Outstanding Loans and Leases (Tables)
|
12 Months Ended |
Dec. 31, 2014
|
Loans and Leases Receivable Disclosure [Abstract] |
|
Schedule of Loans and Leases Outstanding |
The following tables present total outstanding loans and leases and an aging analysis for the Corporation’s Home Loans, Credit Card and Other Consumer, and Commercial portfolio segments, by class of financing receivables, at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
(Dollars in millions) |
30-59 Days Past Due (1)
|
|
60-89 Days Past Due (1)
|
|
90 Days or More
Past Due (2)
|
|
Total Past Due 30 Days
or More
|
|
Total Current or Less Than 30 Days Past Due (3)
|
|
Purchased Credit-impaired (4)
|
|
Loans Accounted for Under the Fair Value Option |
|
Total
Outstandings
|
Home loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
1,847 |
|
|
$ |
700 |
|
|
$ |
5,561 |
|
|
$ |
8,108 |
|
|
$ |
154,112 |
|
|
|
|
|
|
$ |
162,220 |
|
Home equity |
218 |
|
|
105 |
|
|
744 |
|
|
1,067 |
|
|
50,820 |
|
|
|
|
|
|
51,887 |
|
Legacy Assets & Servicing portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage (5)
|
2,008 |
|
|
1,060 |
|
|
10,513 |
|
|
13,581 |
|
|
25,244 |
|
|
$ |
15,152 |
|
|
|
|
53,977 |
|
Home equity |
374 |
|
|
174 |
|
|
1,166 |
|
|
1,714 |
|
|
26,507 |
|
|
5,617 |
|
|
|
|
33,838 |
|
Credit card and other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
494 |
|
|
341 |
|
|
866 |
|
|
1,701 |
|
|
90,178 |
|
|
|
|
|
|
91,879 |
|
Non-U.S. credit card |
49 |
|
|
39 |
|
|
95 |
|
|
183 |
|
|
10,282 |
|
|
|
|
|
|
10,465 |
|
Direct/Indirect consumer (6)
|
245 |
|
|
71 |
|
|
65 |
|
|
381 |
|
|
80,000 |
|
|
|
|
|
|
80,381 |
|
Other consumer (7)
|
11 |
|
|
2 |
|
|
2 |
|
|
15 |
|
|
1,831 |
|
|
|
|
|
|
1,846 |
|
Total consumer |
5,246 |
|
|
2,492 |
|
|
19,012 |
|
|
26,750 |
|
|
438,974 |
|
|
20,769 |
|
|
|
|
486,493 |
|
Consumer loans accounted for under the fair value option (8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,077 |
|
|
2,077 |
|
Total consumer loans and leases |
5,246 |
|
|
2,492 |
|
|
19,012 |
|
|
26,750 |
|
|
438,974 |
|
|
20,769 |
|
|
2,077 |
|
|
488,570 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
320 |
|
|
151 |
|
|
318 |
|
|
789 |
|
|
219,504 |
|
|
|
|
|
|
220,293 |
|
Commercial real estate (9)
|
138 |
|
|
16 |
|
|
288 |
|
|
442 |
|
|
47,240 |
|
|
|
|
|
|
47,682 |
|
Commercial lease financing |
121 |
|
|
41 |
|
|
42 |
|
|
204 |
|
|
24,662 |
|
|
|
|
|
|
24,866 |
|
Non-U.S. commercial |
5 |
|
|
4 |
|
|
— |
|
|
9 |
|
|
80,074 |
|
|
|
|
|
|
80,083 |
|
U.S. small business commercial |
88 |
|
|
45 |
|
|
94 |
|
|
227 |
|
|
13,066 |
|
|
|
|
|
|
13,293 |
|
Total commercial |
672 |
|
|
257 |
|
|
742 |
|
|
1,671 |
|
|
384,546 |
|
|
|
|
|
|
386,217 |
|
Commercial loans accounted for under the fair value option (8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,604 |
|
|
6,604 |
|
Total commercial loans and leases |
672 |
|
|
257 |
|
|
742 |
|
|
1,671 |
|
|
384,546 |
|
|
|
|
6,604 |
|
|
392,821 |
|
Total loans and leases |
$ |
5,918 |
|
|
$ |
2,749 |
|
|
$ |
19,754 |
|
|
$ |
28,421 |
|
|
$ |
823,520 |
|
|
$ |
20,769 |
|
|
$ |
8,681 |
|
|
$ |
881,391 |
|
Percentage of outstandings |
0.67 |
% |
|
0.31 |
% |
|
2.24 |
% |
|
3.22 |
% |
|
93.44 |
% |
|
2.36 |
% |
|
0.98 |
% |
|
100.00 |
% |
|
|
(1) |
Home loans 30-59 days past due includes fully-insured loans of $2.1 billion and nonperforming loans of $392 million. Home loans 60-89 days past due includes fully-insured loans of $1.1 billion and nonperforming loans of $332 million.
|
|
|
(2) |
Home loans includes fully-insured loans of $11.4 billion.
|
|
|
(3) |
Home loans includes $3.6 billion and direct/indirect consumer includes $27 million of nonperforming loans.
|
|
|
(4) |
PCI loan amounts are shown gross of the valuation allowance. |
|
|
(5) |
Total outstandings includes pay option loans of $3.2 billion. The Corporation no longer originates this product.
|
|
|
(6) |
Total outstandings includes dealer financial services loans of $37.7 billion, unsecured consumer lending loans of $1.5 billion, U.S. securities-based lending loans of $35.8 billion, non-U.S. consumer loans of $4.0 billion, student loans of $632 million and other consumer loans of $761 million.
|
|
|
(7) |
Total outstandings includes consumer finance loans of $676 million, consumer leases of $1.0 billion, consumer overdrafts of $162 million and other non-U.S. consumer loans of $3 million.
|
|
|
(8) |
Consumer loans accounted for under the fair value option were residential mortgage loans of $1.9 billion and home equity loans of $196 million. Commercial loans accounted for under the fair value option were U.S. commercial loans of $1.9 billion and non-U.S. commercial loans of $4.7 billion. For additional information, see Note 20 – Fair Value Measurements and Note 21 – Fair Value Option.
