8-K

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

 

FORM 8-K

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported): October 22, 2018

CITIZENS FINANCIAL GROUP, INC.

(Exact name of registrant as specified in its charter)

 

Delaware   001-36636   05-0412693
(State or other jurisdiction
of incorporation )
  (Commission File No.)   (IRS Employer
Identification No.)

 

One Citizens Plaza

Providence, RI

  02903
(Address of principal executive offices)   (Zip code)

Registrant’s telephone number, including area code: (401) 456-7000

Not Applicable

(Former name or former address, if changed since last report.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

[  ]  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[  ]  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[  ]  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[  ]  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (17 CFR 230.405) or Rule 12b-2 under the Exchange Act (17 CFR 240.12b-2).

Emerging growth company 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. 


Item 8.01

Other Events.

On October 19, 2018, Citizens Financial Group, Inc. (“CFG” or “Citizens”) reported third quarter net income of $443 million, up 27% from $348 million in third quarter 2017 with earnings per diluted common share of $0.91, up 34% from $0.68 in third quarter 2017. Third quarter 2018 net income increased $18 million, or 4%, from second quarter 2018 and diluted earnings per common share increased $0.03, or 3%. Third quarter 2018 Return on Average Tangible Common Equity* (“ROTCE”) of 13.3% increased 3.2% from third quarter 2017 and increased from 12.9% in second quarter 2018. Third quarter 2018 results reflect the impact of the Franklin American Mortgage Company (“FAMC”) acquisition on August 1, 2018 and include a $7 million after-tax, or $0.02 earnings per share, impact of notable items tied to the FAMC integration.*

Excluding notable items, Underlying* third quarter 2018 net income of $450 million increased $102 million, or 29%, and earnings per diluted common share of $0.93 increased $0.25, or 37%, from third quarter 2017. Third quarter 2018 net income increased $25 million, or 6%, and earnings per diluted common share increased $0.05, or 6%, from second quarter 2018. ROTCE* of 13.5% improved from 10.1% in third quarter 2017 and 12.9% in second quarter 2018.

On October 19, 2018, Citizens also announced that its board of directors declared a fourth quarter 2018 cash dividend of $0.27 per common share. The dividend is payable on November 14, 2018 to stockholders of record at the close of business on October 31, 2018.

 

*

Please see important information on Key Performance Metrics and Non-GAAP Financial Measures, as applicable, at the end of this report for an explanation of our use of these metrics and non-GAAP financial measures and their reconciliations to GAAP financial measures. “Underlying” results exclude the impact of notable items. Where there is a reference to Underlying results in a paragraph, all measures that follow these references are on the same basis, when applicable. References to Underlying results excluding FAMC adjust for the impact of the August 1, 2018 FAMC acquisition. Additional information regarding the impact of the FAMC acquisition and notable items may be found in the Discussion of Results portion of this report. Throughout this report, references to consolidated and/or commercial loans and loan growth include leases. Loans held for sale are also referred to as LHFS. Current reporting-period regulatory capital ratios are preliminary. Select totals may not foot due to rounding.


Third Quarter 2018 vs. Second Quarter 2018

Key Highlights

 

   

Third quarter highlights include 2% growth in net interest income, reflecting higher loan yields, and 7% growth in noninterest income, driven by growth in mortgage banking fees, service charges and fees, trust and investment services fees, other income and card fees. Mortgage banking fees increased $22 million, driven by the FAMC acquisition.

 

   

Efficiency ratio of 58.2% remained relatively stable, despite the 1.25% increase tied to the FAMC acquisition. Excluding the impact of FAMC, the Underlying efficiency ratio* improved by 100 basis points to 57.0%, given expense discipline, and positive operating leverage was 1.8%.

 

   

ROTCE improved to 13.3% from 12.9%; 13.5% on an Underlying basis.*

 

   

Tangible book value per common share of $27.66 remained relatively stable. Fully diluted average common shares outstanding decreased 8.5 million shares, or 2%.

Results

 

   

Total revenue of $1.6 billion increased 4%, reflecting strength in net interest income and noninterest income.

 

   

Net interest income of $1.1 billion increased $27 million, or 2%, driven by higher loan yields, loan growth and the benefit of day count.

 

   

Net interest margin of 3.19% reflects two basis points of net interest margin expansion, largely tied to higher loan yields, partially offset by a one basis point reduction tied to the FAMC acquisition. Net interest margin, excluding the impact of FAMC,* improved two basis points to 3.20%.

 

   

Noninterest income of $416 million increased $28 million, or 7%, driven by the $24 million impact of the FAMC acquisition, largely in mortgage banking fees, as well as higher service charges and fees and trust and investment services fees. Noninterest income, excluding the impact of FAMC,* of $392 million increased $4 million, or 1%.

 

   

Noninterest expense of $910 million increased $35 million, or 4%, driven by the $34 million impact of the FAMC acquisition and notable items.* Underlying* noninterest expense, excluding the impact of FAMC, of $876 million was stable, reflecting continued execution against our efficiency initiatives.

 

   

Provision for credit losses of $78 million decreased $7 million, or 8%, given a decrease in reserves tied to improvements in credit quality in retail real estate-secured products.

Balance Sheet

 

   

Average interest-earning assets increased $1.6 billion, or 1%, which includes a $790 million increase tied to the FAMC acquisition, largely in loans held for sale. Results also reflect loan growth of 1% with particular strength in retail including residential mortgage, unsecured and education as well as growth in selective commercial categories and commercial real estate.

 

3


   

Average deposits grew $1.9 billion, or 2%, with strength in most categories. Results include a $442 million increase tied to the FAMC acquisition and $551 million tied to Citizens Access(TM).

 

   

Nonperforming loans and leases (“NPLs”) to total loans and leases ratio of 0.73% decreased from 0.75%, and the allowance coverage of NPL ratio improved to 149% from 148%.

 

   

Net charge-offs increased modestly to 30 basis points from 27 basis points, driven by seasonally higher retail auto net charge-offs, as well as a modest increase in commercial.

 

   

Capital strength remains robust, with a common equity tier 1 (“CET1”) risk-based capital ratio of 10.8%, which includes an approximately 18 basis point reduction tied to the FAMC acquisition.*

 

   

Repurchased $400 million of common stock at a weighted-average effective price of $39.83, and including common dividends, returned $529 million to stockholders.

Third Quarter 2018 vs. Third Quarter 2017

Key Highlights

 

   

Third quarter results reflect a 28% increase in net income available to common stockholders, driven by 8% revenue growth, with 8% growth in net interest income and 9% growth in noninterest income. Underlying* net income available to common stockholders increased 30%, while revenue, excluding the impact of FAMC,* increased 7%.

 

   

Continued focus on top-line growth and expense management helped deliver 2.2% operating leverage and a 121 basis point improvement in the efficiency ratio to 58.2%. Underlying* operating leverage, excluding the impact of FAMC, was 4.4%, with a 246 basis point improvement in the efficiency ratio to 57.0%.

 

   

ROTCE of 13.3% improved 3.2% from 10.1%. Underlying ROTCE of 13.5% improved 3.4%.*

 

   

Tangible book value per common share improved to $27.66, up 2%. Fully-diluted average common shares outstanding decreased 24.6 million shares, or 5%.

Results

 

   

Total revenue of $1.6 billion increased $121 million, or 8%, driven by strength in net interest income and noninterest income. Total revenue, excluding the impact of FAMC,* of $1.5 billion, increased $95 million, or 7%.

 

   

Net interest income increased $86 million, or 8%, driven by a 14 basis point improvement in net interest margin and 4% average loan growth. Net interest margin, excluding the impact of FAMC,* improved 15 basis points to 3.20%.

 

   

Noninterest income of $416 million increased $35 million, or 9%, driven by strength in mortgage banking and trust and investment services fees. Noninterest income, excluding the impact of FAMC,* of $392 million, increased$11 million, or 3%, reflecting higher trust and investment services fees, foreign exchange and interest rate products fees and card fees.

 

   

Noninterest expense increased $52 million, or 6%, driven by the $34 million impact of the FAMC acquisition and notable items.* Underlying* noninterest expense, excluding the impact of FAMC,* increased $18 million, or 2%, driven by higher salary and employee benefits tied to higher revenue-based compensation and the impact of our strategic-growth initiatives.

 

4


   

Provision for credit losses of $78 million increased $6 million, or 8%, reflecting higher commercial net charge-offs from third quarter 2017 levels that included higher recoveries in the prior period and higher retail net charge-offs tied to expected seasoning in unsecured products.

Balance Sheet

 

   

Average interest-earning assets increased $4.7 billion, or 3%, driven by 4% loan growth, reflecting a 6% increase in commercial loans and a 2% increase in retail loans, partially offset by a $423 million, or 2% reduction in investments. The FAMC acquisition added $790 million in average interest-earning assets. Interest-earning assets, excluding the impact of FAMC,* increased 3%.

 

   

Average deposits increased $4.1 billion, or 4%, driven by strength in term, demand and savings.

 

   

NPL ratio of 0.73% improved from 0.85%, reflecting improvement in commercial NPLs. Allowance coverage of NPLs of 149% improved from 131%.

 

   

Net charge-offs of 30 basis points increased 6 basis points, given higher net charge-offs in commercial from third quarter 2017 levels that included higher recoveries in the prior period, as well as seasoning in retail growth portfolios.

Year-Over-Year Update on Plan Execution

Consumer Banking segment

 

   

Continued balance sheet momentum, with 3% average loan growth, highlighted by improving mix toward more attractive risk-adjusted return categories and 4% average deposit growth.

