |
$—
| | | |
$—
| | |
$—
| | | |
—
|
%
| | |
$—
| | | |
—
|
%
| | |
$—
| | |
$26
| | |
($26
|
)
| | |
(100
|
)%
|
Special items
| | |
—
| | |
—
| | |
—
| | |
—
| | | |
—
| | |
—
| | | |
—
| | | |
—
| | | |
—
| | | |
—
| | |
24
| | |
(24
|
)
| | |
(100
|
)
|
Notable items
| | |
36
| | |
—
| | |
—
| | |
—
|
| | |
—
| | |
36
|
| | |
100
| | | |
36
|
| | |
100
| | | |
36
| | |
—
| | |
36
|
| | |
100
| |
Restructuring charges, special expense items and notable expense
items
| | |
$36
| | |
$—
| | |
$—
| | |
$—
|
| | |
$—
| | |
$36
|
| | |
100
|
%
| | |
$36
|
| | |
100
|
%
| | |
$36
| | |
$50
| | |
($14
|
)
| | |
(28
|
%)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
|
| |
|
|
| | |
Key performance metrics, non-GAAP financial measures and
reconciliations – segments ($s in millions)
| |
| | | | | | | |
|
|
| |
|
|
| |
|
|
| |
|
| |
|
|
| |
|
|
| |
|
|
| |
| | | | | | THREE MONTHS ENDED SEPT 30, | | | THREE MONTHS ENDED JUNE 30, |
| | | | | | 2016 | | | 2016 |
| | | | | | | Consumer Banking | | | | Commercial Banking | | | | Other | | | | Consolidated | | | Consumer Banking | | | | Commercial Banking | | | | Other | | | | Consolidated |
Net income available to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (GAAP)
| | |
A
| | | |
$92
| | | | |
$162
| | | | |
$43
| | | | |
$297
| | | |
$90
| | | | |
$164
| | | | |
($11
|
)
| | | |
$243
| |
Less: Preferred stock dividends
| | | | | | |
—
|
| | | |
—
|
| | | |
7
|
| | | |
7
|
| | |
—
|
| | | |
—
|
| | | |
—
|
| | | |
—
|
|
Net income available to common stockholders
| | |
B
| | | |
$92
|
| | | |
$162
|
| | | |
$36
|
| | | |
$290
|
| | |
$90
|
| | | |
$164
|
| | | |
($11
|
)
| | | |
$243
|
|
Return on average tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | | | | | |
$5,190
| | | | |
$5,172
| | | | |
$9,448
| | | | |
$19,810
| | | |
$5,110
| | | | |
$5,040
| | | | |
$9,618
| | | | |
$19,768
| |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
1
| | | | |
1
| | | |
—
| | | | |
—
| | | | |
2
| | | | |
2
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
509
|
| | | |
509
|
| | |
—
|
| | | |
—
|
| | | |
496
|
| | | |
496
|
|
Average tangible common equity
| | |
C
| | | |
$5,190
|
| | | |
$5,172
|
| | | |
$3,080
|
| | | |
$13,442
|
| | |
$5,110
|
| | | |
$5,040
|
| | | |
$3,236
|
| | | |
$13,386
|
|
Return on average tangible common equity
| | |
B/C
| | | |
7.04
|
%
| | | |
12.50
|
%
| | | |
NM
| | | | |
8.58
|
%
| | |
7.09
|
%
| | | |
13.04
|
%
| | | |
NM
| | | | |
7.30
|
%
|
Return on average total tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | | | | | |
$56,689
| | | | |
$47,902
| | | | |
$39,808
| | | | |
$144,399
| | | |
$55,660
| | | | |
$47,388
| | | | |
$39,131
| | | | |
$142,179
| |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
1
| | | | |
1
| | | |
—
| | | | |
—
| | | | |
2
| | | | |
2
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
509
|
| | | |
509
|
| | |
—
|
| | | |
—
|
| | | |
496
|
| | | |
496
|
|
Average tangible assets
| | |
D
| | | |
$56,689
|
| | | |
$47,902
|
| | | |
$33,440
|
| | | |
$138,031
|
| | |
$55,660
|
| | | |
$47,388
|
| | | |
$32,749
|
| | | |
$135,797
|
|
Return on average total tangible assets
| | |
A/D
| | | |
0.64
|
%
| | | |
1.35
|
%
| | | |
NM
| | | | |
0.86
|
%
| | |
0.65
|
%
| | | |
1.39
|
%
| | | |
NM
| | | | |
0.72
|
%
|
Efficiency ratio: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| | |
E
| | | |
$650
| | | | |
$181
| | | | |
$36
| | | | |
$867
| | | |
$632
| | | | |
$186
| | | | |
$9
| | | | |
$827
| |
Net interest income (GAAP)
| | | | | | |
621
| | | | |
327
| | | | |
(3
|
)
| | | |
945
| | | |
602
| | | | |
314
| | | | |
7
| | | | |
923
| |
Noninterest income (GAAP)
| | | | | | |
