|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
• | Level 1 – Assets or liabilities valued using unadjusted quoted prices in active markets for identical assets or liabilities that the Company can access at the measurement date, such as publicly-traded instruments or futures contracts |
• | Level 2 – Assets or liabilities valued based on observable market data for similar instruments traded in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets |
• | Level 3 – Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which may be internally developed, and considers risk premiums that a market participant would require |
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Standards Adopted (or partially adopted) in 2016 | |||
ASU 2015-02, Amendments to the Consolidation Analysis | The ASU rescinds the indefinite deferral of previous amendments to ASC Topic 810, Consolidation, for certain entities and amends components of the consolidation analysis under ASC Topic 810, including evaluating limited partnerships and similar legal entities, evaluating fees paid to a decision maker or service provider as a variable interest, the effects of fee arrangements and/or related parties on the primary beneficiary determination and investment fund specific matters. The ASU may be adopted either retrospectively or on a modified retrospective basis. | January 1, 2016 | The Company adopted this ASU on a modified retrospective basis beginning January 1, 2016. The adoption of this standard had no impact to the Consolidated Financial Statements. |
ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs | The ASU amends ASC Topic 835, Interest, to simplify the presentation of debt issuance costs and to require that debt issuance costs, related to a recognized debt liability, be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the ASU. The new ASU should be applied on a retrospective basis. | January 1, 2016 | The Company adopted the ASU beginning January 1, 2016 to present long-term debt net of debt issuance costs in the Consolidated Financial Statements. Debt issuance costs in the comparative prior year period were immaterial for reclassification and were recorded in other assets on the Company's Consolidated Balance Sheets at December 31, 2015. |
ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities | The ASU amends ASC Topic 825, Financial Instruments-Overall, and addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The main provisions require investments in equity securities to be measured at fair value through net income, unless they qualify for a practicability exception, and require fair value changes arising from changes in instrument-specific credit risk for financial liabilities that are measured under the fair value option to be recognized in other comprehensive income. With the exception of disclosure requirements that will be adopted prospectively, the ASU must be adopted on a modified retrospective basis. | January 1, 2018 Early adoption is permitted beginning January 1, 2016 or 2017 for the provision related to changes in instrument-specific credit risk for financial liabilities under the FVO. | The Company early adopted the provision related to changes in instrument-specific credit risk beginning January 1, 2016, which resulted in an immaterial, cumulative effect adjustment from retained earnings to AOCI. See Note 21, "Accumulated Other Comprehensive (Loss)/Income" for additional information. The Company is evaluating the impact of the remaining provisions of this ASU on the Consolidated Financial Statements and related disclosures; however, the impact is not expected to be material. |
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-09, Improvements to Employee Share-Based Payment Accounting | The ASU amends ASC Topic 718, Compensation-Stock Compensation, which simplifies several aspects of the accounting for employee share-based payments transactions for both public and nonpublic entities, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. Adoption methods are specific to the component of the ASU, ranging from a retrospective and modified retrospective basis to a prospective basis. | January 1, 2017 Early adoption is permitted. | The Company early adopted the ASU on April 1, 2016 with an effective date of January 1, 2016, which resulted in a reclassification of $4 million from APIC to provision for income taxes, representing excess tax benefits previously recognized in APIC during the first quarter of 2016. For the second, third, and fourth quarters of 2016, the Company recognized excess tax benefits totaling $11 million in the provision for income taxes. The early adoption favorably impacted basic and diluted EPS by $0.03 and $0.02 per share, respectively, for the year ended December 31, 2016. The effect of the retrospective change in presentation in the Consolidated Statements of Cash Flows related to excess tax benefits for the years ended December 31, 2015 and 2014 (comparative prior year periods) was a reclassification of $20 million and $6 million, respectively, of excess tax benefits from financing activities to operating activities and a reclassification of $36 million and $16 million, respectively, of taxes paid related to net share settlement of equity awards from operating activities to financing activities. The net impact on the Consolidated Statements of Cash Flows was immaterial. The Company had no previously unrecognized excess tax benefits; therefore, there was no impact to the Consolidated Financial Statements as it related to the elimination of the requirement that excess tax benefits be realized before recognition. The Company elected to retain its existing accounting policy election to estimate award forfeitures. |
Standards Not Yet Adopted | |||
ASU 2014-09, Revenue from Contracts with Customers ASU 2015-14, Deferral of the Effective Date ASU 2016-08, Principal versus Agent Considerations ASU 2016-10, Identifying Performance Obligations and Licensing ASU 2016-12, Narrow-Scope Improvements and Practical Expedients ASU 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers | These ASUs supersede the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the Codification. The core principle of the ASUs is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASUs may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts, with remaining performance obligations as of the effective date. | January 1, 2018 Early adoption is permitted beginning January 1, 2017. | The Company is evaluating the anticipated effects of these ASUs on the Consolidated Financial Statements and related disclosures. The Company has conducted a comprehensive scoping exercise to determine the revenue streams that are in the scope of these updates. Preliminary results indicate that certain noninterest income financial statement line items, including service charges on deposit accounts, card fees, other charges and fees, investment banking income, trust and investment management income, retail investment services, and other noninterest income, contain revenue streams that are in scope of these updates. Preliminary findings indicate that there may be some changes in the presentation of certain revenues and expenses based on the principal versus agent guidance within these updates; the materiality of these changes is still being assessed. The Company plans to adopt the standards beginning January 1, 2018 and expects to use the modified retrospective method of adoption. |
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-02, Leases | The ASU creates ASC Topic 842, Leases, and supersedes Topic 840, Leases. Topic 842 requires lessees to recognize right-of-use assets and associated liabilities that arise from leases, with the exception of short-term leases. The ASU does not make significant changes to lessor accounting; however, there were certain improvements made to align lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. There are several new qualitative and quantitative disclosures required. Upon transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. | January 1, 2019 Early adoption is permitted. | The adoption of this ASU will result in an increase to the Consolidated Balance Sheets for right-of-use assets and associated lease liabilities for operating leases in which the Company is the lessee. The Company is evaluating the significance and other effects of adoption on the Consolidated Financial Statements and related disclosures. |
ASU 2016-07, Simplifying the Transition to the Equity Method of Accounting | The ASU amends ASC Topic 323, Investments-Equity Method and Joint Ventures, to eliminate the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investor obtains significant influence over the investee. In addition, if the investor previously held an AFS equity security, the ASU requires that the investor recognize through earnings the unrealized holding gain or loss in AOCI, as of the date it obtains significant influence. The ASU is to be applied on a prospective basis. | January 1, 2017 Early application is permitted. | This ASU will not impact the Consolidated Financial Statements and related disclosures until there is an applicable increase in investment or change in influence resulting in a transition to the equity method. |
ASU 2016-13, Measurement of Credit Losses on Financial Instruments | The ASU amends ASC Topic 326, Financial Instruments-Credit Losses, to replace the incurred loss impairment methodology with a current expected credit loss methodology for financial instruments measured at amortized cost and other commitments to extend credit. For this purpose, expected credit losses reflect losses over the remaining contractual life of an asset, considering the effect of voluntary prepayments and considering available information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The resulting allowance for credit losses reflects the portion of the amortized cost basis that the entity does not expect to collect. Additional quantitative and qualitative disclosures are required upon adoption. The CECL model does not apply to AFS debt securities; however the ASU requires entities to record an allowance when recognizing credit losses for AFS securities, rather than recording a direct write-down of the carrying amount. | January 1, 2020 Early adoption is permitted beginning January 1, 2019. | The Company is evaluating the impact the ASU will have on the Company's Consolidated Financial Statements and related disclosures. |
|
(Dollars in millions) | Date | Cash (Paid)/Received | Goodwill | Other Intangible Assets | Pre-tax Gain | ||||||||||||
2016 | |||||||||||||||||
Acquisition of Pillar | 12/15/2016 | ($197 | ) | $— | $14 | 1 | $— | ||||||||||
2014 | |||||||||||||||||
Sale of RidgeWorth | 5/30/2014 | 193 | — | — | 105 |
(Dollars in millions) | December 15, 2016 | |||
Consideration | $197 | |||
Pillar purchase price allocation to: | ||||
Cash and cash equivalents | $9 | |||
LHFI | 38 | |||
LHFS | 182 | |||
Commercial mortgage servicing rights | 62 | |||
Other intangible assets | 14 | |||
Other assets | 8 | |||
Other short-term borrowings | (100 | ) | ||
Other liabilities | (16 | ) | ||
Identified net assets acquired at fair value | $197 | |||
Goodwill | $— |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Fed funds sold | $58 | $38 | |||||
Securities borrowed | 270 | 277 | |||||
Securities purchased under agreements to resell | 979 | 962 | |||||
Total Fed funds sold and securities borrowed or purchased under agreements to resell | $1,307 | $1,277 |
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||||
(Dollars in millions) | Overnight and Continuous | Up to 30 days | 30-90 days | Total | Overnight and Continuous | Up to 30 days | Total | ||||||||||||||||||||
U.S. Treasury securities | $27 | $— | $— | $27 | $112 | $— | $112 | ||||||||||||||||||||
Federal agency securities | 288 | 24 | — | 312 | 319 | — | 319 | ||||||||||||||||||||
MBS - agency | 793 | 51 | — | 844 | 837 | 23 | 860 | ||||||||||||||||||||
CP | 49 | — | — | 49 | 49 | — | 49 | ||||||||||||||||||||
Corporate and other debt securities | 311 | 50 | 40 | 401 | 242 | 72 | 314 | ||||||||||||||||||||
Total securities sold under agreements to repurchase | $1,468 | $125 | $40 | $1,633 | $1,559 | $95 | $1,654 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
December 31, 2016 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,249 | $— | $1,249 | 1 | $1,241 | $8 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,633 | — | 1,633 | 1,633 | — | ||||||||||||||
December 31, 2015 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,239 | $— | $1,239 | 1 | $1,229 | $10 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,654 | — | 1,654 | 1,654 | — |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Trading Assets and Derivative Instruments: | |||||||
U.S. Treasury securities | $539 | $538 | |||||
Federal agency securities | 480 | 588 | |||||
U.S. states and political subdivisions | 134 | 30 | |||||
MBS - agency | 567 | 553 | |||||
CLO securities | 1 | 2 | |||||
Corporate and other debt securities | 656 | 468 | |||||
CP | 140 | 67 | |||||
Equity securities | 49 | 66 | |||||
Derivative instruments 1 | 984 | 1,152 | |||||
Trading loans 2 | 2,517 | 2,655 | |||||
Total trading assets and derivative instruments | $6,067 | $6,119 | |||||
Trading Liabilities and Derivative Instruments: | |||||||
U.S. Treasury securities | $697 | $503 | |||||
MBS - agency | 1 | 37 | |||||
Corporate and other debt securities | 255 | 259 | |||||
Derivative instruments 1 | 398 | 464 | |||||
Total trading liabilities and derivative instruments | $1,351 | $1,263 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Pledged trading assets to secure repurchase agreements 1 | $968 | $986 | |||||
Pledged trading assets to secure certain derivative agreements | 471 | 393 | |||||
Pledged trading assets to secure other arrangements | 40 | 40 |
|
December 31, 2016 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $5,486 | $5 | $86 | $5,405 | |||||||||||
Federal agency securities | 310 | 5 | 2 | 313 | |||||||||||
U.S. states and political subdivisions | 279 | 5 | 5 | 279 | |||||||||||
MBS - agency | 23,642 | 313 | 293 | 23,662 | |||||||||||
MBS - non-agency residential | 71 | 3 | — | 74 | |||||||||||
MBS - non-agency commercial | 257 | — | 5 | 252 | |||||||||||
ABS | 8 | 2 | — | 10 | |||||||||||
Corporate and other debt securities | 34 | 1 | — | 35 | |||||||||||
Other equity securities 1 | 642 | 1 | 1 | 642 | |||||||||||
Total securities AFS | $30,729 | $335 | $392 | $30,672 | |||||||||||
December 31, 2015 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $3,460 | $3 | $14 | $3,449 | |||||||||||
Federal agency securities | 402 | 10 | 1 | 411 | |||||||||||
U.S. states and political subdivisions | 156 | 8 | — | 164 | |||||||||||
MBS - agency | 22,877 | 397 | 150 | 23,124 | |||||||||||
MBS - non-agency residential | 92 | 2 | — | 94 | |||||||||||
ABS | 11 | 2 | 1 | 12 | |||||||||||
Corporate and other debt securities | 37 | 1 | — | 38 | |||||||||||
Other equity securities 1 | 533 | 1 | 1 | 533 | |||||||||||
Total securities AFS | $27,568 | $424 | $167 | $27,825 |
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Taxable interest | $630 | $552 | $565 | ||||||||
Tax-exempt interest | 6 | 6 | 10 | ||||||||
Dividends | 15 | 35 | 38 | ||||||||
Total interest and dividends on securities AFS | $651 | $593 | $613 |
Distribution of Remaining Maturities | |||||||||||||||||||
(Dollars in millions) | Due in 1 Year or Less | Due After 1 Year through 5 Years | Due After 5 Years through 10 Years | Due After 10 Years | Total | ||||||||||||||
Amortized Cost: | |||||||||||||||||||
U.S. Treasury securities | $— | $2,344 | $3,142 | $— | $5,486 | ||||||||||||||
Federal agency securities | 114 | 87 | 7 | 102 | 310 | ||||||||||||||
U.S. states and political subdivisions | 10 | 21 | 83 | 165 | 279 | ||||||||||||||
MBS - agency | 1,889 | 12,667 | 8,847 | 239 | 23,642 | ||||||||||||||
MBS - non-agency residential | — | 48 | 23 | — | 71 | ||||||||||||||
MBS - non-agency commercial | — | 12 | 245 | — | 257 | ||||||||||||||
ABS | 7 | — | 1 | — | 8 | ||||||||||||||
Corporate and other debt securities | 15 | 19 | — | — | 34 | ||||||||||||||
Total debt securities AFS | $2,035 | $15,198 | $12,348 | $506 | $30,087 | ||||||||||||||
Fair Value: | |||||||||||||||||||
U.S. Treasury securities | $— | $2,332 | $3,073 | $— | $5,405 | ||||||||||||||
Federal agency securities | 114 | 91 | 7 | 101 | 313 | ||||||||||||||
U.S. states and political subdivisions | 10 | 22 | 86 | 161 | 279 | ||||||||||||||
MBS - agency | 1,989 | 12,788 | 8,645 | 240 | 23,662 | ||||||||||||||
MBS - non-agency residential | — | 50 | 24 | — | 74 | ||||||||||||||
MBS - non-agency commercial | — | 12 | 240 | — | 252 | ||||||||||||||
ABS | 8 | — | 2 | — | 10 | ||||||||||||||
Corporate and other debt securities | 16 | 19 | — | — | 35 | ||||||||||||||
Total debt securities AFS | $2,137 | $15,314 | $12,077 | $502 | $30,030 | ||||||||||||||
Weighted average yield 1 | 3.01 | % | 2.40 | % | 2.42 | % | 3.14 | % | 2.46 | % |
December 31, 2016 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $4,380 | $86 | $— | $— | $4,380 | $86 | |||||||||||||||||
Federal agency securities | 96 | 2 | 3 | — | 99 | 2 | |||||||||||||||||
U.S. states and political subdivisions | 149 | 5 | — | — | 149 | 5 | |||||||||||||||||
MBS - agency | 14,622 | 285 | 451 | 8 | 15,073 | 293 | |||||||||||||||||
MBS - non-agency commercial | 184 | 5 | — | — | 184 | 5 | |||||||||||||||||
ABS | — | — | 5 | — | 5 | — | |||||||||||||||||
Corporate and other debt securities | 12 | — | — | — | 12 | — | |||||||||||||||||
Other equity securities | — | — | 4 | 1 | 4 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 19,443 | 383 | 463 | 9 | 19,906 | 392 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
MBS - non-agency residential | 16 | — | — | — | 16 | — | |||||||||||||||||
ABS | — | — | 1 | — | 1 | — | |||||||||||||||||
Total OTTI securities AFS | 16 | — | 1 | — | 17 | — | |||||||||||||||||
Total impaired securities AFS | $19,459 | $383 | $464 | $9 | $19,923 | $392 |
December 31, 2015 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $2,169 | $14 | $— | $— | $2,169 | $14 | |||||||||||||||||
Federal agency securities | 75 | — | 34 | 1 | 109 | 1 | |||||||||||||||||
MBS - agency | 11,434 | 114 | 958 | 36 | 12,392 | 150 | |||||||||||||||||
ABS | — | — | 7 | 1 | 7 | 1 | |||||||||||||||||
Other equity securities | 3 | 1 | — | — | 3 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 13,681 | 129 | 999 | 38 | 14,680 | 167 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
ABS | 1 | — | — | — | 1 | — | |||||||||||||||||
Total OTTI securities AFS | 1 | — | — | — | 1 | — | |||||||||||||||||
Total impaired securities AFS | $13,682 | $129 | $999 | $38 | $14,681 | $167 |
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Gross realized gains | $4 | $25 | $28 | ||||||||
Gross realized losses | — | (3 | ) | (42 | ) | ||||||
OTTI credit losses recognized in earnings | — | (1 | ) | (1 | ) | ||||||
Net securities gains/(losses) | $4 | $21 | ($15 | ) |
2016 2 | 2015 1 | 2014 1 | |||
Default rate | N/A | 9% | 2% | ||
Prepayment rate | N/A | 13% | 16% | ||
Loss severity | N/A | 56% | 46% |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Commercial loans: | |||||||
C&I | $69,213 | $67,062 | |||||
CRE | 4,996 | 6,236 | |||||
Commercial construction | 4,015 | 1,954 | |||||
Total commercial loans | 78,224 | 75,252 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 537 | 629 | |||||
Residential mortgages - nonguaranteed 1 | 26,137 | 24,744 | |||||
Residential home equity products | 11,912 | 13,171 | |||||
Residential construction | 404 | 384 | |||||
Total residential loans | 38,990 | 38,928 | |||||
Consumer loans: | |||||||
Guaranteed student | 6,167 | 4,922 | |||||
Other direct | 7,771 | 6,127 | |||||
Indirect | 10,736 | 10,127 | |||||
Credit cards | 1,410 | 1,086 | |||||
Total consumer loans | 26,084 | 22,262 | |||||
LHFI | $143,298 | $136,442 | |||||
LHFS 2 | $4,169 | $1,838 |
Commercial Loans | |||||||||||||||||||||||
C&I | CRE | Commercial Construction | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Risk rating: | |||||||||||||||||||||||
Pass | $66,920 | $65,379 | $4,574 | $6,067 | $3,914 | $1,931 | |||||||||||||||||
Criticized accruing | 1,903 | 1,375 | 415 | 158 | 84 | 23 | |||||||||||||||||
Criticized nonaccruing | 390 | 308 | 7 | 11 | 17 | — | |||||||||||||||||
Total | $69,213 | $67,062 | $4,996 | $6,236 | $4,015 | $1,954 |
Residential Loans 1 | |||||||||||||||||||||||
Residential Mortgages - Nonguaranteed | Residential Home Equity Products | Residential Construction | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $22,194 | $20,422 | $9,826 | $10,772 | $292 | $313 | |||||||||||||||||
620 - 699 | 3,042 | 3,262 | 1,540 | 1,741 | 96 | 58 | |||||||||||||||||
Below 620 2 | 901 | 1,060 | 546 | 658 | 16 | 13 | |||||||||||||||||
Total | $26,137 | $24,744 | $11,912 | $13,171 | $404 | $384 |
Consumer Loans 3 | |||||||||||||||||||||||
Other Direct | Indirect | Credit Cards | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $7,008 | $5,501 | $7,642 | $7,015 | $974 | $759 | |||||||||||||||||
620 - 699 | 703 | 576 | 2,381 | 2,481 | 351 | 265 | |||||||||||||||||
Below 620 2 | 60 | 50 | 713 | 631 | 85 | 62 | |||||||||||||||||
Total | $7,771 | $6,127 | $10,736 | $10,127 | $1,410 | $1,086 |
December 31, 2016 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $68,776 | $35 | $12 | $390 | $69,213 | ||||||||||||||
CRE | 4,988 | 1 | — | 7 | 4,996 | ||||||||||||||
Commercial construction | 3,998 | — | — | 17 | 4,015 | ||||||||||||||
Total commercial loans | 77,762 | 36 | 12 | 414 | 78,224 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 155 | 55 | 327 | — | 537 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 25,869 | 84 | 7 | 177 | 26,137 | ||||||||||||||
Residential home equity products | 11,596 | 81 | — | 235 | 11,912 | ||||||||||||||
Residential construction | 389 | 3 | — | 12 | 404 | ||||||||||||||
Total residential loans | 38,009 | 223 | 334 | 424 | 38,990 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 4,637 | 603 | 927 | — | 6,167 | ||||||||||||||
Other direct | 7,726 | 35 | 4 | 6 | 7,771 | ||||||||||||||
Indirect | 10,608 | 126 | 1 | 1 | 10,736 | ||||||||||||||
Credit cards | 1,388 | 12 | 10 | — | 1,410 | ||||||||||||||
Total consumer loans | 24,359 | 776 | 942 | 7 | 26,084 | ||||||||||||||
Total LHFI | $140,130 | $1,035 | $1,288 | $845 | $143,298 |
December 31, 2015 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $66,670 | $61 | $23 | $308 | $67,062 | ||||||||||||||
CRE | 6,222 | 3 | — | 11 | 6,236 | ||||||||||||||
Commercial construction | 1,952 | — | 2 | — | 1,954 | ||||||||||||||
Total commercial loans | 74,844 | 64 | 25 | 319 | 75,252 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 192 | 59 | 378 | — | 629 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 24,449 | 105 | 7 | 183 | 24,744 | ||||||||||||||
Residential home equity products | 12,939 | 87 | — | 145 | 13,171 | ||||||||||||||
Residential construction | 365 | 3 | — | 16 | 384 | ||||||||||||||
Total residential loans | 37,945 | 254 | 385 | 344 | 38,928 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,861 | 500 | 561 | — | 4,922 | ||||||||||||||
Other direct | 6,094 | 24 | 3 | 6 | 6,127 | ||||||||||||||
Indirect | 10,022 | 102 | — | 3 | 10,127 | ||||||||||||||
Credit cards | 1,070 | 9 | 7 | — | 1,086 | ||||||||||||||
Total consumer loans | 21,047 | 635 | 571 | 9 | 22,262 | ||||||||||||||
Total LHFI | $133,836 | $953 | $981 | $672 | $136,442 |
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $266 | $214 | $— | $55 | $42 | $— | |||||||||||||||||
CRE | — | — | — | 11 | 9 | — | |||||||||||||||||
Total commercial loans | 266 | 214 | — | 66 | 51 | — | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 466 | 360 | — | 500 | 380 | — | |||||||||||||||||
Residential construction | 16 | 8 | — | 29 | 8 | — | |||||||||||||||||
Total residential loans | 482 | 368 | — | 529 | 388 | — | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 225 | 151 | 31 | 173 | 167 | 28 | |||||||||||||||||
CRE | 26 | 17 | 2 | — | — | — | |||||||||||||||||