 

   

Successful launch of Citizens Access™, a nationwide, digital-deposit platform with approximately $1.0 billion raised through third quarter 2018. All key metrics tracking favorable to, or on, plan.

 

   

Closed the previously announced FAMC transaction, which is expected to expand origination capabilities, help drive scale in servicing and generate increased fee income. The FAMC transaction added a $612 million mortgage servicing rights portfolio; conforming mix improved to 74%.

 

   

Continued progress in Wealth with 18% fee growth; managed money revenue up 23%, assets under management up 15% and number of financial advisors up 5%.

Commercial Banking segment

 

   

Continued strong balance sheet performance with average loan growth of 7%, driven by our geographic-expansion strategies and our focus on Industry Verticals as well as by strength in Private Equity and in Commercial Real Estate. Average deposits up 2% with solid growth in savings and demand deposits.

 

   

Continue to benefit from investments to drive fee income, highlighted by a 30% increase in foreign exchange and interest rate products and an 18% increase in Commercial card fees. Capital Markets’ pipeline remains robust.

 

5


Efficiency and balance sheet optimization initiatives

 

   

Launched TOP V Program, which includes efficiency and revenue initiatives, targeting pre-tax benefit of approximately $90 – $100 million by end of 2019. TOP IV Program initiatives are largely complete; on track to deliver end of 2018 run-rate pre-tax benefit of approximately $105 – $110 million.

 

   

Continued progress on Balance Sheet Optimization (“BSO”) designed to improve the loan portfolio mix toward higher-return categories and help manage deposit costs. BSO delivered approximately 4 basis points of the 14 basis point net interest margin improvement year over year, or 5 basis points excluding the impact of FAMC.*

 

Earnings highlights                      3Q18 change from  

($s in millions, except per share data)

  

3Q18

   

2Q18

   

3Q17

    2Q18     3Q17  
Earnings                      $     %     $     %  

Net interest income

   $ 1,148     $ 1,121     $ 1,062     $ 27       2   $ 86       8

Noninterest income

     416       388       381       28       7       35       9  

Total revenue

     1,564       1,509       1,443       55       4       121       8  

Noninterest expense

     910       875       858       35       4       52       6  

Pre-provision profit

     654       634       585       20       3       69       12  

Provision for credit losses

     78       85       72       (7     (8     6       8  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Pre-tax net income

     576       549       513       27       5       63       12  

Net income

     443       425       348       18       4       95       27  

Preferred dividends

     7       —         7       7       100       —         —    

Net income available to common stockholders

   $ 436     $ 425     $ 341     $ 11       3   $ 95       28
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

After-tax Notable Items*

     7       —         —         7       NM       7       NM  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Underlying net income available to common stockholders*

   $ 443     $ 425     $ 341     $ 18       4   $ 102       30
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Average common shares outstanding

              

Basic (in millions)

     476.0       484.7       500.9       (8.8     (2 )%      (24.9     (5 )% 

Diluted (in millions)

     477.6       486.1       502.2       (8.5     (2     (24.6     (5

Diluted earnings per share

   $ 0.91     $ 0.88     $ 0.68     $ 0.03       3   $ 0.23      
34
 
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Underlying diluted earnings per share*

   $ 0.93     $ 0.88     $ 0.68     $ 0.05       6   $ 0.25       37
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Key performance metrics*

              

Net interest margin

     3.19     3.18     3.05     1  bps        14 bps    

Effective income tax rate

     23.2       22.6       32.2       58         (902  

Efficiency ratio

     58       58       59       25         (121  

Underlying efficiency ratio*

     58       58       59       (33       (179  

Return on average common equity

     8.8       8.7       6.9       17         195    

Return on average tangible common equity

     13.3       12.9       10.1       36         316    

Underlying return on average tangible common equity*

     13.5       12.9       10.1       57         337    

Return on average total assets

     1.13       1.11       0.92       2         21    

Underlying return on average total tangible assets*

     1.20     1.16     0.96     4  bps        24  bps   
  

 

 

   

 

 

   

 

 

         

Capital adequacy(1,2)

              

Common equity tier 1 capital ratio

     10.8     11.2     11.1        

Total capital ratio

     13.4       13.8       13.8          

Tier 1 leverage ratio

     9.9     10.2     9.9        
  

 

 

   

 

 

   

 

 

         

Asset quality(2)

              

Total nonperforming loans and leases as a % of total loans and leases

     0.73     0.75     0.85     (2 ) bps        (12 ) bps   

Allowance for loan and lease losses as a % of loans and leases

     1.08       1.10       1.11       (2       (3  

Allowance for loan and lease losses as a % of nonperforming loans and leases

     149       148       131       109         NM    

Net charge-offs as a % of average loans and leases

     0.30     0.27     0.24     3  bps        bps   
  

 

 

   

 

 

   

 

 

         

 

1)

Current reporting-period regulatory capital ratios are preliminary.

2)

Capital adequacy and asset-quality ratios calculated on a period-end basis, except net charge-offs.

 

6


Discussion of Results:

Third quarter 2018 net income available to common stockholders of $436 million increased $11 million, or 3%, and fully diluted earnings per common share increased $0.03 to $0.91, up 3% compared to second quarter 2018 results, reflecting growth in revenue and expense as well as a reduction in provision expense. Third quarter 2018 results reflect solid revenue growth and higher noninterest expense largely tied to the FAMC acquisition as well as lower provision expense. The FAMC acquisition contributed $2 million of net interest income, $24 million of noninterest income and $25 million of noninterest expense, as well as $790 million of average interest-earning assets and $442 million in average deposits. Additionally, CFG recorded $9 million pre-tax, or $7 million after-tax, of notable items tied to the FAMC integration. Third quarter 2018 EPS reflect an 8.5 million reduction in fully diluted average common shares outstanding compared to second quarter 2018.

Compared with second quarter 2018, third quarter 2018 reported results were highlighted by revenue growth of 4%, with net interest income growth of 2% and net interest margin of 3.19%, given 1% loan growth and one basis point of net interest margin expansion. Results also reflect noninterest income growth of 7% and a 4% increase in noninterest expense, a relatively stable efficiency ratio of 58.2%, and relatively stable operating leverage. Provision for credit losses decreased 8%, given a decrease in reserves tied to improvements in credit quality in retail real estate-secured products. ROTCE improved to 13.3% from 12.9%.*

Compared with third quarter 2017, net income available to common stockholders increased $95 million, or 28%, and fully diluted earnings per share increased $0.23, or 34%. Fully diluted average common shares outstanding were lower by 24.6 million shares given buyback activity. Results were highlighted by revenue growth of 8% with net interest income growth of 8%, given 4% loan growth and 14 basis points of net interest margin to 3.19%. Results also reflect noninterest income growth of 9% and a 6% increase in noninterest expense, 2.2% operating leverage and a 1.2% improvement in the efficiency ratio to 58.2%. Provision for credit losses increased 8%, reflecting higher commercial net charge-offs from third quarter 2017 levels that included higher recoveries in the prior period, and higher retail net charge-offs tied to expected seasoning in unsecured products. ROTCE of 13.3% improved 3.2% from 10.1%.*

 

7


Underlying results/FAMC impact                      3Q18 change from  

($s in millions, except per share data)

   3Q18     2Q18     3Q17     2Q18     3Q17  

Net interest income

   $ 1,148     $ 1,121     $ 1,062       2     8

Noninterest income

     416       388       381       7       9  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total revenue

   $ 1,564       1,509       1,443       4     8

FAMC impact

     26       —         —         NM       NM  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Revenue excluding FAMC impact

   $ 1,538       1,509       1,443       2     7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Noninterest expense

   $ 910     $ 875     $ 858       4     6

Notable items tied to FAMC*

     9       —         —         NM       NM  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underlying noninterest expense*

     901     $ 875     $ 858       3     5  

Base FAMC impact

     25       —         —         NM       NM  
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Underlying noninterest expense excluding FAMC*

   $ 876     $ 875     $ 858       —      2
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Pre-provision profit

   $ 654     $ 634     $ 585       3     12

Underlying pre-provision profit *

     663       634       585       5       13  

Underlying pre-provision profit excluding FAMC*

     662       634       585       4       13  

Provision for credit losses

     78       85       72       (8     8  

Net income available to common stockholders

     436       425       341       3       28  

Underlying net income available to common stockholders*

     443       425       341       4       30  

Key performance metrics*

          
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Diluted EPS

   $ 0.91     $ 0.88     $ 0.68       3     34

Underlying EPS*

   $ 0.93     $ 0.88     $ 0.68       6       37  

Efficiency ratio

     58     58     59     25   bps      (121 ) bps 

Underlying efficiency ratio*

     58       58       59       (33     (179

Underlying efficiency ratio excluding FAMC *

     57     58     59     (100 ) bps      (246 ) bps 

Operating leverage

           (0.4 )%      2.2

Underlying operating leverage*

           0.6       3.3  

Underlying operating leverage excluding FAMC*

           1.8     4.4

On an Underlying basis,* which excludes the impact of notable items, third quarter 2018 net income available to common stockholders of $443 million increased $18 million, or 4%, and fully diluted earnings per common share increased $0.05, or 6%, compared to second quarter 2018.

On an Underlying basis and excluding the impact of the FAMC acquisition,* results were highlighted by 2% revenue growth with a 2% increase in net interest income and two basis points of net interest margin expansion to 3.20%, as well as noninterest income growth of 1%. Results reflect continued strong execution against our efficiency initiatives, with relatively stable noninterest expense, a 1% improvement in the efficiency ratio to 57.0% and operating leverage of 1.8%. ROTCE of 13.4% improved from 12.9%.*

On an Underlying basis,* which excludes the impact of notable items, net income available to common shareholders increased $102 million, or 30%, and fully diluted earnings per common share increased $0.25, or 37%, compared to third quarter 2017. ROTCE improved to 13.5% from 10.1%.