|
|
|
(9) |
Total outstandings includes U.S. commercial real estate loans of $45.2 billion and non-U.S. commercial real estate loans of $2.5 billion.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
(Dollars in millions) |
30-59 Days Past Due (1)
|
|
60-89 Days Past Due (1)
|
|
90 Days or More Past Due (2)
|
|
Total Past Due 30 Days or More |
|
Total
Current or
Less Than
30 Days
Past Due (3)
|
|
Purchased Credit-impaired (4)
|
|
Loans
Accounted
for Under
the Fair
Value Option
|
|
Total Outstandings |
Home loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Core portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
2,151 |
|
|
$ |
754 |
|
|
$ |
7,188 |
|
|
$ |
10,093 |
|
|
$ |
167,243 |
|
|
|
|
|
|
|
$ |
177,336 |
|
Home equity |
243 |
|
|
113 |
|
|
693 |
|
|
1,049 |
|
|
53,450 |
|
|
|
|
|
|
|
54,499 |
|
Legacy Assets & Servicing portfolio |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage (5)
|
2,758 |
|
|
1,412 |
|
|
16,746 |
|
|
20,916 |
|
|
31,142 |
|
|
$ |
18,672 |
|
|
|
|
|
70,730 |
|
Home equity |
444 |
|
|
221 |
|
|
1,292 |
|
|
1,957 |
|
|
30,623 |
|
|
6,593 |
|
|
|
|
|
39,173 |
|
Credit card and other consumer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
598 |
|
|
422 |
|
|
1,053 |
|
|
2,073 |
|
|
90,265 |
|
|
|
|
|
|
|
92,338 |
|
Non-U.S. credit card |
63 |
|
|
54 |
|
|
131 |
|
|
248 |
|
|
11,293 |
|
|
|
|
|
|
|
11,541 |
|
Direct/Indirect consumer (6)
|
431 |
|
|
175 |
|
|
410 |
|
|
1,016 |
|
|
81,176 |
|
|
|
|
|
|
|
82,192 |
|
Other consumer (7)
|
24 |
|
|
8 |
|
|
20 |
|
|
52 |
|
|
1,925 |
|
|
|
|
|
|
|
1,977 |
|
Total consumer |
6,712 |
|
|
3,159 |
|
|
27,533 |
|
|
37,404 |
|
|
467,117 |
|
|
25,265 |
|
|
|
|
529,786 |
|
Consumer loans accounted for under the fair value option (8)
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
2,164 |
|
|
2,164 |
|
Total consumer loans and leases |
6,712 |
|
|
3,159 |
|
|
27,533 |
|
|
37,404 |
|
|
467,117 |
|
|
25,265 |
|
|
2,164 |
|
|
531,950 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
363 |
|
|
151 |
|
|
309 |
|
|
823 |
|
|
211,734 |
|
|
|
|
|
|
|
212,557 |
|
Commercial real estate (9)
|
30 |
|
|
29 |
|
|
243 |
|
|
302 |
|
|
47,591 |
|
|
|
|
|
|
|
47,893 |
|
Commercial lease financing |
110 |
|
|
37 |
|
|
48 |
|
|
195 |
|
|
25,004 |
|
|
|
|
|
|
|
25,199 |
|
Non-U.S. commercial |
103 |
|
|
8 |
|
|
17 |
|
|
128 |
|
|
89,334 |
|
|
|
|
|
|
|
89,462 |
|
U.S. small business commercial |
87 |
|
|
55 |
|
|
113 |
|
|
255 |
|
|
13,039 |
|
|
|
|
|
|
|
13,294 |
|
Total commercial |
693 |
|
|
280 |
|
|
730 |
|
|
1,703 |
|
|
386,702 |
|
|
|
|
|
|
|
388,405 |
|
Commercial loans accounted for under the fair value option (8)
|
|
|
|
|
|
|
|
|
|
|
|
|
7,878 |
|
|
7,878 |
|
Total commercial loans and leases |
693 |
|
|
280 |
|
|
730 |
|
|
1,703 |
|
|
386,702 |
|
|
|
|
7,878 |
|
|
396,283 |
|
Total loans and leases |
$ |
7,405 |
|
|
$ |
3,439 |
|
|
$ |
28,263 |
|
|
$ |
39,107 |
|
|
$ |
853,819 |
|
|
$ |
25,265 |
|
|
$ |
10,042 |
|
|
$ |
928,233 |
|
Percentage of outstandings |
0.80 |
% |
|
0.37 |
% |
|
3.04 |
% |
|
4.21 |
% |
|
91.99 |
% |
|
2.72 |
% |
|
1.08 |
% |
|
100.00 |
% |
|
|
(1) |
Home loans 30-59 days past due includes fully-insured loans of $2.5 billion and nonperforming loans of $623 million. Home loans 60-89 days past due includes fully-insured loans of $1.2 billion and nonperforming loans of $410 million.
|
|
|
(2) |
Home loans includes fully-insured loans of $17.0 billion.
|
|
|
(3) |
Home loans includes $5.9 billion and direct/indirect consumer includes $33 million of nonperforming loans.
|
|
|
(4) |
PCI loan amounts are shown gross of the valuation allowance. |
|
|
(5) |
Total outstandings includes pay option loans of $4.4 billion. The Corporation no longer originates this product.
|
|
|
(6) |
Total outstandings includes dealer financial services loans of $38.5 billion, unsecured consumer lending loans of $2.7 billion, U.S. securities-based lending loans of $31.2 billion, non-U.S. consumer loans of $4.7 billion, student loans of $4.1 billion and other consumer loans of $1.0 billion.
|
|
|
(7) |
Total outstandings includes consumer finance loans of $1.2 billion, consumer leases of $606 million, consumer overdrafts of $176 million and other non-U.S. consumer loans of $5 million.
|
|
|
(8) |
Consumer loans accounted for under the fair value option were residential mortgage loans of $2.0 billion and home equity loans of $147 million. Commercial loans accounted for under the fair value option were U.S. commercial loans of $1.5 billion and non-U.S. commercial loans of $6.4 billion. For additional information, see Note 20 – Fair Value Measurements and Note 21 – Fair Value Option.
|
|
|
(9) |
Total outstandings includes U.S. commercial real estate loans of $46.3 billion and non-U.S. commercial real estate loans of $1.6 billion.
|
|
Schedule of Financing Receivables, Non Accrual Status |
The table below presents the Corporation’s nonperforming loans and leases including nonperforming TDRs, and loans accruing past due 90 days or more at December 31, 2014 and 2013. Nonperforming loans held-for-sale (LHFS) are excluded from nonperforming loans and leases as they are recorded at either fair value or the lower of cost or fair value. For more information on the criteria for classification as nonperforming, see Note 1 – Summary of Significant Accounting Principles.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Quality |
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
Nonperforming Loans and Leases (1)
|
|
Accruing Past Due
90 Days or More
|
(Dollars in millions) |
2014 |
|
2013 |
|
2014 |
|
2013 |
Home loans |
|
|
|
|
|
|
|
|
|
|
|
Core portfolio |
|
|
|
|
|
|
|
Residential mortgage (2)
|
$ |
2,398 |
|
|
$ |
3,316 |
|
|
$ |
3,942 |
|
|
$ |
5,137 |
|
Home equity |
1,496 |
|
|
1,431 |
|
|
— |
|
|
— |
|
Legacy Assets & Servicing portfolio |
|
|
|
|
|
|
|
|
|
|
Residential mortgage (2)
|
4,491 |
|
|
8,396 |
|
|
7,465 |
|
|
11,824 |
|
Home equity |
2,405 |
|
|
2,644 |
|
|
— |
|
|
— |
|
Credit card and other consumer |
|
|
|
|
|
|
|
|
|
U.S. credit card |
n/a |
|
|
n/a |
|
|
866 |
|
|
1,053 |
|
Non-U.S. credit card |
n/a |
|
|
n/a |
|
|
95 |
|
|
131 |
|
Direct/Indirect consumer |
28 |
|
|
35 |
|
|
64 |
|
|
408 |
|
Other consumer |
1 |
|
|
18 |
|
|
1 |
|
|
2 |
|
Total consumer |
10,819 |
|
|
15,840 |
|
|
12,433 |
|
|
18,555 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
701 |
|
|
819 |
|
|
110 |
|
|
47 |
|
Commercial real estate |
321 |
|
|
322 |
|
|
3 |
|
|
21 |
|
Commercial lease financing |
3 |
|
|
16 |
|
|
41 |
|
|
41 |
|
Non-U.S. commercial |
1 |
|
|
64 |
|
|
— |
|
|
17 |
|
U.S. small business commercial |
87 |
|
|
88 |
|
|
67 |
|
|
78 |
|
Total commercial |
1,113 |
|
|
1,309 |
|
|
221 |
|
|
204 |
|
Total loans and leases |
$ |
11,932 |
|
|
$ |
17,149 |
|
|
$ |
12,654 |
|
|
$ |
18,759 |
|
|
|
(1) |
Nonperforming loan balances do not include nonaccruing TDRs removed from the PCI loan portfolio prior to January 1, 2010 of $102 million and $260 million at December 31, 2014 and 2013.