229
|
| | | |
123
|
| | | |
83
|
| | | |
435
|
| | |
219
|
| | | |
122
|
| | | |
14
|
| | | |
355
|
|
Total revenue (GAAP)
| | |
F
| | | |
$850
|
| | | |
$450
|
| | | |
$80
|
| | | |
$1,380
|
| | |
$821
|
| | | |
$436
|
| | | |
$21
|
| | | |
$1,278
|
|
Efficiency ratio
| | |
E/F
| | | |
76.46
|
%
| | | |
40.21
|
%
| | | |
NM
| | | | |
62.88
|
%
| | |
76.98
|
%
| | | |
42.88
|
%
| | | |
NM
| | | | |
64.71
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | THREE MONTHS ENDED MAR 31, | | | THREE MONTHS ENDED DEC 31, |
| | | | | | | 2016 | | | 2015 |
| | | | | | | Consumer Banking | | | | Commercial Banking | | | | Other | | | | Consolidated | | | Consumer Banking | | | | Commercial Banking | | | | Other | | | | Consolidated |
Net income available to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) (GAAP)
| | |
A
| | | |
$71
| | | | |
$133
| | | | |
$19
| | | | |
$223
| | | |
$67
| | | | |
$152
| | | | |
$2
| | | | |
$221
| |
Less: Preferred stock dividends
| | | | | | |
—
|
| | | |
—
|
| | | |
7
|
| | | |
7
|
| | |
—
|
| | | |
—
|
| | | |
—
|
| | | |
—
|
|
Net income available to common stockholders
| | |
B
| | | |
$71
|
| | | |
$133
|
| | | |
$12
|
| | | |
$216
|
| | |
$67
|
| | | |
$152
|
| | | |
$2
|
| | | |
$221
|
|
Return on average tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | | | | | |
$5,089
| | | | |
$4,790
| | | | |
$9,688
| | | | |
$19,567
| | | |
$4,831
| | | | |
$4,787
| | | | |
$9,741
| | | | |
$19,359
| |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
3
| | | | |
3
| | | |
—
| | | | |
—
| | | | |
3
| | | | |
3
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
481
|
| | | |
481
|
| | |
—
|
| | | |
—
|
| | | |
468
|
| | | |
468
|
|
Average tangible common equity
| | |
C
| | | |
$5,089
|
| | | |
$4,790
|
| | | |
$3,290
|
| | | |
$13,169
|
| | |
$4,831
|
| | | |
$4,787
|
| | | |
$3,330
|
| | | |
$12,948
|
|
Return on average tangible common equity
| | |
B/C
| | | |
5.59
|
%
| | | |
11.19
|
%
| | | |
NM
| | | | |
6.61
|
%
| | |
5.50
|
%
| | | |
12.57
|
%
| | | |
NM
| | | | |
6.75
|
%
|
Return on average total tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | | | | | |
$55,116
| | | | |
$45,304
| | | | |
$38,360
| | | | |
$138,780
| | | |
$54,065
| | | | |
$43,835
| | | | |
$38,398
| | | | |
$136,298
| |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
3
| | | | |
3
| | | |
—
| | | | |
—
| | | | |
3
| | | | |
3
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
481
|
| | | |
481
|
| | |
—
|
| | | |
—
|
| | | |
468
|
| | | |
468
|
|
Average tangible assets
| | |
D
| | | |
$55,116
|
| | | |
$45,304
|
| | | |
$31,962
|
| | | |
$132,382
|
| | |
$54,065
|
| | | |
$43,835
|
| | | |
$31,987
|
| | | |
$129,887
|
|
Return on average total tangible assets
| | |
A/D
| | | |
0.52
|
%
| | | |
1.18
|
%
| | | |
NM
| | | | |
0.68
|
%
| | |
0.49
|
%
| | | |
1.37
|
%
| | | |
NM
| | | | |
0.67
|
%
|
Efficiency ratio: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| | |
E
| | | |
$616
| | | | |
$187
| | | | |
$8
| | | | |
$811
| | | |
$624
| | | | |
$180
| | | | |
$6
| | | | |
$810
| |
Net interest income (GAAP)
| | | | | | |
581
| | | | |
300
| | | | |
23
| | | | |
904
| | | |
565
| | | | |
301
| | | | |
4
| | | | |
870
| |
Noninterest income (GAAP)
| | | | | | |
208
|
| | | |
99
|
| | | |
23
|
| | | |
330
|
| | |
226
|
| | | |
107
|
| | | |
29
|
| | | |
362
|
|
Total revenue (GAAP)
| | |
F
| | | |
$789
|
| | | |
$399
|
| | | |
$46
|
| | | |
$1,234
|
| | |
$791
|
| | | |
$408
|
| | | |
$33
|
| | | |
$1,232
|
|
Efficiency ratio
| | |
E/F
| | | |
78.08
|
%
| | | |
46.74
|
%
| | | |
NM
| | | | |
65.66
|
%
| | |
78.85
|
%
| | | |
44.02
|
%
| | | |
NM
| | | | |
65.76