Total commercial loans | 251 | 168 | 33 | 173 | 167 | 28 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,277 | 1,248 | 150 | 1,381 | 1,344 | 178 | |||||||||||||||||
Residential home equity products | 863 | 795 | 54 | 740 | 670 | 60 | |||||||||||||||||
Residential construction | 109 | 107 | 11 | 127 | 125 | 14 | |||||||||||||||||
Total residential loans | 2,249 | 2,150 | 215 | 2,248 | 2,139 | 252 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 59 | 2 | 59 | 2 | 1 | 11 | 11 | 1 | |||||||||||||||
Indirect | 103 | 103 | 5 | 114 | 114 | 5 | |||||||||||||||||
Credit cards | 24 | 6 | 1 | 24 | 6 | 1 | |||||||||||||||||
Total consumer loans | 186 | 168 | 7 | 149 | 131 | 7 | |||||||||||||||||
Total impaired loans | $3,434 | $3,068 | $255 | $3,165 | $2,876 | $287 |
Year Ended December 31 | |||||||||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||||||||
(Dollars in millions) | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized 1 | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $169 | $3 | $58 | $2 | $84 | $1 | |||||||||||||||||
CRE | — | — | 10 | — | 11 | 1 | |||||||||||||||||
Total commercial loans | 169 | 3 | 68 | 2 | 95 | 2 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 370 | 16 | 390 | 17 | 437 | 17 | |||||||||||||||||
Residential construction | 8 | — | 11 | — | 12 | — | |||||||||||||||||
Total residential loans | 378 | 16 | 401 | 17 | 449 | 17 | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 170 | 1 | 147 | 5 | 16 | 1 | |||||||||||||||||
CRE | 25 | 1 | — | — | 5 | — | |||||||||||||||||
Total commercial loans | 195 | 2 | 147 | 5 | 21 | 1 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,251 | 64 | 1,349 | 65 | 1,357 | 78 | |||||||||||||||||
Residential home equity products | 812 | 29 | 682 | 28 | 644 | 27 | |||||||||||||||||
Residential construction | 110 | 6 | 125 | 8 | 144 | 8 | |||||||||||||||||
Total residential loans | 2,173 | 99 | 2,156 | 101 | 2,145 | 113 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 10 | 1 | 12 | — | 14 | — | |||||||||||||||||
Indirect | 114 | 6 | 125 | 6 | 113 | 5 | |||||||||||||||||
Credit cards | 6 | 1 | 7 | 1 | 10 | 1 | |||||||||||||||||
Total consumer loans | 130 | 8 | 144 | 7 | 137 | 6 | |||||||||||||||||
Total impaired loans | $3,045 | $128 | $2,916 | $132 | $2,847 | $139 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
C&I | $390 | $308 | |||||
CRE | 7 | 11 | |||||
Commercial construction | 17 | — | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed | 177 | 183 | |||||
Residential home equity products | 235 | 145 | |||||
Residential construction | 12 | 16 | |||||
Consumer loans: | |||||||
Other direct | 6 | 6 | |||||
Indirect | 1 | 3 | |||||
Total nonaccrual/NPLs 1 | 845 | 672 | |||||
OREO 2 | 60 | 56 | |||||
Other repossessed assets | 14 | 7 | |||||
Total NPAs | $919 | $735 |
2016 1 | ||||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | |||||||||||||
Commercial loans: | ||||||||||||||||||
C&I | 144 | $— | $2 | $134 | $136 | |||||||||||||
CRE | 4 | — | — | — | — | |||||||||||||
Commercial construction | 1 | — | — | — | — | |||||||||||||
Residential loans: | ||||||||||||||||||
Residential mortgages - nonguaranteed | 931 | 3 | 82 | 10 | 95 | |||||||||||||
Residential home equity products | 3,448 | — | 10 | 243 | 253 | |||||||||||||
Residential construction | 63 | — | — | — | — | |||||||||||||
Consumer loans: | ||||||||||||||||||
Other direct 3 | 4,021 | — | — | 50 | 50 | |||||||||||||
Indirect | 3,141 | — | — | 37 | 37 | |||||||||||||
Credit cards | 719 | — | 3 | — | 3 | |||||||||||||
Total TDRs | 12,472 | $3 | $97 | $474 | $574 |
2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 79 | $— | $1 | $8 | $9 | ||||||||||||
CRE | 1 | — | — | — | — | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 789 | 12 | 129 | 25 | 166 | ||||||||||||
Residential home equity products | 2,172 | — | 25 | 113 | 138 | ||||||||||||
Residential construction | 23 | — | 6 | — | 6 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 66 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,578 | — | — | 52 | 52 | ||||||||||||
Credit cards | 683 | — | 3 | — | 3 | ||||||||||||
Total TDRs | 6,391 | $12 | $164 | $199 | $375 |
2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 78 | $— | $1 | $37 | $38 | ||||||||||||
CRE | 6 | 4 | — | 3 | 7 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 1,135 | 10 | 127 | 44 | 181 | ||||||||||||
Home equity products | 1,977 | — | 7 | 86 | 93 | ||||||||||||
Residential construction | 11 | — | 1 | — | 1 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 71 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,928 | — | — | 57 | 57 | ||||||||||||
Credit cards | 450 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 6,656 | $14 | $138 | $228 | $380 |
Year Ended December 31, 2016 | ||||||
(Dollars in millions) | Number of Loans | Amortized Cost | ||||
Commercial loans: | ||||||
C&I | 22 | $15 | ||||
Residential loans: | ||||||
Residential mortgages | 55 | 11 | ||||
Residential home equity products | 137 | 10 | ||||
Consumer loans: | ||||||
Other direct | 20 | — | ||||
Indirect | 117 | 1 | ||||
Credit cards | 97 | — | ||||
Total TDRs | 448 | $37 |
Year Ended December 31, 2015 | |||||
(Dollars in millions) | Number of Loans | Amortized Cost | |||
Commercial loans: | |||||
C&I | 34 | $1 | |||
Residential loans: | |||||
Residential mortgages | 120 | 16 | |||
Residential home equity products | 138 | 6 | |||
Consumer loans: | |||||
Other direct | 5 | — | |||
Indirect | 171 | 2 | |||
Credit cards | 84 | — | |||
Total TDRs | 552 | $25 |
Year Ended December 31, 2014 | |||||
(Dollars in millions) | Number of Loans | Amortized Cost | |||
Commercial loans: | |||||
C&I | 78 | $10 | |||
Residential loans: | |||||
Residential mortgages | 158 | 19 | |||
Home equity products | 101 | 5 | |||
Residential construction | 6 | — | |||
Consumer loans: | |||||
Other direct | 9 | — | |||
Indirect | 181 | 1 | |||
Credit cards | 145 | 1 | |||
Total TDRs | 678 | $36 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Interest only mortgages with MI or with combined original LTV ≤ 80% 1 | $845 | $1,563 | |||||
Interest only mortgages with no MI and with combined original LTV > 80% 1 | 279 | 547 | |||||
Total interest only mortgages 1 | 1,124 | 2,110 | |||||
Amortizing mortgages with combined original LTV > 80% and/or second liens 2 | 9,198 | 8,366 | |||||
Total mortgages with potential concentration of credit risk | $10,322 | $10,476 |
|
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Balance, beginning of period | $1,815 | $1,991 | $2,094 | ||||||||
Provision for loan losses | 440 | 156 | 338 | ||||||||
Provision for unfunded commitments | 4 | 9 | 4 | ||||||||
Loan charge-offs | (591 | ) | (470 | ) | (607 | ) | |||||
Loan recoveries | 108 | 129 | 162 | ||||||||
Balance, end of period | $1,776 | $1,815 | $1,991 | ||||||||
Components: | |||||||||||
ALLL | $1,709 | $1,752 | $1,937 | ||||||||
Unfunded commitments reserve 1 | 67 | 63 | 54 | ||||||||
Allowance for credit losses | $1,776 | $1,815 | $1,991 |
Year Ended December 31, 2016 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $1,047 | $534 | $171 | $1,752 | |||||||||||
Provision/(benefit) for loan losses | 329 | (59 | ) | 170 | 440 | ||||||||||
Loan charge-offs | (287 | ) | (136 | ) | (168 | ) | (591 | ) | |||||||
Loan recoveries | 35 | 30 | 43 | 108 | |||||||||||
Balance, end of period | $1,124 | $369 | $216 | $1,709 | |||||||||||
Year Ended December 31, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $986 | $777 | $174 | $1,937 | |||||||||||
Provision/(benefit) for loan losses | 133 | (67 | ) | 90 | 156 | ||||||||||
Loan charge-offs | (117 | ) | (218 | ) | (135 | ) | (470 | ) | |||||||
Loan recoveries | 45 | 42 | 42 | 129 | |||||||||||
Balance, end of period | $1,047 | $534 | $171 | $1,752 |
December 31, 2016 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | |||||||||||||||||||||||
Individually evaluated | $382 | $33 | $2,518 | $215 | $168 | $7 | $3,068 | $255 | |||||||||||||||||||||||
Collectively evaluated | 77,842 | 1,091 | 36,250 | 154 | 25,916 | 209 | 140,008 | 1,454 | |||||||||||||||||||||||
Total evaluated | 78,224 | 1,124 | 38,768 | 369 | 26,084 | 216 | 143,076 | 1,709 | |||||||||||||||||||||||
LHFI at fair value | — | — | 222 | — | — | — | 222 | — | |||||||||||||||||||||||
Total LHFI | $78,224 | $1,124 | $38,990 | $369 | $26,084 | $216 | $143,298 | $1,709 |
December 31, 2015 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | |||||||||||||||||||||||
Individually evaluated | $218 | $28 | $2,527 | $252 | $131 | $7 | $2,876 | $287 | |||||||||||||||||||||||
Collectively evaluated | 75,034 | 1,019 | 36,144 | 282 | 22,131 | 164 | 133,309 | 1,465 | |||||||||||||||||||||||
Total evaluated | 75,252 | 1,047 | 38,671 | 534 | 22,262 | 171 | 136,185 | 1,752 | |||||||||||||||||||||||
LHFI at fair value | — | — | 257 | — | — | — | 257 | — | |||||||||||||||||||||||
Total LHFI | $75,252 | $1,047 | $38,928 | $534 | $22,262 | $171 | $136,442 | $1,752 |
|
(Dollars in millions) | Useful Life (in years) | 2016 | 2015 | ||||||
Land | Indefinite | $320 | $330 | ||||||
Buildings and improvements | 1 - 40 | 1,028 | 1,073 | ||||||
Leasehold improvements | 1 - 30 | 645 | 636 | ||||||
Furniture and equipment | 1 - 20 | 1,492 | 1,463 | ||||||
Construction in progress | 357 | 249 | |||||||
Total premises and equipment | 3,842 | 3,751 | |||||||
Less: Accumulated depreciation and amortization | 2,286 | 2,249 | |||||||
Premises and equipment, net | $1,556 | $1,502 |
(Dollars in millions) | Operating Leases | ||
2017 | $205 | ||
2018 | 193 | ||
2019 | 179 | ||
2020 | 159 | ||
2021 | 148 | ||
Thereafter | 727 | ||
Total minimum lease payments | $1,611 |
|
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Total | ||||||||
Balance, January 1, 2016 | $4,262 | $2,075 | $6,337 | ||||||||
Acquisition of Pillar | — | — | — | ||||||||
Balance, December 31, 2016 | $4,262 | $2,075 | $6,337 |
(Dollars in millions) | MSRs - Fair Value | Other | Total | ||||||||
Balance, January 1, 2016 | $1,307 | $18 | $1,325 | ||||||||
Amortization 1 | — | (9 | ) | (9 | ) | ||||||
Servicing rights originated | 312 | — | 312 | ||||||||
Servicing rights purchased | 200 | — | 200 | ||||||||
Servicing rights acquired in Pillar acquisition | — | 62 | 62 | ||||||||
Other intangible assets acquired in Pillar acquisition 2 | — | 14 | 14 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 3 | (13 | ) | — | (13 | ) | ||||||
Other changes in fair value 4 | (232 | ) | — | (232 | ) | ||||||
Servicing rights sold | (2 | ) | — | (2 | ) | ||||||
Balance, December 31, 2016 | $1,572 | $85 | $1,657 | ||||||||
Balance, January 1, 2015 | $1,206 | $13 | $1,219 | ||||||||
Amortization 1 | — | (8 | ) | (8 | ) | ||||||
Servicing rights originated | 238 | 13 | 251 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 3 | (32 | ) | — | (32 | ) | ||||||
Other changes in fair value 4 | (210 | ) | — | (210 | ) | ||||||
Servicing rights sold | (4 | ) | — | (4 | ) | ||||||
Balance, December 31, 2015 | $1,307 | $18 | $1,325 |
(Dollars in millions) | |||
2017 | $15 | ||
2018 | 12 | ||
2019 | 9 | ||
2020 | 9 | ||
2021 | 7 | ||
Thereafter | 23 | ||
Total 1 | $75 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Fair value of MSRs | $1,572 | $1,307 | |||||
Prepayment rate assumption (annual) | 9 | % | 10 | % | |||
Decline in fair value from 10% adverse change | $50 | $49 | |||||
Decline in fair value from 20% adverse change | 97 | 94 | |||||
Option adjusted spread (annual) | 8 | % | 8 | % | |||
Decline in fair value from 10% adverse change | $63 | $64 | |||||
Decline in fair value from 20% adverse change | 122 | 123 | |||||
Weighted-average life (in years) | 7.0 | 6.6 | |||||
Weighted-average coupon | 4.0 | % | 4.1 | % |
|
2016 | 2015 | ||||||||||||
(Dollars in millions) | Balance | Interest Rate | Balance | Interest Rate | |||||||||
Master notes | $483 | 0.25 | % | $582 | 0.20 | % | |||||||
Dealer collateral | 451 | 0.55 | 442 | 0.20 | |||||||||
Other | 81 | 2.28 | — | — | |||||||||
Total other short-term borrowings | $1,015 | $1,024 |
2016 | 2015 | ||||||||||
(Dollars in millions) | Maturity Date(s) | Interest Rate(s) | Balance | Balance | |||||||
Parent Company Only: | |||||||||||
Senior, fixed rate | 2017 - 2028 | 2.35% - 6.00% | $3,818 | $3,614 | |||||||
Senior, variable rate | 2017 - 2026 | 0.25 - 2.50 | 314 | 331 | |||||||
Subordinated, fixed rate | 2026 | 6.00 | 200 | 200 | |||||||
Junior subordinated, variable rate | 2027 - 2028 | 1.58 - 1.83 | 627 | 627 | |||||||
Total | 4,959 | 4,772 | |||||||||
Less: Debt issuance costs 1 | 9 | ||||||||||
Total Parent Company debt | 4,950 | 4,772 | |||||||||
Subsidiaries 2: | |||||||||||
Senior, fixed rate 3 | 2017 - 2053 | 0.80 - 9.27 | 2,539 | 1,620 | |||||||
Senior, variable rate | 2017 - 2043 | 0.61 - 2.27 | 2,613 | 1,097 | |||||||
Subordinated, fixed rate 4 | 2017 - 2026 | 3.30 - 7.25 | 1,651 | 973 | |||||||
Total | 6,803 | 3,690 | |||||||||
Less: Debt issuance costs 1 | 5 | ||||||||||
Total subsidiaries debt | 6,798 | 3,690 | |||||||||
Total long-term debt | $11,748 | $8,462 |
(Dollars in millions) | Parent Company | Subsidiaries | |||||
2017 | $482 | $1,305 | |||||
2018 | 874 | 1,237 | |||||
2019 | 792 | 27 | |||||
2020 | — | 1,721 | |||||
2021 | 969 | 505 | |||||
Thereafter | 1,842 | 2,008 | |||||
Total maturities | 4,959 | 6,803 | |||||
Less: Debt issuance costs | 9 | 5 | |||||
Total long-term debt | $4,950 | $6,798 |
Payments Due by Period | |||||||||||||||||||||||||||
(Dollars in millions) | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | ||||||||||||||||||||
Unfunded lending commitments | $26,057 | $8,786 | $13,727 | $16,439 | $14,568 | $11,994 | $91,571 | ||||||||||||||||||||
Purchase obligations 1 | 497 | 22 | 20 | 14 | 12 | 219 | 784 | ||||||||||||||||||||
Consumer and other time deposits 2, 3 | 3,893 | 1,794 | 1,082 | 983 | 603 | 1,112 | 9,467 | ||||||||||||||||||||
Brokered time deposits 3 | 161 | 102 | 175 | 232 | 131 | 123 | 924 | ||||||||||||||||||||
Foreign time deposits 3 | 610 | — | — | — | — | — | 610 | ||||||||||||||||||||
Commitments to fund partnership investments 4 | 563 | — | — | — | — | — | 563 |
|
Portfolio Balance | Past Due and Nonaccrual | Net Charge-offs | ||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | Year Ended December 31 | ||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | ||||||||||||||||||||||
LHFI portfolio: | ||||||||||||||||||||||||
Commercial | $78,224 | $75,252 | $426 | $344 | $252 | $72 | ||||||||||||||||||
Residential | 38,990 | 38,928 | 758 | 729 | 106 | 176 | ||||||||||||||||||
Consumer | 26,084 | 22,262 | 949 | 580 | 125 | 93 | ||||||||||||||||||
Total LHFI portfolio | 143,298 | 136,442 | 2,133 | 1,653 | 483 | 341 | ||||||||||||||||||
Managed securitized loans 1: | ||||||||||||||||||||||||
Commercial 2 | 4,761 | — | — | — | — | — | ||||||||||||||||||
Residential | 126,641 | 116,990 | 114 | 126 | 8 | 3 | 12 | 3 | ||||||||||||||||
Consumer | 512 | 807 | 1 | 1 | 3 | 2 | ||||||||||||||||||
Total managed securitized loans | 131,914 | 117,797 | 115 | 127 | 11 | 14 | ||||||||||||||||||
Managed unsecuritized loans 4 | 2,985 | 3,973 | 438 | 597 | — | — | ||||||||||||||||||
Total managed loans | $278,197 | $258,212 | $2,686 | $2,377 | $494 | $355 |
|
2016 | 2015 | ||||||||||||
(Dollars in millions) | Amount | Ratio | Amount | Ratio | |||||||||
SunTrust Banks, Inc. | |||||||||||||
CET1 | $16,953 | 9.59 | % | $16,421 | 9.96 | % | |||||||
Tier 1 capital | 18,186 | 10.28 | 17,804 | 10.80 | |||||||||
Total capital | 21,685 | 12.26 | 20,668 | 12.54 | |||||||||
Leverage | 9.22 | 9.69 | |||||||||||
SunTrust Bank | |||||||||||||
CET1 | $18,535 | 10.71 | % | $17,859 | 11.02 | % | |||||||
Tier 1 capital | 18,573 | 10.73 | 17,908 | 11.05 | |||||||||
Total capital | 21,276 | 12.29 | 20,101 | 12.40 | |||||||||
Leverage | 9.63 | 9.96 |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Series A (1,725 shares outstanding) | $172 | $172 | $172 | ||||||||
Series B (1,025 shares outstanding) | 103 | 103 | 103 | ||||||||
Series E (4,500 shares outstanding) | 450 | 450 | 450 | ||||||||
Series F (5,000 shares outstanding) | 500 | 500 | 500 | ||||||||
Total preferred stock | $1,225 | $1,225 | $1,225 |
|
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Current income tax provision: | |||||||||||
Federal | $667 | $707 | $365 | ||||||||
State | 27 | 36 | 29 | ||||||||
Total | 694 | 743 | 394 | ||||||||
Deferred income tax provision/(benefit): | |||||||||||
Federal | 59 | 27 | 99 | ||||||||
State | 52 | (6 | ) | — | |||||||
Total | 111 | 21 | 99 | ||||||||
Total provision for income taxes | $805 | $764 | $493 |
2016 | 2015 | 2014 | ||||||||||||||||||
(Dollars in millions) | Amount | % of Pre-Tax Income | Amount | % of Pre-Tax Income | Amount | % of Pre-Tax Income | ||||||||||||||
Income tax provision at federal statutory rate | $939 | 35.0 | % | $944 | 35.0 | % | $793 | 35.0 | % | |||||||||||
Increase/(decrease) resulting from: | ||||||||||||||||||||
State income taxes, net | 53 | 2.0 | 25 | 0.9 | 12 | 0.5 | ||||||||||||||
Tax-exempt interest | (86 | ) | (3.2 | ) | (88 | ) | (3.3 | ) | (89 | ) | (3.9 | ) | ||||||||
Changes in UTBs (including interest), net | 6 | 0.2 | (31 | ) | (1.1 | ) | (82 | ) | (3.6 | ) | ||||||||||
Income tax credits, net of amortization 1 | (86 | ) | (3.2 | ) | (69 | ) | (2.6 | ) | (65 | ) | (2.9 | ) | ||||||||
Non-deductible expenses | 8 | 0.3 | — | — | (57 | ) | (2.5 | ) | ||||||||||||
Other | (29 | ) | 2 | (1.1 | ) | 2 | (17 | ) | (0.6 | ) | (19 | ) | (0.8 | ) | ||||||
Total provision for income taxes and effective tax rate | $805 | 30.0 | % | $764 | 28.3 | % | $493 | 21.8 | % |
(Dollars in millions) | 2016 | 2015 | |||||
DTAs: | |||||||
ALLL | $639 | $651 | |||||
Accrued expenses | 275 | 297 | |||||
State NOLs and other carryforwards | 170 | 192 | |||||
Net unrealized losses in AOCI | 472 | 257 | |||||
Other | 70 | 97 | |||||
Total gross DTAs | 1,626 | 1,494 | |||||
Valuation allowance | (80 | ) | (79 | ) | |||
Total DTAs | 1,546 | 1,415 | |||||
DTLs: | |||||||
Leasing | 659 | 707 | |||||
Compensation and employee benefits | 179 | 140 | |||||
MSRs | 370 | 372 | |||||
Loans | 142 | 109 | |||||
Goodwill and intangible assets | 233 | 216 | |||||
Fixed assets | 113 | 131 | |||||
Other | 82 | 65 | |||||
Total DTLs | 1,778 | 1,740 | |||||
Net DTL | ($232 | ) | ($325 | ) |
(Dollars in millions) | 2016 | 2015 | |||||
Balance at January 1 | $100 | $210 | |||||
Increases in UTBs related to prior years | 18 | 4 | |||||
Decreases in UTBs related to prior years | (4 | ) | (4 | ) | |||
Increases in UTBs related to the current year | 13 | 10 | |||||
Decreases in UTBs related to settlements | (16 | ) | (119 | ) | |||
Decreases in UTBs related to lapse of the applicable statutes of limitations | — | (1 | ) | ||||
Balance at December 31 | $111 | $100 |
|
Stock Options | Restricted Stock | Restricted Stock Units | |||||||||||||||||||||||||
(Dollars in millions, except per share data) | Shares | Price Range | Weighted Average Exercise Price | Shares | Deferred Compensation | Weighted Average Grant Price | Shares | Weighted Average Grant Price | |||||||||||||||||||
Balance, January 1, 2014 | 10,929,371 | $9.06 - 150.45 | $49.86 | 3,983,538 | $50 | $27.04 | 2,496,178 | $26.69 | |||||||||||||||||||
Granted | — | — | — | 21,427 | — | 39.20 | 1,590,075 | 36.67 | |||||||||||||||||||
Exercised/vested | (426,889 | ) | 9.06 - 32.27 | 20.86 | (957,308 | ) | — | 29.31 | (338,196 | ) | 32.80 | ||||||||||||||||
Cancelled/expired/forfeited | (2,774,725 | ) | 23.70 - 149.81 | 71.10 | (117,798 | ) | (2 | ) | 25.60 | (58,793 | ) | 37.73 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (27 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2014 | 7,727,757 | 9.06 - 150.45 | 43.84 | 2,929,859 | 21 | 26.45 | 3,689,264 | 31.15 | |||||||||||||||||||
Granted | — | — | — | 20,412 | 1 | 41.15 | 1,670,587 | 40.54 | |||||||||||||||||||
Exercised/vested | (687,832 | ) | 9.06 - 32.27 | 20.38 | (1,510,045 | ) | — | 22.86 | (883,621 | ) | 26.39 | ||||||||||||||||
Cancelled/expired/forfeited | (1,821,667 | ) | 23.70 - 150.45 | 73.01 | (106,151 | ) | (4 | ) | 29.95 | (157,390 | ) | 39.19 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (16 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2015 | 5,218,258 | 9.06 - 85.34 | 36.75 | 1,334,075 | 2 | 30.44 | 4,318,840 | 35.44 | |||||||||||||||||||
Granted | — | — | — | 11,312 | 1 | 42.44 | 2,548,326 | 35.08 | |||||||||||||||||||
Exercised/vested | (1,547,255 | ) | 9.06 - 32.27 | 16.25 | (1,332,995 | ) | — | 30.43 | (2,428,213 | ) | 30.52 | ||||||||||||||||
Cancelled/expired/forfeited | (417,210 | ) | 21.67 - 71.03 | 67.59 | (1,080 | ) | (1 | ) | 35.03 | (263,144 | ) | 36.67 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (2 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2016 | 3,253,793 | $9.06 - 85.34 | $42.54 | 11,312 | $— | $42.44 | 4,175,809 | $36.27 | |||||||||||||||||||
Exercisable, December 31, 2016 | 3,253,793 | $42.54 |
Options Outstanding | Options Exercisable | |||||||||||||||||||||||||
(Dollars in millions, except per share data) | Number Outstanding at December 31, 2016 | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (Years) | Total Aggregate Intrinsic Value | Number Exercisable at December 31, 2016 | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (Years) | Total Aggregate Intrinsic Value | ||||||||||||||||||
Range of Exercise Prices: | ||||||||||||||||||||||||||
$9.06 to 49.46 | 1,904,207 | $22.00 | 3.73 | $63 | 1,904,207 | $22.00 | 3.73 | $63 | ||||||||||||||||||
$49.47 to 64.57 | 781 | 56.34 | 0.84 | — | 781 | 56.34 | 0.84 | — | ||||||||||||||||||
$64.58 to 85.34 | 1,348,805 | 71.53 | 0.51 | — | 1,348,805 | 71.53 | 0.51 | — | ||||||||||||||||||
3,253,793 | $42.54 | 2.39 | $63 | 3,253,793 | $42.54 | 2.39 | $63 |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Intrinsic value of options exercised 1 | $43 | $15 | $8 | ||||||||
Fair value of vested restricted shares 1 | 41 | 35 | 28 | ||||||||
Fair value of vested RSUs 1 | 74 | 23 | 11 |
Years Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Stock options | $— | $1 | $2 | ||||||||
Restricted stock | 2 | 16 | 27 | ||||||||
Phantom stock units 1 | 67 | 32 | 13 | ||||||||
RSUs | 56 | 46 | 34 | ||||||||
Total stock-based compensation | $125 | $95 | $76 | ||||||||
Stock-based compensation tax benefit | $48 | $36 | $29 |
Pension Benefits 1 | Other Postretirement Benefits | ||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Benefit obligation, beginning of year | $2,716 | $2,935 | $65 | $69 | |||||||||||
Service cost | 5 | 5 | — | — | |||||||||||
Interest cost | 97 | 116 | 2 | 2 | |||||||||||
Plan participants’ contributions | — | — | 4 | 6 | |||||||||||
Actuarial loss/(gain) | 76 | (171 | ) | (4 | ) | (2 | ) | ||||||||
Benefits paid | (142 | ) | (164 | ) | (9 | ) | (10 | ) | |||||||
Administrative expenses paid from pension trust | (5 | ) | (5 | ) | — | — | |||||||||
Benefit obligation, end of year 2 | $2,747 | $2,716 | $58 | $65 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets, beginning of year | $2,879 | $3,080 | $156 | $160 | |||||||||||
Actual return on plan assets | 279 | (37 | ) | 5 | 1 | ||||||||||
Employer contributions 3 | 5 | 5 | — | — | |||||||||||
Plan participants’ contributions | — | — | 5 | 5 | |||||||||||
Benefits paid | (142 | ) | (164 | ) | (9 | ) | (10 | ) | |||||||
Administrative expenses paid from pension trust | (5 | ) | (5 | ) | — | — | |||||||||
Fair value of plan assets, end of year 4 | $3,016 | $2,879 | $157 | $156 | |||||||||||
Funded status at end of year 5, 6 | $269 | $163 | $99 | $91 | |||||||||||
Funded status at end of year (%) | 110 | % | 106 | % | |||||||||||
Accumulated benefit obligation | $2,747 | $2,716 | |||||||||||||
Discount rate | 4.18 | % | 4.44 | % | 3.70 | % | 3.95 | % |
Pension Benefits 1 | Other Postretirement Benefits | |||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Service cost | $5 | $5 | $5 | $— | $— | $— | ||||||||||||||||||
Interest cost | 97 | 116 | 124 | 2 | 2 | 3 | ||||||||||||||||||
Expected return on plan assets | (186 | ) | (206 | ) | (200 | ) | (5 | ) | (5 | ) | (5 | ) | ||||||||||||
Amortization of prior service credit | — | — | — | (6 | ) | (6 | ) | (6 | ) | |||||||||||||||
Amortization of actuarial loss | 25 | 21 | 16 | — | — | — | ||||||||||||||||||
Net periodic benefit | ($59 | ) | ($64 | ) | ($55 | ) | ($9 | ) | ($9 | ) | ($8 | ) | ||||||||||||