|
|
|
(2) |
Residential mortgage loans in the Core and Legacy Assets & Servicing portfolios accruing past due 90 days or more are fully-insured loans. At December 31, 2014 and 2013, residential mortgage includes $7.3 billion and $13.0 billion of loans on which interest has been curtailed by the FHA, and therefore are no longer accruing interest, although principal is still insured, and $4.1 billion and $4.0 billion of loans on which interest is still accruing.
|
n/a = not applicable
|
Financing Receivable Credit Quality Indicators |
The following tables present certain credit quality indicators for the Corporation’s Home Loans, Credit Card and Other Consumer, and Commercial portfolio segments, by class of financing receivables, at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Loans – Credit Quality Indicators (1)
|
|
|
|
December 31, 2014 |
(Dollars in millions) |
Core Portfolio Residential
Mortgage (2)
|
|
Legacy Assets & Servicing Residential Mortgage (2)
|
|
Residential Mortgage PCI (3)
|
|
Core Portfolio Home Equity (2)
|
|
Legacy Assets & Servicing Home Equity (2)
|
|
Home
Equity PCI
|
Refreshed LTV (4, 5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 90 percent |
$ |
100,255 |
|
|
$ |
18,499 |
|
|
$ |
9,972 |
|
|
$ |
45,414 |
|
|
$ |
17,453 |
|
|
$ |
2,046 |
|
Greater than 90 percent but less than or equal to 100 percent |
4,958 |
|
|
3,081 |
|
|
2,005 |
|
|
2,442 |
|
|
3,272 |
|
|
1,048 |
|
Greater than 100 percent |
4,017 |
|
|
5,265 |
|
|
3,175 |
|
|
4,031 |
|
|
7,496 |
|
|
2,523 |
|
Fully-insured loans (6)
|
52,990 |
|
|
11,980 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total home loans |
$ |
162,220 |
|
|
$ |
38,825 |
|
|
$ |
15,152 |
|
|
$ |
51,887 |
|
|
$ |
28,221 |
|
|
$ |
5,617 |
|
Refreshed FICO score |
|
|
|
|
|
|
|
|
|
|
|
Less than 620 |
$ |
4,184 |
|
|
$ |
6,313 |
|
|
$ |
6,109 |
|
|
$ |
2,169 |
|
|
$ |
3,470 |
|
|
$ |
864 |
|
Greater than or equal to 620 and less than 680 |
6,272 |
|
|
4,032 |
|
|
3,014 |
|
|
3,683 |
|
|
4,529 |
|
|
995 |
|
Greater than or equal to 680 and less than 740 |
21,946 |
|
|
6,463 |
|
|
3,310 |
|
|
10,231 |
|
|
7,905 |
|
|
1,651 |
|
Greater than or equal to 740 |
76,828 |
|
|
10,037 |
|
|
2,719 |
|
|
35,804 |
|
|
12,317 |
|
|
2,107 |
|
Fully-insured loans (6)
|
52,990 |
|
|
11,980 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total home loans |
$ |
162,220 |
|
|
$ |
38,825 |
|
|
$ |
15,152 |
|
|
$ |
51,887 |
|
|
$ |
28,221 |
|
|
$ |
5,617 |
|
|
|
(1) |
Excludes $2.1 billion of loans accounted for under the fair value option.
|
|
|
(3) |
Includes $2.8 billion of pay option loans. The Corporation no longer originates this product.
|
|
|
(4) |
Refreshed LTV percentages for PCI loans are calculated using the carrying value net of the related valuation allowance. |
|
|
(5) |
Effective December 31, 2014, with the exception of high-value properties, underlying values for LTV ratios are primarily determined using automated valuation models. For high-value properties, generally with an original value of $1 million or more, estimated property values are determined using the CoreLogic Case-Shiller Index. Prior-period values have been updated to reflect this change. Previously reported values were primarily determined through an index-based approach.
|
|
|
(6) |
Credit quality indicators are not reported for fully-insured loans as principal repayment is insured. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card and Other Consumer – Credit Quality Indicators |
|
|
|
December 31, 2014 |
(Dollars in millions) |
U.S. Credit
Card
|
|
Non-U.S.
Credit Card
|
|
Direct/Indirect
Consumer
|
|
Other
Consumer (1)
|
Refreshed FICO score |
|
|
|
|
|
|
|
|
|
|
|
Less than 620 |
$ |
4,467 |
|
|
$ |
— |
|
|
$ |
1,296 |
|
|
$ |
266 |
|
Greater than or equal to 620 and less than 680 |
12,177 |
|
|
— |
|
|
1,892 |
|
|
227 |
|
Greater than or equal to 680 and less than 740 |
34,986 |
|
|
— |
|
|
10,749 |
|
|
307 |
|
Greater than or equal to 740 |
40,249 |
|
|
— |
|
|
25,279 |
|
|
881 |
|
Other internal credit metrics (2, 3, 4)
|
— |
|
|
10,465 |
|
|
41,165 |
|
|
165 |
|
Total credit card and other consumer |
$ |
91,879 |
|
|
$ |
10,465 |
|
|
$ |
80,381 |
|
|
$ |
1,846 |
|
|
|
(1) |
Thirty-seven percent of the other consumer portfolio is associated with portfolios from certain consumer finance businesses that the Corporation previously exited.
|
|
|
(2) |
Other internal credit metrics may include delinquency status, geography or other factors. |
|
|
(3) |
Direct/indirect consumer includes $39.7 billion of securities-based lending which is overcollateralized and therefore has minimal credit risk and $632 million of loans the Corporation no longer originates.
|
|
|
(4) |
Non-U.S. credit card represents the U.K. credit card portfolio which is evaluated using internal credit metrics, including delinquency status. At December 31, 2014, 98 percent of this portfolio was current or less than 30 days past due, one percent was 30-89 days past due and one percent was 90 days or more past due.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial – Credit Quality Indicators (1)
|
|
|
|
December 31, 2014 |
(Dollars in millions) |
U.S.
Commercial
|
|
Commercial
Real Estate
|
|
Commercial Lease
Financing
|
|
Non-U.S.