On an Underlying basis and excluding the impact of FAMC,* year-over-year results were highlighted by continued strong top line growth, with revenue growth of 7%, led by net interest income growth of 8% and net interest margin expansion of 15 basis points to 3.20% and noninterest income growth of 3%. Noninterest expense growth of 2% reflects strong expense discipline, as the efficiency ratio improved 246 basis points to 57.0%, with positive operating leverage of 4.4%.

 

8


Net interest income                      3Q18 change from  

($s in millions)

   3Q18     2Q18     3Q17     2Q18     3Q17  
                       $     %     $     %  

Interest income:

              

Interest and fees on loans and leases and loans held for sale

   $ 1,303     $ 1,238     $ 1,104     $ 65       5   $ 199       18

Investment securities

     167       165       155       2       1       12       8  

Interest-bearing deposits in banks

     7       8       5       (1     (13     2       40  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Total interest income

   $ 1,477     $ 1,411     $ 1,264     $ 66       5   $ 213       17
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Interest expense:

              

Deposits

   $ 214     $ 181     $ 123     $ 33       18   $ 91       74

Federal funds purchased and securities sold under agreements to repurchase

     2       1       1       1       100       1       100

Other short-term borrowed funds

     19       14       7       5       36       12       171  

Long-term borrowed funds

     94       94       71       —         —         23       32  
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Total interest expense

   $ 329     $ 290     $ 202     $ 39       13   $ 127       63
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net interest income

   $ 1,148     $ 1,121     $ 1,062     $ 27       2   $ 86       8
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net interest margin

     3.19     3.18     3.05     1  bps        14  bps   
  

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Third quarter 2018 net interest income of $1.1 billion increased $27 million, or 2%, from second quarter 2018, given a 1% increase in average loans and loans held for sale and a one basis point improvement in net interest margin to 3.19%. The improvement in net interest margin reflects higher loan yields tied to higher rates, partially offset by increased deposit and funding costs. Net interest margin, excluding the impact of FAMC,* improved two basis points to 3.20%.

Compared with third quarter 2017, net interest income increased $86 million, or 8%, driven by a 14 basis point improvement in net interest margin and 4% average loan growth. The improvement in net interest margin reflects higher interest-earning asset yields given higher rates and continued mix shift towards higher-yielding assets, partially offset by higher deposit and funding costs. Net interest margin, excluding the impact of FAMC,* improved 15 basis points to 3.20%.

 

Noninterest Income                         3Q18 change from  

($s in millions)

   3Q18      2Q18      3Q17      2Q18     3Q17  
                          $     %     $     %  

Service charges and fees

   $ 131      $ 127      $ 131      $ 4       3   $ —         —  

Card fees

     61        60        58        1       2       3       5  

Capital markets fees

     47        48        53        (1     (2     (6     (11

Trust and investment services fees

     45        43        38        2       5       7       18  

Letter of credit and loan fees

     32        32        30        —         —         2       7  

Foreign exchange and interest rate products

     31        34        24        (3     (9     7       29  

Mortgage banking fees

     49        27        27        22       81       22       81  

Securities gains, net

     3        2        2        1       50       1       50  

Other income(1)

     17        15        18        2       13       (1     (6
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Noninterest income

   $ 416      $ 388      $ 381      $ 28       7   $ 35       9

FAMC impact

   $ 24      $ —        $ —        $ 24       NM     $ 24       NM  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Noninterest income excluding FAMC

   $ 392      $ 388      $ 381      $ 4       1   $ 11       3
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

 

1)

Other income includes bank owned life insurance and other income.

Noninterest income of $416 million increased $28 million, or 7%, from second quarter 2018, driven by the $24 million impact of the FAMC acquisition in mortgage banking fees. Noninterest income, excluding the impact of FAMC,* of $392 million increased $4 million, or 1%, largely as seasonally higher service charges and fees and growth in trust and investment services fees, given increased sales volumes and growth in managed money balances were partially offset by a $3 million reduction in foreign exchange and interest rate products fees from record second quarter 2018 levels, reflecting a $3 million adjustment tied to a credit-valuation adjustment methodology change.

 

9


Compared to third quarter 2017, noninterest income increased $35 million, or 9%, including a $24 million impact of the FAMC acquisition. Noninterest income, excluding the impact of FAMC,* of $392 million increased $11 million, or 3%, driven by growth in trust and investment services fees, reflecting increased sales volumes and growth in managed money balances, foreign exchange and interest rate products and card fees. These results were partially offset by lower capital markets fees, driven by lower loan syndication fees, in-line with overall market activity.

 

Noninterest expense                         3Q18 change from  

($s in millions)

   3Q18      2Q18      3Q17      2Q18     3Q17  
                          $      %     $     %  

Salaries and employee benefits

   $ 474      $ 453      $ 438      $ 21        5   $ 36       8

Outside services

     107        106        99        1        1       8       8  

Occupancy

     81        79        78        2        3       3       4  

Equipment expense

     70        64        65        6        9       5       8  

Amortization of software

     47        46        45        1        2       2       4  

Other operating expense

     131        127        133        4        3       (2     (2
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Noninterest expense

   $ 910      $ 875      $ 858      $ 35        4   $ 52       6
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Notable items related to FAMC*

   $ 9      $ —        $ —        $ 9        NM     $ 9       NM  
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Underlying, as applicable

                  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Salaries and employee benefits*

   $ 469      $ 453      $ 438      $ 16        4   $ 31       7

Underlying outside services*

     106      $ 106        99        —          —         7       7  

Occupancy

     81      $ 79        78        2        3       3       4  

Equipment expense

     70      $ 64        65        6        9       5       8  

Amortization of software

     47      $ 46        45        1        2       2       4  

Other operating expense*

     128      $ 127        133        1        1       (5     (4
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Underlying noninterest expense*

   $ 901      $ 875      $ 858      $ 26        3   $ 43       5

FAMC expense impact

     25      $ —        $ —          25        NM     $ 25       NM  
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Underlying noninterest expense excluding FAMC*

   $ 876      $ 875      $ 858      $ 1        —     $ 18       2
  

 

 

    

 

 

    

 

 

    

 

 

      

 

 

   

Noninterest expense of $910 million increased $35 million, or 4%, from second quarter 2018, including a $25 million impact of the FAMC acquisition, and $9 million of pre-tax notable items tied to integration, largely in salaries and employee benefits. Underlying* noninterest expense, excluding the impact of FAMC, remained relatively stable, reflecting continued focus on expense discipline as stable salaries and employee benefits and a reduction in outside services offset an increase in equipment expense.

Compared with third quarter 2017, noninterest expense increased $52 million, or 6%, driven by the impact of the FAMC acquisition and notable items. Noninterest expense, excluding the impact of FAMC,* increased $18 million, or 2%, reflecting a $15 million increase in salaries and employee benefits tied to higher revenue-based compensation and the impact of our strategic growth initiatives. Results also reflected higher equipment expense, outside services, occupancy and amortization of software tied to investments in our strategic-growth initiatives, partially offset by lower other expense, reflecting lower legal and regulatory costs and insurance costs that more than offset higher advertising costs.

The third quarter 2018 effective tax rate of 23.2% increased modestly from second quarter 2018 and decreased from 32.2% in third quarter 2017, reflecting the impact of December 2017 Tax Legislation.

 

10


Consolidated balance sheet review(1)                      3Q18 change from  

($s in millions)

   3Q18     2Q18     3Q17     2Q18     3Q17  
                       $     %     $     %  

Total assets

   $ 158,598     $ 155,431     $ 151,356     $ 3,167       2   $ 7,242       5

Total loans and leases

     114,720       113,407       110,151       1,313       1       4,569       4  

Loans held for sale, at fair value

     1,303       521       500       782       150       803       161  

Deposits

     117,075       117,073       113,235       2       —         3,840       3  

Average interest-earning assets

     142,163       140,525       137,479       1,638       1       4,684       3  

Stockholders’ equity

     20,276       20,467       20,109       (191     (1     167       1  

Stockholders’ common equity

     19,733       19,924       19,862       (191     (1     (129     (1

Tangible common equity

   $ 13,117     $ 13,394     $ 13,512     $ (277     (2 )%    $ (395     (3 )% 

Loan-to-deposit ratio (period-end)(2)

     98.0     96.9     97.3     112   bps        71   bps   

Loans to deposits ratio (avg balances)(2)

     97.4       98.0       96.9       (63 ) bps        45   bps   

Common equity tier 1 capital ratio(3)

     10.8       11.2       11.1          

Total capital ratio(3)

     13.4     13.8     13.8        

 

1)

Represents period end unless otherwise noted.

2)

Excludes loans held for sale.

3)

Current reporting-period regulatory capital ratios are preliminary.

Total assets of $158.6 billion as of September 30, 2018 increased $3.2 billion, or 2%, from June 30, 2018, reflecting a $1.3 billion, or 1%, increase in loans and leases and a $1.7 billion increase tied to the FAMC acquisition, largely $828 million in loans held for sale and the $612 million mortgage servicing rights portfolio in non-interest earning assets. Compared to September 30, 2017, total assets increased $7.2 billion, or 5%, including the increase tied to the FAMC acquisition. Results also include a $4.6 billion, or 4%, increase in loans and leases, a $1.3 billion, or 5%, increase in investments and interest-bearing deposits as well as a $502 million increase in non-interest-earning assets, partially offset by a decrease in other loans held for sale.