Weighted average assumptions used to determine net periodic benefit: | ||||||||||||||||||||||||
Discount rate | 4.44 | % | 4.09 | % | 4.98 | % | 3.95 | % | 3.60 | % | 4.15 | % | ||||||||||||
Expected return on plan assets | 6.68 | 6.91 | 7.17 | 3.13 | 3.50 | 3.68 |
Pension Benefits | Other Postretirement Benefits | ||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Prior service credit | $— | $— | ($59 | ) | ($64 | ) | |||||||||
Net actuarial loss/(gain) | 1,031 | 1,072 | (15 | ) | (11 | ) | |||||||||
Total AOCI, pre-tax | $1,031 | $1,072 | ($74 | ) | ($75 | ) |
(Dollars in millions) | Pension Benefits | Other Postretirement Benefits | |||||
Current year actuarial gain | ($16 | ) | ($5 | ) | |||
Amortization of prior service credit | — | 6 | |||||
Amortization of actuarial loss | (25 | ) | — | ||||
Total recognized in AOCI, pre-tax | ($41 | ) | $1 | ||||
Total recognized in net periodic benefit and AOCI, pre-tax | ($100 | ) | ($8 | ) |
Fair Value Measurements at December 31, 2016 1 | |||||||||||||||
(Dollars in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Money market funds 2 | $112 | $112 | $— | $— | |||||||||||
Equity securities | 1,415 | 1,415 | — | — | |||||||||||
Mutual funds 3: | |||||||||||||||
Equity index fund | 47 | 47 | — | — | |||||||||||
Tax exempt municipal bond funds | 82 | 82 | — | — | |||||||||||
Taxable fixed income index funds | 13 | 13 | — | — | |||||||||||
Futures contracts | (5 | ) | — | (5 | ) | — | |||||||||
Fixed income securities | 1,486 | — | 1,486 | — | |||||||||||
Other assets | 6 | 6 | — | — | |||||||||||
Total plan assets | $3,156 | $1,675 | $1,481 | $— |
Fair Value Measurements at December 31, 2015 1 | |||||||||||||||
(Dollars in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Money market funds 2 | $83 | $83 | $— | $— | |||||||||||
Equity securities | 1,416 | 1,416 | — | — | |||||||||||
Mutual funds 3: | |||||||||||||||
Equity index fund | 48 | 48 | — | — | |||||||||||
Tax exempt municipal bond funds | 84 | 84 | — | — | |||||||||||
Taxable fixed income index funds | 13 | 13 | — | — | |||||||||||
Futures contracts | (11 | ) | — | (11 | ) | — | |||||||||
Fixed income securities | 1,381 | — | 1,381 | — | |||||||||||
Other assets | 11 | 11 | — | — | |||||||||||
Total plan assets | $3,025 | $1,655 | $1,370 | $— |
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||
Target Allocation | % of plan assets | Target Allocation | % of plan assets | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash equivalents | 0-10 | % | 3 | % | 3 | % | 5-15 | % | 10 | % | 7 | % | |||||
Equity securities | 0-50 | 47 | 49 | 20-40 | 30 | 31 | |||||||||||
Debt securities | 50-100 | 50 | 48 | 50-70 | 60 | 62 | |||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
(Dollars in millions) | Pension Benefits 1 | Other Postretirement Benefits (excluding Medicare Subsidy) 2 | |||||
Employer Contributions: | |||||||
2017 (expected) to plan trusts | $— | $— | |||||
2017 (expected) to plan participants 3 | 11 | — | |||||
Expected Benefit Payments: | |||||||
2017 | 183 | 6 | |||||
2018 | 168 | 6 | |||||
2019 | 166 | 5 | |||||
2020 | 165 | 5 | |||||
2021 | 165 | 4 | |||||
2022 - 2026 | 812 | 19 |
|
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Pending repurchase requests, beginning of period | $17 | $47 | $126 | ||||||||
Repurchase requests received | 44 | 73 | 158 | ||||||||
Repurchase requests resolved: | |||||||||||
Repurchased | (18 | ) | (22 | ) | (28 | ) | |||||
Cured | (29 | ) | (81 | ) | (209 | ) | |||||
Total resolved | (47 | ) | (103 | ) | (237 | ) | |||||
Pending repurchase requests, end of period 1 | $14 | $17 | $47 | ||||||||
Percent from non-agency investors: | |||||||||||
Pending repurchase requests, end of period | 40.4 | % | 32.9 | % | 6.7 | % | |||||
Repurchase requests received | 7.1 | % | 7.2 | % | 0.9 | % |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Balance, beginning of period | $57 | $85 | $78 | ||||||||
Repurchase (benefit)/provision | (17 | ) | (12 | ) | 12 | ||||||
Charge-offs, net of recoveries | — | (16 | ) | (5 | ) | ||||||
Balance, end of period | $40 | $57 | $85 |
(Dollars in millions) | 2016 | 2015 | |||||
Outstanding repurchased mortgage loans: | |||||||
Performing LHFI | $230 | $255 | |||||
Nonperforming LHFI | 12 | 17 | |||||
Total carrying value of outstanding repurchased mortgage loans | $242 | $272 |
|
December 31, 2016 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $6,400 | $34 | $11,050 | $265 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 600 | 2 | 4,510 | 81 | |||||||||||
Interest rate contracts hedging brokered CDs | 60 | — | 30 | — | |||||||||||
Total | 660 | 2 | 4,540 | 81 | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs 4 | 12,165 | 413 | 18,774 | 335 | |||||||||||
LHFS, IRLCs 5 | 11,774 | 134 | 8,306 | 58 | |||||||||||
LHFI | 100 | 2 | 36 | 1 | |||||||||||
Trading activity 6 | 70,599 | 1,536 | 67,477 | 1,401 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,231 | 161 | 3,360 | 148 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | 15 | — | 620 | 8 | |||||||||||
Trading activity 7 | 2,128 | 34 | 2,271 | 33 | |||||||||||
Equity contracts hedging trading activity 6 | 23,164 | 2,095 | 35,312 | 2,477 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 8 | 2,412 | 28 | 668 | 22 | |||||||||||
Commodities | 747 | 75 | 746 | 73 | |||||||||||
Total | 126,335 | 4,478 | 137,570 | 4,556 | |||||||||||
Total derivative instruments | $133,395 | $4,514 | $153,160 | $4,902 | |||||||||||
Total gross derivative instruments, before netting | $4,514 | $4,902 | |||||||||||||
Less: Legally enforceable master netting agreements | (3,239 | ) | (3,239 | ) | |||||||||||
Less: Cash collateral received/paid | (291 | ) | (1,265 | ) | |||||||||||
Total derivative instruments, after netting | $984 | $398 |
December 31, 2015 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $14,500 | $130 | $2,900 | $11 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 1,700 | 14 | 600 | — | |||||||||||
Interest rate contracts hedging brokered CDs | 60 | — | 30 | — | |||||||||||
Total | 1,760 | 14 | 630 | — | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs 4 | 7,782 | 198 | 16,882 | 98 | |||||||||||
LHFS, IRLCs 5 | 4,309 | 10 | 2,520 | 5 | |||||||||||
LHFI | 15 | — | 40 | 1 | |||||||||||
Trading activity 6 | 67,164 | 1,983 | 66,854 | 1,796 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,648 | 127 | 3,227 | 122 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 175 | 2 | |||||||||||
Trading activity 7 | 2,232 | 57 | 2,385 | 54 | |||||||||||
Equity contracts hedging trading activity 6 | 19,138 | 1,812 | 27,154 | 2,222 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 8 | 2,024 | 21 | 299 | 6 | |||||||||||
Commodities | 453 | 113 | 448 | 111 | |||||||||||
Total | 106,765 | 4,321 | 119,984 | 4,417 | |||||||||||
Total derivative instruments | $123,025 | $4,465 | $123,514 | $4,428 | |||||||||||
Total gross derivative instruments, before netting | $4,465 | $4,428 | |||||||||||||
Less: Legally enforceable master netting agreements | (2,916 | ) | (2,916 | ) | |||||||||||
Less: Cash collateral received/paid | (397 | ) | (1,048 | ) | |||||||||||
Total derivative instruments, after netting | $1,152 | $464 |
Year Ended December 31, 2016 | |||||||||
(Dollars in millions) | Amount of Pre-tax Loss Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | ($145 | ) | $147 | Interest and fees on loans |
Year Ended December 31, 2016 | |||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($87 | ) | $89 | $2 | |||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | ($87 | ) | $89 | $2 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2016 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $62 | |||
LHFS, IRLCs | Mortgage production related income | (6 | ) | ||
LHFI | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 51 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 101 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (3 | ) | ||
Trading activity | Trading income | 19 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts: | |||||
IRLCs | Mortgage production related income | 210 | |||
Commodities | Trading income | 3 | |||
Total | $440 |
Year Ended December 31, 2015 | |||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | $246 | $169 | Interest and fees on loans |
Year Ended December 31, 2015 | |||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($2 | ) | $1 | ($1 | ) | ||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | ($2 | ) | $1 | ($1 | ) |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2015 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $19 | |||
LHFS, IRLCs | Mortgage production related income | (45 | ) | ||
LHFI | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 61 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 93 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 23 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts: | |||||
IRLCs | Mortgage production related income | 156 | |||
Commodities | Trading income | 2 | |||
Total | $311 |
Year Ended December 31, 2014 | |||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | $99 | $290 | Interest and fees on loans |
Year Ended December 31, 2014 | |||||||||||
(Dollars in millions) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | $8 | ($7 | ) | $1 | |||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | $8 | ($7 | ) | $1 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2014 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $257 | |||
LHFS, IRLCs | Mortgage production related income | (149 | ) | ||
Trading activity | Trading income | 49 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 69 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 17 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts - IRLCs | Mortgage production related income | 261 | |||
Total | $507 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
December 31, 2016 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,193 | $3,384 | $809 | $48 | $761 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 27 | — | 27 | — | 27 | ||||||||||||||
Exchange traded derivatives | 294 | 146 | 148 | — | 148 | ||||||||||||||
Total derivative instrument assets | $4,514 | $3,530 | $984 | 1 | $48 | $936 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,649 | $4,358 | $291 | $33 | $258 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 105 | — | 105 | — | 105 | ||||||||||||||
Exchange traded derivatives | 148 | 146 | 2 | — | 2 | ||||||||||||||
Total derivative instrument liabilities | $4,902 | $4,504 | $398 | 2 | $33 | $365 | |||||||||||||
December 31, 2015 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,184 | $3,156 | $1,028 | $66 | $962 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 21 | — | 21 | — | 21 | ||||||||||||||
Exchange traded derivatives | 260 | 157 | 103 | — | 103 | ||||||||||||||
Total derivative instrument assets | $4,465 | $3,313 | $1,152 | 1 | $66 | $1,086 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,162 | $3,807 | $355 | $19 | $336 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 105 | — | 105 | — | 105 | ||||||||||||||
Exchange traded derivatives | 161 | 157 | 4 | — | 4 | ||||||||||||||
Total derivative instrument liabilities | $4,428 | $3,964 | $464 | 2 | $19 | $445 |
• | Residential MSRs. The Company hedges these instruments with a combination of interest rate derivatives, including forward and option contracts, futures, and forward rate agreements. |
• | Residential mortgage IRLCs and LHFS. The Company hedges these instruments using forward and option contracts, futures, and forward rate agreements. |
|
• | Level 1: Quoted prices for identical instruments in active markets |
• | Level 2: Quoted prices for similar instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived valuations in which all significant inputs and significant value drivers are observable in active markets |
• | Level 3: Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable |
December 31, 2016 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $539 | $— | $— | $— | $539 | ||||||||||||||
Federal agency securities | — | 480 | — | — | 480 | ||||||||||||||
U.S. states and political subdivisions | — | 134 | — | — | 134 | ||||||||||||||
MBS - agency | — | 567 | — | — | 567 | ||||||||||||||
CLO securities | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 656 | — | — | 656 | ||||||||||||||
CP | — | 140 | — | — | 140 | ||||||||||||||
Equity securities | 49 | — | — | — | 49 | ||||||||||||||
Derivative instruments | 293 | 4,193 | 28 | (3,530 | ) | 984 | |||||||||||||
Trading loans | — | 2,517 | — | — | 2,517 | ||||||||||||||
Total trading assets and derivative instruments | 881 | 8,688 | 28 | (3,530 | ) | 6,067 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 5,405 | — | — | — | 5,405 | ||||||||||||||
Federal agency securities | — | 313 | — | — | 313 | ||||||||||||||
U.S. states and political subdivisions | — | 275 | 4 | — | 279 | ||||||||||||||
MBS - agency | — | 23,662 | — | — | 23,662 | ||||||||||||||
MBS - non-agency residential | — | — | 74 | — | 74 | ||||||||||||||
MBS - non-agency commercial | — | 252 | — | — | 252 | ||||||||||||||
ABS | — | — | 10 | — | 10 | ||||||||||||||
Corporate and other debt securities | — | 30 | 5 | — | 35 | ||||||||||||||
Other equity securities 2 | 102 | — | 540 | — | 642 | ||||||||||||||
Total securities AFS | 5,507 | 24,532 | 633 | — | 30,672 | ||||||||||||||
LHFS | — | 3,528 | 12 | — | 3,540 | ||||||||||||||
LHFI | — | — | 222 | — | 222 | ||||||||||||||
MSRs | — | — | 1,572 | — | 1,572 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 697 | — | — | — | 697 | ||||||||||||||
MBS - agency | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 255 | — | — | 255 | ||||||||||||||
Derivative instruments | 149 | 4,731 | 22 | (4,504 | ) | 398 | |||||||||||||
Total trading liabilities and derivative instruments | 846 | 4,987 | 22 | (4,504 | ) | 1,351 | |||||||||||||
Brokered time deposits | — | 78 | — | — | 78 | ||||||||||||||
Long-term debt | — | 963 | — | — | 963 |
December 31, 2015 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $538 | $— | $— | $— | $538 | ||||||||||||||
Federal agency securities | — | 588 | — | — | 588 | ||||||||||||||
U.S. states and political subdivisions | — | 30 | — | — | 30 | ||||||||||||||
MBS - agency | — | 553 | — | — | 553 | ||||||||||||||
CLO securities | — | 2 | — | — | 2 | ||||||||||||||
Corporate and other debt securities | — | 379 | 89 | — | 468 | ||||||||||||||
CP | — | 67 | — | — | 67 | ||||||||||||||
Equity securities | 66 | — | — | — | 66 | ||||||||||||||
Derivative instruments | 262 | 4,182 | 21 | (3,313 | ) | 1,152 | |||||||||||||
Trading loans | — | 2,655 | — | — | 2,655 | ||||||||||||||
Total trading assets and derivative instruments | 866 | 8,456 | 110 | (3,313 | ) | 6,119 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 3,449 | — | — | — | 3,449 | ||||||||||||||
Federal agency securities | — | 411 | — | — | 411 | ||||||||||||||
U.S. states and political subdivisions | — | 159 | 5 | — | 164 | ||||||||||||||
MBS - agency | — | 23,124 | — | — | 23,124 | ||||||||||||||
MBS - non-agency residential | — | — | 94 | — | 94 | ||||||||||||||
ABS | — | — | 12 | — | 12 | ||||||||||||||
Corporate and other debt securities | — | 33 | 5 | — | 38 | ||||||||||||||
Other equity securities 2 | 93 | — | 440 | — | 533 | ||||||||||||||
Total securities AFS | 3,542 | 23,727 | 556 | — | 27,825 | ||||||||||||||
Residential LHFS | — | 1,489 | 5 | — | 1,494 | ||||||||||||||
LHFI | — | — | 257 | — | 257 | ||||||||||||||
MSRs | — | — | 1,307 | — | 1,307 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 503 | — | — | — | 503 | ||||||||||||||
MBS - agency | — | 37 | — | — | 37 | ||||||||||||||
Corporate and other debt securities | — | 259 | — | — | 259 | ||||||||||||||
Derivative instruments | 161 | 4,261 | 6 | (3,964 | ) | 464 | |||||||||||||
Total trading liabilities and derivative instruments | 664 | 4,557 | 6 | (3,964 | ) | 1,263 | |||||||||||||
Long-term debt | — | 973 | — | — | 973 | ||||||||||||||
Other liabilities 3 | — | — | 23 | — | 23 |
(Dollars in millions) | Fair Value at December 31, 2016 | Aggregate UPB at December 31, 2016 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,517 | $2,488 | $29 | ||||||||
LHFS: | |||||||||||
Accruing | 3,540 | 3,516 | 24 | ||||||||
LHFI: | |||||||||||
Accruing | 219 | 225 | (6 | ) | |||||||
Nonaccrual | 3 | 4 | (1 | ) | |||||||
Liabilities: | |||||||||||
Brokered time deposits | 78 | 80 | (2 | ) | |||||||
Long-term debt | 963 | 924 | 39 | ||||||||
(Dollars in millions) | Fair Value at December 31, 2015 | Aggregate UPB at December 31, 2015 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,655 | $2,605 | $50 | ||||||||
LHFS: | |||||||||||
Accruing | 1,494 | 1,453 | 41 | ||||||||
LHFI: | |||||||||||
Accruing | 254 | 259 | (5 | ) | |||||||
Nonaccrual | 3 | 5 | (2 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 973 | 907 | 66 |
Fair Value Gain/(Loss) for the Year Ended December 31, 2016 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Earnings 2 | |||||||||||||||
Assets: | ||||||||||||||||||||
Trading loans | $15 | $— | $— | $— | $15 | |||||||||||||||
LHFS | — | 75 | — | — | 75 | |||||||||||||||
MSRs | — | 3 | (245 | ) | — | (242 | ) | |||||||||||||
Liabilities: | ||||||||||||||||||||
Brokered time deposits | 4 | — | — | — | 4 | |||||||||||||||
Long-term debt | 27 | — | — | — | 27 |
Fair Value (Loss)/Gain for the Year Ended December 31, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Earnings 2 | |||||||||||||||
Assets: | ||||||||||||||||||||
Trading loans | ($1 | ) | $— | $— | $— | ($1 | ) | |||||||||||||
LHFS | — | 44 | — | — | 44 | |||||||||||||||
LHFI | — | — | — | 5 | 5 | |||||||||||||||
MSRs | — | 2 | (242 | ) | — | (240 | ) | |||||||||||||
Liabilities: | ||||||||||||||||||||
Long-term debt | 41 | — | — | — | 41 |
Fair Value Gain/(Loss) for the Year Ended December 31, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Earnings 2 | ||||||||||||
Assets: | ||||||||||||||||
Trading loans | $11 | $— | $— | $11 | ||||||||||||
LHFS | — | 3 | — | 3 | ||||||||||||
LHFI | — | 11 | — | 11 | ||||||||||||
MSRs | — | 3 | (401 | ) | (398 | ) | ||||||||||
Liabilities: | ||||||||||||||||
Brokered time deposits | 6 | — | — | 6 | ||||||||||||
Long-term debt | 17 | — | — | 17 |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2016 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $6 | Internal model | Pull through rate | 40-100% (81%) | |||||
MSR value | 22-170 bps (106 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 4 | Cost | N/A | ||||||
MBS - non-agency residential | 74 | Third party pricing | N/A | ||||||
ABS | 10 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 540 | Cost | N/A | ||||||
Residential LHFS | 12 | Monte Carlo/Discounted cash flow | Option adjusted spread | 104-125 bps (124 bps) | |||||
Conditional prepayment rate | 2-28 CPR (7 CPR) | ||||||||
Conditional default rate | 0-3 CDR (0.4 CDR) | ||||||||
LHFI | 219 | Monte Carlo/Discounted cash flow | Option adjusted spread | 62-784 bps (184 bps) | |||||
Conditional prepayment rate | 3-36 CPR (13 CPR) | ||||||||
Conditional default rate | 0-5 CDR (2.1 CDR) | ||||||||
3 | Collateral based pricing | Appraised value | NM 3 | ||||||
MSRs | 1,572 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 1-25 CPR (9 CPR) | |||||
Option adjusted spread | 0-122% (8%) |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2015 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Corporate and other debt securities | $89 | Market comparables | Yield adjustment | 126-447 bps (287 bps) | |||||
Derivative instruments, net 2 | 15 | Internal model | Pull through rate | 24-100% (79%) | |||||
MSR value | 29-210 bps (103 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 5 | Cost | N/A | ||||||
MBS - non-agency residential | 94 | Third party pricing | N/A | ||||||
ABS | 12 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 440 | Cost | N/A | ||||||
Residential LHFS | 5 | Monte Carlo/Discounted cash flow | Option adjusted spread | 104-197 bps (125 bps) | |||||
Conditional prepayment rate | 2-17 CPR (8 CPR) | ||||||||
Conditional default rate | 0-2 CDR (0.5 CDR) | ||||||||
LHFI | 251 | Monte Carlo/Discounted cash flow | Option adjusted spread | 62-784 bps (193 bps) | |||||
Conditional prepayment rate | 5-36 CPR (14 CPR) | ||||||||
Conditional default rate | 0-5 CDR (1.7 CDR) | ||||||||
6 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,307 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-21 CPR (10 CPR) | |||||
Option adjusted spread | (5)-110% (8%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 23 | Internal model | Loan production volume | 150% (150%) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning Balance January 1, 2016 | Included in Earnings | OCI | Purchases | Sales | Settlements | Transfers to/from Other Balance Sheet Line Items | Transfers into Level 3 | Transfers out of Level 3 | Fair Value December 31, 2016 | Included in Earnings (held at December 31, 2016 1) | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Corporate and other debt securities | $89 | ($1 | ) | 2 | $— | $— | ($88 | ) | $— | $— | $— | $— | $— | $— | ||||||||||||||||||||||||||||||
Derivative instruments, net | 15 | 198 | 3 | — | 2 | — | 2 | (211 | ) | — | — | 6 | 7 | 3 | ||||||||||||||||||||||||||||||
Total trading assets | 104 | 197 | — | 2 | (88 | ) | 2 | (211 | ) | — | — | 6 | 7 | |||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 5 | — | — | — | — | (1 | ) | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||
MBS - non-agency residential | 94 | — | 1 | 4 | — | — | (21 | ) | — | — | — | 74 | — | |||||||||||||||||||||||||||||||
ABS | 12 | — | 1 | 4 | — | — | (3 | ) | — | — | — | 10 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 440 | — | — | 308 | — | (208 | ) | — | — | — | 540 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 556 | — | 2 | 4 | 308 | — | (233 | ) | — | — | — | 633 | — | |||||||||||||||||||||||||||||||
Residential LHFS | 5 | (1 | ) | 5 | — | — | (35 | ) | — | (5 | ) | 52 | (4 | ) | 12 | (1 | ) | 5 | ||||||||||||||||||||||||||
LHFI | 257 | (2 | ) | 5 | — | — | — | (44 | ) | 1 | 10 | — | 222 | (2 | ) | 5 | ||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 23 | — | — | — | — | (23 | ) | — | — | — | — | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning Balance January 1, 2015 | Included in Earnings | OCI | Purchases | Sales | Settlements | Transfers to/from Other Balance Sheet Line Items | Transfers into Level 3 | Transfers out of Level 3 | Fair Value December 31, 2015 | Included in Earnings (held at December 31, 2015 1) | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Corporate and other debt securities | $— | ($13 | ) | 2 | $— | $123 | ($21 | ) | $— | $— | $— | $— | $89 | ($13 | ) | 2 | ||||||||||||||||||||||||||||
Derivative instruments, net | 20 | 153 | 3 | — | — | — | 3 | (161 | ) | — | — | 15 | 20 | 3 | ||||||||||||||||||||||||||||||
Total trading assets | 20 | 140 | — | 123 | (21 | ) | 3 | (161 | ) | — | — | 104 | 7 | |||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | (7 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
MBS - non-agency residential | 123 | (1 | ) | 6 | 1 | 4 | — | — | (29 | ) | — | — | — | 94 | (1 | ) | 6 | |||||||||||||||||||||||||||
ABS | 21 | — | — | — | — | (9 | ) | — | — | — | 12 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | 5 | — | (5 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 785 | — | (2 | ) | 4 | 104 | — | (447 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 946 | (1 | ) | 6 | (1 | ) | 4 | 109 | — | (497 | ) | — | — | — | 556 | (1 | ) | 6 | ||||||||||||||||||||||||||
Residential LHFS | 1 | — | — | — | (20 | ) | (1 | ) | (1 | ) | 26 | — | 5 | — | ||||||||||||||||||||||||||||||
LHFI | 272 | 6 | 5 | — | — | — | (41 | ) | (1 | ) | 21 | — | 257 | 4 | 5 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | 6 | 7 | — | — | — | (10 | ) | — | — | — | 23 | 6 | 7 |
Fair Value Measurements | Losses for the Year Ended December 31, 2016 | ||||||||||||||||||
(Dollars in millions) | December 31, 2016 | Level 1 | Level 2 | Level 3 | |||||||||||||||
LHFI | $75 | $— | $— | $75 | $— | ||||||||||||||