Commercial
|
|
U.S. Small Business
Commercial (2)
|
Risk ratings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass rated |
$ |
213,839 |
|
|
$ |
46,632 |
|
|
$ |
23,832 |
|
|
$ |
79,367 |
|
|
$ |
751 |
|
Reservable criticized |
6,454 |
|
|
1,050 |
|
|
1,034 |
|
|
716 |
|
|
182 |
|
Refreshed FICO score (3)
|
|
|
|
|
|
|
|
|
|
|
Less than 620 |
|
|
|
|
|
|
|
|
|
|
|
|
184 |
|
Greater than or equal to 620 and less than 680 |
|
|
|
|
|
|
|
|
529 |
|
Greater than or equal to 680 and less than 740 |
|
|
|
|
|
|
|
|
1,591 |
|
Greater than or equal to 740 |
|
|
|
|
|
|
|
|
2,910 |
|
Other internal credit metrics (3, 4)
|
|
|
|
|
|
|
|
|
7,146 |
|
Total commercial |
$ |
220,293 |
|
|
$ |
47,682 |
|
|
$ |
24,866 |
|
|
$ |
80,083 |
|
|
$ |
13,293 |
|
|
|
(1) |
Excludes $6.6 billion of loans accounted for under the fair value option.
|
|
|
(2) |
U.S. small business commercial includes $762 million of criticized business card and small business loans which are evaluated using refreshed FICO scores or internal credit metrics, including delinquency status, rather than risk ratings. At December 31, 2014, 98 percent of the balances where internal credit metrics are used was current or less than 30 days past due.
|
|
|
(3) |
Refreshed FICO score and other internal credit metrics are applicable only to the U.S. small business commercial portfolio. |
|
|
(4) |
Other internal credit metrics may include delinquency status, application scores, geography or other factors. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Loans – Credit Quality Indicators (1)
|
|
|
|
December 31, 2013 |
(Dollars in millions) |
Core Portfolio Residential
Mortgage (2)
|
|
Legacy Assets & Servicing Residential Mortgage (2)
|
|
Residential Mortgage PCI (3)
|
|
Core Portfolio Home Equity (2)
|
|
Legacy Assets & Servicing Home Equity (2)
|
|
Home
Equity PCI
|
Refreshed LTV (4, 5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than or equal to 90 percent |
$ |
94,255 |
|
|
$ |
21,587 |
|
|
$ |
10,605 |
|
|
$ |
44,892 |
|
|
$ |
17,006 |
|
|
$ |
1,598 |
|
Greater than 90 percent but less than or equal to 100 percent |
7,013 |
|
|
4,216 |
|
|
2,638 |
|
|
3,178 |
|
|
3,948 |
|
|
1,121 |
|
Greater than 100 percent |
6,356 |
|
|
8,720 |
|
|
5,429 |
|
|
6,429 |
|
|
11,626 |
|
|
3,874 |
|
Fully-insured loans (6)
|
69,712 |
|
|
17,535 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total home loans |
$ |
177,336 |
|
|
$ |
52,058 |
|
|
$ |
18,672 |
|
|
$ |
54,499 |
|
|
$ |
32,580 |
|
|
$ |
6,593 |
|
Refreshed FICO score |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less than 620 |
$ |
5,334 |
|
|
$ |
9,955 |
|
|
$ |
9,129 |
|
|
$ |
2,415 |
|
|
$ |
4,259 |
|
|
$ |
1,045 |
|
Greater than or equal to 620 and less than 680 |
7,164 |
|
|
5,276 |
|
|
3,349 |
|
|
4,211 |
|
|
5,133 |
|
|
1,172 |
|
Greater than or equal to 680 and less than 740 |
22,617 |
|
|
7,639 |
|
|
3,211 |
|
|
11,726 |
|
|
9,143 |
|
|
1,936 |
|
Greater than or equal to 740 |
72,509 |
|
|
11,653 |
|
|
2,983 |
|
|
36,147 |
|
|
14,045 |
|
|
2,440 |
|
Fully-insured loans (6)
|
69,712 |
|
|
17,535 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total home loans |
$ |
177,336 |
|
|
$ |
52,058 |
|
|
$ |
18,672 |
|
|
$ |
54,499 |
|
|
$ |
32,580 |
|
|
$ |
6,593 |
|
|
|
(1) |
Excludes $2.2 billion of loans accounted for under the fair value option.
|
|
|
(3) |
Includes $4.0 billion of pay option loans. The Corporation no longer originates this product.
|
|
|
(4) |
Refreshed LTV percentages for PCI loans are calculated using the carrying value net of the related valuation allowance. |
|
|
(5) |
Effective December 31, 2014, with the exception of high-value properties, underlying values for LTV ratios are primarily determined using automated valuation models. For high-value properties, generally with an original value of $1 million or more, estimated property values are determined using the CoreLogic Case-Shiller Index. Prior-period values have been updated to reflect this change. Previously reported values were primarily determined through an index-based approach.
|
|
|
(6) |
Credit quality indicators are not reported for fully-insured loans as principal repayment is insured. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card and Other Consumer – Credit Quality Indicators |
|
|
|
December 31, 2013 |
(Dollars in millions) |
U.S. Credit
Card
|
|
Non-U.S.
Credit Card
|
|
Direct/Indirect
Consumer
|
|
Other
Consumer (1)
|
Refreshed FICO score |
|
|
|
|
|
|
|
|
|
|
|
Less than 620 |
$ |
4,989 |
|
|
$ |
— |
|
|
$ |
1,220 |
|
|
$ |
539 |
|
Greater than or equal to 620 and less than 680 |
12,753 |
|
|
— |
|
|
3,345 |
|
|
264 |
|
Greater than or equal to 680 and less than 740 |
35,413 |
|
|
— |
|
|
9,887 |
|
|
199 |
|
Greater than or equal to 740 |
39,183 |
|
|
— |
|
|
26,220 |
|
|
188 |
|
Other internal credit metrics (2, 3, 4)
|
— |
|
|
11,541 |
|
|
41,520 |
|
|
787 |
|
Total credit card and other consumer |
$ |
92,338 |
|
|
$ |
11,541 |
|
|
$ |
82,192 |
|
|
$ |
1,977 |
|
|
|
(1) |
Sixty percent of the other consumer portfolio is associated with portfolios from certain consumer finance businesses that the Corporation previously exited.
|
|
|
(2) |
Other internal credit metrics may include delinquency status, geography or other factors. |
|
|
(3) |
Direct/indirect consumer includes $35.8 billion of securities-based lending which is overcollateralized and therefore has minimal credit risk and $4.1 billion of loans the Corporation no longer originates.
|
|
|
(4) |
Non-U.S. credit card represents the U.K. credit card portfolio which is evaluated using internal credit metrics, including delinquency status. At December 31, 2013, 98 percent of this portfolio was current or less than 30 days past due, one percent was 30-89 days past due and one percent was 90 days or more past due.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial – Credit Quality Indicators (1)
|
|
|
|
December 31, 2013 |
(Dollars in millions) |
U.S.
Commercial
|
|
Commercial
Real Estate
|
|
Commercial Lease
Financing
|
|
Non-U.S.