 

Interest-earning assets                         3Q18 change from  

($s in millions)

   3Q18      2Q18      3Q17      2Q18     3Q17  
Period-end interest-earning assets                         $     %     $     %  

Investments and interest-bearing deposits

   $ 28,642      $ 28,495      $ 27,368      $ 147       1   $ 1,274       5

Commercial loans and leases

     55,405        54,888        52,381        517       1       3,024       6  

Retail loans

     59,315        58,519        57,770        796       1       1,545       3  

Total loans and leases

     114,720        113,407        110,151        1,313       1       4,569       4  

Loans held for sale, at fair value

     1,303        521        500        782       150       803       161  

Other loans held for sale

     27        189        724        (162     (86     (697     (96

Total loans and leases and loans held for sale

     116,050        114,117        111,375        1,933       2       4,675       4  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total period-end interest-earning assets

   $ 144,692      $ 142,612      $ 138,743      $ 2,080       1   $ 5,949       4
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Average interest-earning assets

                 

Investments and interest-bearing deposits

   $ 26,835      $ 27,004      $ 27,258      $ (169     (1 )%    $ (423     (2 )% 

Commercial loans and leases

     55,276        54,543        52,151        733       1       3,125       6  

Retail loans

     58,695        58,313        57,333        382       1       1,362       2  

Total loans and leases

     113,971        112,856        109,484        1,115       1       4,487       4  

Loans held for sale, at fair value

     1,228        470        503        758       161       725       144  

Other loans held for sale

     129        195        234        (66     (34     (105     (45

Total loans and leases and loans held for sale

     115,328        113,521        110,221        1,807       2       5,107       5  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total average interest-earning assets

   $ 142,163      $ 140,525      $ 137,479      $ 1,638       1   $ 4,684       3
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Period-end investments and interest-bearing deposits of $28.6 billion as of September 30, 2018 increased 1% from June 30, 2018. Compared with September 30, 2017, period-end investments and interest-bearing deposits increased$1.3 billion, or 5%, driven by an increase in cash positions. As of September 30, 2018, the average effective duration of the securities portfolio increased to 4.7 years compared to 4.5 years as of June 30, 2018, given higher long-term rates that drove an expected decrease in securities pre-payment speeds. As of September 30, 2017, the securities portfolio average effective duration was 3.8 years.

 

11


Period-end loans and leases and loans held for sale of $116.1 billion as of September 30, 2018 increased $1.9 billion, or 2%, from $114.1 billion as of June 30, 2018, including an $828 million increase in loans held for sale tied to the FAMC acquisition. Results also reflect a $796 million increase in retail loans and a $517 million increase in commercial loans. Excluding the impact of FAMC,* period-end loans and leases and loans held for sale increased 1% from June 30, 2018.

Compared to September 30, 2017, period-end loans and leases and loans held for sale increased $4.7 billion, or 4%, including the impact of the FAMC acquisition. Results also reflect a $3.0 billion increase in commercial loans and leases as well as a $1.5 billion increase in retail loans. Excluding the impact of FAMC,* period-end loans and leases and loans held for sale increased 3% from September 30, 2017.

Average interest-earning assets of $142.2 billion increased $1.6 billion, or 1%, compared to second quarter 2018, and included a $790 million impact from the August 1, 2018 FAMC acquisition. Results reflect a $1.1 billion increase in loans and leases and a $692 million increase in loans held for sale, driven by the $724 million average impact of the FAMC acquisition. Commercial loan growth largely reflects strength in commercial real estate and selective commercial categories. Retail loan growth was driven by strength in residential mortgage, unsecured and education, partially offset by the planned reduction in auto, as well as lower home equity balances. Excluding the impact of FAMC,* average loan growth was 1%.

Compared to third quarter 2017, average interest-earning assets increased $4.7 billion, or 3%, driven by a $4.5 billion increase in loans and leases and a $620 million increase in loans held for sale, driven by the impact of the FAMC acquisition. These results were partially offset by a $423 million decrease in the investment securities portfolio and interest-bearing deposits, largely reflecting the impact of rising rates on securities valuations and lower cash balances. Average loans increased $4.5 billion, driven by a $3.1 billion increase in commercial loans with strength in Commercial Real Estate and in mid-corporate and middle market given geographic and industry expansion strategies, partially offset by the continued planned reduction in leasing. Results also reflected a $1.4 billion increase in retail loans, driven by strength in residential mortgage, education, unsecured and merchant-finance products, partially offset by a planned reduction in auto and lower home equity balances. Excluding the impact of FAMC,* average loan growth was 4%.

 

Deposits                         3Q18 change from  

($s in millions)

   3Q18      2Q18      3Q17      2Q18     3Q17  
Period-end deposits                         $     %     $     %  

Demand deposits

   $ 29,785      $ 29,439      $ 28,643      $ 346       1   $ 1,142       4

Checking with interest

     22,323        22,775        21,756        (452     (2     567       3  

Savings

     10,523        9,902        9,470        621       6       1,053       11  

Money market accounts

     35,613        36,139        37,070        (526     (1     (1,457     (4

Term deposits

     18,831        18,818        16,296        13       —         2,535       16  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total period-end deposits

   $ 117,075      $ 117,073      $ 113,235      $ 2       —     $ 3,840       3
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Average deposits

                 

Demand deposits

   $ 29,703      $ 28,834      $ 28,041      $ 869       3   $ 1,662       6

Checking with interest

     21,780        22,185        21,909        (405     (2     (129     (1

Savings

     10,198        9,889        9,491        309       3       707       7  

Money market accounts

     36,593        36,396        37,535        197       1       (942     (3

Term deposits

     18,764        17,838        15,971        926       5       2,793       17  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total average deposits

   $ 117,038      $ 115,142      $ 112,947      $ 1,896       2   $ 4,091       4
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

 

12


Total period-end deposits of $117.1 billion as of September 30, 2018 were stable with June 30, 2018, as growth in savings and demand deposits was partially offset by reductions in money market accounts and checking with interest. Compared to September 30, 2017, period-end deposits increased $3.8 billion, or 3%, reflecting growth in term deposits, demand deposits, savings and checking with interest, partially offset by lower money market accounts. The increase in demand deposits includes $624 million tied to the FAMC acquisition. Excluding the impact of FAMC,* sequential period-end deposit growth was relatively stable and year-over-year growth was 3%.

Third quarter 2018 average deposits of $117.0 billion increased $1.9 billion, or 2%, from second quarter 2018, reflecting growth in term deposits, demand deposits, savings and money market accounts, partially offset by lower checking with interest. Compared to third quarter 2017, average deposits increased $4.1 billion, or 4%, reflecting growth in term deposits, demand deposits and savings, partially offset by lower money market accounts and checking with interest. The increase in demand deposits includes $442 million tied to the FAMC acquisition. Excluding the impact of FAMC,* sequential average deposit growth was 1% and year-over-year growth was 3%.

 

Borrowed funds                         3Q18 change from  

($s in millions)

   3Q18      2Q18      3Q17      2Q18     3Q17  
Period-end borrowed funds                         $     %     $     %  

Federal funds purchased and securities sold under agreements to repurchase

   $ 374      $ 326      $ 453      $ 48       15   $ (79     (17 )% 

Other short-term borrowed funds

     2,006        1,499        1,505        507       34       501       33  

Long-term Borrowed funds

                 

FHLB advances

     8,012        6,010        5,361        2,002       33       2,651       49  

Senior debt

     5,977        5,981        6,045        (5     NM       (68     NM  

Subordinated debt and other debt

     1,650        1,650        1,994        —         NM       (344     NM  
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total borrowed funds

   $ 18,019      $ 15,466      $ 15,358      $ 2,553       17   $ 2,661       17
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Average borrowed funds

   $ 15,675      $ 15,575      $ 14,567      $ 100       1   $ 1,108       8
  

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Total period-end borrowed funds of $18.0 billion as of September 30, 2018 increased $2.6 billion, or 17%, compared to June 30, 2018, primarily reflecting a $500 million increase in short-term Federal Home Loan Bank “FHLB” borrowings, and a $2.0 billion increase in long-term FHLB borrowings.

Compared to September 30, 2017, total period-end borrowed funds increased $2.7 billion, or 17%, primarily reflecting a $2.7 billion increase in long-term FHLB borrowings and a $501 million increase in other short-term borrowed funds, partially offset by a $344 million decrease in subordinated debt and other debt.

 

Capital                      3Q18 change from  

($s and shares in millions except per share data)

   3Q18     2Q18     3Q17     2Q18     3Q17  
Period-end capital                      $     %     $     %  

Stockholders’ equity

   $ 20,276     $ 20,467     $ 20,109     $ (191     (1 )%    $ 167       1

Stockholders’ common equity

     19,733       19,924       19,862       (191     (1     (129     (1

Tangible common equity

     13,117       13,394       13,512       (277     (2     (395     (3

Tangible book value per common share

   $ 27.66     $ 27.67     $ 27.05     $ (0.01     —       $ 0.61       2  

Common shares - at end of period

     474.1       484.1       499.5       (9.9     (2     (25.4     (5

Common shares - average (diluted)

     477.6       486.1       502.2       (8.5     (2 )%      (24.6     (5 )% 

Common equity tier 1 capital ratio(1)

     10.8     11.2     11.1        

Total capital ratio(1)

     13.4       13.8       13.8          

Tier 1 leverage ratio(1)

     9.9     10.2     9.9        

 

1)

Current reporting-period regulatory capital ratios are preliminary.