OREO | 17 | — | — | 17 | (2 | ) | |||||||||||||
Other assets | 112 | — | 58 | 54 | (36 | ) | |||||||||||||
Fair Value Measurements | Losses for the Year Ended December 31, 2015 | ||||||||||||||||||
(Dollars in millions) | December 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||||
LHFS | $202 | $— | $— | $202 | ($6 | ) | |||||||||||||
LHFI | 48 | — | — | 48 | — | ||||||||||||||
OREO | 19 | — | — | 19 | (4 | ) | |||||||||||||
Other assets | 36 | — | 29 | 7 | (6 | ) |
December 31, 2016 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $6,423 | $6,423 | $6,423 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,067 | 6,067 | 881 | 5,158 | 28 | (b) | ||||||||||||||
Securities AFS | 30,672 | 30,672 | 5,507 | 24,532 | 633 | (b) | ||||||||||||||
LHFS | 4,169 | 4,178 | — | 4,161 | 17 | (c) | ||||||||||||||
LHFI, net | 141,589 | 140,516 | — | 282 | 140,234 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 160,398 | 160,280 | — | 160,280 | — | (e) | ||||||||||||||
Short-term borrowings | 4,764 | 4,764 | — | 4,764 | — | (f) | ||||||||||||||
Long-term debt | 11,748 | 11,779 | — | 11,051 | 728 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,351 | 1,351 | 846 | 483 | 22 | (b) |
December 31, 2015 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $5,599 | $5,599 | $5,599 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,119 | 6,119 | 866 | 5,143 | 110 | (b) | ||||||||||||||
Securities AFS | 27,825 | 27,825 | 3,542 | 23,727 | 556 | (b) | ||||||||||||||
LHFS | 1,838 | 1,842 | — | 1,803 | 39 | (c) | ||||||||||||||
LHFI, net | 134,690 | 131,178 | — | 397 | 130,781 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 149,830 | 149,889 | — | 149,889 | — | (e) | ||||||||||||||
Short-term borrowings | 4,627 | 4,627 | — | 4,627 | — | (f) | ||||||||||||||
Long-term debt | 8,462 | 8,374 | — | 7,772 | 602 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,263 | 1,263 | 664 | 593 | 6 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Trading assets and derivative instruments, securities AFS, and trading liabilities and derivative instruments that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion. When valuation assumptions are not readily observable in the market, instruments are valued based on the best available data to approximate fair value. This data may be internally developed and considers risk premiums that a market participant would require under then-current market conditions. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid or nonexistent requires significant judgment. |
(e) | Deposit liabilities with no defined maturity such as DDAs, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow approach that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. Refer to the respective valuation section within this footnote for valuation information related to brokered time deposits that the Company measures at fair value as well as those that are carried at amortized cost. |
(f) | Fair values for short-term borrowings and certain long-term debt are based on quoted market prices for similar instruments or estimated discounted cash flows utilizing the Company’s current incremental borrowing rate for similar types of instruments. Refer to the respective valuation section within this footnote for valuation information related to long-term debt that the Company measures at fair value. For level 3 debt, the terms are unique in nature or there are no similar instruments that can be used to value the instrument without using significant unobservable assumptions. In these situations, the Company reviews current borrowing rates along with the collateral levels that secure the debt in determining an appropriate fair value adjustment. |
|
|
• | Consumer Banking provides services to consumers and branch-managed small business clients through an extensive network of traditional and in-store branches, ATMs, the internet (www.suntrust.com), mobile banking, and by telephone (1-800-SUNTRUST). Financial products and services offered to consumers and small business clients include deposits and payments, loans, brokerage, and various fee-based services. Discount/online and full-service brokerage products are offered to individual clients through STIS. Consumer Banking also serves as an entry point for clients and provides services for other lines of business. |
• | Consumer Lending offers an array of lending products to consumers and small business clients via the Company's Consumer Banking and Private Wealth Management businesses, through the internet (www.suntrust.com and www.lightstream.com), as well as through various national offices and partnerships. Products offered include home equity lines, personal credit lines and loans, direct auto, indirect auto, student lending, credit cards, and other lending products. |
• | PWM provides a full array of wealth management products and professional services to both individual and institutional clients including loans, deposits, brokerage, professional investment management, and trust services to clients seeking active management of their financial resources. Institutional clients are served by the Institutional Investment Solutions business. Discount/online and full-service brokerage products are offered to individual clients through STIS. PWM also includes GenSpring, which provides family office solutions to ultra-high net worth individuals and their families. Utilizing teams of multi-disciplinary specialists with expertise in investments, tax, accounting, estate planning, and other wealth management disciplines, GenSpring helps families manage and sustain wealth across multiple generations. |
• | CIB delivers comprehensive capital markets solutions, including advisory, capital raising, and financial risk management, with the goal of serving the needs of both public and private companies in the Wholesale Banking segment and PWM business. Investment Banking and Corporate Banking teams within CIB serve clients across the nation, offering a full suite of traditional banking and investment banking products and services to companies with annual revenues typically greater than $150 million. Investment Banking serves select industry segments including consumer and retail, energy, financial services, healthcare, industrials, and technology, media and communications. Corporate Banking serves clients across diversified industry sectors based on size, complexity, and frequency of capital markets issuance. Also managed within CIB is the Equipment Finance Group, which provides lease financing solutions (through SunTrust Equipment Finance & Leasing). |
• | Commercial & Business Banking offers an array of traditional banking products, including lending, cash management and investment banking solutions via STRH to commercial clients (generally clients with revenues between $1 million and $150 million), not-for-profit organizations, and governmental entities, as well as auto dealer financing (floor plan inventory financing). Also managed within Commercial & Business Banking is the Premium Assignment Corporation, which provides corporate insurance premium financing solutions. |
• | Commercial Real Estate provides a full range of financial solutions for commercial real estate developers, owners, and investors, including construction, mini-perm, and permanent real estate financing, as well as tailored financing and equity investment solutions via STRH. With the acquisition of the assets of Pillar in December of 2016, commercial real estate also provides multi-family agency lending and servicing, as well as loan administration, advisory, and commercial mortgage brokerage services. The institutional real estate team targets relationships with REITs, institutional advisors, private funds, and insurance companies and the regional team focuses on real estate owners and developers through a regional delivery structure. Commercial Real Estate also offers tailored financing and equity investment solutions for community development and affordable housing projects through STCC, with particular expertise in Low Income Housing Tax Credits and New Market Tax Credits. |
• | Treasury & Payment Solutions provides all SunTrust Wholesale Banking clients with services required to manage their payments and receipts, combined with the ability to manage and optimize their deposits across all aspects of their business. Treasury & Payment Solutions operates all electronic and paper payment types, including card, wire transfer, ACH, check, and cash. It also provides clients the means to manage their accounts electronically online, both domestically and internationally. |
• | Net interest income-FTE – is reconciled from net interest income and is presented on an FTE basis to make income from tax-exempt assets comparable to other taxable products. Segment results reflect matched maturity funds transfer pricing, which ascribes credits or charges based on the economic value or cost created by assets and liabilities of each segment. Differences between these credits and charges are captured as reconciling items. The change in this variance is generally attributable to corporate balance sheet management strategies. |
• | Provision/(benefit) for credit losses – represents net charge-offs by segment combined with an allocation to the segments for the provision/(benefit) attributable to each segment's quarterly change in the ALLL and unfunded commitments reserve balances. |
• | Provision for income taxes-FTE – is calculated using a blended income tax rate for each segment. This calculation includes the impact of various adjustments, such as the reversal of the FTE gross up on tax-exempt assets, tax adjustments, and credits that are unique to each segment. The difference between the calculated provision for income taxes at the segment level and the consolidated provision for income taxes is reported as reconciling items. |
• | Operational costs – expenses are charged to segments based on a methodical activity-based costing process, which also allocates residual expenses to the segments. Generally, recoveries of these costs are reported in Corporate Other. |
• | Support and overhead costs – expenses not directly attributable to a specific segment are allocated based on various drivers (number of equivalent employees, number of PCs/laptops, net revenue, etc.). Recoveries for these allocations are reported in Corporate Other. |
• | Sales and referral credits – segments may compensate another segment for referring or selling certain products. The majority of the revenue resides in the segment where the product is ultimately managed. |
Year Ended December 31, 2016 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $42,723 | $71,605 | $26,726 | $66 | ($2 | ) | $141,118 | ||||||||||||||||
Average consumer and commercial deposits | 95,875 | 55,293 | 2,969 | 124 | (72 | ) | 154,189 | ||||||||||||||||
Average total assets | 48,415 | 85,513 | 30,697 | 31,939 | 2,440 | 199,004 | |||||||||||||||||
Average total liabilities | 96,466 | 61,050 | 3,344 | 14,148 | (72 | ) | 174,936 | ||||||||||||||||
Average total equity | — | — | — | — | 24,068 | 24,068 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,857 | $1,849 | $448 | $96 | ($29 | ) | $5,221 | ||||||||||||||||
FTE adjustment | — | 136 | — | 2 | — | 138 | |||||||||||||||||
Net interest income-FTE 1 | 2,857 | 1,985 | 448 | 98 | (29 | ) | 5,359 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 185 | 272 | (13 | ) | — | — | 444 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses-FTE | 2,672 | 1,713 | 461 | 98 | (29 | ) | 4,915 | ||||||||||||||||
Total noninterest income | 1,472 | 1,234 | 559 | 136 | (18 | ) | 3,383 | ||||||||||||||||
Total noninterest expense | 3,056 | 1,693 | 732 | 5 | (18 | ) | 5,468 | ||||||||||||||||
Income before provision for income taxes-FTE | 1,088 | 1,254 | 288 | 229 | (29 | ) | 2,830 | ||||||||||||||||
Provision for income taxes-FTE 3 | 404 | 387 | 105 | 59 | (12 | ) | 943 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 684 | 867 | 183 | 170 | (17 | ) | 1,887 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 9 | — | 9 | |||||||||||||||||
Net income | $684 | $867 | $183 | $161 | ($17 | ) | $1,878 |
Year Ended December 31, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,614 | $67,872 | $25,024 | $60 | ($12 | ) | $133,558 | ||||||||||||||||
Average consumer and commercial deposits | 91,104 | 50,379 | 2,679 | 101 | (61 | ) | 144,202 | ||||||||||||||||
Average total assets | 46,513 | 80,915 | 28,692 | 29,655 | 3,117 | 188,892 | |||||||||||||||||
Average total liabilities | 91,747 | 56,050 | 3,048 | 14,771 | (70 | ) | 165,546 | ||||||||||||||||
Average total equity | — | — | — | — | 23,346 | 23,346 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,728 | $1,781 | $483 | $147 | ($375 | ) | $4,764 | ||||||||||||||||
FTE adjustment | 1 | 138 | — | 3 | — | 142 | |||||||||||||||||
Net interest income-FTE 1 | 2,729 | 1,919 | 483 | 150 | (375 | ) | 4,906 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 137 | 137 | (110 | ) | — | 1 | 165 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses-FTE | 2,592 | 1,782 | 593 | 150 | (376 | ) | 4,741 | ||||||||||||||||
Total noninterest income | 1,507 | 1,180 | 460 | 135 | (14 | ) | 3,268 | ||||||||||||||||
Total noninterest expense | 2,939 | 1,551 | 681 | 4 | (15 | ) | 5,160 | ||||||||||||||||
Income before provision for income taxes-FTE | 1,160 | 1,411 | 372 | 281 | (375 | ) | 2,849 | ||||||||||||||||
Provision for income taxes-FTE 3 | 431 | 459 | 85 | 82 | (151 | ) | 906 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 729 | 952 | 287 | 199 | (224 | ) | 1,943 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 9 | 1 | 10 | |||||||||||||||||
Net income | $729 | $952 | $287 | $190 | ($225 | ) | $1,933 |
Year Ended December 31, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,702 | $62,627 | $26,494 | $56 | ($5 | ) | $130,874 | ||||||||||||||||
Average consumer and commercial deposits | 86,046 | 43,569 | 2,333 | 112 | (48 | ) | 132,012 | ||||||||||||||||
Average total assets | 47,430 | 74,093 | 30,386 | 27,125 | 3,142 | 182,176 | |||||||||||||||||
Average total liabilities | 86,774 | 50,294 | 2,665 | 20,283 | (10 | ) | 160,006 | ||||||||||||||||
Average total equity | — | — | — | — | 22,170 | 22,170 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $2,628 | $1,661 | $552 | $275 | ($276 | ) | $4,840 | ||||||||||||||||
FTE adjustment | 1 | 139 | — | 3 | (1 | ) | 142 | ||||||||||||||||
Net interest income-FTE 1 | 2,629 | 1,800 | 552 | 278 | (277 | ) | 4,982 | ||||||||||||||||
Provision for credit losses 2 | 191 | 71 | 81 | — | (1 | ) | 342 | ||||||||||||||||
Net interest income after provision for credit losses-FTE | 2,438 | 1,729 | 471 | 278 | (276 | ) | 4,640 | ||||||||||||||||
Total noninterest income | 1,527 | 1,063 | 473 | 278 | (18 | ) | 3,323 | ||||||||||||||||
Total noninterest expense | 2,904 | 1,473 | 1,048 | 134 | (16 | ) | 5,543 | ||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes-FTE | 1,061 | 1,319 | (104 | ) | 422 | (278 | ) | 2,420 | |||||||||||||||
Provision/(benefit) for income taxes-FTE 3 | 390 | 423 | (52 | ) | (26 | ) | (100 | ) | 635 | ||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 671 | 896 | (52 | ) | 448 | (178 | ) | 1,785 | |||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 11 | — | 11 | |||||||||||||||||
Net income/(loss) | $671 | $896 | ($52 | ) | $437 | ($178 | ) | $1,774 |
|
(Dollars in millions) | Securities AFS | Derivative Instruments | Brokered Time Deposits | Long-Term Debt | Employee Benefit Plans | Total | |||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||||||
Balance, beginning of period | $135 | $87 | $— | $— | ($682 | ) | ($460 | ) | |||||||||||||||
Cumulative credit risk adjustment 1 | — | — | — | (5 | ) | — | (5 | ) | |||||||||||||||
Net unrealized losses arising during the period | (194 | ) | (91 | ) | (1 | ) | (2 | ) | — | (288 | ) | ||||||||||||
Amounts reclassified to net income | (3 | ) | (153 | ) | — | — | 88 | (68 | ) | ||||||||||||||
Other comprehensive (loss)/income, net of tax | (197 | ) | (244 | ) | (1 | ) | (2 | ) | 88 | (356 | ) | ||||||||||||
Balance, end of period | ($62 | ) | ($157 | ) | ($1 | ) | ($7 | ) | ($594 | ) | ($821 | ) | |||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||||||
Balance, beginning of period | $298 | $97 | $— | $— | ($517 | ) | ($122 | ) | |||||||||||||||
Net unrealized (losses)/gains arising during the period | (150 | ) | 154 | — | — | — | 4 | ||||||||||||||||
Amounts reclassified to net income | (13 | ) | (164 | ) | — | — | (165 | ) | (342 | ) | |||||||||||||
Other comprehensive loss, net of tax | (163 | ) | (10 | ) | — | — | (165 | ) | (338 | ) | |||||||||||||
Balance, end of period | $135 | $87 | $— | $— | ($682 | ) | ($460 | ) | |||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||||||
Balance, beginning of period | ($77 | ) | $279 | $— | $— | ($491 | ) | ($289 | ) | ||||||||||||||
Net unrealized gains arising during the period | 366 | 62 | — | — | — | 428 | |||||||||||||||||
Amounts reclassified to net income | 9 | (244 | ) | — | — | (26 | ) | (261 | ) | ||||||||||||||
Other comprehensive income/(loss), net of tax | 375 | (182 | ) | — | — | (26 | ) | 167 | |||||||||||||||
Balance, end of period | $298 | $97 | $— | $— | ($517 | ) | ($122 | ) |
(Dollars in millions) | Year Ended December 31 | Impacted Line Item in the Consolidated Statements of Income | ||||||||||||
Details About AOCI Components | 2016 | 2015 | 2014 | |||||||||||
Securities AFS: | ||||||||||||||
Realized (gains)/losses on securities AFS | ($4 | ) | ($21 | ) | $15 | Net securities gains/(losses) | ||||||||
Tax effect | 1 | 8 | (6 | ) | Provision for income taxes | |||||||||
(3 | ) | (13 | ) | 9 | ||||||||||
Derivative Instruments: | ||||||||||||||
Realized gains on cash flow hedges | (244 | ) | (261 | ) | (387 | ) | Interest and fees on loans | |||||||
Tax effect | 91 | 97 | 143 | Provision for income taxes | ||||||||||
(153 | ) | (164 | ) | (244 | ) | |||||||||
Employee Benefit Plans: | ||||||||||||||
Amortization of prior service credit | (6 | ) | (6 | ) | (6 | ) | Employee benefits | |||||||
Amortization of actuarial loss | 25 | 21 | 16 | Employee benefits | ||||||||||
Adjustment to funded status of employee benefit obligation | 121 | (283 | ) | (51 | ) | Other assets/other liabilities | ||||||||
140 | (268 | ) | (41 | ) | ||||||||||
Tax effect | (52 | ) | 103 | 15 | Provision for income taxes | |||||||||
88 | (165 | ) | (26 | ) | ||||||||||
Total reclassifications from AOCI to net income | ($68 | ) | ($342 | ) | ($261 | ) |
|
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Income | |||||||||||
Dividends 1 | $1,300 | $1,159 | $1,057 | ||||||||
Interest from loans to subsidiaries | 15 | 8 | 7 | ||||||||
Trading gains/(losses) | 2 | (1 | ) | 10 | |||||||
Gain on sale of subsidiary | — | — | 105 | ||||||||
Other income | 12 | 15 | 13 | ||||||||
Total income | 1,329 | 1,181 | 1,192 | ||||||||
Expense | |||||||||||
Interest on short-term borrowings | 2 | 1 | 7 | ||||||||
Interest on long-term debt | 140 | 128 | 122 | ||||||||
Employee compensation and benefits 2 | 57 | 69 | 42 | ||||||||
Service fees to subsidiaries | 12 | 6 | 10 | ||||||||
Other expense | 24 | 21 | 11 | ||||||||
Total expense | 235 | 225 | 192 | ||||||||
Income before income tax benefit and equity in undistributed income of subsidiaries | 1,094 | 956 | 1,000 | ||||||||
Income tax benefit | 59 | 61 | 2 | ||||||||
Income before equity in undistributed income of subsidiaries | 1,153 | 1,017 | 1,002 | ||||||||
Equity in undistributed income of subsidiaries | 725 | 916 | 772 | ||||||||
Net income | $1,878 | $1,933 | $1,774 | ||||||||
Preferred dividends | ($66 | ) | ($64 | ) | ($42 | ) | |||||
Dividends and undistributed earnings allocated to unvested shares | (1 | ) | (6 | ) | (10 | ) | |||||
Net income available to common shareholders | $1,811 | $1,863 | $1,722 |
December 31 | |||||||
(Dollars in millions) | 2016 | 2015 | |||||
Assets | |||||||
Cash held at SunTrust Bank | $535 | $478 | |||||
Interest-bearing deposits held at SunTrust Bank | 1,126 | 2,115 | |||||
Interest-bearing deposits held at other banks | 23 | 22 | |||||
Cash and cash equivalents | 1,684 | 2,615 | |||||
Trading assets and derivative instruments | — | 8 | |||||
Securities available for sale | 147 | 198 | |||||
Loans to subsidiaries | 2,516 | 1,627 | |||||
Investment in capital stock of subsidiaries stated on the basis of the Company’s equity in subsidiaries’ capital accounts: | |||||||
Banking subsidiaries | 23,617 | 23,324 | |||||
Nonbanking subsidiaries | 1,359 | 1,291 | |||||
Goodwill | 211 | 211 | |||||
Other assets | 528 | 382 | |||||
Total assets | $30,062 | $29,656 | |||||
Liabilities | |||||||
Short-term borrowings: | |||||||
Subsidiaries | $283 | $178 | |||||
Non-affiliated companies | 483 | 582 | |||||
Long-term debt: | |||||||
Non-affiliated companies | 4,950 | 4,772 | |||||
Other liabilities | 831 | 795 | |||||
Total liabilities | 6,547 | 6,327 | |||||
Shareholders’ Equity | |||||||
Preferred stock | 1,225 | 1,225 | |||||
Common stock | 550 | 550 | |||||
Additional paid-in capital | 9,010 | 9,094 | |||||
Retained earnings | 16,000 | 14,686 | |||||
Treasury stock, at cost, and other 1 | (2,449 | ) | (1,766 | ) | |||
Accumulated other comprehensive loss, net of tax | (821 | ) | (460 | ) | |||
Total shareholders’ equity | 23,515 | 23,329 | |||||
Total liabilities and shareholders’ equity | $30,062 | $29,656 |
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $1,878 | $1,933 | $1,774 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Gain on sale of subsidiary | — | — | (105 | ) | |||||||
Equity in undistributed income of subsidiaries | (725 | ) | (916 | ) | (772 | ) | |||||
Depreciation, amortization, and accretion | 3 | 6 | 5 | ||||||||
Deferred income tax expense/(benefit) | 11 | (4 | ) | 35 | |||||||
Stock-based compensation | 3 | 11 | 21 | ||||||||
Net securities losses | — | — | 2 | ||||||||
Net (increase)/decrease in other assets 1 | (129 | ) | (72 | ) | 207 | ||||||
Net increase/(decrease) in other liabilities 1 | 62 | (28 | ) | 29 | |||||||
Net cash provided by operating activities | 1,103 | 930 | 1,196 | ||||||||
Cash Flows from Investing Activities: | |||||||||||
Proceeds from maturities, calls, and paydowns of securities available for sale | 49 | 66 | 71 | ||||||||
Proceeds from sales of securities available for sale | 4 | — | 21 | ||||||||
Purchases of securities available for sale | (4 | ) | (15 | ) | (26 | ) | |||||
Proceeds from sales of auction rate securities | — | — | 59 | ||||||||
Net (increase)/decrease in loans to subsidiaries | (889 | ) | 1,042 | (1,518 | ) | ||||||
Proceeds from sale of subsidiary | — | — | 193 | ||||||||
Net capital contributions to subsidiaries | — | — | (32 | ) | |||||||
Other, net | (3 | ) | (2 | ) | (10 | ) | |||||
Net cash (used in)/provided by investing activities | (843 | ) | 1,091 | (1,242 | ) | ||||||
Cash Flows from Financing Activities: | |||||||||||
Net increase/(decrease) in short-term borrowings | 5 | (763 | ) | (686 | ) | ||||||
Proceeds from long-term debt | 2,005 | — | 723 | ||||||||
Repayment of long-term debt | (1,784 | ) | (29 | ) | (5 | ) | |||||
Proceeds from the issuance of preferred stock | — | — | 496 | ||||||||
Repurchase of common stock | (806 | ) | (679 | ) | (458 | ) | |||||
Repurchase of common stock warrants | (24 | ) | — | — | |||||||
Common and preferred dividends paid | (564 | ) | (539 | ) | (409 | ) | |||||
Taxes paid related to net share settlement of equity awards 1 | (48 | ) | (36 | ) | (16 | ) | |||||
Proceeds from the exercise of stock options 1 | 25 | 17 | 10 | ||||||||
Net cash used in financing activities | (1,191 | ) | (2,029 | ) | (345 | ) | |||||
Net decrease in cash and cash equivalents | (931 | ) | (8 | ) | (391 | ) | |||||
Cash and cash equivalents at beginning of period | 2,615 | 2,623 | 3,014 | ||||||||
Cash and cash equivalents at end of period | $1,684 | $2,615 | $2,623 | ||||||||
Supplemental Disclosures: | |||||||||||
Income taxes paid to subsidiaries | ($886 | ) | ($499 | ) | ($219 | ) | |||||
Income taxes received by Parent Company | 812 | 481 | 171 | ||||||||
Net income taxes paid by Parent Company | ($74 | ) | ($18 | ) | ($48 | ) | |||||
Interest paid | $135 | $130 | $131 |