Commercial
|
|
U.S. Small Business
Commercial (2)
|
Risk ratings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Pass rated |
$ |
205,416 |
|
|
$ |
46,507 |
|
|
$ |
24,211 |
|
|
$ |
88,138 |
|
|
$ |
1,191 |
|
Reservable criticized |
7,141 |
|
|
1,386 |
|
|
988 |
|
|
1,324 |
|
|
346 |
|
Refreshed FICO score (3)
|
|
|
|
|
|
|
|
|
|
Less than 620 |
|
|
|
|
|
|
|
|
224 |
|
Greater than or equal to 620 and less than 680 |
|
|
|
|
|
|
|
|
534 |
|
Greater than or equal to 680 and less than 740 |
|
|
|
|
|
|
|
|
1,567 |
|
Greater than or equal to 740 |
|
|
|
|
|
|
|
|
2,779 |
|
Other internal credit metrics (3, 4)
|
|
|
|
|
|
|
|
|
6,653 |
|
Total commercial |
$ |
212,557 |
|
|
$ |
47,893 |
|
|
$ |
25,199 |
|
|
$ |
89,462 |
|
|
$ |
13,294 |
|
|
|
(1) |
Excludes $7.9 billion of loans accounted for under the fair value option.
|
|
|
(2) |
U.S. small business commercial includes $289 million of criticized business card and small business loans which are evaluated using refreshed FICO scores or internal credit metrics, including delinquency status, rather than risk ratings. At December 31, 2013, 99 percent of the balances where internal credit metrics are used was current or less than 30 days past due.
|
|
|
(3) |
Refreshed FICO score and other internal credit metrics are applicable only to the U.S. small business commercial portfolio. |
|
|
(4) |
Other internal credit metrics may include delinquency status, application scores, geography or other factors. |
|
Financing Receivable, Modifications [Line Items] |
|
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period |
The following table presents PCI loans acquired in connection with the 2013 settlement with FNMA.
|
|
|
|
|
|
|
Purchased Loans at Acquisition Date |
|
|
|
(Dollars in millions) |
|
Contractually required payments including interest |
$ |
8,274 |
|
Less: Nonaccretable difference |
2,159 |
|
Cash flows expected to be collected (1)
|
6,115 |
|
Less: Accretable yield |
1,125 |
|
Fair value of loans acquired |
$ |
4,990 |
|
|
|
(1) |
Represents undiscounted expected principal and interest cash flows at acquisition. |
|
Accretable Yield Activity |
The table below shows activity for the accretable yield on PCI loans, which includes the Countrywide Financial Corporation (Countrywide) portfolio and loans repurchased in connection with the settlement with FNMA. For more information on the settlement with FNMA, see Note 7 – Representations and Warranties Obligations and Corporate Guarantees. The amount of accretable yield is affected by changes in credit outlooks, including metrics such as default rates and loss severities, prepayment speeds, which can change the amount and period of time over which interest payments are expected to be received, and the interest rates on variable rate loans. The reclassifications from nonaccretable difference during 2014 and 2013 were due to lower expected loss rates and a decrease in forecasted prepayment speeds. Changes in the prepayment assumption affect the expected remaining life of the portfolio which results in a change to the amount of future interest cash flows.
|
|
|
|
|
|
|
|
Rollforward of Accretable Yield |
|
|
|
(Dollars in millions) |
|
|
Accretable yield, January 1, 2013 |
$ |
4,644 |
|
Accretion |
(1,194 |
) |
Loans Purchased |
1,125 |
|
Disposals/transfers |
(361 |
) |
Reclassifications from nonaccretable difference |
2,480 |
|
Accretable yield, December 31, 2013 |
6,694 |
|
Accretion |
(1,061 |
) |
Disposals/transfers |
(506 |
) |
Reclassifications from nonaccretable difference |
481 |
|
Accretable yield, December 31, 2014 |
$ |
5,608 |
|
|
Residential Portfolio Segment |
|
Financing Receivable, Impaired [Line Items] |
|
Impaired Financing Receivables |
The table below provides the unpaid principal balance, carrying value and related allowance at December 31, 2014 and 2013, and the average carrying value and interest income recognized for 2014, 2013 and 2012 for impaired loans in the Corporation’s Home Loans portfolio segment and includes primarily loans managed by Legacy Assets & Servicing. Certain impaired home loans do not have a related allowance as the current valuation of these impaired loans exceeded the carrying value, which is net of previously recorded charge-offs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans – Home Loans |
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
December 31, 2013 |
(Dollars in millions) |
Unpaid Principal
Balance
|
|
Carrying
Value
|
|
Related
Allowance
|
|
Unpaid Principal
Balance
|
|
Carrying
Value
|
|
Related
Allowance
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
19,710 |
|
|
$ |
15,605 |
|
|
$ |
— |
|
|
$ |
21,567 |
|
|
$ |
16,450 |
|
|
$ |
— |
|
Home equity |
3,540 |
|
|
1,630 |
|
|
— |
|
|
3,249 |
|
|
1,385 |
|
|
— |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
7,861 |
|
|
$ |
7,665 |
|
|
$ |
531 |
|
|
$ |
13,341 |
|
|
$ |
12,862 |
|
|
$ |
991 |
|
Home equity |
852 |
|
|
728 |
|
|
196 |
|
|
893 |
|
|
761 |
|
|
240 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
27,571 |
|
|
$ |
23,270 |
|
|
$ |
531 |
|
|
$ |
34,908 |
|
|
$ |
29,312 |
|
|
$ |
991 |
|
Home equity |
4,392 |
|
|
2,358 |
|
|
196 |
|
|
4,142 |
|
|
2,146 |
|
|
240 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
2013 |
|
2012 |
|
Average Carrying Value |
|
Interest Income Recognized (1)
|
|
Average Carrying Value |
|
Interest Income Recognized (1)
|
|
Average Carrying Value |
|
Interest Income Recognized (1)
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
15,065 |
|
|
$ |
490 |
|
|
$ |
16,625 |
|
|
$ |
621 |
|
|
$ |
10,937 |
|
|
$ |
366 |
|
Home equity |
1,486 |
|
|
87 |
|
|
1,245 |
|
|
76 |
|
|
734 |
|
|
49 |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
10,826 |
|
|
$ |
411 |
|
|
$ |
13,926 |
|
|
$ |
616 |
|
|
$ |
11,575 |
|
|
$ |
423 |
|
Home equity |
743 |
|
|
25 |
|
|
912 |
|
|
41 |
|
|
1,145 |
|
|
44 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
25,891 |
|
|
$ |
901 |
|
|
$ |
30,551 |
|
|
$ |
1,237 |
|
|
$ |
22,512 |
|
|
$ |
789 |
|
Home equity |
2,229 |
|
|
112 |
|
|
2,157 |
|
|
117 |
|
|
1,879 |
|
|
93 |
|
|
|
(1) |
Interest income recognized includes interest accrued and collected on the outstanding balances of accruing impaired loans as well as interest cash collections on nonaccruing impaired loans for which the principal is considered collectible. |
|
Financing Receivable, Modifications [Line Items] |
|
Troubled Debt Restructurings on Financing Receivables |
The table below presents the carrying value of loans that entered into payment default during 2014, 2013 and 2012 that were modified in a TDR during the 12 months preceding payment default. Total carrying value includes loans with a carrying value of $2.0 billion, $2.4 billion and $667 million that entered into payment default during 2014, 2013 and 2012 but were no longer held by the Corporation as of December 31, 2014, 2013 and 2012 due to sales and other dispositions. A payment default for home loan TDRs is recognized when a borrower has missed three monthly payments (not necessarily consecutively) since modification. Payment defaults on a trial modification where the borrower has not yet met the terms of the agreement are included in the table below if the borrower is 90 days or more past due three months after the offer to modify is made.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Loans – TDRs Entering Payment Default That Were Modified During the Preceding 12 Months |
|
|
|
2014 |
(Dollars in millions) |
Residential Mortgage |
|
Home
Equity
|
|
Total Carrying Value (1)
|
Modifications under government programs |
$ |
696 |
|
|
$ |
4 |
|
|
$ |
700 |
|
Modifications under proprietary programs |
714 |
|
|
12 |
|
|
726 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
481 |
|
|
70 |
|
|
551 |
|
Trial modifications |
2,231 |
|
|
56 |
|
|
2,287 |
|
Total modifications |
$ |
4,122 |
|
|
$ |
142 |
|
|
$ |
4,264 |
|
|
|
|
|
|
|
|
2013 |
Modifications under government programs |
$ |
454 |
|
|
$ |
2 |
|
|
$ |
456 |
|
Modifications under proprietary programs |
1,117 |
|
|
4 |
|
|
1,121 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
964 |
|
|
30 |
|
|
994 |
|
Trial modifications |
4,376 |
|
|
14 |
|
|
4,390 |
|
Total modifications |
$ |
6,911 |
|
|
$ |
50 |
|
|
$ |
6,961 |
|
|
|
|
|
|
|
|
2012 |
Modifications under government programs |
$ |
202 |
|
|
$ |
8 |
|
|
$ |
210 |
|
Modifications under proprietary programs |
942 |
|
|
14 |
|
|
956 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
1,228 |
|
|
53 |
|
|
1,281 |
|
Trial modifications |
2,351 |
|
|
20 |
|
|
2,371 |
|
Total modifications |
$ |
4,723 |
|
|
$ |
95 |
|
|
$ |
4,818 |
|
|
|
(1) |
Total carrying value includes loans with a carrying value of $2.0 billion, $2.4 billion and $667 million that entered into payment default during 2014, 2013 and 2012 but were no longer held by the Corporation as of December 31, 2014, 2013 and 2012 due to sales and other dispositions.