 

13


As of September 30, 2018, our Basel III capital ratios remained well in excess of applicable regulatory requirements with a CET1 ratio of 10.8% compared to 11.2% as of June 30, 2018 and 11.1% as of September 30, 2017, and a total capital ratio of 13.4% versus total capital ratios of 13.8% as of June 30, 2018 and 13.8% as of September 30, 2017. Our capital ratios continue to reflect progress towards our objective of aligning our capital profile with that of peer regional banks, while maintaining a strong capital base to continue to drive future performance.

As part of CFG’s 2018 Capital Plan (the “Plan”), during third quarter 2018, the company increased its dividend by 23% and repurchased $400 million of common shares at a weighted-average price of $39.83. Total capital returned to stockholders was $529 million. The Plan also anticipates the potential to raise the quarterly common dividend per share an additional 19% to $0.32 per share beginning in first quarter 2019. Future capital actions are subject to consideration and approval by CFG’s Board of Directors.

 

Credit quality review                      3Q18 change from  

($s in millions)

   3Q18     2Q18     3Q17     2Q18     3Q17  
                       $     %     $     %  

Nonperforming loans and leases

   $ 832     $ 845     $ 932     $ (13     (2 )%    $ (100     (11 )% 

Net charge-offs

     86       76       65       10       13       21       32  

Provision for credit losses

     78       85       72       (7     (8     6       8  

Allowance for loan and lease losses

   $ 1,242     $ 1,253     $ 1,224     $ (11     (1 )%    $ 18       1

Total nonperforming loans and leases as a % of total loans and leases

     0.73     0.75     0.85     (2 ) bps        (12 ) bps   

Net charge-offs as % of total loans and leases

     0.30       0.27       0.24       3   bps        6   bps   

Allowance for loan and lease losses as a % of total loans and leases

     1.08     1.10     1.11     (2 ) bps        (3 ) bps   

Allowance for loan and lease losses as a % of nonperforming loans and leases

     149.3     148.2     131.4     109   bps        NM    

Overall credit quality remains strong, reflecting the benefit of continued growth in lower-risk retail loan portfolios and a relatively stable risk profile in commercial. As of September 30, 2018, nonperforming loans and leases (“NPLs”) of $832 million decreased $13 million, or 2%, from June 30, 2018, reflecting a reduction in commercial NPLs, primarily driven by a reduction in non-performing commodities-related credits and a modest increase in retail reflecting the impact of the FAMC acquisition and a seasonal increase in auto. Compared to September 30, 2017, NPLs decreased $100 million, or 11%, reflecting a $67 million decrease in commercial, driven by a reduction in non-performing commodities-related credits, and a $33 million decrease in retail tied to improvement in real estate secured portfolios, partially offset by the impact of FAMC. The non-performing loans and leases to total loans and leases ratio of 0.73% as of September 30, 2018 improved from 0.75% as of June 30, 2018 and improved from 0.85% as of September 30, 2017.

Third quarter 2018 net charge-offs of $86 million increased $10 million, or 13%, from second quarter 2018, largely reflecting a $6 million increase in retail, driven by seasonally higher auto charge-offs and expected seasoning in growth categories, partially offset by seasonally lower education losses, and a $4 million increase in commercial. Compared to third quarter 2017, net charge-offs increased $21 million, or 32%, reflecting a $16 million increase in commercial, driven by lower recoveries, and a $5 million increase in retail, driven by expected seasoning in growth portfolios.

The third quarter 2018 allowance for loan and lease losses of $1.2 billion decreased $11 million compared to second quarter 2018 and increased $18 million compared to third quarter 2017.

 

14


The allowance for loan and lease losses to total loans and leases ratio of 1.08% as of September 30, 2018 remained relatively stable with June 30, 2018 and September 30, 2017 levels. The allowance for loan and lease losses to non-performing loans and leases ratio of 149% as of September 30, 2018 improved from 148% as of June 30, 2018 and 131% as of September 30, 2017.

About Citizens Financial Group, Inc.

Citizens Financial Group, Inc. is one of the nation’s oldest and largest financial institutions, with $158.6 billion in assets as of September 30, 2018. Headquartered in Providence, Rhode Island, Citizens offers a broad range of retail and commercial banking products and services to individuals, small businesses, middle-market companies, large corporations and institutions. Citizens helps its customers reach their potential by listening to them and by understanding their needs in order to offer tailored advice, ideas and solutions. In Consumer Banking, Citizens provides an integrated experience that includes mobile and online banking, a 24/7 customer contact center and the convenience of approximately 2,900 ATMs and approximately 1,150 branches in 11 states in the New England, Mid-Atlantic and Midwest regions. Consumer Banking products and services include a full range of banking, lending, savings, wealth management and small business offerings. In Commercial Banking, Citizens offers corporate, institutional and not-for-profit clients a full range of wholesale banking products and services, including lending and deposits, capital markets, treasury services, foreign exchange and interest rate products and asset finance.

 

15


Key Performance Metrics and Non-GAAP Financial Measures and Reconciliations

(in millions, except share, per-share and ratio data)

Key Performance Metrics:

Our Management uses certain key performance metrics (KPMs) to gauge our progress against strategic and operational goals, as well as to compare our performance against peers. The KPMs are referred to in our Registration Statements on Form S-1 and our external financial reports filed with the Securities and Exchange Commission. The KPMs include:

 

   

Return on average tangible common equity (ROTCE);

 

   

Return on average total tangible assets (ROTA);

 

   

Efficiency ratio;

 

   

Operating leverage; and

 

   

Common equity tier 1 capital ratio.

Established targets for the KPMs are based on Management-reporting results and are referred to by the Company as “Underlying” results. We believe that “Underlying” results, which exclude notable items, as applicable, provide the best representation of our underlying financial progress toward the KPMs as they exclude items that our Management does not consider indicative of our on-going financial performance. We have consistently shown these metrics on this basis to investors since our initial public offering in September of 2014. KPMs that reflect “Underlying” results are considered non-GAAP financial measures.

Non-GAAP Financial Measures:

This document contains non-GAAP financial measures denoted as “Underlying” results. “Underlying” results for any given reporting period exclude certain items that may occur in that period which Management does not consider indicative of the Company’s on-going financial performance. We believe these non-GAAP financial measures provide useful information to investors because they are used by our Management to evaluate our operating performance and make day-to-day operating decisions. In addition, we believe our “Underlying” results in any given reporting period reflect our on-going financial performance in that period and, accordingly, are useful to consider in addition to our GAAP financial results. We further believe the presentation of “Underlying” results increases comparability of period-to-period results. The following tables present reconciliations of our non-GAAP measures to the most directly comparable GAAP financial measures.

Other companies may use similarly titled non-GAAP financial measures that are calculated differently from the way we calculate such measures. Accordingly, our non-GAAP financial measures may not be comparable to similar measures used by such companies. We caution investors not to place undue reliance on such non-GAAP financial measures, but to consider them with the most directly comparable GAAP measures. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for our results reported under GAAP.

 

16


Key performance metrics, non-GAAP financial measures and reconciliations

(in millions, except share, per-share and ratio data)

 

            QUARTERLY TRENDS  
                                             3Q18 Change  
            3Q18     2Q18      1Q18      4Q17     3Q17      2Q18     3Q17  
                                             $     %     $     %  

Noninterest income, Underlying:

                        

Noninterest income (GAAP)

      $ 416     $ 388      $ 371      $ 404     $ 381      $ 28       7   $ 35       9

Less: Notable items

        —         —          —          17       —          —         —         —         —    
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Noninterest income, Underlying (non-GAAP)

      $ 416     $ 388      $ 371      $ 387     $ 381      $ 28       7   $ 35       9
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Total revenue, Underlying:

                        

Total revenue (GAAP)

     A      $ 1,564     $ 1,509      $ 1,462      $ 1,484     $ 1,443      $ 55       4   $ 121       8

Less: Notable items

        —         —          —          17       —          —         —         —         —    
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Total revenue, Underlying (non-GAAP)

     B      $ 1,564     $ 1,509      $ 1,462      $ 1,467     $ 1,443      $ 55       4   $ 121       8
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Noninterest expense, Underlying:

                        

Noninterest expense (GAAP)

     C      $ 910     $ 875      $ 883      $ 898     $ 858      $ 35       4   $ 52       6

Less: Notable items

        9       —          —          40       —          9       100       9       100  
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Noninterest expense, Underlying (non-GAAP)

     D      $ 901     $ 875      $ 883      $ 858     $ 858      $ 26       3   $ 43       5
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Pre-provision profit:

                        

Total revenue (GAAP)

     A      $ 1,564     $ 1,509      $ 1,462      $ 1,484     $ 1,443      $ 55       4   $ 121       8

Less: Noninterest expense (GAAP)

     C        910       875        883        898       858        35       4       52       6  
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Pre-provision profit (GAAP)

      $ 654     $ 634      $ 579      $ 586     $ 585      $ 20       3   $ 69       12
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Pre-provision profit, Underlying:

                        

Total revenue, Underlying (non-GAAP)

     B      $ 1,564     $ 1,509      $ 1,462      $ 1,467     $ 1,443      $ 55       4   $ 121       8

Less: Noninterest expense, Underlying (non-GAAP)

     D        901       875        883        858       858        26       3       43       5  
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Pre-provision profit, Underlying (non-GAAP)

      $ 663     $ 634      $ 579      $ 609     $ 585      $ 29       5   $ 78       13
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Total credit-related costs, Underlying:

                        

Provision for credit losses (GAAP)

      $ 78     $ 85      $ 78      $ 83     $ 72      ($ 7     (8 %)    $ 6       8

Add: Notable items

        —         —          —          —         —          —         —         —         —    
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Total credit-related costs, Underlying (non-GAAP)

      $ 78     $ 85      $ 78      $ 83     $ 72      ($ 7     (8 %)    $ 6       8
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Income before income tax expense, Underlying:

                        

Income before income tax expense (GAAP)

     E      $ 576     $ 549      $ 501      $ 503     $ 513      $ 27       5   $ 63       12

Less: Income before income tax expense (benefit) related to notable items

        (9     —          —          (23     —          (9     (100     (9     (100
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Income before income tax expense, Underlying (non-GAAP)

     F      $ 585     $ 549      $ 501      $ 526     $ 513      $ 36       7   $ 72       14
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   
                        

Income tax expense, Underlying:

                        

Income tax expense (benefit) (GAAP)

     G      $ 133     $ 124      $ 113      ($ 163   $ 165      $ 9       7   ($ 32     (19 %) 

Less: Income tax expense (benefit) related to notable items

        (2     —          —          (340     —          (2     (100     (2     (100
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Income tax expense, Underlying (non-GAAP)

     H      $ 135     $ 124      $ 113      $ 177     $ 165      $ 11       9   ($ 30     (18 %) 
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Net income, Underlying:

                        

Net income (GAAP)

     I      $ 443     $ 425      $ 388      $ 666     $ 348      $ 18       4   $ 95       27

Add: Notable items, net of income tax expense (benefit)

        7       —          —          (317     —          7       100       7       100  
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Net income, Underlying (non-GAAP)

     J      $ 450     $ 425      $ 388      $ 349     $ 348      $ 25       6   $ 102       29
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Net income available to common stockholders, Underlying:

                        

Net income available to common stockholders (GAAP)

     K     

$

436

 

  $ 425      $ 381      $ 666     $ 341      $ 11       3   $ 95       28

Add: Notable items, net of income tax expense (benefit)

        7       —          —          (317     —          7       100       7       100  
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

Net income available to common stockholders, Underlying (non-GAAP)

     L      $ 443     $ 425      $ 381      $ 349     $ 341      $ 18       4   $ 102       30
     

 

 

   

 

 

    

 

 

    

 

 

   

 

 

    

 

 

     

 

 

   

 

17


Key performance metrics, non-GAAP financial measures and reconciliations (continued)

(in millions, except share, per-share and ratio data)

 

          QUARTERLY TRENDS  
                                        3Q18 Change  
          3Q18     2Q18     1Q18     4Q17     3Q17     2Q18     3Q17  
                                        $/bps     %     $/bps     %  

Operating leverage:

                   

Total revenue (GAAP)

    A     $ 1,564     $ 1,509     $ 1,462     $ 1,484     $ 1,443     $ 55       3.65   $ 121       8.44

Less: Noninterest expense (GAAP)

    C       910       875       883       898       858       35       4.09       52       6.23  
               

 

 

     

 

 

 

Operating leverage

                  (0.44 %)        2.21
               

 

 

     

 

 

 

Operating leverage, Underlying:

                   

Total revenue, Underlying (non-GAAP)

    B     $ 1,564     $ 1,509     $ 1,462     $ 1,467     $ 1,443     $ 55       3.67   $ 121       8.46

Less: Noninterest expense, Underlying (non-GAAP)

    D       901       875       883       858       858       26       3.08       43       5.20  
               

 

 

     

 

 

 

Operating leverage, Underlying (non-GAAP)

                  0.59       3.26
               

 

 

     

 

 

 

Efficiency ratio and efficiency ratio, Underlying:

                   

Efficiency ratio

    C/A       58.20     57.95     60.43     60.52     59.41     25  bps        (121 ) bps   

Efficiency ratio, Underlying (non-GAAP)

    D/B       57.62       57.95       60.43       58.50       59.41       (33 ) bps        (179 ) bps   

Effective income tax rate and effective income tax rate, Underlying:

                   

Effective income tax rate

    G/E       23.16     22.58     22.52     (32.40 %)      32.18     58  bps        (902 ) bps   

Effective income tax rate, Underlying (non-GAAP)

    H/F       23.20       22.58       22.52       33.68       32.18       62  bps        (898 ) bps   

Return on average common equity and return on average common equity, Underlying:

                   

Average common equity (GAAP)

    M     $ 19,599     $ 19,732     $ 19,732     $ 19,624     $ 19,728     ($ 133     (1 %)    ($ 129     (1 %) 

Return on average common equity

    K/M       8.82     8.65     7.83     13.46     6.87     17  bps        195  bps   

Return on average common equity, Underlying (non-GAAP)

    L/M       8.96       8.65       7.83       7.05       6.87       31  bps        209  bps   

Return on average tangible common equity and return on average tangible common equity, Underlying:

                   

Average common equity (GAAP)

    M     $ 19,599     $ 19,732     $ 19,732     $ 19,624     $ 19,728     ($ 133     (1 %)    ($ 129     (1 %) 

Less: Average goodwill (GAAP)

      6,926       6,887       6,887       6,887       6,887       39       1       39       1  

Less: Average other intangibles (GAAP)

      22       2       2       2       2       20       NM       20       NM  

Add: Average deferred tax liabilities related to goodwill (GAAP)

      360       357       355       531       537       3       1       (177     (33
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Average tangible common equity

    N     $ 13,011     $ 13,200     $ 13,198     $ 13,266     $ 13,376     ($ 189     (1 %)    ($ 365     (3 %) 
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Return on average tangible common equity

    K/N       13.29     12.93     11.71     19.92     10.13     36  bps        316  bps   

Return on average tangible common equity, Underlying (non-GAAP)

    L/N       13.50       12.93       11.71       10.43       10.13       57  bps        337  bps   

Return on average total assets and return on average total assets, Underlying:

                   

Average total assets (GAAP)

    O     $ 155,624     $ 153,253     $ 151,523     $ 151,111     $ 150,012     $ 2,371       2   $ 5,612       4

Return on average total assets

    I/O       1.13     1.11     1.04     1.75     0.92     bps        21  bps   

Return on average total assets, Underlying (non-GAAP)

    J/O       1.15       1.11       1.04       0.92       0.92       bps        23  bps   

Return on average total tangible assets and return on average total tangible assets, Underlying:

                   

Average total assets (GAAP)

    O     $ 155,624     $ 153,253     $ 151,523     $ 151,111     $ 150,012     $ 2,371       2   $ 5,612       4

Less: Average goodwill (GAAP)

      6,926       6,887       6,887       6,887       6,887       39       1       39       1  

Less: Average other intangibles (GAAP)

      22       2       2       2       2       20       NM       20       NM  

Add: Average deferred tax liabilities related to goodwill (GAAP)

      360       357       355       531       537       3       1       (177     (33
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Average tangible assets

    P     $ 149,036     $ 146,721     $ 144,989     $ 144,753     $ 143,660     $ 2,315       2   $ 5,376       4
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Return on average total tangible assets

    I/P       1.18     1.16     1.08     1.83     0.96     bps        22  bps   

Return on average total tangible assets, Underlying (non-GAAP)

    J/P       1.20       1.16       1.08       0.96       0.96       bps        24  bps   

 

18


Key performance metrics, non-GAAP financial measures and reconciliations (continued)

(in millions, except share, per-share and ratio data)

 

         QUARTERLY TRENDS  
                                       3Q18 Change  
         3Q18     2Q18     1Q18     4Q17     3Q17     2Q18     3Q17  
                                       $/bps     %     $/bps     %  

Tangible book value per common share:

                    

Common shares - at period-end (GAAP)

   Q     474,120,616       484,055,194       487,551,444       490,812,912       499,505,285       (9,934,578     (2 %)      (25,384,669     (5 %) 

Common stockholders’ equity (GAAP)

     $ 19,733     $ 19,924     $ 19,812     $ 20,023     $ 19,862     ($ 191     (1   ($ 129     (1 ) 

Less: Goodwill (GAAP)

       6,946       6,887       6,887       6,887       6,887       59       1       59       1  

Less: Other intangible assets (GAAP)

       33       2       2       2       2       31       NM       31       NM  

Add: Deferred tax liabilities related to goodwill (GAAP)

       363       359       357       355       539       4       1       (176     (33
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Tangible common equity

   R   $ 13,117     $ 13,394     $ 13,280     $ 13,489     $ 13,512     ($ 277     (2 %)    ($ 395     (3 %) 
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Tangible book value per common share

   R/Q   $ 27.66     $ 27.67     $ 27.24     $ 27.48     $ 27.05     ($ 0.01     —     $ 0.61       2

Net income per average common share - basic and diluted and net income per average common share - basic and diluted, Underlying:

                    

Average common shares outstanding - basic (GAAP)

   S     475,957,526       484,744,354       487,500,618       492,149,763       500,861,076       (8,786,828     (2 %)      (24,903,550     (5 %) 

Average common shares outstanding - diluted (GAAP)

   T     477,599,917       486,141,695       489,266,826       493,788,007       502,157,384       (8,541,778     (2     (24,557,467     (5

Net income per average common share - basic (GAAP)

   K/S   $ 0.92     $ 0.88     $ 0.78     $ 1.35     $ 0.68     $ 0.04       5     $ 0.24       35  

Net income per average common share - diluted (GAAP)

   K/T     0.91       0.88       0.78       1.35       0.68       0.03       3       0.23       34  

Net income per average common share - basic, Underlying (non-GAAP)