|
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
Standards Adopted (or partially adopted) in 2016 | |||
ASU 2015-02, Amendments to the Consolidation Analysis | The ASU rescinds the indefinite deferral of previous amendments to ASC Topic 810, Consolidation, for certain entities and amends components of the consolidation analysis under ASC Topic 810, including evaluating limited partnerships and similar legal entities, evaluating fees paid to a decision maker or service provider as a variable interest, the effects of fee arrangements and/or related parties on the primary beneficiary determination and investment fund specific matters. The ASU may be adopted either retrospectively or on a modified retrospective basis. | January 1, 2016 | The Company adopted this ASU on a modified retrospective basis beginning January 1, 2016. The adoption of this standard had no impact to the Consolidated Financial Statements. |
ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs | The ASU amends ASC Topic 835, Interest, to simplify the presentation of debt issuance costs and to require that debt issuance costs, related to a recognized debt liability, be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. The recognition and measurement guidance for debt issuance costs are not affected by the ASU. The new ASU should be applied on a retrospective basis. | January 1, 2016 | The Company adopted the ASU beginning January 1, 2016 to present long-term debt net of debt issuance costs in the Consolidated Financial Statements. Debt issuance costs in the comparative prior year period were immaterial for reclassification and were recorded in other assets on the Company's Consolidated Balance Sheets at December 31, 2015. |
ASU 2016-01, Recognition and Measurement of Financial Assets and Financial Liabilities | The ASU amends ASC Topic 825, Financial Instruments-Overall, and addresses certain aspects of recognition, measurement, presentation, and disclosure of financial instruments. The main provisions require investments in equity securities to be measured at fair value through net income, unless they qualify for a practicability exception, and require fair value changes arising from changes in instrument-specific credit risk for financial liabilities that are measured under the fair value option to be recognized in other comprehensive income. With the exception of disclosure requirements that will be adopted prospectively, the ASU must be adopted on a modified retrospective basis. | January 1, 2018 Early adoption is permitted beginning January 1, 2016 or 2017 for the provision related to changes in instrument-specific credit risk for financial liabilities under the FVO. | The Company early adopted the provision related to changes in instrument-specific credit risk beginning January 1, 2016, which resulted in an immaterial, cumulative effect adjustment from retained earnings to AOCI. See Note 21, "Accumulated Other Comprehensive (Loss)/Income" for additional information. The Company is evaluating the impact of the remaining provisions of this ASU on the Consolidated Financial Statements and related disclosures; however, the impact is not expected to be material. |
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-09, Improvements to Employee Share-Based Payment Accounting | The ASU amends ASC Topic 718, Compensation-Stock Compensation, which simplifies several aspects of the accounting for employee share-based payments transactions for both public and nonpublic entities, including the accounting for income taxes, forfeitures, and statutory tax withholding requirements, as well as classification in the statement of cash flows. Adoption methods are specific to the component of the ASU, ranging from a retrospective and modified retrospective basis to a prospective basis. | January 1, 2017 Early adoption is permitted. | The Company early adopted the ASU on April 1, 2016 with an effective date of January 1, 2016, which resulted in a reclassification of $4 million from APIC to provision for income taxes, representing excess tax benefits previously recognized in APIC during the first quarter of 2016. For the second, third, and fourth quarters of 2016, the Company recognized excess tax benefits totaling $11 million in the provision for income taxes. The early adoption favorably impacted basic and diluted EPS by $0.03 and $0.02 per share, respectively, for the year ended December 31, 2016. The effect of the retrospective change in presentation in the Consolidated Statements of Cash Flows related to excess tax benefits for the years ended December 31, 2015 and 2014 (comparative prior year periods) was a reclassification of $20 million and $6 million, respectively, of excess tax benefits from financing activities to operating activities and a reclassification of $36 million and $16 million, respectively, of taxes paid related to net share settlement of equity awards from operating activities to financing activities. The net impact on the Consolidated Statements of Cash Flows was immaterial. The Company had no previously unrecognized excess tax benefits; therefore, there was no impact to the Consolidated Financial Statements as it related to the elimination of the requirement that excess tax benefits be realized before recognition. The Company elected to retain its existing accounting policy election to estimate award forfeitures. |
Standards Not Yet Adopted | |||
ASU 2014-09, Revenue from Contracts with Customers ASU 2015-14, Deferral of the Effective Date ASU 2016-08, Principal versus Agent Considerations ASU 2016-10, Identifying Performance Obligations and Licensing ASU 2016-12, Narrow-Scope Improvements and Practical Expedients ASU 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers | These ASUs supersede the revenue recognition requirements in ASC Topic 605, Revenue Recognition, and most industry-specific guidance throughout the Industry Topics of the Codification. The core principle of the ASUs is that an entity should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. The ASUs may be adopted either retrospectively or on a modified retrospective basis to new contracts and existing contracts, with remaining performance obligations as of the effective date. | January 1, 2018 Early adoption is permitted beginning January 1, 2017. | The Company is evaluating the anticipated effects of these ASUs on the Consolidated Financial Statements and related disclosures. The Company has conducted a comprehensive scoping exercise to determine the revenue streams that are in the scope of these updates. Preliminary results indicate that certain noninterest income financial statement line items, including service charges on deposit accounts, card fees, other charges and fees, investment banking income, trust and investment management income, retail investment services, and other noninterest income, contain revenue streams that are in scope of these updates. Preliminary findings indicate that there may be some changes in the presentation of certain revenues and expenses based on the principal versus agent guidance within these updates; the materiality of these changes is still being assessed. The Company plans to adopt the standards beginning January 1, 2018 and expects to use the modified retrospective method of adoption. |
Standard | Description | Required Date of Adoption | Effect on the Financial Statements or Other Significant Matters |
ASU 2016-02, Leases | The ASU creates ASC Topic 842, Leases, and supersedes Topic 840, Leases. Topic 842 requires lessees to recognize right-of-use assets and associated liabilities that arise from leases, with the exception of short-term leases. The ASU does not make significant changes to lessor accounting; however, there were certain improvements made to align lessor accounting with the lessee accounting model and Topic 606, Revenue from Contracts with Customers. There are several new qualitative and quantitative disclosures required. Upon transition, lessees and lessors are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. | January 1, 2019 Early adoption is permitted. | The adoption of this ASU will result in an increase to the Consolidated Balance Sheets for right-of-use assets and associated lease liabilities for operating leases in which the Company is the lessee. The Company is evaluating the significance and other effects of adoption on the Consolidated Financial Statements and related disclosures. |
ASU 2016-07, Simplifying the Transition to the Equity Method of Accounting | The ASU amends ASC Topic 323, Investments-Equity Method and Joint Ventures, to eliminate the requirement that when an investment qualifies for use of the equity method as a result of an increase in the level of ownership interest or degree of influence, an investor must adjust the investment, results of operations, and retained earnings retroactively on a step-by-step basis as if the equity method had been in effect during all previous periods that the investment had been held. The amendments require that the equity method investor add the cost of acquiring the additional interest in the investee to the current basis of the investor’s previously held interest and adopt the equity method of accounting as of the date the investor obtains significant influence over the investee. In addition, if the investor previously held an AFS equity security, the ASU requires that the investor recognize through earnings the unrealized holding gain or loss in AOCI, as of the date it obtains significant influence. The ASU is to be applied on a prospective basis. | January 1, 2017 Early application is permitted. | This ASU will not impact the Consolidated Financial Statements and related disclosures until there is an applicable increase in investment or change in influence resulting in a transition to the equity method. |
ASU 2016-13, Measurement of Credit Losses on Financial Instruments | The ASU amends ASC Topic 326, Financial Instruments-Credit Losses, to replace the incurred loss impairment methodology with a current expected credit loss methodology for financial instruments measured at amortized cost and other commitments to extend credit. For this purpose, expected credit losses reflect losses over the remaining contractual life of an asset, considering the effect of voluntary prepayments and considering available information about the collectability of cash flows, including information about past events, current conditions, and reasonable and supportable forecasts. The resulting allowance for credit losses reflects the portion of the amortized cost basis that the entity does not expect to collect. Additional quantitative and qualitative disclosures are required upon adoption. The CECL model does not apply to AFS debt securities; however the ASU requires entities to record an allowance when recognizing credit losses for AFS securities, rather than recording a direct write-down of the carrying amount. | January 1, 2020 Early adoption is permitted beginning January 1, 2019. | The Company is evaluating the impact the ASU will have on the Company's Consolidated Financial Statements and related disclosures. |
|
|
(Dollars in millions) | December 15, 2016 | |||
Consideration | $197 | |||
Pillar purchase price allocation to: | ||||
Cash and cash equivalents | $9 | |||
LHFI | 38 | |||
LHFS | 182 | |||
Commercial mortgage servicing rights | 62 | |||
Other intangible assets | 14 | |||
Other assets | 8 | |||
Other short-term borrowings | (100 | ) | ||
Other liabilities | (16 | ) | ||
Identified net assets acquired at fair value | $197 | |||
Goodwill | $— |
(Dollars in millions) | Date | Cash (Paid)/Received | Goodwill | Other Intangible Assets | Pre-tax Gain | ||||||||||||
2016 | |||||||||||||||||
Acquisition of Pillar | 12/15/2016 | ($197 | ) | $— | $14 | 1 | $— | ||||||||||
2014 | |||||||||||||||||
Sale of RidgeWorth | 5/30/2014 | 193 | — | — | 105 |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Fed funds sold | $58 | $38 | |||||
Securities borrowed | 270 | 277 | |||||
Securities purchased under agreements to resell | 979 | 962 | |||||
Total Fed funds sold and securities borrowed or purchased under agreements to resell | $1,307 | $1,277 |
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||||||
(Dollars in millions) | Overnight and Continuous | Up to 30 days | 30-90 days | Total | Overnight and Continuous | Up to 30 days | Total | ||||||||||||||||||||
U.S. Treasury securities | $27 | $— | $— | $27 | $112 | $— | $112 | ||||||||||||||||||||
Federal agency securities | 288 | 24 | — | 312 | 319 | — | 319 | ||||||||||||||||||||
MBS - agency | 793 | 51 | — | 844 | 837 | 23 | 860 | ||||||||||||||||||||
CP | 49 | — | — | 49 | 49 | — | 49 | ||||||||||||||||||||
Corporate and other debt securities | 311 | 50 | 40 | 401 | 242 | 72 | 314 | ||||||||||||||||||||
Total securities sold under agreements to repurchase | $1,468 | $125 | $40 | $1,633 | $1,559 | $95 | $1,654 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
December 31, 2016 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,249 | $— | $1,249 | 1 | $1,241 | $8 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,633 | — | 1,633 | 1,633 | — | ||||||||||||||
December 31, 2015 | |||||||||||||||||||
Financial assets: | |||||||||||||||||||
Securities borrowed or purchased under agreements to resell | $1,239 | $— | $1,239 | 1 | $1,229 | $10 | |||||||||||||
Financial liabilities: | |||||||||||||||||||
Securities sold under agreements to repurchase | 1,654 | — | 1,654 | 1,654 | — |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Trading Assets and Derivative Instruments: | |||||||
U.S. Treasury securities | $539 | $538 | |||||
Federal agency securities | 480 | 588 | |||||
U.S. states and political subdivisions | 134 | 30 | |||||
MBS - agency | 567 | 553 | |||||
CLO securities | 1 | 2 | |||||
Corporate and other debt securities | 656 | 468 | |||||
CP | 140 | 67 | |||||
Equity securities | 49 | 66 | |||||
Derivative instruments 1 | 984 | 1,152 | |||||
Trading loans 2 | 2,517 | 2,655 | |||||
Total trading assets and derivative instruments | $6,067 | $6,119 | |||||
Trading Liabilities and Derivative Instruments: | |||||||
U.S. Treasury securities | $697 | $503 | |||||
MBS - agency | 1 | 37 | |||||
Corporate and other debt securities | 255 | 259 | |||||
Derivative instruments 1 | 398 | 464 | |||||
Total trading liabilities and derivative instruments | $1,351 | $1,263 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Pledged trading assets to secure repurchase agreements 1 | $968 | $986 | |||||
Pledged trading assets to secure certain derivative agreements | 471 | 393 | |||||
Pledged trading assets to secure other arrangements | 40 | 40 |
|
December 31, 2016 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $5,486 | $5 | $86 | $5,405 | |||||||||||
Federal agency securities | 310 | 5 | 2 | 313 | |||||||||||
U.S. states and political subdivisions | 279 | 5 | 5 | 279 | |||||||||||
MBS - agency | 23,642 | 313 | 293 | 23,662 | |||||||||||
MBS - non-agency residential | 71 | 3 | — | 74 | |||||||||||
MBS - non-agency commercial | 257 | — | 5 | 252 | |||||||||||
ABS | 8 | 2 | — | 10 | |||||||||||
Corporate and other debt securities | 34 | 1 | — | 35 | |||||||||||
Other equity securities 1 | 642 | 1 | 1 | 642 | |||||||||||
Total securities AFS | $30,729 | $335 | $392 | $30,672 | |||||||||||
December 31, 2015 | |||||||||||||||
(Dollars in millions) | Amortized Cost | Unrealized Gains | Unrealized Losses | Fair Value | |||||||||||
U.S. Treasury securities | $3,460 | $3 | $14 | $3,449 | |||||||||||
Federal agency securities | 402 | 10 | 1 | 411 | |||||||||||
U.S. states and political subdivisions | 156 | 8 | — | 164 | |||||||||||
MBS - agency | 22,877 | 397 | 150 | 23,124 | |||||||||||
MBS - non-agency residential | 92 | 2 | — | 94 | |||||||||||
ABS | 11 | 2 | 1 | 12 | |||||||||||
Corporate and other debt securities | 37 | 1 | — | 38 | |||||||||||
Other equity securities 1 | 533 | 1 | 1 | 533 | |||||||||||
Total securities AFS | $27,568 | $424 | $167 | $27,825 |
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Taxable interest | $630 | $552 | $565 | ||||||||
Tax-exempt interest | 6 | 6 | 10 | ||||||||
Dividends | 15 | 35 | 38 | ||||||||
Total interest and dividends on securities AFS | $651 | $593 | $613 |
Distribution of Remaining Maturities | |||||||||||||||||||
(Dollars in millions) | Due in 1 Year or Less | Due After 1 Year through 5 Years | Due After 5 Years through 10 Years | Due After 10 Years | Total | ||||||||||||||
Amortized Cost: | |||||||||||||||||||
U.S. Treasury securities | $— | $2,344 | $3,142 | $— | $5,486 | ||||||||||||||
Federal agency securities | 114 | 87 | 7 | 102 | 310 | ||||||||||||||
U.S. states and political subdivisions | 10 | 21 | 83 | 165 | 279 | ||||||||||||||
MBS - agency | 1,889 | 12,667 | 8,847 | 239 | 23,642 | ||||||||||||||
MBS - non-agency residential | — | 48 | 23 | — | 71 | ||||||||||||||
MBS - non-agency commercial | — | 12 | 245 | — | 257 | ||||||||||||||
ABS | 7 | — | 1 | — | 8 | ||||||||||||||
Corporate and other debt securities | 15 | 19 | — | — | 34 | ||||||||||||||
Total debt securities AFS | $2,035 | $15,198 | $12,348 | $506 | $30,087 | ||||||||||||||
Fair Value: | |||||||||||||||||||
U.S. Treasury securities | $— | $2,332 | $3,073 | $— | $5,405 | ||||||||||||||
Federal agency securities | 114 | 91 | 7 | 101 | 313 | ||||||||||||||
U.S. states and political subdivisions | 10 | 22 | 86 | 161 | 279 | ||||||||||||||
MBS - agency | 1,989 | 12,788 | 8,645 | 240 | 23,662 | ||||||||||||||
MBS - non-agency residential | — | 50 | 24 | — | 74 | ||||||||||||||
MBS - non-agency commercial | — | 12 | 240 | — | 252 | ||||||||||||||
ABS | 8 | — | 2 | — | 10 | ||||||||||||||
Corporate and other debt securities | 16 | 19 | — | — | 35 | ||||||||||||||
Total debt securities AFS | $2,137 | $15,314 | $12,077 | $502 | $30,030 | ||||||||||||||
Weighted average yield 1 | 3.01 | % | 2.40 | % | 2.42 | % | 3.14 | % | 2.46 | % |
December 31, 2016 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $4,380 | $86 | $— | $— | $4,380 | $86 | |||||||||||||||||
Federal agency securities | 96 | 2 | 3 | — | 99 | 2 | |||||||||||||||||
U.S. states and political subdivisions | 149 | 5 | — | — | 149 | 5 | |||||||||||||||||
MBS - agency | 14,622 | 285 | 451 | 8 | 15,073 | 293 | |||||||||||||||||
MBS - non-agency commercial | 184 | 5 | — | — | 184 | 5 | |||||||||||||||||
ABS | — | — | 5 | — | 5 | — | |||||||||||||||||
Corporate and other debt securities | 12 | — | — | — | 12 | — | |||||||||||||||||
Other equity securities | — | — | 4 | 1 | 4 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 19,443 | 383 | 463 | 9 | 19,906 | 392 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
MBS - non-agency residential | 16 | — | — | — | 16 | — | |||||||||||||||||
ABS | — | — | 1 | — | 1 | — | |||||||||||||||||
Total OTTI securities AFS | 16 | — | 1 | — | 17 | — | |||||||||||||||||
Total impaired securities AFS | $19,459 | $383 | $464 | $9 | $19,923 | $392 |
December 31, 2015 | |||||||||||||||||||||||
Less than twelve months | Twelve months or longer | Total | |||||||||||||||||||||
(Dollars in millions) | Fair Value | Unrealized Losses 2 | Fair Value | Unrealized Losses | Fair Value | Unrealized Losses 2 | |||||||||||||||||
Temporarily impaired securities AFS: | |||||||||||||||||||||||
U.S. Treasury securities | $2,169 | $14 | $— | $— | $2,169 | $14 | |||||||||||||||||
Federal agency securities | 75 | — | 34 | 1 | 109 | 1 | |||||||||||||||||
MBS - agency | 11,434 | 114 | 958 | 36 | 12,392 | 150 | |||||||||||||||||
ABS | — | — | 7 | 1 | 7 | 1 | |||||||||||||||||
Other equity securities | 3 | 1 | — | — | 3 | 1 | |||||||||||||||||
Total temporarily impaired securities AFS | 13,681 | 129 | 999 | 38 | 14,680 | 167 | |||||||||||||||||
OTTI securities AFS 1: | |||||||||||||||||||||||
ABS | 1 | — | — | — | 1 | — | |||||||||||||||||
Total OTTI securities AFS | 1 | — | — | — | 1 | — | |||||||||||||||||
Total impaired securities AFS | $13,682 | $129 | $999 | $38 | $14,681 | $167 |
2016 2 | 2015 1 | 2014 1 | |||
Default rate | N/A | 9% | 2% | ||
Prepayment rate | N/A | 13% | 16% | ||
Loss severity | N/A | 56% | 46% |
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Gross realized gains | $4 | $25 | $28 | ||||||||
Gross realized losses | — | (3 | ) | (42 | ) | ||||||
OTTI credit losses recognized in earnings | — | (1 | ) | (1 | ) | ||||||
Net securities gains/(losses) | $4 | $21 | ($15 | ) |
|
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Commercial loans: | |||||||
C&I | $69,213 | $67,062 | |||||
CRE | 4,996 | 6,236 | |||||
Commercial construction | 4,015 | 1,954 | |||||
Total commercial loans | 78,224 | 75,252 | |||||
Residential loans: | |||||||
Residential mortgages - guaranteed | 537 | 629 | |||||
Residential mortgages - nonguaranteed 1 | 26,137 | 24,744 | |||||
Residential home equity products | 11,912 | 13,171 | |||||
Residential construction | 404 | 384 | |||||
Total residential loans | 38,990 | 38,928 | |||||
Consumer loans: | |||||||
Guaranteed student | 6,167 | 4,922 | |||||
Other direct | 7,771 | 6,127 | |||||
Indirect | 10,736 | 10,127 | |||||
Credit cards | 1,410 | 1,086 | |||||
Total consumer loans | 26,084 | 22,262 | |||||
LHFI | $143,298 | $136,442 | |||||
LHFS 2 | $4,169 | $1,838 |
Commercial Loans | |||||||||||||||||||||||
C&I | CRE | Commercial Construction | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Risk rating: | |||||||||||||||||||||||
Pass | $66,920 | $65,379 | $4,574 | $6,067 | $3,914 | $1,931 | |||||||||||||||||
Criticized accruing | 1,903 | 1,375 | 415 | 158 | 84 | 23 | |||||||||||||||||
Criticized nonaccruing | 390 | 308 | 7 | 11 | 17 | — | |||||||||||||||||
Total | $69,213 | $67,062 | $4,996 | $6,236 | $4,015 | $1,954 |
Residential Loans 1 | |||||||||||||||||||||||
Residential Mortgages - Nonguaranteed | Residential Home Equity Products | Residential Construction | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $22,194 | $20,422 | $9,826 | $10,772 | $292 | $313 | |||||||||||||||||
620 - 699 | 3,042 | 3,262 | 1,540 | 1,741 | 96 | 58 | |||||||||||||||||
Below 620 2 | 901 | 1,060 | 546 | 658 | 16 | 13 | |||||||||||||||||
Total | $26,137 | $24,744 | $11,912 | $13,171 | $404 | $384 |
Consumer Loans 3 | |||||||||||||||||||||||
Other Direct | Indirect | Credit Cards | |||||||||||||||||||||
(Dollars in millions) | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | |||||||||||||||||
Current FICO score range: | |||||||||||||||||||||||
700 and above | $7,008 | $5,501 | $7,642 | $7,015 | $974 | $759 | |||||||||||||||||
620 - 699 | 703 | 576 | 2,381 | 2,481 | 351 | 265 | |||||||||||||||||
Below 620 2 | 60 | 50 | 713 | 631 | 85 | 62 | |||||||||||||||||
Total | $7,771 | $6,127 | $10,736 | $10,127 | $1,410 | $1,086 |
December 31, 2016 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $68,776 | $35 | $12 | $390 | $69,213 | ||||||||||||||
CRE | 4,988 | 1 | — | 7 | 4,996 | ||||||||||||||
Commercial construction | 3,998 | — | — | 17 | 4,015 | ||||||||||||||
Total commercial loans | 77,762 | 36 | 12 | 414 | 78,224 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 155 | 55 | 327 | — | 537 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 25,869 | 84 | 7 | 177 | 26,137 | ||||||||||||||
Residential home equity products | 11,596 | 81 | — | 235 | 11,912 | ||||||||||||||
Residential construction | 389 | 3 | — | 12 | 404 | ||||||||||||||
Total residential loans | 38,009 | 223 | 334 | 424 | 38,990 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 4,637 | 603 | 927 | — | 6,167 | ||||||||||||||
Other direct | 7,726 | 35 | 4 | 6 | 7,771 | ||||||||||||||
Indirect | 10,608 | 126 | 1 | 1 | 10,736 | ||||||||||||||
Credit cards | 1,388 | 12 | 10 | — | 1,410 | ||||||||||||||
Total consumer loans | 24,359 | 776 | 942 | 7 | 26,084 | ||||||||||||||
Total LHFI | $140,130 | $1,035 | $1,288 | $845 | $143,298 |
December 31, 2015 | |||||||||||||||||||
(Dollars in millions) | Accruing Current | Accruing 30-89 Days Past Due | Accruing 90+ Days Past Due | Nonaccruing 2 | Total | ||||||||||||||
Commercial loans: | |||||||||||||||||||
C&I | $66,670 | $61 | $23 | $308 | $67,062 | ||||||||||||||
CRE | 6,222 | 3 | — | 11 | 6,236 | ||||||||||||||
Commercial construction | 1,952 | — | 2 | — | 1,954 | ||||||||||||||