|
|
|
(2) |
Includes loans discharged in Chapter 7 bankruptcy with no change in repayment terms that are classified as TDRs. |
The table below presents the December 31, 2014, 2013 and 2012 carrying value for home loans that were modified in a TDR during 2014, 2013 and 2012, by type of modification.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Loans – Modification Programs |
|
|
|
TDRs Entered into During 2014 |
(Dollars in millions) |
Residential Mortgage |
|
Home
Equity
|
|
Total Carrying Value |
Modifications under government programs |
|
|
|
|
|
Contractual interest rate reduction |
$ |
643 |
|
|
$ |
56 |
|
|
$ |
699 |
|
Principal and/or interest forbearance |
16 |
|
|
18 |
|
|
34 |
|
Other modifications (1)
|
98 |
|
|
1 |
|
|
99 |
|
Total modifications under government programs |
757 |
|
|
75 |
|
|
832 |
|
Modifications under proprietary programs |
|
|
|
|
|
Contractual interest rate reduction |
244 |
|
|
22 |
|
|
266 |
|
Capitalization of past due amounts |
71 |
|
|
2 |
|
|
73 |
|
Principal and/or interest forbearance |
66 |
|
|
75 |
|
|
141 |
|
Other modifications (1)
|
40 |
|
|
47 |
|
|
87 |
|
Total modifications under proprietary programs |
421 |
|
|
146 |
|
|
567 |
|
Trial modifications |
3,421 |
|
|
182 |
|
|
3,603 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
521 |
|
|
189 |
|
|
710 |
|
Total modifications |
$ |
5,120 |
|
|
$ |
592 |
|
|
$ |
5,712 |
|
|
|
|
|
|
|
|
TDRs Entered into During 2013 |
Modifications under government programs |
|
|
|
|
|
Contractual interest rate reduction |
$ |
1,815 |
|
|
$ |
48 |
|
|
$ |
1,863 |
|
Principal and/or interest forbearance |
35 |
|
|
24 |
|
|
59 |
|
Other modifications (1)
|
100 |
|
|
— |
|
|
100 |
|
Total modifications under government programs |
1,950 |
|
|
72 |
|
|
2,022 |
|
Modifications under proprietary programs |
|
|
|
|
|
Contractual interest rate reduction |
2,799 |
|
|
40 |
|
|
2,839 |
|
Capitalization of past due amounts |
132 |
|
|
2 |
|
|
134 |
|
Principal and/or interest forbearance |
469 |
|
|
17 |
|
|
486 |
|
Other modifications (1)
|
105 |
|
|
25 |
|
|
130 |
|
Total modifications under proprietary programs |
3,505 |
|
|
84 |
|
|
3,589 |
|
Trial modifications |
3,410 |
|
|
87 |
|
|
3,497 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
1,151 |
|
|
278 |
|
|
1,429 |
|
Total modifications |
$ |
10,016 |
|
|
$ |
521 |
|
|
$ |
10,537 |
|
|
|
|
|
|
|
|
TDRs Entered into During 2012 |
Modifications under government programs |
|
|
|
|
|
Contractual interest rate reduction |
$ |
642 |
|
|
$ |
78 |
|
|
$ |
720 |
|
Principal and/or interest forbearance |
51 |
|
|
31 |
|
|
82 |
|
Other modifications (1)
|
37 |
|
|
1 |
|
|
38 |
|
Total modifications under government programs |
730 |
|
|
110 |
|
|
840 |
|
Modifications under proprietary programs |
|
|
|
|
|
Contractual interest rate reduction |
3,350 |
|
|
44 |
|
|
3,394 |
|
Capitalization of past due amounts |
144 |
|
|
— |
|
|
144 |
|
Principal and/or interest forbearance |
424 |
|
|
16 |
|
|
440 |
|
Other modifications (1)
|
97 |
|
|
21 |
|
|
118 |
|
Total modifications under proprietary programs |
4,015 |
|
|
81 |
|
|
4,096 |
|
Trial modifications |
4,547 |
|
|
69 |
|
|
4,616 |
|
Loans discharged in Chapter 7 bankruptcy (2)
|
2,936 |
|
|
598 |
|
|
3,534 |
|
Total modifications |
$ |
12,228 |
|
|
$ |
858 |
|
|
$ |
13,086 |
|
|
|
(1) |
Includes other modifications such as term or payment extensions and repayment plans. |
|
|
(2) |
Includes loans discharged in Chapter 7 bankruptcy with no change in repayment terms that are classified as TDRs. |
The following table presents the December 31, 2014, 2013 and 2012 unpaid principal balance, carrying value, and average pre- and post-modification interest rates on home loans that were modified in TDRs during 2014, 2013 and 2012, and net charge-offs recorded during the period in which the modification occurred. The following Home Loans portfolio segment tables include loans that were initially classified as TDRs during the period and also loans that had previously been classified as TDRs and were modified again during the period. These TDRs are primarily managed by Legacy Assets & Servicing.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Home Loans – TDRs Entered into During 2014, 2013 and 2012 (1)
|
|
|
|
December 31, 2014 |
|
2014 |
(Dollars in millions) |
Unpaid Principal Balance |
|
Carrying
Value
|
|
Pre-Modification Interest Rate |
|
Post-Modification Interest Rate (2)
|
|
Net
Charge-offs (3)
|
Residential mortgage |
$ |
5,940 |
|
|
$ |
5,120 |
|
|
5.28 |
% |
|
4.93 |
% |
|
$ |
72 |
|
Home equity |
863 |
|
|
592 |
|
|
4.00 |
|
|
3.33 |
|
|
99 |
|
Total |
$ |
6,803 |
|
|
$ |
5,712 |
|
|
5.12 |
|
|
4.73 |
|
|
$ |
171 |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
2013 |
Residential mortgage |
$ |
11,233 |
|
|
$ |
10,016 |
|
|
5.30 |
% |
|
4.27 |
% |
|
$ |
235 |
|
Home equity |
878 |
|
|
521 |
|
|
5.29 |
|
|
3.92 |
|
|
192 |
|
Total |
$ |
12,111 |
|
|
$ |
10,537 |
|
|
5.30 |
|
|
4.24 |
|
|
$ |
427 |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012 |
|
2012 |
Residential mortgage |
$ |
15,088 |
|
|
$ |
12,228 |
|
|
5.52 |
% |
|
4.70 |
% |
|
$ |
523 |
|
Home equity |
1,721 |
|
|
858 |
|
|
5.22 |
|
|
4.39 |
|
|
716 |
|
Total |
$ |
16,809 |
|
|
$ |
13,086 |
|
|
5.49 |
|
|
4.66 |
|
|
$ |
1,239 |
|
|
|
(1) |
TDRs entered into during 2014 include modifications with principal forgiveness of $53 million related to residential mortgage and $1 million related to home equity. TDRs entered into during 2013 include residential mortgage modifications with principal forgiveness of $467 million. TDRs entered into during 2012 include modifications with principal forgiveness of $778 million related to residential mortgage and $9 million related to home equity.