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
| | | | | | | THREE MONTHS ENDED SEPT 30, | | | | | | | | | | | | | | | |
| | | | | | | 2015 | | | | | | | | | | | | | | | |
| | | | | | | Consumer Banking | | | | Commercial Banking | | | | Other | | | | Consolidated | | | | | | | | | | | | | |
Net income available to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) (GAAP)
| | |
A
| | | |
$68
| | | | |
$145
| | | | |
$7
| | | | |
$220
| | | | | | | | | | | | | | | | |
Less: Preferred stock dividends
| | | | | | |
—
|
| | | |
—
|
| | | |
7
|
| | | |
7
|
| | | | | | | | | | | | | | | |
Net income available to common stockholders
| | |
B
| | | |
$68
|
| | | |
$145
|
| | | |
$—
|
| | | |
$213
|
| | | | | | | | | | | | | | | |
Return on average tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | | | | | |
$4,791
| | | | |
$4,722
| | | | |
$9,748
| | | | |
$19,261
| | | | | | | | | | | | | | | | |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | | | | | | | | | | | | | | |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
4
| | | | |
4
| | | | | | | | | | | | | | | | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
453
|
| | | |
453
|
| | | | | | | | | | | | | | | |
Average tangible common equity
| | |
C
| | | |
$4,791
|
| | | |
$4,722
|
| | | |
$3,321
|
| | | |
$12,834
|
| | | | | | | | | | | | | | | |
Return on average tangible common equity
| | |
B/C
| | | |
5.67
|
%
| | | |
12.24
|
%
| | | |
NM
| | | | |
6.60
|
%
| | | | | | | | | | | | | | | |
Return on average total tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | | | | | |
$53,206
| | | | |
$43,113
| | | | |
$38,784
| | | | |
$135,103
| | | | | | | | | | | | | | | | |
Less: Average goodwill (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
6,876
| | | | |
6,876
| | | | | | | | | | | | | | | | |
Average other intangibles (GAAP)
| | | | | | |
—
| | | | |
—
| | | | |
4
| | | | |
4
| | | | | | | | | | | | | | | | |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | | | | |
—
|
| | | |
—
|
| | | |
453
|
| | | |
453
|
| | | | | | | | | | | | | | | |
Average tangible assets
| | |
D
| | | |
$53,206
|
| | | |
$43,113
|
| | | |
$32,357
|
| | | |
$128,676
|
| | | | | | | | | | | | | | | |
Return on average total tangible assets
| | |
A/D
| | | |
0.51
|
%
| | | |
1.34
|
%
| | | |
NM
| | | | |
0.68
|
%
| | | | | | | | | | | | | | | |
Efficiency ratio: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| | |
E
| | | |
$623
| | | | |
$175
| | | | |
$—
| | | | |
$798
| | | | | | | | | | | | | | | | |
Net interest income (GAAP)
| | | | | | |
556
| | | | |
299
| | | | |
1
| | | | |
856
| | | | | | | | | | | | | | | | |
Noninterest income (GAAP)
| | | | | | |
235
|
| | | |
100
|
| | | |
18
|
| | | |
353
|
| | | | | | | | | | | | | | | |
Total revenue (GAAP)
| | |
F
| | | |
$791
|
| | | |
$399
|
| | | |
$19
|
| | | |
$1,209
|
| | | | | | | | | | | | | | | |
Efficiency ratio
| | |
E/F
| | | |
78.72
|
%
| | | |
43.75
|
%
| | | |
NM
| | | | |
66.02
|
%
| | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
|
Key performance metrics, non-GAAP financial measures and
reconciliations – segments ($s in millions)
|
|
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
|
| |
| | | | | | FOR THE NINE MONTHS ENDED SEPT 30, |
| | | | | | 2016 | | | 2015 |
| | | | | | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated | | | Consumer Banking | | | Commercial Banking | | | Other | | | Consolidated |
Net income available to common stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income (loss) (GAAP)
| | |
A
| | |
$253
| | | |
$459
| | | |
$51
| | |
$763
| | | |
$195
| | | |
$427
| | | |
($3
|
)
| | |
$619
| |
Less: Preferred stock dividends
| | | | | |