Total commercial loans | 74,844 | 64 | 25 | 319 | 75,252 | ||||||||||||||
Residential loans: | |||||||||||||||||||
Residential mortgages - guaranteed | 192 | 59 | 378 | — | 629 | ||||||||||||||
Residential mortgages - nonguaranteed 1 | 24,449 | 105 | 7 | 183 | 24,744 | ||||||||||||||
Residential home equity products | 12,939 | 87 | — | 145 | 13,171 | ||||||||||||||
Residential construction | 365 | 3 | — | 16 | 384 | ||||||||||||||
Total residential loans | 37,945 | 254 | 385 | 344 | 38,928 | ||||||||||||||
Consumer loans: | |||||||||||||||||||
Guaranteed student | 3,861 | 500 | 561 | — | 4,922 | ||||||||||||||
Other direct | 6,094 | 24 | 3 | 6 | 6,127 | ||||||||||||||
Indirect | 10,022 | 102 | — | 3 | 10,127 | ||||||||||||||
Credit cards | 1,070 | 9 | 7 | — | 1,086 | ||||||||||||||
Total consumer loans | 21,047 | 635 | 571 | 9 | 22,262 | ||||||||||||||
Total LHFI | $133,836 | $953 | $981 | $672 | $136,442 |
December 31, 2016 | December 31, 2015 | ||||||||||||||||||||||
(Dollars in millions) | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | Unpaid Principal Balance | Amortized Cost 1 | Related Allowance | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $266 | $214 | $— | $55 | $42 | $— | |||||||||||||||||
CRE | — | — | — | 11 | 9 | — | |||||||||||||||||
Total commercial loans | 266 | 214 | — | 66 | 51 | — | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 466 | 360 | — | 500 | 380 | — | |||||||||||||||||
Residential construction | 16 | 8 | — | 29 | 8 | — | |||||||||||||||||
Total residential loans | 482 | 368 | — | 529 | 388 | — | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 225 | 151 | 31 | 173 | 167 | 28 | |||||||||||||||||
CRE | 26 | 17 | 2 | — | — | — | |||||||||||||||||
Total commercial loans | 251 | 168 | 33 | 173 | 167 | 28 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,277 | 1,248 | 150 | 1,381 | 1,344 | 178 | |||||||||||||||||
Residential home equity products | 863 | 795 | 54 | 740 | 670 | 60 | |||||||||||||||||
Residential construction | 109 | 107 | 11 | 127 | 125 | 14 | |||||||||||||||||
Total residential loans | 2,249 | 2,150 | 215 | 2,248 | 2,139 | 252 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 59 | 2 | 59 | 2 | 1 | 11 | 11 | 1 | |||||||||||||||
Indirect | 103 | 103 | 5 | 114 | 114 | 5 | |||||||||||||||||
Credit cards | 24 | 6 | 1 | 24 | 6 | 1 | |||||||||||||||||
Total consumer loans | 186 | 168 | 7 | 149 | 131 | 7 | |||||||||||||||||
Total impaired loans | $3,434 | $3,068 | $255 | $3,165 | $2,876 | $287 |
Year Ended December 31 | |||||||||||||||||||||||
2016 | 2015 | 2014 | |||||||||||||||||||||
(Dollars in millions) | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized1 | Average Amortized Cost | Interest Income Recognized 1 | |||||||||||||||||
Impaired loans with no related allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | $169 | $3 | $58 | $2 | $84 | $1 | |||||||||||||||||
CRE | — | — | 10 | — | 11 | 1 | |||||||||||||||||
Total commercial loans | 169 | 3 | 68 | 2 | 95 | 2 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 370 | 16 | 390 | 17 | 437 | 17 | |||||||||||||||||
Residential construction | 8 | — | 11 | — | 12 | — | |||||||||||||||||
Total residential loans | 378 | 16 | 401 | 17 | 449 | 17 | |||||||||||||||||
Impaired loans with an allowance recorded: | |||||||||||||||||||||||
Commercial loans: | |||||||||||||||||||||||
C&I | 170 | 1 | 147 | 5 | 16 | 1 | |||||||||||||||||
CRE | 25 | 1 | — | — | 5 | — | |||||||||||||||||
Total commercial loans | 195 | 2 | 147 | 5 | 21 | 1 | |||||||||||||||||
Residential loans: | |||||||||||||||||||||||
Residential mortgages - nonguaranteed | 1,251 | 64 | 1,349 | 65 | 1,357 | 78 | |||||||||||||||||
Residential home equity products | 812 | 29 | 682 | 28 | 644 | 27 | |||||||||||||||||
Residential construction | 110 | 6 | 125 | 8 | 144 | 8 | |||||||||||||||||
Total residential loans | 2,173 | 99 | 2,156 | 101 | 2,145 | 113 | |||||||||||||||||
Consumer loans: | |||||||||||||||||||||||
Other direct | 10 | 1 | 12 | — | 14 | — | |||||||||||||||||
Indirect | 114 | 6 | 125 | 6 | 113 | 5 | |||||||||||||||||
Credit cards | 6 | 1 | 7 | 1 | 10 | 1 | |||||||||||||||||
Total consumer loans | 130 | 8 | 144 | 7 | 137 | 6 | |||||||||||||||||
Total impaired loans | $3,045 | $128 | $2,916 | $132 | $2,847 | $139 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Nonaccrual/NPLs: | |||||||
Commercial loans: | |||||||
C&I | $390 | $308 | |||||
CRE | 7 | 11 | |||||
Commercial construction | 17 | — | |||||
Residential loans: | |||||||
Residential mortgages - nonguaranteed | 177 | 183 | |||||
Residential home equity products | 235 | 145 | |||||
Residential construction | 12 | 16 | |||||
Consumer loans: | |||||||
Other direct | 6 | 6 | |||||
Indirect | 1 | 3 | |||||
Total nonaccrual/NPLs 1 | 845 | 672 | |||||
OREO 2 | 60 | 56 | |||||
Other repossessed assets | 14 | 7 | |||||
Total NPAs | $919 | $735 |
2016 1 | ||||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | |||||||||||||
Commercial loans: | ||||||||||||||||||
C&I | 144 | $— | $2 | $134 | $136 | |||||||||||||
CRE | 4 | — | — | — | — | |||||||||||||
Commercial construction | 1 | — | — | — | — | |||||||||||||
Residential loans: | ||||||||||||||||||
Residential mortgages - nonguaranteed | 931 | 3 | 82 | 10 | 95 | |||||||||||||
Residential home equity products | 3,448 | — | 10 | 243 | 253 | |||||||||||||
Residential construction | 63 | — | — | — | — | |||||||||||||
Consumer loans: | ||||||||||||||||||
Other direct 3 | 4,021 | — | — | 50 | 50 | |||||||||||||
Indirect | 3,141 | — | — | 37 | 37 | |||||||||||||
Credit cards | 719 | — | 3 | — | 3 | |||||||||||||
Total TDRs | 12,472 | $3 | $97 | $474 | $574 |
2015 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 79 | $— | $1 | $8 | $9 | ||||||||||||
CRE | 1 | — | — | — | — | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 789 | 12 | 129 | 25 | 166 | ||||||||||||
Residential home equity products | 2,172 | — | 25 | 113 | 138 | ||||||||||||
Residential construction | 23 | — | 6 | — | 6 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 66 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,578 | — | — | 52 | 52 | ||||||||||||
Credit cards | 683 | — | 3 | — | 3 | ||||||||||||
Total TDRs | 6,391 | $12 | $164 | $199 | $375 |
2014 1 | |||||||||||||||||
(Dollars in millions) | Number of Loans Modified | Principal Forgiveness 2 | Rate Modification | Term Extension and/or Other Concessions | Total | ||||||||||||
Commercial loans: | |||||||||||||||||
C&I | 78 | $— | $1 | $37 | $38 | ||||||||||||
CRE | 6 | 4 | — | 3 | 7 | ||||||||||||
Residential loans: | |||||||||||||||||
Residential mortgages - nonguaranteed | 1,135 | 10 | 127 | 44 | 181 | ||||||||||||
Home equity products | 1,977 | — | 7 | 86 | 93 | ||||||||||||
Residential construction | 11 | — | 1 | — | 1 | ||||||||||||
Consumer loans: | |||||||||||||||||
Other direct | 71 | — | — | 1 | 1 | ||||||||||||
Indirect | 2,928 | — | — | 57 | 57 | ||||||||||||
Credit cards | 450 | — | 2 | — | 2 | ||||||||||||
Total TDRs | 6,656 | $14 | $138 | $228 | $380 |
Year Ended December 31, 2016 | ||||||
(Dollars in millions) | Number of Loans | Amortized Cost | ||||
Commercial loans: | ||||||
C&I | 22 | $15 | ||||
Residential loans: | ||||||
Residential mortgages | 55 | 11 | ||||
Residential home equity products | 137 | 10 | ||||
Consumer loans: | ||||||
Other direct | 20 | — | ||||
Indirect | 117 | 1 | ||||
Credit cards | 97 | — | ||||
Total TDRs | 448 | $37 |
Year Ended December 31, 2015 | |||||
(Dollars in millions) | Number of Loans | Amortized Cost | |||
Commercial loans: | |||||
C&I | 34 | $1 | |||
Residential loans: | |||||
Residential mortgages | 120 | 16 | |||
Residential home equity products | 138 | 6 | |||
Consumer loans: | |||||
Other direct | 5 | — | |||
Indirect | 171 | 2 | |||
Credit cards | 84 | — | |||
Total TDRs | 552 | $25 |
Year Ended December 31, 2014 | |||||
(Dollars in millions) | Number of Loans | Amortized Cost | |||
Commercial loans: | |||||
C&I | 78 | $10 | |||
Residential loans: | |||||
Residential mortgages | 158 | 19 | |||
Home equity products | 101 | 5 | |||
Residential construction | 6 | — | |||
Consumer loans: | |||||
Other direct | 9 | — | |||
Indirect | 181 | 1 | |||
Credit cards | 145 | 1 | |||
Total TDRs | 678 | $36 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Interest only mortgages with MI or with combined original LTV ≤ 80% 1 | $845 | $1,563 | |||||
Interest only mortgages with no MI and with combined original LTV > 80% 1 | 279 | 547 | |||||
Total interest only mortgages 1 | 1,124 | 2,110 | |||||
Amortizing mortgages with combined original LTV > 80% and/or second liens 2 | 9,198 | 8,366 | |||||
Total mortgages with potential concentration of credit risk | $10,322 | $10,476 |
|
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Balance, beginning of period | $1,815 | $1,991 | $2,094 | ||||||||
Provision for loan losses | 440 | 156 | 338 | ||||||||
Provision for unfunded commitments | 4 | 9 | 4 | ||||||||
Loan charge-offs | (591 | ) | (470 | ) | (607 | ) | |||||
Loan recoveries | 108 | 129 | 162 | ||||||||
Balance, end of period | $1,776 | $1,815 | $1,991 | ||||||||
Components: | |||||||||||
ALLL | $1,709 | $1,752 | $1,937 | ||||||||
Unfunded commitments reserve 1 | 67 | 63 | 54 | ||||||||
Allowance for credit losses | $1,776 | $1,815 | $1,991 |
Year Ended December 31, 2016 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $1,047 | $534 | $171 | $1,752 | |||||||||||
Provision/(benefit) for loan losses | 329 | (59 | ) | 170 | 440 | ||||||||||
Loan charge-offs | (287 | ) | (136 | ) | (168 | ) | (591 | ) | |||||||
Loan recoveries | 35 | 30 | 43 | 108 | |||||||||||
Balance, end of period | $1,124 | $369 | $216 | $1,709 | |||||||||||
Year Ended December 31, 2015 | |||||||||||||||
(Dollars in millions) | Commercial | Residential | Consumer | Total | |||||||||||
Balance, beginning of period | $986 | $777 | $174 | $1,937 | |||||||||||
Provision/(benefit) for loan losses | 133 | (67 | ) | 90 | 156 | ||||||||||
Loan charge-offs | (117 | ) | (218 | ) | (135 | ) | (470 | ) | |||||||
Loan recoveries | 45 | 42 | 42 | 129 | |||||||||||
Balance, end of period | $1,047 | $534 | $171 | $1,752 |
December 31, 2016 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | |||||||||||||||||||||||
Individually evaluated | $382 | $33 | $2,518 | $215 | $168 | $7 | $3,068 | $255 | |||||||||||||||||||||||
Collectively evaluated | 77,842 | 1,091 | 36,250 | 154 | 25,916 | 209 | 140,008 | 1,454 | |||||||||||||||||||||||
Total evaluated | 78,224 | 1,124 | 38,768 | 369 | 26,084 | 216 | 143,076 | 1,709 | |||||||||||||||||||||||
LHFI at fair value | — | — | 222 | — | — | — | 222 | — | |||||||||||||||||||||||
Total LHFI | $78,224 | $1,124 | $38,990 | $369 | $26,084 | $216 | $143,298 | $1,709 |
December 31, 2015 | |||||||||||||||||||||||||||||||
Commercial | Residential | Consumer | Total | ||||||||||||||||||||||||||||
(Dollars in millions) | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | Carrying Value | ALLL | |||||||||||||||||||||||
Individually evaluated | $218 | $28 | $2,527 | $252 | $131 | $7 | $2,876 | $287 | |||||||||||||||||||||||
Collectively evaluated | 75,034 | 1,019 | 36,144 | 282 | 22,131 | 164 | 133,309 | 1,465 | |||||||||||||||||||||||
Total evaluated | 75,252 | 1,047 | 38,671 | 534 | 22,262 | 171 | 136,185 | 1,752 | |||||||||||||||||||||||
LHFI at fair value | — | — | 257 | — | — | — | 257 | — | |||||||||||||||||||||||
Total LHFI | $75,252 | $1,047 | $38,928 | $534 | $22,262 | $171 | $136,442 | $1,752 |
|
(Dollars in millions) | Useful Life (in years) | 2016 | 2015 | ||||||
Land | Indefinite | $320 | $330 | ||||||
Buildings and improvements | 1 - 40 | 1,028 | 1,073 | ||||||
Leasehold improvements | 1 - 30 | 645 | 636 | ||||||
Furniture and equipment | 1 - 20 | 1,492 | 1,463 | ||||||
Construction in progress | 357 | 249 | |||||||
Total premises and equipment | 3,842 | 3,751 | |||||||
Less: Accumulated depreciation and amortization | 2,286 | 2,249 | |||||||
Premises and equipment, net | $1,556 | $1,502 |
(Dollars in millions) | Operating Leases | ||
2017 | $205 | ||
2018 | 193 | ||
2019 | 179 | ||
2020 | 159 | ||
2021 | 148 | ||
Thereafter | 727 | ||
Total minimum lease payments | $1,611 |
|
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Total | ||||||||
Balance, January 1, 2016 | $4,262 | $2,075 | $6,337 | ||||||||
Acquisition of Pillar | — | — | — | ||||||||
Balance, December 31, 2016 | $4,262 | $2,075 | $6,337 |
(Dollars in millions) | MSRs - Fair Value | Other | Total | ||||||||
Balance, January 1, 2016 | $1,307 | $18 | $1,325 | ||||||||
Amortization 1 | — | (9 | ) | (9 | ) | ||||||
Servicing rights originated | 312 | — | 312 | ||||||||
Servicing rights purchased | 200 | — | 200 | ||||||||
Servicing rights acquired in Pillar acquisition | — | 62 | 62 | ||||||||
Other intangible assets acquired in Pillar acquisition 2 | — | 14 | 14 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 3 | (13 | ) | — | (13 | ) | ||||||
Other changes in fair value 4 | (232 | ) | — | (232 | ) | ||||||
Servicing rights sold | (2 | ) | — | (2 | ) | ||||||
Balance, December 31, 2016 | $1,572 | $85 | $1,657 | ||||||||
Balance, January 1, 2015 | $1,206 | $13 | $1,219 | ||||||||
Amortization 1 | — | (8 | ) | (8 | ) | ||||||
Servicing rights originated | 238 | 13 | 251 | ||||||||
Servicing rights purchased | 109 | — | 109 | ||||||||
Changes in fair value: | |||||||||||
Due to changes in inputs and assumptions 3 | (32 | ) | — | (32 | ) | ||||||
Other changes in fair value 4 | (210 | ) | — | (210 | ) | ||||||
Servicing rights sold | (4 | ) | — | (4 | ) | ||||||
Balance, December 31, 2015 | $1,307 | $18 | $1,325 |
(Dollars in millions) | |||
2017 | $15 | ||
2018 | 12 | ||
2019 | 9 | ||
2020 | 9 | ||
2021 | 7 | ||
Thereafter | 23 | ||
Total 1 | $75 |
(Dollars in millions) | December 31, 2016 | December 31, 2015 | |||||
Fair value of MSRs | $1,572 | $1,307 | |||||
Prepayment rate assumption (annual) | 9 | % | 10 | % | |||
Decline in fair value from 10% adverse change | $50 | $49 | |||||
Decline in fair value from 20% adverse change | 97 | 94 | |||||
Option adjusted spread (annual) | 8 | % | 8 | % | |||
Decline in fair value from 10% adverse change | $63 | $64 | |||||
Decline in fair value from 20% adverse change | 122 | 123 | |||||
Weighted-average life (in years) | 7.0 | 6.6 | |||||
Weighted-average coupon | 4.0 | % | 4.1 | % |
|
2016 | 2015 | ||||||||||||
(Dollars in millions) | Balance | Interest Rate | Balance | Interest Rate | |||||||||
Master notes | $483 | 0.25 | % | $582 | 0.20 | % | |||||||
Dealer collateral | 451 | 0.55 | 442 | 0.20 | |||||||||
Other | 81 | 2.28 | — | — | |||||||||
Total other short-term borrowings | $1,015 | $1,024 |
|
Portfolio Balance | Past Due and Nonaccrual | Net Charge-offs | ||||||||||||||||||||||
December 31, 2016 | December 31, 2015 | December 31, 2016 | December 31, 2015 | Year Ended December 31 | ||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | ||||||||||||||||||||||
LHFI portfolio: | ||||||||||||||||||||||||
Commercial | $78,224 | $75,252 | $426 | $344 | $252 | $72 | ||||||||||||||||||
Residential | 38,990 | 38,928 | 758 | 729 | 106 | 176 | ||||||||||||||||||
Consumer | 26,084 | 22,262 | 949 | 580 | 125 | 93 | ||||||||||||||||||
Total LHFI portfolio | 143,298 | 136,442 | 2,133 | 1,653 | 483 | 341 | ||||||||||||||||||
Managed securitized loans 1: | ||||||||||||||||||||||||
Commercial 2 | 4,761 | — | — | — | — | — | ||||||||||||||||||
Residential | 126,641 | 116,990 | 114 | 126 | 8 | 3 | 12 | 3 | ||||||||||||||||
Consumer | 512 | 807 | 1 | 1 | 3 | 2 | ||||||||||||||||||
Total managed securitized loans | 131,914 | 117,797 | 115 | 127 | 11 | 14 | ||||||||||||||||||
Managed unsecuritized loans 4 | 2,985 | 3,973 | 438 | 597 | — | — | ||||||||||||||||||
Total managed loans | $278,197 | $258,212 | $2,686 | $2,377 | $494 | $355 |
|
Payments Due by Period | |||||||||||||||||||||||||||
(Dollars in millions) | 2017 | 2018 | 2019 | 2020 | 2021 | Thereafter | Total | ||||||||||||||||||||
Unfunded lending commitments | $26,057 | $8,786 | $13,727 | $16,439 | $14,568 | $11,994 | $91,571 | ||||||||||||||||||||
Purchase obligations 1 | 497 | 22 | 20 | 14 | 12 | 219 | 784 | ||||||||||||||||||||
Consumer and other time deposits 2, 3 | 3,893 | 1,794 | 1,082 | 983 | 603 | 1,112 | 9,467 | ||||||||||||||||||||
Brokered time deposits 3 | 161 | 102 | 175 | 232 | 131 | 123 | 924 | ||||||||||||||||||||
Foreign time deposits 3 | 610 | — | — | — | — | — | 610 | ||||||||||||||||||||
Commitments to fund partnership investments 4 | 563 | — | — | — | — | — | 563 |
|
2016 | 2015 | ||||||||||
(Dollars in millions) | Maturity Date(s) | Interest Rate(s) | Balance | Balance | |||||||
Parent Company Only: | |||||||||||
Senior, fixed rate | 2017 - 2028 | 2.35% - 6.00% | $3,818 | $3,614 | |||||||
Senior, variable rate | 2017 - 2026 | 0.25 - 2.50 | 314 | 331 | |||||||
Subordinated, fixed rate | 2026 | 6.00 | 200 | 200 | |||||||
Junior subordinated, variable rate | 2027 - 2028 | 1.58 - 1.83 | 627 | 627 | |||||||
Total | 4,959 | 4,772 | |||||||||
Less: Debt issuance costs 1 | 9 | ||||||||||
Total Parent Company debt | 4,950 | 4,772 | |||||||||
Subsidiaries 2: | |||||||||||
Senior, fixed rate 3 | 2017 - 2053 | 0.80 - 9.27 | 2,539 | 1,620 | |||||||
Senior, variable rate | 2017 - 2043 | 0.61 - 2.27 | 2,613 | 1,097 | |||||||
Subordinated, fixed rate 4 | 2017 - 2026 | 3.30 - 7.25 | 1,651 | 973 | |||||||
Total | 6,803 | 3,690 | |||||||||
Less: Debt issuance costs 1 | 5 | ||||||||||
Total subsidiaries debt | 6,798 | 3,690 | |||||||||
Total long-term debt | $11,748 | $8,462 |
(Dollars in millions) | Parent Company | Subsidiaries | |||||
2017 | $482 | $1,305 | |||||
2018 | 874 | 1,237 | |||||
2019 | 792 | 27 | |||||
2020 | — | 1,721 | |||||
2021 | 969 | 505 | |||||
Thereafter | 1,842 | 2,008 | |||||
Total maturities | 4,959 | 6,803 | |||||
Less: Debt issuance costs | 9 | 5 | |||||
Total long-term debt | $4,950 | $6,798 |
|
2016 | 2015 | ||||||||||||
(Dollars in millions) | Amount | Ratio | Amount | Ratio | |||||||||
SunTrust Banks, Inc. | |||||||||||||
CET1 | $16,953 | 9.59 | % | $16,421 | 9.96 | % | |||||||
Tier 1 capital | 18,186 | 10.28 | 17,804 | 10.80 | |||||||||
Total capital | 21,685 | 12.26 | 20,668 | 12.54 | |||||||||
Leverage | 9.22 | 9.69 | |||||||||||
SunTrust Bank | |||||||||||||
CET1 | $18,535 | 10.71 | % | $17,859 | 11.02 | % | |||||||
Tier 1 capital | 18,573 | 10.73 | 17,908 | 11.05 | |||||||||
Total capital | 21,276 | 12.29 | 20,101 | 12.40 | |||||||||
Leverage | 9.63 | 9.96 |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Series A (1,725 shares outstanding) | $172 | $172 | $172 | ||||||||
Series B (1,025 shares outstanding) | 103 | 103 | 103 | ||||||||
Series E (4,500 shares outstanding) | 450 | 450 | 450 | ||||||||
Series F (5,000 shares outstanding) | 500 | 500 | 500 | ||||||||
Total preferred stock | $1,225 | $1,225 | $1,225 |
|
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Current income tax provision: | |||||||||||
Federal | $667 | $707 | $365 | ||||||||
State | 27 | 36 | 29 | ||||||||
Total | 694 | 743 | 394 | ||||||||
Deferred income tax provision/(benefit): | |||||||||||
Federal | 59 | 27 | 99 | ||||||||
State | 52 | (6 | ) | — | |||||||
Total | 111 | 21 | 99 | ||||||||
Total provision for income taxes | $805 | $764 | $493 |
2016 | 2015 | 2014 | ||||||||||||||||||
(Dollars in millions) | Amount | % of Pre-Tax Income | Amount | % of Pre-Tax Income | Amount | % of Pre-Tax Income | ||||||||||||||
Income tax provision at federal statutory rate | $939 | 35.0 | % | $944 | 35.0 | % | $793 | 35.0 | % | |||||||||||
Increase/(decrease) resulting from: | ||||||||||||||||||||
State income taxes, net | 53 | 2.0 | 25 | 0.9 | 12 | 0.5 | ||||||||||||||
Tax-exempt interest | (86 | ) | (3.2 | ) | (88 | ) | (3.3 | ) | (89 | ) | (3.9 | ) | ||||||||
Changes in UTBs (including interest), net | 6 | 0.2 | (31 | ) | (1.1 | ) | (82 | ) | (3.6 | ) | ||||||||||
Income tax credits, net of amortization 1 | (86 | ) | (3.2 | ) | (69 | ) | (2.6 | ) | (65 | ) | (2.9 | ) | ||||||||
Non-deductible expenses | 8 | 0.3 | — | — | (57 | ) | (2.5 | ) | ||||||||||||
Other | (29 | ) | 2 | (1.1 | ) | 2 | (17 | ) | (0.6 | ) | (19 | ) | (0.8 | ) | ||||||
Total provision for income taxes and effective tax rate | $805 | 30.0 | % | $764 | 28.3 | % | $493 | 21.8 | % |
(Dollars in millions) | 2016 | 2015 | |||||
DTAs: | |||||||
ALLL | $639 | $651 | |||||
Accrued expenses | 275 | 297 | |||||
State NOLs and other carryforwards | 170 | 192 | |||||
Net unrealized losses in AOCI | 472 | 257 | |||||
Other | 70 | 97 | |||||
Total gross DTAs | 1,626 | 1,494 | |||||
Valuation allowance | (80 | ) | (79 | ) | |||
Total DTAs | 1,546 | 1,415 | |||||
DTLs: | |||||||
Leasing | 659 | 707 | |||||
Compensation and employee benefits | 179 | 140 | |||||
MSRs | 370 | 372 | |||||
Loans | 142 | 109 | |||||
Goodwill and intangible assets | 233 | 216 | |||||
Fixed assets | 113 | 131 | |||||
Other | 82 | 65 | |||||
Total DTLs | 1,778 | 1,740 | |||||
Net DTL | ($232 | ) | ($325 | ) |
(Dollars in millions) | 2016 | 2015 | |||||
Balance at January 1 | $100 | $210 | |||||
Increases in UTBs related to prior years | 18 | 4 | |||||
Decreases in UTBs related to prior years | (4 | ) | (4 | ) | |||
Increases in UTBs related to the current year | 13 | 10 | |||||
Decreases in UTBs related to settlements | (16 | ) | (119 | ) | |||
Decreases in UTBs related to lapse of the applicable statutes of limitations | — | (1 | ) | ||||
Balance at December 31 | $111 | $100 |
|
Stock Options | Restricted Stock | Restricted Stock Units | |||||||||||||||||||||||||
(Dollars in millions, except per share data) | Shares | Price Range | Weighted Average Exercise Price | Shares | Deferred Compensation | Weighted Average Grant Price | Shares | Weighted Average Grant Price | |||||||||||||||||||
Balance, January 1, 2014 | 10,929,371 | $9.06 - 150.45 | $49.86 | 3,983,538 | $50 | $27.04 | 2,496,178 | $26.69 | |||||||||||||||||||
Granted | — | — | — | 21,427 | — | 39.20 | 1,590,075 | 36.67 | |||||||||||||||||||
Exercised/vested | (426,889 | ) | 9.06 - 32.27 | 20.86 | (957,308 | ) | — | 29.31 | (338,196 | ) | 32.80 | ||||||||||||||||
Cancelled/expired/forfeited | (2,774,725 | ) | 23.70 - 149.81 | 71.10 | (117,798 | ) | (2 | ) | 25.60 | (58,793 | ) | 37.73 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (27 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2014 | 7,727,757 | 9.06 - 150.45 | 43.84 | 2,929,859 | 21 | 26.45 | 3,689,264 | 31.15 | |||||||||||||||||||
Granted | — | — | — | 20,412 | 1 | 41.15 | 1,670,587 | 40.54 | |||||||||||||||||||
Exercised/vested | (687,832 | ) | 9.06 - 32.27 | 20.38 | (1,510,045 | ) | — | 22.86 | (883,621 | ) | 26.39 | ||||||||||||||||
Cancelled/expired/forfeited | (1,821,667 | ) | 23.70 - 150.45 | 73.01 | (106,151 | ) | (4 | ) | 29.95 | (157,390 | ) | 39.19 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (16 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2015 | 5,218,258 | 9.06 - 85.34 | 36.75 | 1,334,075 | 2 | 30.44 | 4,318,840 | 35.44 | |||||||||||||||||||
Granted | — | — | — | 11,312 | 1 | 42.44 | 2,548,326 | 35.08 | |||||||||||||||||||
Exercised/vested | (1,547,255 | ) | 9.06 - 32.27 | 16.25 | (1,332,995 | ) | — | 30.43 | (2,428,213 | ) | 30.52 | ||||||||||||||||
Cancelled/expired/forfeited | (417,210 | ) | 21.67 - 71.03 | 67.59 | (1,080 | ) | (1 | ) | 35.03 | (263,144 | ) | 36.67 | |||||||||||||||
Amortization of restricted stock compensation | — | — | — | — | (2 | ) | — | — | — | ||||||||||||||||||
Balance, December 31, 2016 | 3,253,793 | $9.06 - 85.34 | $42.54 | 11,312 | $— | $42.44 | 4,175,809 | $36.27 | |||||||||||||||||||
Exercisable, December 31, 2016 | 3,253,793 | $42.54 |
Options Outstanding | Options Exercisable | |||||||||||||||||||||||||
(Dollars in millions, except per share data) | Number Outstanding at December 31, 2016 | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (Years) | Total Aggregate Intrinsic Value | Number Exercisable at December 31, 2016 | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (Years) | Total Aggregate Intrinsic Value | ||||||||||||||||||
Range of Exercise Prices: | ||||||||||||||||||||||||||
$9.06 to 49.46 | 1,904,207 | $22.00 | 3.73 | $63 | 1,904,207 | $22.00 | 3.73 | $63 | ||||||||||||||||||
$49.47 to 64.57 | 781 | 56.34 | 0.84 | — | 781 | 56.34 | 0.84 | — | ||||||||||||||||||