   L/S     0.93       0.88       0.78       0.71       0.68       0.05       6       0.25       37  

Net income per average common share - diluted, Underlying (non-GAAP)

   L/T     0.93       0.88       0.78       0.71       0.68       0.05       6       0.25       37  

Dividend payout ratio and dividend payout ratio, Underlying:

                    

Cash dividends declared and paid per common share

   U   $ 0.27     $ 0.22     $ 0.22     $ 0.18     $ 0.18     $ 0.05       23   $ 0.09       50

Dividend payout ratio

   U/(K/S)     29     25     28     13     26     400  bps        300  bps   

Dividend payout ratio, Underlying (non-GAAP)

   U/(L/S)     29       25       28       25       26       400  bps        300  bps   

Other income, Underlying

                    

Other income (GAAP)

     $ 17     $ 15     $ 17     $ 40     $ 18     $ 2       13   ($ 1     (6 %) 

Less: Notable items

       —         —         —         17       —         —         —         —         —    
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Other income, Underlying (non-GAAP)

     $ 17     $ 15     $ 17     $ 23     $ 18     $ 2       13   ($ 1     (6 %) 
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Salaries and employee benefits, Underlying1:

                    

Salaries and employee benefits (GAAP)

     $ 474     $ 453     $ 470     $ 450     $ 438     $ 21       5   $ 36       8

Less: Notable items

       5       —         —         17       —         5       100       5       100  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Salaries and employee benefits, Underlying (non-GAAP)1

     $ 469     $ 453     $ 470     $ 433     $ 438     $ 16       4   $ 31       7
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Outside services, Underlying:

                    

Outside services (GAAP)

     $ 107     $ 106     $ 99     $ 118     $ 99     $ 1       1   $ 8       8

Less: Notable items

       1       —         —         12       —         1       100       1       100  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Outside services, Underlying (non-GAAP)

     $ 106     $ 106     $ 99     $ 106     $ 99     $ —         —     $ 7       7
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Other operating expense, Underlying1:

                    

Other operating expense (GAAP)1

     $ 131     $ 127     $ 120     $ 137     $ 133     $ 4       3   ($ 2     (2 %) 

Less: Notable items

       3       —         —         11       —         3       100       3       100  
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Other operating expense, Underlying (non-GAAP)1

     $ 128     $ 127     $ 120     $ 126     $ 133     $ 1       1   ($ 5     (4 %) 
    

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

1 

As of January 1, 2018, we retrospectively adopted ASU 2017-07, Compensation – Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires the service cost component of net periodic pension and postretirement benefit cost to be reported separately in the Consolidated Statements of Operations from the other components. Prior periods have been adjusted to conform with the current period presentation.

 

19


Key performance metrics, non-GAAP financial measures and reconciliations – Underlying excluding FAMC

 

(in millions, except share, per-share and ratio data)

 

            QUARTERLY TRENDS  
                                          3Q18 Change  
            3Q18     2Q18     1Q18     4Q17     3Q17     2Q18     3Q17  
                                          $     %     $     %  

Net interest income, Underlying excluding FAMC:

                     

Net interest income (GAAP)

      $ 1,148     $ 1,121     $ 1,091     $ 1,080     $ 1,062     $ 27       2   $ 86       8

Less: FAMC Impact

        2       —         —         —         —         2       100       2       100  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net interest income, Underlying excluding FAMC (non-GAAP)

      $ 1,146     $ 1,121     $ 1,091     $ 1,080     $ 1,062     $ 25       2   $ 84       8
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net interest margin, Underlying excluding FAMC:

                     

Net interest margin (GAAP)

        3.19     3.18     3.16     3.08     3.05     1   bps        14   bps   

Less: FAMC impact

        (0.01     —         —         —         —         (1 ) bps        (1 ) bps   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

         

Net interest margin, Underlying excluding FAMC (non-GAAP)

        3.20     3.18     3.16     3.08     3.05     2   bps        15   bps   
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

         

Noninterest income, Underlying excluding FAMC:

                     

Noninterest income (GAAP)

      $ 416     $ 388     $ 371     $ 404     $ 381     $ 28       7   $ 35       9

Less: Notable items

        —         —         —         17       —         —         —         —         —    

Less: FAMC impact

        24       —         —         —         —         24       100       24       100  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Noninterest income, Underlying excluding FAMC (non-GAAP)

      $ 392     $ 388     $ 371     $ 387     $ 381     $ 4       1   $ 11       3
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Total revenue, Underlying excluding FAMC:

                     

Total revenue (GAAP)

     A      $ 1,564     $ 1,509     $ 1,462     $ 1,484     $ 1,443     $ 55       4   $ 121       8

Less: Notable items

        —         —         —         17       —         —         —         —         —    

Less: FAMC impact

        26       —         —         —         —         26       100       26       100  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Total revenue, Underlying excluding FAMC (non-GAAP)

     B      $ 1,538     $ 1,509     $ 1,462     $ 1,467     $ 1,443     $ 29       2   $ 95       7
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Noninterest expense, Underlying excluding FAMC:

                     

Noninterest expense (GAAP)

     C      $ 910     $ 875     $ 883     $ 898     $ 858     $ 35       4   $ 52       6

Less: Notable items

        9       —         —         40       —         9       100       9       100  

Less: FAMC impact

        25       —         —         —         —         25       100       25       100  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Noninterest expense, Underlying excluding FAMC (non-GAAP)

     D      $ 876     $ 875     $ 883     $ 858     $ 858     $ 1       —     $ 18       2
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Pre-provision profit:

                     

Total revenue (GAAP)

     A      $ 1,564     $ 1,509     $ 1,462     $ 1,484     $ 1,443     $ 55       4   $ 121       8

Less: Noninterest expense (GAAP)

     C        910       875       883       898       858       35       4       52       6  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Pre-provision profit (GAAP)

      $ 654     $ 634     $ 579     $ 586     $ 585     $ 20       3   $ 69       12
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Pre-provision profit, Underlying excluding FAMC:

                     

Total revenue, Underlying excluding FAMC (non-GAAP)

     B      $ 1,538     $ 1,509     $ 1,462     $ 1,467     $ 1,443     $ 29       2   $ 95       7

Less: Noninterest expense, Underlying excluding FAMC (non-GAAP)

     D        876       875       883       858       858       1       —         18       2  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Pre-provision profit, Underlying excluding FAMC (non-GAAP)

      $ 662     $ 634     $ 579     $ 609     $ 585     $ 28       4   $ 77       13
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Income before income tax expense, Underlying excluding FAMC:

                     

Income before income tax expense (GAAP)

      $ 576     $ 549     $ 501     $ 503     $ 513     $ 27       5   $ 63       12

Less: Income before income tax expense (benefit) related to notable items

        (9     —         —         (23     —         (9     (100     (9     (100

Less: Income before income tax expense (benefit) related to FAMC impact

        1       —         —         —         —         1       100       1       100  
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Income before income tax expense, Underlying excluding FAMC (non-GAAP)

      $ 584     $ 549     $ 501     $ 526     $ 513     $ 35       6   $ 71       14
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Income tax expense, Underlying excluding FAMC:

                     

Income tax expense (benefit) (GAAP)

      $ 133     $ 124     $ 113     ($ 163   $ 165     $ 9       7   ($ 32     (19 %) 

Less: Income tax expense (benefit) related to notable items

        (2     —         —         (340     —         (2     (100     (2     (100

Less: Income tax expense (benefit) related to FAMC

        —         —         —         —         —         —         —         —         —    
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Income tax expense, Underlying excluding FAMC (non-GAAP)

      $ 135     $ 124     $ 113     $ 177     $ 165     $ 11       9   $ (30     (18 %) 
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net income, Underlying excluding FAMC:

                     

Net income (GAAP)

      $ 443     $ 425     $ 388     $ 666     $ 348     $ 18       4   $ 95       27

Add: Notable items, net of income tax expense (benefit)

        7       —         —         (317     —         7       100       7       100  

Add: FAMC impact, net of income tax expense (benefit)

        (1     —         —         —         —         (1     (100     (1     (100
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net income, Underlying excluding FAMC (non-GAAP)

      $ 449     $ 425     $ 388     $ 349     $ 348     $ 24       6   $ 101       29
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

 

20


Key performance metrics, non-GAAP financial measures and reconciliations – Underlying excluding FAMC (continued)

 

(in millions, except share, per-share and ratio data)

 

          QUARTERLY TRENDS  
                                        3Q18 Change  
          3Q18     2Q18     1Q18     4Q17     3Q17     2Q18     3Q17  
                                        $     %     $     %  

Net income available to common stockholders, Underlying excluding FAMC:

                     

Net income available to common stockholders (GAAP)

   E    $ 436     $ 425     $ 381     $ 666     $ 341     $ 11       3   $ 95       28

Add: Notable items, net of income tax expense (benefit)

        7       —         —         (317     —         7       100       7       100  

Add: FAMC impact, net of income tax expense (benefit)

        (1     —         —         —         —         (1     (100     (1     (100
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Net income available to common stockholders, Underlying excluding FAMC (non-GAAP)

   F    $ 442     $ 425     $ 381     $ 349     $ 341     $ 17       4   $ 101       30
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Operating leverage:

                     

Total revenue (GAAP)

   A    $ 1,564     $ 1,509     $ 1,462     $ 1,484     $ 1,443     $ 55       3.65   $ 121       8.44

Less: Noninterest expense (GAAP)

   C      910       875       883       898       858       35       4.09       52       6.23  
                 

 

 

     

 