—
|
| | |
—
|
| | |
14
| | |
14
|
| | |
—
|
| | |
—
|
| | |
7
|
| | |
7
|
|
Net income available to common stockholders
| | |
B
| | |
$253
|
| | |
$459
|
| | |
$37
| | |
$749
|
| | |
$195
|
| | |
$427
|
| | |
($10
|
)
| | |
$612
|
|
Return on average tangible common equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average common equity (GAAP)
| | | | | |
$5,130
| | | |
$5,001
| | | |
$9,584
| | |
$19,715
| | | |
$4,708
| | | |
$4,625
| | | |
$10,019
| | | |
$19,352
| |
Less: Average goodwill (GAAP)
| | | | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | |
—
| | | |
—
| | | |
2
| | |
2
| | | |
—
| | | |
—
| | | |
5
| | | |
5
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
495
| | |
495
|
| | |
—
|
| | |
—
|
| | |
438
|
| | |
438
|
|
Average tangible common equity
| | |
C
| | |
$5,130
|
| | |
$5,001
|
| | |
$3,201
| | |
$13,332
|
| | |
$4,708
|
| | |
$4,625
|
| | |
$3,576
|
| | |
$12,909
|
|
Return on average tangible common equity
| | |
B/C
| | |
6.58
|
%
| | |
12.27
|
%
| | |
NM
| | |
7.51
|
%
| | |
5.55
|
%
| | |
12.35
|
%
| | |
NM
| | | |
6.34
|
%
|
Return on average total tangible assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Average total assets (GAAP)
| | | | | |
$55,825
| | | |
$46,869
| | | |
$39,101
| | |
$141,795
| | | |
$52,438
| | | |
$42,451
| | | |
$39,766
| | | |
$134,655
| |
Less: Average goodwill (GAAP)
| | | | | |
—
| | | |
—
| | | |
6,876
| | |
6,876
| | | |
—
| | | |
—
| | | |
6,876
| | | |
6,876
| |
Average other intangibles (GAAP)
| | | | | |
—
| | | |
—
| | | |
2
| | |
2
| | | |
—
| | | |
—
| | | |
5
| | | |
5
| |
Add: Average deferred tax liabilities related to goodwill (GAAP)
| | | |
—
|
| | |
—
|
| | |
495
| | |
495
|
| | |
—
|
| | |
—
|
| | |
438
|
| | |
438
|
|
Average tangible assets
| | |
D
| | |
$55,825
|
| | |
$46,869
|
| | |
$32,718
| | |
$135,412
|
| | |
$52,438
|
| | |
$42,451
|
| | |
$33,323
|
| | |
$128,212
|
|
Return on average total tangible assets
| | |
A/D
| | |
0.60
|
%
| | |
1.31
|
%
| | |
NM
| | |
0.75
|
%
| | |
0.50
|
%
| | |
1.35
|
%
| | |
NM
| | | |
0.65
|
%
|
Efficiency ratio: | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Noninterest expense (GAAP)
| | |
E
| | |
$1,898
| | | |
$554
| | | |
$53
| | |
$2,505
| | | |
$1,832
| | | |
$529
| | | |
$88
| | | |
$2,449
| |
Net interest income (GAAP)
| | | | | |
1,804
| | | |
941
| | | |
27
| | |
2,772
| | | |
1,633
| | | |
861
| | | |
38
| | | |
2,532
| |
Noninterest income (GAAP)
| | | | | |
656
|
| | |
344
|
| | |
120
| | |
1,120
|
| | |
684
|
| | |
308
|
| | |
68
|
| | |
1,060
|
|
Total revenue (GAAP)
| | |
F
| | |
$2,460
|
| | |
$1,285
|
| | |
$147
| | |
$3,892
|
| | |
$2,317
|
| | |
$1,169
|
| | |
$106
|
| | |
$3,592
|
|
Efficiency ratio
| | |
E/F
| | |
77.15
|
%
| | |
43.15
|
%
| | |
NM
| | |
64.36
|
%
| | |
79.07
|
%
| | |
45.26
|
%
| | |
NM
| | | |
68.17
|
%
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
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 and business restrictions 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; and
-
management’s ability to identify and manage these and other risks.
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.
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, 2015, filed with the United
States Securities and Exchange Commission on February 26, 2016.
Note: Percentage changes, per share amounts and ratios presented in this
document are calculated using whole dollars.
CFG-IR
View source version on businesswire.com: http://www.businesswire.com/news/home/20161021005332/en/
Citizens Financial Group, Inc.
Media:
Peter Lucht,
781-655-2289
or
Investors:
Ellen A. Taylor,
203-900-6854
Source: Citizens Financial Group, Inc.