$64.58 to 85.34 | 1,348,805 | 71.53 | 0.51 | — | 1,348,805 | 71.53 | 0.51 | — | ||||||||||||||||||
3,253,793 | $42.54 | 2.39 | $63 | 3,253,793 | $42.54 | 2.39 | $63 |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Intrinsic value of options exercised 1 | $43 | $15 | $8 | ||||||||
Fair value of vested restricted shares 1 | 41 | 35 | 28 | ||||||||
Fair value of vested RSUs 1 | 74 | 23 | 11 |
Years Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Stock options | $— | $1 | $2 | ||||||||
Restricted stock | 2 | 16 | 27 | ||||||||
Phantom stock units 1 | 67 | 32 | 13 | ||||||||
RSUs | 56 | 46 | 34 | ||||||||
Total stock-based compensation | $125 | $95 | $76 | ||||||||
Stock-based compensation tax benefit | $48 | $36 | $29 |
Pension Benefits 1 | Other Postretirement Benefits | ||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Benefit obligation, beginning of year | $2,716 | $2,935 | $65 | $69 | |||||||||||
Service cost | 5 | 5 | — | — | |||||||||||
Interest cost | 97 | 116 | 2 | 2 | |||||||||||
Plan participants’ contributions | — | — | 4 | 6 | |||||||||||
Actuarial loss/(gain) | 76 | (171 | ) | (4 | ) | (2 | ) | ||||||||
Benefits paid | (142 | ) | (164 | ) | (9 | ) | (10 | ) | |||||||
Administrative expenses paid from pension trust | (5 | ) | (5 | ) | — | — | |||||||||
Benefit obligation, end of year 2 | $2,747 | $2,716 | $58 | $65 | |||||||||||
Change in plan assets: | |||||||||||||||
Fair value of plan assets, beginning of year | $2,879 | $3,080 | $156 | $160 | |||||||||||
Actual return on plan assets | 279 | (37 | ) | 5 | 1 | ||||||||||
Employer contributions 3 | 5 | 5 | — | — | |||||||||||
Plan participants’ contributions | — | — | 5 | 5 | |||||||||||
Benefits paid | (142 | ) | (164 | ) | (9 | ) | (10 | ) | |||||||
Administrative expenses paid from pension trust | (5 | ) | (5 | ) | — | — | |||||||||
Fair value of plan assets, end of year 4 | $3,016 | $2,879 | $157 | $156 | |||||||||||
Funded status at end of year 5, 6 | $269 | $163 | $99 | $91 | |||||||||||
Funded status at end of year (%) | 110 | % | 106 | % | |||||||||||
Accumulated benefit obligation | $2,747 | $2,716 | |||||||||||||
Discount rate | 4.18 | % | 4.44 | % | 3.70 | % | 3.95 | % |
Pension Benefits 1 | Other Postretirement Benefits | |||||||||||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | 2016 | 2015 | 2014 | ||||||||||||||||||
Service cost | $5 | $5 | $5 | $— | $— | $— | ||||||||||||||||||
Interest cost | 97 | 116 | 124 | 2 | 2 | 3 | ||||||||||||||||||
Expected return on plan assets | (186 | ) | (206 | ) | (200 | ) | (5 | ) | (5 | ) | (5 | ) | ||||||||||||
Amortization of prior service credit | — | — | — | (6 | ) | (6 | ) | (6 | ) | |||||||||||||||
Amortization of actuarial loss | 25 | 21 | 16 | — | — | — | ||||||||||||||||||
Net periodic benefit | ($59 | ) | ($64 | ) | ($55 | ) | ($9 | ) | ($9 | ) | ($8 | ) | ||||||||||||
Weighted average assumptions used to determine net periodic benefit: | ||||||||||||||||||||||||
Discount rate | 4.44 | % | 4.09 | % | 4.98 | % | 3.95 | % | 3.60 | % | 4.15 | % | ||||||||||||
Expected return on plan assets | 6.68 | 6.91 | 7.17 | 3.13 | 3.50 | 3.68 |
Pension Benefits | Other Postretirement Benefits | ||||||||||||||
(Dollars in millions) | 2016 | 2015 | 2016 | 2015 | |||||||||||
Prior service credit | $— | $— | ($59 | ) | ($64 | ) | |||||||||
Net actuarial loss/(gain) | 1,031 | 1,072 | (15 | ) | (11 | ) | |||||||||
Total AOCI, pre-tax | $1,031 | $1,072 | ($74 | ) | ($75 | ) |
(Dollars in millions) | Pension Benefits | Other Postretirement Benefits | |||||
Current year actuarial gain | ($16 | ) | ($5 | ) | |||
Amortization of prior service credit | — | 6 | |||||
Amortization of actuarial loss | (25 | ) | — | ||||
Total recognized in AOCI, pre-tax | ($41 | ) | $1 | ||||
Total recognized in net periodic benefit and AOCI, pre-tax | ($100 | ) | ($8 | ) |
Fair Value Measurements at December 31, 2016 1 | |||||||||||||||
(Dollars in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Money market funds 2 | $112 | $112 | $— | $— | |||||||||||
Equity securities | 1,415 | 1,415 | — | — | |||||||||||
Mutual funds 3: | |||||||||||||||
Equity index fund | 47 | 47 | — | — | |||||||||||
Tax exempt municipal bond funds | 82 | 82 | — | — | |||||||||||
Taxable fixed income index funds | 13 | 13 | — | — | |||||||||||
Futures contracts | (5 | ) | — | (5 | ) | — | |||||||||
Fixed income securities | 1,486 | — | 1,486 | — | |||||||||||
Other assets | 6 | 6 | — | — | |||||||||||
Total plan assets | $3,156 | $1,675 | $1,481 | $— |
Fair Value Measurements at December 31, 2015 1 | |||||||||||||||
(Dollars in millions) | Total | Level 1 | Level 2 | Level 3 | |||||||||||
Money market funds 2 | $83 | $83 | $— | $— | |||||||||||
Equity securities | 1,416 | 1,416 | — | — | |||||||||||
Mutual funds 3: | |||||||||||||||
Equity index fund | 48 | 48 | — | — | |||||||||||
Tax exempt municipal bond funds | 84 | 84 | — | — | |||||||||||
Taxable fixed income index funds | 13 | 13 | — | — | |||||||||||
Futures contracts | (11 | ) | — | (11 | ) | — | |||||||||
Fixed income securities | 1,381 | — | 1,381 | — | |||||||||||
Other assets | 11 | 11 | — | — | |||||||||||
Total plan assets | $3,025 | $1,655 | $1,370 | $— |
Pension Benefits | Other Postretirement Benefits | ||||||||||||||||
Target Allocation | % of plan assets | Target Allocation | % of plan assets | ||||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||||||
Cash equivalents | 0-10 | % | 3 | % | 3 | % | 5-15 | % | 10 | % | 7 | % | |||||
Equity securities | 0-50 | 47 | 49 | 20-40 | 30 | 31 | |||||||||||
Debt securities | 50-100 | 50 | 48 | 50-70 | 60 | 62 | |||||||||||
Total | 100 | % | 100 | % | 100 | % | 100 | % |
(Dollars in millions) | Pension Benefits 1 | Other Postretirement Benefits (excluding Medicare Subsidy) 2 | |||||
Employer Contributions: | |||||||
2017 (expected) to plan trusts | $— | $— | |||||
2017 (expected) to plan participants 3 | 11 | — | |||||
Expected Benefit Payments: | |||||||
2017 | 183 | 6 | |||||
2018 | 168 | 6 | |||||
2019 | 166 | 5 | |||||
2020 | 165 | 5 | |||||
2021 | 165 | 4 | |||||
2022 - 2026 | 812 | 19 |
|
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Pending repurchase requests, beginning of period | $17 | $47 | $126 | ||||||||
Repurchase requests received | 44 | 73 | 158 | ||||||||
Repurchase requests resolved: | |||||||||||
Repurchased | (18 | ) | (22 | ) | (28 | ) | |||||
Cured | (29 | ) | (81 | ) | (209 | ) | |||||
Total resolved | (47 | ) | (103 | ) | (237 | ) | |||||
Pending repurchase requests, end of period 1 | $14 | $17 | $47 | ||||||||
Percent from non-agency investors: | |||||||||||
Pending repurchase requests, end of period | 40.4 | % | 32.9 | % | 6.7 | % | |||||
Repurchase requests received | 7.1 | % | 7.2 | % | 0.9 | % |
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Balance, beginning of period | $57 | $85 | $78 | ||||||||
Repurchase (benefit)/provision | (17 | ) | (12 | ) | 12 | ||||||
Charge-offs, net of recoveries | — | (16 | ) | (5 | ) | ||||||
Balance, end of period | $40 | $57 | $85 |
(Dollars in millions) | 2016 | 2015 | |||||
Outstanding repurchased mortgage loans: | |||||||
Performing LHFI | $230 | $255 | |||||
Nonperforming LHFI | 12 | 17 | |||||
Total carrying value of outstanding repurchased mortgage loans | $242 | $272 |
|
|||
|
December 31, 2016 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $6,400 | $34 | $11,050 | $265 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 600 | 2 | 4,510 | 81 | |||||||||||
Interest rate contracts hedging brokered CDs | 60 | — | 30 | — | |||||||||||
Total | 660 | 2 | 4,540 | 81 | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs 4 | 12,165 | 413 | 18,774 | 335 | |||||||||||
LHFS, IRLCs 5 | 11,774 | 134 | 8,306 | 58 | |||||||||||
LHFI | 100 | 2 | 36 | 1 | |||||||||||
Trading activity 6 | 70,599 | 1,536 | 67,477 | 1,401 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,231 | 161 | 3,360 | 148 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | 15 | — | 620 | 8 | |||||||||||
Trading activity 7 | 2,128 | 34 | 2,271 | 33 | |||||||||||
Equity contracts hedging trading activity 6 | 23,164 | 2,095 | 35,312 | 2,477 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 8 | 2,412 | 28 | 668 | 22 | |||||||||||
Commodities | 747 | 75 | 746 | 73 | |||||||||||
Total | 126,335 | 4,478 | 137,570 | 4,556 | |||||||||||
Total derivative instruments | $133,395 | $4,514 | $153,160 | $4,902 | |||||||||||
Total gross derivative instruments, before netting | $4,514 | $4,902 | |||||||||||||
Less: Legally enforceable master netting agreements | (3,239 | ) | (3,239 | ) | |||||||||||
Less: Cash collateral received/paid | (291 | ) | (1,265 | ) | |||||||||||
Total derivative instruments, after netting | $984 | $398 |
December 31, 2015 | |||||||||||||||
Asset Derivatives | Liability Derivatives | ||||||||||||||
(Dollars in millions) | Notional Amounts | Fair Value | Notional Amounts | Fair Value | |||||||||||
Derivative instruments designated in cash flow hedging relationships 1 | |||||||||||||||
Interest rate contracts hedging floating rate loans | $14,500 | $130 | $2,900 | $11 | |||||||||||
Derivative instruments designated in fair value hedging relationships 2 | |||||||||||||||
Interest rate contracts hedging fixed rate debt | 1,700 | 14 | 600 | — | |||||||||||
Interest rate contracts hedging brokered CDs | 60 | — | 30 | — | |||||||||||
Total | 1,760 | 14 | 630 | — | |||||||||||
Derivative instruments not designated as hedging instruments 3 | |||||||||||||||
Interest rate contracts hedging: | |||||||||||||||
MSRs 4 | 7,782 | 198 | 16,882 | 98 | |||||||||||
LHFS, IRLCs 5 | 4,309 | 10 | 2,520 | 5 | |||||||||||
LHFI | 15 | — | 40 | 1 | |||||||||||
Trading activity 6 | 67,164 | 1,983 | 66,854 | 1,796 | |||||||||||
Foreign exchange rate contracts hedging trading activity | 3,648 | 127 | 3,227 | 122 | |||||||||||
Credit contracts hedging: | |||||||||||||||
Loans | — | — | 175 | 2 | |||||||||||
Trading activity 7 | 2,232 | 57 | 2,385 | 54 | |||||||||||
Equity contracts hedging trading activity 6 | 19,138 | 1,812 | 27,154 | 2,222 | |||||||||||
Other contracts: | |||||||||||||||
IRLCs and other 8 | 2,024 | 21 | 299 | 6 | |||||||||||
Commodities | 453 | 113 | 448 | 111 | |||||||||||
Total | 106,765 | 4,321 | 119,984 | 4,417 | |||||||||||
Total derivative instruments | $123,025 | $4,465 | $123,514 | $4,428 | |||||||||||
Total gross derivative instruments, before netting | $4,465 | $4,428 | |||||||||||||
Less: Legally enforceable master netting agreements | (2,916 | ) | (2,916 | ) | |||||||||||
Less: Cash collateral received/paid | (397 | ) | (1,048 | ) | |||||||||||
Total derivative instruments, after netting | $1,152 | $464 |
Year Ended December 31, 2016 | |||||||||
(Dollars in millions) | Amount of Pre-tax Loss Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain/(Loss) Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | ($145 | ) | $147 | Interest and fees on loans |
Year Ended December 31, 2016 | |||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($87 | ) | $89 | $2 | |||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | ($87 | ) | $89 | $2 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2016 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $62 | |||
LHFS, IRLCs | Mortgage production related income | (6 | ) | ||
LHFI | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 51 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 101 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (3 | ) | ||
Trading activity | Trading income | 19 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts: | |||||
IRLCs | Mortgage production related income | 210 | |||
Commodities | Trading income | 3 | |||
Total | $440 |
Year Ended December 31, 2015 | |||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | $246 | $169 | Interest and fees on loans |
Year Ended December 31, 2015 | |||||||||||
(Dollars in millions) | Amount of Loss on Derivatives Recognized in Income | Amount of Gain on Related Hedged Items Recognized in Income | Amount of Loss Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | ($2 | ) | $1 | ($1 | ) | ||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | ($2 | ) | $1 | ($1 | ) |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2015 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $19 | |||
LHFS, IRLCs | Mortgage production related income | (45 | ) | ||
LHFI | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 61 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 93 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 23 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts: | |||||
IRLCs | Mortgage production related income | 156 | |||
Commodities | Trading income | 2 | |||
Total | $311 |
Year Ended December 31, 2014 | |||||||||
(Dollars in millions) | Amount of Pre-tax Gain Recognized in OCI on Derivatives (Effective Portion) | Amount of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | Classification of Pre-tax Gain Reclassified from AOCI into Income (Effective Portion) | ||||||
Derivative instruments in cash flow hedging relationships: | |||||||||
Interest rate contracts hedging floating rate loans 1 | $99 | $290 | Interest and fees on loans |
Year Ended December 31, 2014 | |||||||||||
(Dollars in millions) | Amount of Gain on Derivatives Recognized in Income | Amount of Loss on Related Hedged Items Recognized in Income | Amount of Gain Recognized in Income on Hedges (Ineffective Portion) | ||||||||
Derivative instruments in fair value hedging relationships: | |||||||||||
Interest rate contracts hedging fixed rate debt 1 | $8 | ($7 | ) | $1 | |||||||
Interest rate contracts hedging brokered CDs 1 | — | — | — | ||||||||
Total | $8 | ($7 | ) | $1 |
(Dollars in millions) | Classification of Gain/(Loss) Recognized in Income on Derivatives | Amount of Gain/(Loss) Recognized in Income on Derivatives During the Year Ended December 31, 2014 | |||
Derivative instruments not designated as hedging instruments: | |||||
Interest rate contracts hedging: | |||||
MSRs | Mortgage servicing related income | $257 | |||
LHFS, IRLCs | Mortgage production related income | (149 | ) | ||
Trading activity | Trading income | 49 | |||
Foreign exchange rate contracts hedging trading activity | Trading income | 69 | |||
Credit contracts hedging: | |||||
Loans | Other noninterest income | (1 | ) | ||
Trading activity | Trading income | 17 | |||
Equity contracts hedging trading activity | Trading income | 4 | |||
Other contracts - IRLCs | Mortgage production related income | 261 | |||
Total | $507 |
(Dollars in millions) | Gross Amount | Amount Offset | Net Amount Presented in Consolidated Balance Sheets | Held/Pledged Financial Instruments | Net Amount | ||||||||||||||
December 31, 2016 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,193 | $3,384 | $809 | $48 | $761 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 27 | — | 27 | — | 27 | ||||||||||||||
Exchange traded derivatives | 294 | 146 | 148 | — | 148 | ||||||||||||||
Total derivative instrument assets | $4,514 | $3,530 | $984 | 1 | $48 | $936 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,649 | $4,358 | $291 | $33 | $258 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 105 | — | 105 | — | 105 | ||||||||||||||
Exchange traded derivatives | 148 | 146 | 2 | — | 2 | ||||||||||||||
Total derivative instrument liabilities | $4,902 | $4,504 | $398 | 2 | $33 | $365 | |||||||||||||
December 31, 2015 | |||||||||||||||||||
Derivative instrument assets: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,184 | $3,156 | $1,028 | $66 | $962 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 21 | — | 21 | — | 21 | ||||||||||||||
Exchange traded derivatives | 260 | 157 | 103 | — | 103 | ||||||||||||||
Total derivative instrument assets | $4,465 | $3,313 | $1,152 | 1 | $66 | $1,086 | |||||||||||||
Derivative instrument liabilities: | |||||||||||||||||||
Derivatives subject to master netting arrangement or similar arrangement | $4,162 | $3,807 | $355 | $19 | $336 | ||||||||||||||
Derivatives not subject to master netting arrangement or similar arrangement | 105 | — | 105 | — | 105 | ||||||||||||||
Exchange traded derivatives | 161 | 157 | 4 | — | 4 | ||||||||||||||
Total derivative instrument liabilities | $4,428 | $3,964 | $464 | 2 | $19 | $445 |
|
December 31, 2016 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $539 | $— | $— | $— | $539 | ||||||||||||||
Federal agency securities | — | 480 | — | — | 480 | ||||||||||||||
U.S. states and political subdivisions | — | 134 | — | — | 134 | ||||||||||||||
MBS - agency | — | 567 | — | — | 567 | ||||||||||||||
CLO securities | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 656 | — | — | 656 | ||||||||||||||
CP | — | 140 | — | — | 140 | ||||||||||||||
Equity securities | 49 | — | — | — | 49 | ||||||||||||||
Derivative instruments | 293 | 4,193 | 28 | (3,530 | ) | 984 | |||||||||||||
Trading loans | — | 2,517 | — | — | 2,517 | ||||||||||||||
Total trading assets and derivative instruments | 881 | 8,688 | 28 | (3,530 | ) | 6,067 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 5,405 | — | — | — | 5,405 | ||||||||||||||
Federal agency securities | — | 313 | — | — | 313 | ||||||||||||||
U.S. states and political subdivisions | — | 275 | 4 | — | 279 | ||||||||||||||
MBS - agency | — | 23,662 | — | — | 23,662 | ||||||||||||||
MBS - non-agency residential | — | — | 74 | — | 74 | ||||||||||||||
MBS - non-agency commercial | — | 252 | — | — | 252 | ||||||||||||||
ABS | — | — | 10 | — | 10 | ||||||||||||||
Corporate and other debt securities | — | 30 | 5 | — | 35 | ||||||||||||||
Other equity securities 2 | 102 | — | 540 | — | 642 | ||||||||||||||
Total securities AFS | 5,507 | 24,532 | 633 | — | 30,672 | ||||||||||||||
LHFS | — | 3,528 | 12 | — | 3,540 | ||||||||||||||
LHFI | — | — | 222 | — | 222 | ||||||||||||||
MSRs | — | — | 1,572 | — | 1,572 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 697 | — | — | — | 697 | ||||||||||||||
MBS - agency | — | 1 | — | — | 1 | ||||||||||||||
Corporate and other debt securities | — | 255 | — | — | 255 | ||||||||||||||
Derivative instruments | 149 | 4,731 | 22 | (4,504 | ) | 398 | |||||||||||||
Total trading liabilities and derivative instruments | 846 | 4,987 | 22 | (4,504 | ) | 1,351 | |||||||||||||
Brokered time deposits | — | 78 | — | — | 78 | ||||||||||||||
Long-term debt | — | 963 | — | — | 963 |
December 31, 2015 | |||||||||||||||||||
Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Level 1 | Level 2 | Level 3 | Netting Adjustments 1 | Assets/Liabilities at Fair Value | ||||||||||||||
Assets | |||||||||||||||||||
Trading assets and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | $538 | $— | $— | $— | $538 | ||||||||||||||
Federal agency securities | — | 588 | — | — | 588 | ||||||||||||||
U.S. states and political subdivisions | — | 30 | — | — | 30 | ||||||||||||||
MBS - agency | — | 553 | — | — | 553 | ||||||||||||||
CLO securities | — | 2 | — | — | 2 | ||||||||||||||
Corporate and other debt securities | — | 379 | 89 | — | 468 | ||||||||||||||
CP | — | 67 | — | — | 67 | ||||||||||||||
Equity securities | 66 | — | — | — | 66 | ||||||||||||||
Derivative instruments | 262 | 4,182 | 21 | (3,313 | ) | 1,152 | |||||||||||||
Trading loans | — | 2,655 | — | — | 2,655 | ||||||||||||||
Total trading assets and derivative instruments | 866 | 8,456 | 110 | (3,313 | ) | 6,119 | |||||||||||||
Securities AFS: | |||||||||||||||||||
U.S. Treasury securities | 3,449 | — | — | — | 3,449 | ||||||||||||||
Federal agency securities | — | 411 | — | — | 411 | ||||||||||||||
U.S. states and political subdivisions | — | 159 | 5 | — | 164 | ||||||||||||||
MBS - agency | — | 23,124 | — | — | 23,124 | ||||||||||||||
MBS - non-agency residential | — | — | 94 | — | 94 | ||||||||||||||
ABS | — | — | 12 | — | 12 | ||||||||||||||
Corporate and other debt securities | — | 33 | 5 | — | 38 | ||||||||||||||
Other equity securities 2 | 93 | — | 440 | — | 533 | ||||||||||||||
Total securities AFS | 3,542 | 23,727 | 556 | — | 27,825 | ||||||||||||||
Residential LHFS | — | 1,489 | 5 | — | 1,494 | ||||||||||||||
LHFI | — | — | 257 | — | 257 | ||||||||||||||
MSRs | — | — | 1,307 | — | 1,307 | ||||||||||||||
Liabilities | |||||||||||||||||||
Trading liabilities and derivative instruments: | |||||||||||||||||||
U.S. Treasury securities | 503 | — | — | — | 503 | ||||||||||||||
MBS - agency | — | 37 | — | — | 37 | ||||||||||||||
Corporate and other debt securities | — | 259 | — | — | 259 | ||||||||||||||
Derivative instruments | 161 | 4,261 | 6 | (3,964 | ) | 464 | |||||||||||||
Total trading liabilities and derivative instruments | 664 | 4,557 | 6 | (3,964 | ) | 1,263 | |||||||||||||
Long-term debt | — | 973 | — | — | 973 | ||||||||||||||
Other liabilities 3 | — | — | 23 | — | 23 |
(Dollars in millions) | Fair Value at December 31, 2016 | Aggregate UPB at December 31, 2016 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,517 | $2,488 | $29 | ||||||||
LHFS: | |||||||||||
Accruing | 3,540 | 3,516 | 24 | ||||||||
LHFI: | |||||||||||
Accruing | 219 | 225 | (6 | ) | |||||||
Nonaccrual | 3 | 4 | (1 | ) | |||||||
Liabilities: | |||||||||||
Brokered time deposits | 78 | 80 | (2 | ) | |||||||
Long-term debt | 963 | 924 | 39 | ||||||||
(Dollars in millions) | Fair Value at December 31, 2015 | Aggregate UPB at December 31, 2015 | Fair Value Over/(Under) Unpaid Principal | ||||||||
Assets: | |||||||||||
Trading loans | $2,655 | $2,605 | $50 | ||||||||
LHFS: | |||||||||||
Accruing | 1,494 | 1,453 | 41 | ||||||||
LHFI: | |||||||||||
Accruing | 254 | 259 | (5 | ) | |||||||
Nonaccrual | 3 | 5 | (2 | ) | |||||||
Liabilities: | |||||||||||
Long-term debt | 973 | 907 | 66 |
Fair Value Gain/(Loss) for the Year Ended December 31, 2016 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Earnings 2 | |||||||||||||||
Assets: | ||||||||||||||||||||
Trading loans | $15 | $— | $— | $— | $15 | |||||||||||||||
LHFS | — | 75 | — | — | 75 | |||||||||||||||
MSRs | — | 3 | (245 | ) | — | (242 | ) | |||||||||||||
Liabilities: | ||||||||||||||||||||
Brokered time deposits | 4 | — | — | — | 4 | |||||||||||||||
Long-term debt | 27 | — | — | — | 27 |
Fair Value (Loss)/Gain for the Year Ended December 31, 2015 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Other Noninterest Income | Total Changes in Fair Values Included in Earnings 2 | |||||||||||||||
Assets: | ||||||||||||||||||||
Trading loans | ($1 | ) | $— | $— | $— | ($1 | ) | |||||||||||||
LHFS | — | 44 | — | — | 44 | |||||||||||||||
LHFI | — | — | — | 5 | 5 | |||||||||||||||
MSRs | — | 2 | (242 | ) | — | (240 | ) | |||||||||||||
Liabilities: | ||||||||||||||||||||
Long-term debt | 41 | — | — | — | 41 |
Fair Value Gain/(Loss) for the Year Ended December 31, 2014 for Items Measured at Fair Value Pursuant to Election of the FVO | ||||||||||||||||
(Dollars in millions) | Trading Income | Mortgage Production Related Income 1 | Mortgage Servicing Related Income | Total Changes in Fair Values Included in Earnings 2 | ||||||||||||
Assets: | ||||||||||||||||
Trading loans | $11 | $— | $— | $11 | ||||||||||||
LHFS | — | 3 | — | 3 | ||||||||||||
LHFI | — | 11 | — | 11 | ||||||||||||
MSRs | — | 3 | (401 | ) | (398 | ) | ||||||||||
Liabilities: | ||||||||||||||||
Brokered time deposits | 6 | — | — | 6 | ||||||||||||
Long-term debt | 17 | — | — | 17 |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2016 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Derivative instruments, net 2 | $6 | Internal model | Pull through rate | 40-100% (81%) | |||||
MSR value | 22-170 bps (106 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 4 | Cost | N/A | ||||||
MBS - non-agency residential | 74 | Third party pricing | N/A | ||||||
ABS | 10 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 540 | Cost | N/A | ||||||
Residential LHFS | 12 | Monte Carlo/Discounted cash flow | Option adjusted spread | 104-125 bps (124 bps) | |||||
Conditional prepayment rate | 2-28 CPR (7 CPR) | ||||||||
Conditional default rate | 0-3 CDR (0.4 CDR) | ||||||||
LHFI | 219 | Monte Carlo/Discounted cash flow | Option adjusted spread | 62-784 bps (184 bps) | |||||
Conditional prepayment rate | 3-36 CPR (13 CPR) | ||||||||
Conditional default rate | 0-5 CDR (2.1 CDR) | ||||||||