|
|
|
(2) |
The post-modification interest rate reflects the interest rate applicable only to permanently completed modifications, which exclude loans that are in a trial modification period. |
|
|
(3) |
Net charge-offs include amounts recorded on loans modified during the period that are no longer held by the Corporation at December 31, 2014, 2013 and 2012 due to sales and other dispositions.
|
|
Consumer Portfolio Segment |
|
Financing Receivable, Impaired [Line Items] |
|
Impaired Financing Receivables |
The table below provides the unpaid principal balance, carrying value and related allowance at December 31, 2014 and 2013, and the average carrying value and interest income recognized for 2014, 2013 and 2012 on the Corporation’s renegotiated TDR portfolio in the Credit Card and Other Consumer portfolio segment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans – Credit Card and Other Consumer – Renegotiated TDRs |
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
December 31, 2013 |
(Dollars in millions) |
Unpaid Principal
Balance
|
|
Carrying
Value (1)
|
|
Related
Allowance
|
|
Unpaid Principal
Balance
|
|
Carrying
Value (1)
|
|
Related
Allowance
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Direct/Indirect consumer |
$ |
59 |
|
|
$ |
25 |
|
|
$ |
— |
|
|
$ |
75 |
|
|
$ |
32 |
|
|
$ |
— |
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
34 |
|
|
34 |
|
|
— |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
$ |
804 |
|
|
$ |
856 |
|
|
$ |
207 |
|
|
$ |
1,384 |
|
|
$ |
1,465 |
|
|
$ |
337 |
|
Non-U.S. credit card |
132 |
|
|
168 |
|
|
108 |
|
|
200 |
|
|
240 |
|
|
149 |
|
Direct/Indirect consumer |
76 |
|
|
92 |
|
|
24 |
|
|
242 |
|
|
282 |
|
|
84 |
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
27 |
|
|
26 |
|
|
9 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
$ |
804 |
|
|
$ |
856 |
|
|
$ |
207 |
|
|
$ |
1,384 |
|
|
$ |
1,465 |
|
|
$ |
337 |
|
Non-U.S. credit card |
132 |
|
|
168 |
|
|
108 |
|
|
200 |
|
|
240 |
|
|
149 |
|
Direct/Indirect consumer |
135 |
|
|
117 |
|
|
24 |
|
|
317 |
|
|
314 |
|
|
84 |
|
Other consumer |
— |
|
|
— |
|
|
— |
|
|
61 |
|
|
60 |
|
|
9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
2013 |
|
2012 |
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
Direct/Indirect consumer |
$ |
27 |
|
|
$ |
— |
|
|
$ |
42 |
|
|
$ |
— |
|
|
$ |
58 |
|
|
$ |
— |
|
Other consumer |
33 |
|
|
2 |
|
|
34 |
|
|
2 |
|
|
35 |
|
|
2 |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
$ |
1,148 |
|
|
$ |
71 |
|
|
$ |
2,144 |
|
|
$ |
134 |
|
|
$ |
4,085 |
|
|
$ |
253 |
|
Non-U.S. credit card |
210 |
|
|
6 |
|
|
266 |
|
|
7 |
|
|
464 |
|
|
10 |
|
Direct/Indirect consumer |
180 |
|
|
9 |
|
|
456 |
|
|
24 |
|
|
929 |
|
|
50 |
|
Other consumer |
23 |
|
|
1 |
|
|
28 |
|
|
2 |
|
|
29 |
|
|
2 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. credit card |
$ |
1,148 |
|
|
$ |
71 |
|
|
$ |
2,144 |
|
|
$ |
134 |
|
|
$ |
4,085 |
|
|
$ |
253 |
|
Non-U.S. credit card |
210 |
|
|
6 |
|
|
266 |
|
|
7 |
|
|
464 |
|
|
10 |
|
Direct/Indirect consumer |
207 |
|
|
9 |
|
|
498 |
|
|
24 |
|
|
987 |
|
|
50 |
|
Other consumer |
56 |
|
|
3 |
|
|
62 |
|
|
4 |
|
|
64 |
|
|
4 |
|
|
|
(1) |
Includes accrued interest and fees. |
|
|
(2) |
Interest income recognized includes interest accrued and collected on the outstanding balances of accruing impaired loans as well as interest cash collections on nonaccruing impaired loans for which the principal is considered collectible. |
|
Financing Receivable, Modifications [Line Items] |
|
Troubled Debt Restructurings on Financing Receivables |
The table below provides information on the Corporation’s primary modification programs for the renegotiated TDR portfolio at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card and Other Consumer – Renegotiated TDRs by Program Type |
|
|
|
|
|
|
|
|
|
|
|
December 31 |
|
Internal Programs |
|
External Programs |
|
Other (1)
|
|
Total |
|
Percent of Balances Current or Less Than 30 Days Past Due |
(Dollars in millions) |
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
|
2014 |
|
2013 |
U.S. credit card |
$ |
450 |
|
|
$ |
842 |
|
|
$ |
397 |
|
|
$ |
607 |
|
|
$ |
9 |
|
|
$ |
16 |
|
|
$ |
856 |
|
|
$ |
1,465 |
|
|
84.99 |
% |
|
82.77 |
% |
Non-U.S. credit card |
41 |
|
|
71 |
|
|
16 |
|
|
26 |
|
|
111 |
|
|
143 |
|
|
168 |
|
|
240 |
|
|
47.56 |
|
|
49.01 |
|
Direct/Indirect consumer |
50 |
|
|
170 |
|
|
34 |
|
|
106 |
|
|
33 |
|
|
38 |
|
|
117 |
|
|
314 |
|
|
85.21 |
|
|
84.29 |
|
Other consumer |
— |
|
|
60 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
60 |
|
|
— |
|
|
71.08 |
|
Total renegotiated TDRs |
$ |
541 |
|
|
$ |
1,143 |
|
|
$ |
447 |
|
|
$ |
739 |
|
|
$ |
153 |
|
|
$ |
197 |
|
|
$ |
1,141 |
|
|
$ |
2,079 |
|
|
79.51 |
|
|
78.77 |
|
|
|
(1) |
Other TDRs for non-U.S. credit card include modifications of accounts that are ineligible for a fixed payment plan. |