 

 

Operating leverage

                    (0.44 %)        2.21
                 

 

 

     

 

 

 

Operating leverage, Underlying excluding FAMC:

                     

Total revenue, Underlying excluding FAMC (non-GAAP)

   B    $ 1,538     $ 1,509     $ 1,462     $ 1,467     $ 1,443     $ 29       1.91   $ 95       6.62

Less: Noninterest expense, Underlying excluding FAMC (non-GAAP)

   D      876       875       883       858       858       1       0.14       18       2.20  
                 

 

 

     

 

 

 

Operating leverage, Underlying excluding FAMC (non-GAAP)

                    1.77       4.42
                 

 

 

     

 

 

 

Efficiency ratio and efficiency ratio, Underlying excluding FAMC:

                     

Efficiency ratio

   C/A      58.20     57.95     60.43     60.52     59.41     25  bps        (121 ) bps   

Efficiency ratio, Underlying excluding FAMC (non-GAAP)

   D/B      56.95       57.95       60.43       58.50       59.41       (100 ) bps        (246 ) bps   

Return on average tangible common equity:

                     

Average common equity (GAAP)

      $ 19,599     $ 19,732     $ 19,732     $ 19,624     $ 19,728     ($ 133     (1 %)    ($ 129     (1 %) 

Less: Average goodwill (GAAP)

        6,926       6,887       6,887       6,887       6,887       39       1       39       1  

Less: Average other intangibles (GAAP)

        22       2       2       2       2       20       NM       20       NM  

Add: Average deferred tax liabilities related to goodwill (GAAP)

        360       357       355       531       537       3       1       (177     (33
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Average tangible common equity

   G    $ 13,011     $ 13,200     $ 13,198     $ 13,266     $ 13,376     ($ 189     (1 %)    ($ 365     (3 %) 
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Return on average tangible common equity

   E/G      13.29     12.93     11.71     19.92     10.13     36  bps        316  bps   

Return on average tangible common equity, Underlying excluding FAMC:

                     

Average common equity, Underlying excluding FAMC (non-GAAP)

      $ 19,600     $ 19,732     $ 19,732     $ 19,624     $ 19,728     ($ 132     (1 %)    ($ 128     (1 %) 

Less: Average goodwill, Underlying excluding FAMC (non-GAAP)

        6,887       6,887       6,887       6,887       6,887       —         —         —         —    

Less: Average other intangibles, Underlying excluding FAMC (non-GAAP)

        2       2       2       2       2       —         —         —         —    

Add: Average deferred tax liabilities related to goodwill, Underlying excluding FAMC (non-GAAP)

        360       357       355       531       537       3       1       (177     (33
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Average tangible common equity, Underlying excluding FAMC (non-GAAP)

   H    $ 13,071     $ 13,200     $ 13,198     $ 13,266     $ 13,376     ($ 129     (1 %)    ($ 305     (2 %) 
     

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

     

 

 

   

Return on average tangible common equity, Underlying excluding FAMC (non-GAAP)

   F/H      13.41     12.93     11.71    
10.43
 
    10.13     48  bps        328  bps   

 

21


Key performance metrics, non-GAAP financial measures and reconciliations – Underlying excluding FAMC (continued)

(in millions, except share, per-share and ratio data)

 

     QUARTERLY TRENDS  
                                        3Q18 Change  
     3Q18      2Q18      1Q18      4Q17      3Q17      2Q18     3Q17  
                                        $     %     $     %  

Mortgage banking fees, Underlying excluding FAMC:

                       

Mortgage banking fees (GAAP)

   $ 49      $ 27      $ 25      $ 28      $ 27      $ 22       81   $ 22       81

Less: FAMC impact

     24        —          —          —          —          24       100       24       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Mortgage banking fees, Underlying excluding FAMC (non-GAAP)

   $ 25      $ 27      $ 25      $ 28      $ 27      ($ 2     (7 %)    ($ 2     (7 %) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Other income, Underlying excluding FAMC:

                       

Other income (GAAP)

   $ 17      $ 15      $ 17      $ 40      $ 18      $ 2       13   ($ 1     (6 %) 

Less: Notable items

     —          —          —          17        —          —         —         —         —    

Less: FAMC impact

     —          —          —          —          —          —         —         —         —    
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Other income, Underlying excluding FAMC (non-GAAP)

   $ 17      $ 15      $ 17      $ 23      $ 18      $ 2       13   ($ 1     (6 %) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Salaries and employee benefits, Underlying excluding FAMC1:

                       

Salaries and employee benefits (GAAP)

   $ 474      $ 453      $ 470      $ 450      $ 438      $ 21       5   $ 36       8

Less: Notable items

     5        —          —          17        —          5       100       5       100  

Less: FAMC impact

     16        —          —          —          —          16       100       16       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Salaries and employee benefits, Underlying excluding FAMC (non-GAAP)1

   $ 453      $ 453      $ 470      $ 433      $ 438      $ —         —     $ 15       3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Outside services, Underlying excluding FAMC:

                       

Outside services (GAAP)

   $ 107      $ 106      $ 99      $ 118      $ 99      $ 1       1   $ 8       8

Less: Notable items

     1        —          —          12        —          1       100       1       100  

Less: FAMC impact

     5        —          —          —          —          5       100       5       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Outside services, Underlying excluding FAMC (non-GAAP)

   $ 101      $ 106      $ 99      $ 106      $ 99      ($ 5     (5 %)    $ 2       2
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Occupancy, Underlying excluding FAMC:

                       

Occupancy (GAAP)

   $ 81      $ 79      $ 81      $ 80      $ 78      $ 2       3   $ 3       4

Less: Notable items

     —          —          —          —          —          —         —         —         —    

Less: FAMC impact

     1        —          —          —          —          1       100       1       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Occupancy, Underlying excluding FAMC (non-GAAP)

   $ 80      $ 79      $ 81      $ 80      $ 78      $ 1       1   $ 2       3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Equipment expense, Underlying excluding FAMC:

                       

Equipment expense (GAAP)

   $ 70      $ 64      $ 67      $ 67      $ 65      $ 6       9   $ 5       8

Less: Notable items

            —          —          —          —          —         —         —         —    

Less: FAMC impact

     1        —          —          —          —          1       100       1       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Equipment expense, Underlying excluding FAMC (non-GAAP)

   $ 69      $ 64      $ 67      $ 67      $ 65      $ 5       8   $ 4       6
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Other operating expense, Underlying excluding FAMC1:

                       

Other operating expense (GAAP)1

   $ 131      $ 127      $ 120      $ 137      $ 133      $ 4       3   ($ 2     (2 %) 

Less: Notable items

     3        —          —          11        —          3       100       3       100  

Less: FAMC impact

     2        —          —          —          —          2       100       2       100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

Other operating expense, Underlying excluding FAMC (non-GAAP)1

   $ 126      $ 127      $ 120      $ 126      $ 133      ($ 1     (1 %)    ($ 7     (5 %) 
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

   

 

1

As of January 1, 2018, we retrospectively adopted ASU 2017-07, Compensation - Retirement Benefits (Topic 715): improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost, which requires the service cost component of net periodic pension and postretirement benefit cast to be reported separately in the Consolidated Statements of Operations from the other components. Prior periods have been adjusted to conform with the current period presentation.

 

22


Key performance metrics, non-GAAP financial measures and reconciliations – Underlying excluding FAMC (continued)

(in millions, except share, per-share and ratio data)

 

     QUARTERLY TRENDS  
                                        3Q18 Change  
     3Q18      2Q18      1Q18      4Q17      3Q17      2Q18     3Q17  
                                        $     %     $      %  

Total assets, Underlying excluding FAMC (period-end):

                        

Total assets (GAAP)

   $ 158,598      $ 155,431      $ 153,453      $ 152,336      $ 151,356      $ 3,167       2   $ 7,242        5

Less: FAMC impact

     1,721        —          —          —          —          1,721       100       1,721        100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Total assets, Underlying excluding FAMC (non-GAAP) (period-end)

   $ 156,877      $ 155,431      $ 153,453      $ 152,336      $ 151,356      $ 1,446       1   $ 5,521        4
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Loans and leases and loans held for sale, Underlying excluding FAMC (period-end):

                        

Loans and Leases and loans held for sale (GAAP)

   $ 116,050      $ 114,117      $ 112,225      $ 111,335      $ 111,375      $ 1,933       2   $ 4,675        4

Less: FAMC impact

     932        —          —          —          —          932       100       932        100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Total loans and leases and loans held for sale, Underlying excluding FAMC (non-GAAP) (period-end)

   $ 115,118      $ 114,117      $ 112,225      $ 111,335      $ 111,375      $ 1,001       1   $ 3,743        3
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Average loans and leases and loans held for sale, Underlying excluding FAMC:

                        

Average loans and leases and loans held for sale (GAAP)

   $ 115,328      $ 113,521      $ 111,790      $ 111,217      $ 110,221      $ 1,807       2   $ 5,107        5

Less: FAMC impact

     790        —          —          —          —          790       100       790        100  
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Total average loans and leases and loans held for sale, Underlying excluding FAMC (non-GAAP)

   $ 114,538      $ 113,521      $ 111,790      $ 111,217      $ 110,221      $ 1,017       1   $ 4,317        4
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

    

 

 

     

 

 

    

Total average loans and leases, Underlying excluding FAMC:

                        

Total average loans (GAAP)

   $ 113,971      $ 112,856      $ 111,115      $ 110,450      $ 109,484      $ 1,115       1   $ 4,487        4

Less: FAMC impact

     66        —          —          —