3 | Collateral based pricing | Appraised value | NM 3 | ||||||
MSRs | 1,572 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 1-25 CPR (9 CPR) | |||||
Option adjusted spread | 0-122% (8%) |
Level 3 Significant Unobservable Input Assumptions | |||||||||
(Dollars in millions) | Fair value December 31, 2015 | Valuation Technique | Unobservable Input 1 | Range (weighted average) | |||||
Assets | |||||||||
Trading assets and derivative instruments: | |||||||||
Corporate and other debt securities | $89 | Market comparables | Yield adjustment | 126-447 bps (287 bps) | |||||
Derivative instruments, net 2 | 15 | Internal model | Pull through rate | 24-100% (79%) | |||||
MSR value | 29-210 bps (103 bps) | ||||||||
Securities AFS: | |||||||||
U.S. states and political subdivisions | 5 | Cost | N/A | ||||||
MBS - non-agency residential | 94 | Third party pricing | N/A | ||||||
ABS | 12 | Third party pricing | N/A | ||||||
Corporate and other debt securities | 5 | Cost | N/A | ||||||
Other equity securities | 440 | Cost | N/A | ||||||
Residential LHFS | 5 | Monte Carlo/Discounted cash flow | Option adjusted spread | 104-197 bps (125 bps) | |||||
Conditional prepayment rate | 2-17 CPR (8 CPR) | ||||||||
Conditional default rate | 0-2 CDR (0.5 CDR) | ||||||||
LHFI | 251 | Monte Carlo/Discounted cash flow | Option adjusted spread | 62-784 bps (193 bps) | |||||
Conditional prepayment rate | 5-36 CPR (14 CPR) | ||||||||
Conditional default rate | 0-5 CDR (1.7 CDR) | ||||||||
6 | Collateral based pricing | Appraised value | NM 4 | ||||||
MSRs | 1,307 | Monte Carlo/Discounted cash flow | Conditional prepayment rate | 2-21 CPR (10 CPR) | |||||
Option adjusted spread | (5)-110% (8%) | ||||||||
Liabilities | |||||||||
Other liabilities 3 | 23 | Internal model | Loan production volume | 150% (150%) |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning Balance January 1, 2016 | Included in Earnings | OCI | Purchases | Sales | Settlements | Transfers to/from Other Balance Sheet Line Items | Transfers into Level 3 | Transfers out of Level 3 | Fair Value December 31, 2016 | Included in Earnings (held at December 31, 2016 1) | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Corporate and other debt securities | $89 | ($1 | ) | 2 | $— | $— | ($88 | ) | $— | $— | $— | $— | $— | $— | ||||||||||||||||||||||||||||||
Derivative instruments, net | 15 | 198 | 3 | — | 2 | — | 2 | (211 | ) | — | — | 6 | 7 | 3 | ||||||||||||||||||||||||||||||
Total trading assets | 104 | 197 | — | 2 | (88 | ) | 2 | (211 | ) | — | — | 6 | 7 | |||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 5 | — | — | — | — | (1 | ) | — | — | — | 4 | — | ||||||||||||||||||||||||||||||||
MBS - non-agency residential | 94 | — | 1 | 4 | — | — | (21 | ) | — | — | — | 74 | — | |||||||||||||||||||||||||||||||
ABS | 12 | — | 1 | 4 | — | — | (3 | ) | — | — | — | 10 | — | |||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | — | — | — | — | — | — | 5 | — | |||||||||||||||||||||||||||||||||
Other equity securities | 440 | — | — | 308 | — | (208 | ) | — | — | — | 540 | — | ||||||||||||||||||||||||||||||||
Total securities AFS | 556 | — | 2 | 4 | 308 | — | (233 | ) | — | — | — | 633 | — | |||||||||||||||||||||||||||||||
Residential LHFS | 5 | (1 | ) | 5 | — | — | (35 | ) | — | (5 | ) | 52 | (4 | ) | 12 | (1 | ) | 5 | ||||||||||||||||||||||||||
LHFI | 257 | (2 | ) | 5 | — | — | — | (44 | ) | 1 | 10 | — | 222 | (2 | ) | 5 | ||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 23 | — | — | — | — | (23 | ) | — | — | — | — | — |
Fair Value Measurements Using Significant Unobservable Inputs | ||||||||||||||||||||||||||||||||||||||||||||
(Dollars in millions) | Beginning Balance January 1, 2015 | Included in Earnings | OCI | Purchases | Sales | Settlements | Transfers to/from Other Balance Sheet Line Items | Transfers into Level 3 | Transfers out of Level 3 | Fair Value December 31, 2015 | Included in Earnings (held at December 31, 2015 1) | |||||||||||||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||||||||||||||||||||
Trading assets: | ||||||||||||||||||||||||||||||||||||||||||||
Corporate and other debt securities | $— | ($13 | ) | 2 | $— | $123 | ($21 | ) | $— | $— | $— | $— | $89 | ($13 | ) | 2 | ||||||||||||||||||||||||||||
Derivative instruments, net | 20 | 153 | 3 | — | — | — | 3 | (161 | ) | — | — | 15 | 20 | 3 | ||||||||||||||||||||||||||||||
Total trading assets | 20 | 140 | — | 123 | (21 | ) | 3 | (161 | ) | — | — | 104 | 7 | |||||||||||||||||||||||||||||||
Securities AFS: | ||||||||||||||||||||||||||||||||||||||||||||
U.S. states and political subdivisions | 12 | — | — | — | — | (7 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
MBS - non-agency residential | 123 | (1 | ) | 6 | 1 | 4 | — | — | (29 | ) | — | — | — | 94 | (1 | ) | 6 | |||||||||||||||||||||||||||
ABS | 21 | — | — | — | — | (9 | ) | — | — | — | 12 | — | ||||||||||||||||||||||||||||||||
Corporate and other debt securities | 5 | — | — | 5 | — | (5 | ) | — | — | — | 5 | — | ||||||||||||||||||||||||||||||||
Other equity securities | 785 | — | (2 | ) | 4 | 104 | — | (447 | ) | — | — | — | 440 | — | ||||||||||||||||||||||||||||||
Total securities AFS | 946 | (1 | ) | 6 | (1 | ) | 4 | 109 | — | (497 | ) | — | — | — | 556 | (1 | ) | 6 | ||||||||||||||||||||||||||
Residential LHFS | 1 | — | — | — | (20 | ) | (1 | ) | (1 | ) | 26 | — | 5 | — | ||||||||||||||||||||||||||||||
LHFI | 272 | 6 | 5 | — | — | — | (41 | ) | (1 | ) | 21 | — | 257 | 4 | 5 | |||||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||||||||||||||
Other liabilities | 27 | 6 | 7 | — | — | — | (10 | ) | — | — | — | 23 | 6 | 7 |
Fair Value Measurements | Losses for the Year Ended December 31, 2016 | ||||||||||||||||||
(Dollars in millions) | December 31, 2016 | Level 1 | Level 2 | Level 3 | |||||||||||||||
LHFI | $75 | $— | $— | $75 | $— | ||||||||||||||
OREO | 17 | — | — | 17 | (2 | ) | |||||||||||||
Other assets | 112 | — | 58 | 54 | (36 | ) | |||||||||||||
Fair Value Measurements | Losses for the Year Ended December 31, 2015 | ||||||||||||||||||
(Dollars in millions) | December 31, 2015 | Level 1 | Level 2 | Level 3 | |||||||||||||||
LHFS | $202 | $— | $— | $202 | ($6 | ) | |||||||||||||
LHFI | 48 | — | — | 48 | — | ||||||||||||||
OREO | 19 | — | — | 19 | (4 | ) | |||||||||||||
Other assets | 36 | — | 29 | 7 | (6 | ) |
December 31, 2016 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $6,423 | $6,423 | $6,423 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,067 | 6,067 | 881 | 5,158 | 28 | (b) | ||||||||||||||
Securities AFS | 30,672 | 30,672 | 5,507 | 24,532 | 633 | (b) | ||||||||||||||
LHFS | 4,169 | 4,178 | — | 4,161 | 17 | (c) | ||||||||||||||
LHFI, net | 141,589 | 140,516 | — | 282 | 140,234 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 160,398 | 160,280 | — | 160,280 | — | (e) | ||||||||||||||
Short-term borrowings | 4,764 | 4,764 | — | 4,764 | — | (f) | ||||||||||||||
Long-term debt | 11,748 | 11,779 | — | 11,051 | 728 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,351 | 1,351 | 846 | 483 | 22 | (b) |
December 31, 2015 | Fair Value Measurements | |||||||||||||||||||
(Dollars in millions) | Carrying Amount | Fair Value | Level 1 | Level 2 | Level 3 | |||||||||||||||
Financial assets: | ||||||||||||||||||||
Cash and cash equivalents | $5,599 | $5,599 | $5,599 | $— | $— | (a) | ||||||||||||||
Trading assets and derivative instruments | 6,119 | 6,119 | 866 | 5,143 | 110 | (b) | ||||||||||||||
Securities AFS | 27,825 | 27,825 | 3,542 | 23,727 | 556 | (b) | ||||||||||||||
LHFS | 1,838 | 1,842 | — | 1,803 | 39 | (c) | ||||||||||||||
LHFI, net | 134,690 | 131,178 | — | 397 | 130,781 | (d) | ||||||||||||||
Financial liabilities: | ||||||||||||||||||||
Deposits | 149,830 | 149,889 | — | 149,889 | — | (e) | ||||||||||||||
Short-term borrowings | 4,627 | 4,627 | — | 4,627 | — | (f) | ||||||||||||||
Long-term debt | 8,462 | 8,374 | — | 7,772 | 602 | (f) | ||||||||||||||
Trading liabilities and derivative instruments | 1,263 | 1,263 | 664 | 593 | 6 | (b) |
(a) | Cash and cash equivalents are valued at their carrying amounts, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments. |
(b) | Trading assets and derivative instruments, securities AFS, and trading liabilities and derivative instruments that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote. |
(c) | LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion. When valuation assumptions are not readily observable in the market, instruments are valued based on the best available data to approximate fair value. This data may be internally developed and considers risk premiums that a market participant would require under then-current market conditions. |
(d) | LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid or nonexistent requires significant judgment. |
(e) | Deposit liabilities with no defined maturity such as DDAs, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow approach that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values. Refer to the respective valuation section within this footnote for valuation information related to brokered time deposits that the Company measures at fair value as well as those that are carried at amortized cost. |
(f) | Fair values for short-term borrowings and certain long-term debt are based on quoted market prices for similar instruments or estimated discounted cash flows utilizing the Company’s current incremental borrowing rate for similar types of instruments. Refer to the respective valuation section within this footnote for valuation information related to long-term debt that the Company measures at fair value. For level 3 debt, the terms are unique in nature or there are no similar instruments that can be used to value the instrument without using significant unobservable assumptions. In these situations, the Company reviews current borrowing rates along with the collateral levels that secure the debt in determining an appropriate fair value adjustment. |
|
Year Ended December 31, 2016 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $42,723 | $71,605 | $26,726 | $66 | ($2 | ) | $141,118 | ||||||||||||||||
Average consumer and commercial deposits | 95,875 | 55,293 | 2,969 | 124 | (72 | ) | 154,189 | ||||||||||||||||
Average total assets | 48,415 | 85,513 | 30,697 | 31,939 | 2,440 | 199,004 | |||||||||||||||||
Average total liabilities | 96,466 | 61,050 | 3,344 | 14,148 | (72 | ) | 174,936 | ||||||||||||||||
Average total equity | — | — | — | — | 24,068 | 24,068 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,857 | $1,849 | $448 | $96 | ($29 | ) | $5,221 | ||||||||||||||||
FTE adjustment | — | 136 | — | 2 | — | 138 | |||||||||||||||||
Net interest income-FTE 1 | 2,857 | 1,985 | 448 | 98 | (29 | ) | 5,359 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 185 | 272 | (13 | ) | — | — | 444 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses-FTE | 2,672 | 1,713 | 461 | 98 | (29 | ) | 4,915 | ||||||||||||||||
Total noninterest income | 1,472 | 1,234 | 559 | 136 | (18 | ) | 3,383 | ||||||||||||||||
Total noninterest expense | 3,056 | 1,693 | 732 | 5 | (18 | ) | 5,468 | ||||||||||||||||
Income before provision for income taxes-FTE | 1,088 | 1,254 | 288 | 229 | (29 | ) | 2,830 | ||||||||||||||||
Provision for income taxes-FTE 3 | 404 | 387 | 105 | 59 | (12 | ) | 943 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 684 | 867 | 183 | 170 | (17 | ) | 1,887 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 9 | — | 9 | |||||||||||||||||
Net income | $684 | $867 | $183 | $161 | ($17 | ) | $1,878 |
Year Ended December 31, 2015 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $40,614 | $67,872 | $25,024 | $60 | ($12 | ) | $133,558 | ||||||||||||||||
Average consumer and commercial deposits | 91,104 | 50,379 | 2,679 | 101 | (61 | ) | 144,202 | ||||||||||||||||
Average total assets | 46,513 | 80,915 | 28,692 | 29,655 | 3,117 | 188,892 | |||||||||||||||||
Average total liabilities | 91,747 | 56,050 | 3,048 | 14,771 | (70 | ) | 165,546 | ||||||||||||||||
Average total equity | — | — | — | — | 23,346 | 23,346 | |||||||||||||||||
Statements of Income: | |||||||||||||||||||||||
Net interest income | $2,728 | $1,781 | $483 | $147 | ($375 | ) | $4,764 | ||||||||||||||||
FTE adjustment | 1 | 138 | — | 3 | — | 142 | |||||||||||||||||
Net interest income-FTE 1 | 2,729 | 1,919 | 483 | 150 | (375 | ) | 4,906 | ||||||||||||||||
Provision/(benefit) for credit losses 2 | 137 | 137 | (110 | ) | — | 1 | 165 | ||||||||||||||||
Net interest income after provision/(benefit) for credit losses-FTE | 2,592 | 1,782 | 593 | 150 | (376 | ) | 4,741 | ||||||||||||||||
Total noninterest income | 1,507 | 1,180 | 460 | 135 | (14 | ) | 3,268 | ||||||||||||||||
Total noninterest expense | 2,939 | 1,551 | 681 | 4 | (15 | ) | 5,160 | ||||||||||||||||
Income before provision for income taxes-FTE | 1,160 | 1,411 | 372 | 281 | (375 | ) | 2,849 | ||||||||||||||||
Provision for income taxes-FTE 3 | 431 | 459 | 85 | 82 | (151 | ) | 906 | ||||||||||||||||
Net income including income attributable to noncontrolling interest | 729 | 952 | 287 | 199 | (224 | ) | 1,943 | ||||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 9 | 1 | 10 | |||||||||||||||||
Net income | $729 | $952 | $287 | $190 | ($225 | ) | $1,933 |
Year Ended December 31, 2014 | |||||||||||||||||||||||
(Dollars in millions) | Consumer Banking and Private Wealth Management | Wholesale Banking | Mortgage Banking | Corporate Other | Reconciling Items | Consolidated | |||||||||||||||||
Balance Sheets: | |||||||||||||||||||||||
Average loans | $41,702 | $62,627 | $26,494 | $56 | ($5 | ) | $130,874 | ||||||||||||||||
Average consumer and commercial deposits | 86,046 | 43,569 | 2,333 | 112 | (48 | ) | 132,012 | ||||||||||||||||
Average total assets | 47,430 | 74,093 | 30,386 | 27,125 | 3,142 | 182,176 | |||||||||||||||||
Average total liabilities | 86,774 | 50,294 | 2,665 | 20,283 | (10 | ) | 160,006 | ||||||||||||||||
Average total equity | — | — | — | — | 22,170 | 22,170 | |||||||||||||||||
Statements of Income/(Loss): | |||||||||||||||||||||||
Net interest income | $2,628 | $1,661 | $552 | $275 | ($276 | ) | $4,840 | ||||||||||||||||
FTE adjustment | 1 | 139 | — | 3 | (1 | ) | 142 | ||||||||||||||||
Net interest income-FTE 1 | 2,629 | 1,800 | 552 | 278 | (277 | ) | 4,982 | ||||||||||||||||
Provision for credit losses 2 | 191 | 71 | 81 | — | (1 | ) | 342 | ||||||||||||||||
Net interest income after provision for credit losses-FTE | 2,438 | 1,729 | 471 | 278 | (276 | ) | 4,640 | ||||||||||||||||
Total noninterest income | 1,527 | 1,063 | 473 | 278 | (18 | ) | 3,323 | ||||||||||||||||
Total noninterest expense | 2,904 | 1,473 | 1,048 | 134 | (16 | ) | 5,543 | ||||||||||||||||
Income/(loss) before provision/(benefit) for income taxes-FTE | 1,061 | 1,319 | (104 | ) | 422 | (278 | ) | 2,420 | |||||||||||||||
Provision/(benefit) for income taxes-FTE 3 | 390 | 423 | (52 | ) | (26 | ) | (100 | ) | 635 | ||||||||||||||
Net income/(loss) including income attributable to noncontrolling interest | 671 | 896 | (52 | ) | 448 | (178 | ) | 1,785 | |||||||||||||||
Net income attributable to noncontrolling interest | — | — | — | 11 | — | 11 | |||||||||||||||||
Net income/(loss) | $671 | $896 | ($52 | ) | $437 | ($178 | ) | $1,774 |
|
(Dollars in millions) | Securities AFS | Derivative Instruments | Brokered Time Deposits | Long-Term Debt | Employee Benefit Plans | Total | |||||||||||||||||
Year Ended December 31, 2016 | |||||||||||||||||||||||
Balance, beginning of period | $135 | $87 | $— | $— | ($682 | ) | ($460 | ) | |||||||||||||||
Cumulative credit risk adjustment 1 | — | — | — | (5 | ) | — | (5 | ) | |||||||||||||||
Net unrealized losses arising during the period | (194 | ) | (91 | ) | (1 | ) | (2 | ) | — | (288 | ) | ||||||||||||
Amounts reclassified to net income | (3 | ) | (153 | ) | — | — | 88 | (68 | ) | ||||||||||||||
Other comprehensive (loss)/income, net of tax | (197 | ) | (244 | ) | (1 | ) | (2 | ) | 88 | (356 | ) | ||||||||||||
Balance, end of period | ($62 | ) | ($157 | ) | ($1 | ) | ($7 | ) | ($594 | ) | ($821 | ) | |||||||||||
Year Ended December 31, 2015 | |||||||||||||||||||||||
Balance, beginning of period | $298 | $97 | $— | $— | ($517 | ) | ($122 | ) | |||||||||||||||
Net unrealized (losses)/gains arising during the period | (150 | ) | 154 | — | — | — | 4 | ||||||||||||||||
Amounts reclassified to net income | (13 | ) | (164 | ) | — | — | (165 | ) | (342 | ) | |||||||||||||
Other comprehensive loss, net of tax | (163 | ) | (10 | ) | — | — | (165 | ) | (338 | ) | |||||||||||||
Balance, end of period | $135 | $87 | $— | $— | ($682 | ) | ($460 | ) | |||||||||||||||
Year Ended December 31, 2014 | |||||||||||||||||||||||
Balance, beginning of period | ($77 | ) | $279 | $— | $— | ($491 | ) | ($289 | ) | ||||||||||||||
Net unrealized gains arising during the period | 366 | 62 | — | — | — | 428 | |||||||||||||||||
Amounts reclassified to net income | 9 | (244 | ) | — | — | (26 | ) | (261 | ) | ||||||||||||||
Other comprehensive income/(loss), net of tax | 375 | (182 | ) | — | — | (26 | ) | 167 | |||||||||||||||
Balance, end of period | $298 | $97 | $— | $— | ($517 | ) | ($122 | ) |
(Dollars in millions) | Year Ended December 31 | Impacted Line Item in the Consolidated Statements of Income | ||||||||||||
Details About AOCI Components | 2016 | 2015 | 2014 | |||||||||||
Securities AFS: | ||||||||||||||
Realized (gains)/losses on securities AFS | ($4 | ) | ($21 | ) | $15 | Net securities gains/(losses) | ||||||||
Tax effect | 1 | 8 | (6 | ) | Provision for income taxes | |||||||||
(3 | ) | (13 | ) | 9 | ||||||||||
Derivative Instruments: | ||||||||||||||
Realized gains on cash flow hedges | (244 | ) | (261 | ) | (387 | ) | Interest and fees on loans | |||||||
Tax effect | 91 | 97 | 143 | Provision for income taxes | ||||||||||
(153 | ) | (164 | ) | (244 | ) | |||||||||
Employee Benefit Plans: | ||||||||||||||
Amortization of prior service credit | (6 | ) | (6 | ) | (6 | ) | Employee benefits | |||||||
Amortization of actuarial loss | 25 | 21 | 16 | Employee benefits | ||||||||||
Adjustment to funded status of employee benefit obligation | 121 | (283 | ) | (51 | ) | Other assets/other liabilities | ||||||||
140 | (268 | ) | (41 | ) | ||||||||||
Tax effect | (52 | ) | 103 | 15 | Provision for income taxes | |||||||||
88 | (165 | ) | (26 | ) | ||||||||||
Total reclassifications from AOCI to net income | ($68 | ) | ($342 | ) | ($261 | ) |
|
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Income | |||||||||||
Dividends 1 | $1,300 | $1,159 | $1,057 | ||||||||
Interest from loans to subsidiaries | 15 | 8 | 7 | ||||||||
Trading gains/(losses) | 2 | (1 | ) | 10 | |||||||
Gain on sale of subsidiary | — | — | 105 | ||||||||
Other income | 12 | 15 | 13 | ||||||||
Total income | 1,329 | 1,181 | 1,192 | ||||||||
Expense | |||||||||||
Interest on short-term borrowings | 2 | 1 | 7 | ||||||||
Interest on long-term debt | 140 | 128 | 122 | ||||||||
Employee compensation and benefits 2 | 57 | 69 | 42 | ||||||||
Service fees to subsidiaries | 12 | 6 | 10 | ||||||||
Other expense | 24 | 21 | 11 | ||||||||
Total expense | 235 | 225 | 192 | ||||||||
Income before income tax benefit and equity in undistributed income of subsidiaries | 1,094 | 956 | 1,000 | ||||||||
Income tax benefit | 59 | 61 | 2 | ||||||||
Income before equity in undistributed income of subsidiaries | 1,153 | 1,017 | 1,002 | ||||||||
Equity in undistributed income of subsidiaries | 725 | 916 | 772 | ||||||||
Net income | $1,878 | $1,933 | $1,774 | ||||||||
Preferred dividends | ($66 | ) | ($64 | ) | ($42 | ) | |||||
Dividends and undistributed earnings allocated to unvested shares | (1 | ) | (6 | ) | (10 | ) | |||||
Net income available to common shareholders | $1,811 | $1,863 | $1,722 |
|
Year Ended December 31 | |||||||||||
(Dollars in millions) | 2016 | 2015 | 2014 | ||||||||
Cash Flows from Operating Activities: | |||||||||||
Net income | $1,878 | $1,933 | $1,774 | ||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Gain on sale of subsidiary | — | — | (105 | ) | |||||||
Equity in undistributed income of subsidiaries | (725 | ) | (916 | ) | (772 | ) | |||||
Depreciation, amortization, and accretion | 3 | 6 | 5 | ||||||||
Deferred income tax expense/(benefit) | 11 | (4 | ) | 35 | |||||||
Stock-based compensation | 3 | 11 | 21 | ||||||||
Net securities losses | — | — | 2 | ||||||||
Net (increase)/decrease in other assets 1 | (129 | ) | (72 | ) | 207 | ||||||
Net increase/(decrease) in other liabilities 1 | 62 | (28 | ) | 29 | |||||||
Net cash provided by operating activities | 1,103 | 930 | 1,196 | ||||||||
Cash Flows from Investing Activities: | |||||||||||
Proceeds from maturities, calls, and paydowns of securities available for sale | 49 | 66 | 71 | ||||||||
Proceeds from sales of securities available for sale | 4 | — | 21 | ||||||||
Purchases of securities available for sale | (4 | ) | (15 | ) | (26 | ) | |||||
Proceeds from sales of auction rate securities | — | — | 59 | ||||||||
Net (increase)/decrease in loans to subsidiaries | (889 | ) | 1,042 | (1,518 | ) | ||||||
Proceeds from sale of subsidiary | — | — | 193 | ||||||||
Net capital contributions to subsidiaries | — | — | (32 | ) | |||||||
Other, net | (3 | ) | (2 | ) | (10 | ) | |||||
Net cash (used in)/provided by investing activities | (843 | ) | 1,091 | (1,242 | ) | ||||||
Cash Flows from Financing Activities: | |||||||||||
Net increase/(decrease) in short-term borrowings | 5 | (763 | ) | (686 | ) | ||||||
Proceeds from long-term debt | 2,005 | — | 723 | ||||||||
Repayment of long-term debt | (1,784 | ) | (29 | ) | (5 | ) | |||||
Proceeds from the issuance of preferred stock | — | — | 496 | ||||||||
Repurchase of common stock | (806 | ) | (679 | ) | (458 | ) | |||||
Repurchase of common stock warrants | (24 | ) | — | — | |||||||
Common and preferred dividends paid | (564 | ) | (539 | ) | (409 | ) | |||||
Taxes paid related to net share settlement of equity awards 1 | (48 | ) | (36 | ) | (16 | ) | |||||
Proceeds from the exercise of stock options 1 | 25 | 17 | 10 | ||||||||
Net cash used in financing activities | (1,191 | ) | (2,029 | ) | (345 | ) | |||||
Net decrease in cash and cash equivalents | (931 | ) | (8 | ) | (391 | ) | |||||
Cash and cash equivalents at beginning of period | 2,615 | 2,623 | 3,014 | ||||||||
Cash and cash equivalents at end of period | $1,684 | $2,615 | $2,623 | ||||||||
Supplemental Disclosures: | |||||||||||
Income taxes paid to subsidiaries | ($886 | ) | ($499 | ) | ($219 | ) | |||||
Income taxes received by Parent Company | 812 | 481 | 171 | ||||||||
Net income taxes paid by Parent Company | ($74 | ) | ($18 | ) | ($48 | ) | |||||
Interest paid | $135 | $130 | $131 |
|
December 31 | |||||||
(Dollars in millions) | 2016 | 2015 | |||||
Assets | |||||||
Cash held at SunTrust Bank | $535 | $478 | |||||
Interest-bearing deposits held at SunTrust Bank | 1,126 | 2,115 | |||||
Interest-bearing deposits held at other banks | 23 | 22 | |||||
Cash and cash equivalents | 1,684 | 2,615 | |||||
Trading assets and derivative instruments | — | 8 | |||||
Securities available for sale | 147 | 198 | |||||
Loans to subsidiaries | 2,516 | 1,627 | |||||
Investment in capital stock of subsidiaries stated on the basis of the Company’s equity in subsidiaries’ capital accounts: | |||||||
Banking subsidiaries | 23,617 | 23,324 | |||||
Nonbanking subsidiaries | 1,359 | 1,291 | |||||
Goodwill | 211 | 211 | |||||
Other assets | 528 | 382 | |||||
Total assets | $30,062 | $29,656 | |||||
Liabilities | |||||||
Short-term borrowings: | |||||||
Subsidiaries | $283 | $178 | |||||
Non-affiliated companies | 483 | 582 | |||||
Long-term debt: | |||||||
Non-affiliated companies | 4,950 | 4,772 | |||||
Other liabilities | 831 | 795 | |||||
Total liabilities | 6,547 | 6,327 | |||||
Shareholders’ Equity | |||||||
Preferred stock | 1,225 | 1,225 | |||||
Common stock | 550 | 550 | |||||
Additional paid-in capital | 9,010 | 9,094 | |||||
Retained earnings | 16,000 | 14,686 | |||||
Treasury stock, at cost, and other 1 | (2,449 | ) | (1,766 | ) | |||
Accumulated other comprehensive loss, net of tax | (821 | ) | (460 | ) | |||
Total shareholders’ equity | 23,515 | 23,329 | |||||
Total liabilities and shareholders’ equity | $30,062 | $29,656 |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|