The table below provides information on the Corporation’s primary modification programs for the renegotiated TDR portfolio for loans that were modified in TDRs during 2014, 2013 and 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card and Other Consumer – Renegotiated TDRs Entered into During the Period by Program Type |
|
|
|
2014 |
(Dollars in millions) |
Internal Programs |
|
External Programs |
|
Other (1)
|
|
Total |
U.S. credit card |
$ |
196 |
|
|
$ |
105 |
|
|
$ |
— |
|
|
$ |
301 |
|
Non-U.S. credit card |
6 |
|
|
6 |
|
|
94 |
|
|
106 |
|
Direct/Indirect consumer |
4 |
|
|
2 |
|
|
13 |
|
|
19 |
|
Total renegotiated TDRs |
$ |
206 |
|
|
$ |
113 |
|
|
$ |
107 |
|
|
$ |
426 |
|
|
|
|
|
|
|
|
|
|
2013 |
U.S. credit card |
$ |
192 |
|
|
$ |
137 |
|
|
$ |
— |
|
|
$ |
329 |
|
Non-U.S. credit card |
16 |
|
|
9 |
|
|
122 |
|
|
147 |
|
Direct/Indirect consumer |
15 |
|
|
8 |
|
|
15 |
|
|
38 |
|
Other consumer |
8 |
|
|
— |
|
|
— |
|
|
8 |
|
Total renegotiated TDRs |
$ |
231 |
|
|
$ |
154 |
|
|
$ |
137 |
|
|
$ |
522 |
|
|
|
|
|
|
|
|
|
|
2012 |
U.S. credit card |
$ |
248 |
|
|
$ |
152 |
|
|
$ |
— |
|
|
$ |
400 |
|
Non-U.S. credit card |
38 |
|
|
14 |
|
|
154 |
|
|
206 |
|
Direct/Indirect consumer |
36 |
|
|
19 |
|
|
58 |
|
|
113 |
|
Other consumer |
9 |
|
|
— |
|
|
— |
|
|
9 |
|
Total renegotiated TDRs |
$ |
331 |
|
|
$ |
185 |
|
|
$ |
212 |
|
|
$ |
728 |
|
|
|
(1) |
Other TDRs for non-U.S. credit card include modifications of accounts that are ineligible for a fixed payment plan. |
The table below provides information on the Corporation’s renegotiated TDR portfolio including the December 31, 2014, 2013 and 2012 unpaid principal balance, carrying value and average pre- and post-modification interest rates of loans that were modified in TDRs during 2014, 2013 and 2012, and net charge-offs recorded during the period in which the modification occurred.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Credit Card and Other Consumer – Renegotiated TDRs Entered into During 2014, 2013 and 2012 |
|
|
|
December 31, 2014 |
|
2014 |
(Dollars in millions) |
Unpaid Principal Balance |
|
Carrying Value (1)
|
|
Pre-Modification Interest Rate |
|
Post-Modification Interest Rate |
|
Net
Charge-offs
|
U.S. credit card |
$ |
276 |
|
|
$ |
301 |
|
|
16.64 |
% |
|
5.15 |
% |
|
$ |
37 |
|
Non-U.S. credit card |
91 |
|
|
106 |
|
|
24.90 |
|
|
0.68 |
|
|
91 |
|
Direct/Indirect consumer |
27 |
|
|
19 |
|
|
8.66 |
|
|
4.90 |
|
|
14 |
|
Total |
$ |
394 |
|
|
$ |
426 |
|
|
18.32 |
|
|
4.03 |
|
|
$ |
142 |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
2013 |
U.S. credit card |
$ |
299 |
|
|
$ |
329 |
|
|
16.84 |
% |
|
5.84 |
% |
|
$ |
30 |
|
Non-U.S. credit card |
134 |
|
|
147 |
|
|
25.90 |
|
|
0.95 |
|
|
138 |
|
Direct/Indirect consumer |
47 |
|
|
38 |
|
|
11.53 |
|
|
4.74 |
|
|
15 |
|
Other consumer |
8 |
|
|
8 |
|
|
9.28 |
|
|
5.25 |
|
|
— |
|
Total |
$ |
488 |
|
|
$ |
522 |
|
|
18.89 |
|
|
4.37 |
|
|
$ |
183 |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012 |
|
2012 |
U.S. credit card |
$ |
396 |
|
|
$ |
400 |
|
|
17.59 |
% |
|
6.36 |
% |
|
$ |
45 |
|
Non-U.S. credit card |
196 |
|
|
206 |
|
|
26.19 |
|
|
1.15 |
|
|
190 |
|
Direct/Indirect consumer |
160 |
|
|
113 |
|
|
9.59 |
|
|
5.72 |
|
|
52 |
|
Other consumer |
9 |
|
|
9 |
|
|
9.97 |
|
|
6.44 |
|
|
— |
|
Total |
$ |
761 |
|
|
$ |
728 |
|
|
18.68 |
|
|
4.79 |
|
|
$ |
287 |
|
|
|
(1) |
Includes accrued interest and fees. |
|
Commercial Portfolio Segment |
|
Financing Receivable, Impaired [Line Items] |
|
Impaired Financing Receivables |
The table below provides the unpaid principal balance, carrying value and related allowance at December 31, 2014 and 2013, and the average carrying value and interest income recognized for 2014, 2013 and 2012 for impaired loans in the Corporation’s Commercial loan portfolio segment. Certain impaired commercial loans do not have a related allowance as the valuation of these impaired loans exceeded the carrying value, which is net of previously recorded charge-offs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impaired Loans – Commercial |
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
December 31, 2013 |
(Dollars in millions) |
Unpaid Principal
Balance
|
|
Carrying
Value
|
|
Related
Allowance
|
|
Unpaid Principal
Balance
|
|
Carrying
Value
|
|
Related
Allowance
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
668 |
|
|
$ |
650 |
|
|
$ |
— |
|
|
$ |
609 |
|
|
$ |
577 |
|
|
$ |
— |
|
Commercial real estate |
60 |
|
|
48 |
|
|
— |
|
|
254 |
|
|
228 |
|
|
— |
|
Non-U.S. commercial |
— |
|
|
— |
|
|
— |
|
|
10 |
|
|
10 |
|
|
— |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
1,139 |
|
|
$ |
839 |
|
|
$ |
75 |
|
|
$ |
1,581 |
|
|
$ |
1,262 |
|
|
$ |
164 |
|
Commercial real estate |
678 |
|
|
495 |
|
|
48 |
|
|
1,066 |
|
|
731 |
|
|
61 |
|
Non-U.S. commercial |
47 |
|
|
44 |
|
|
1 |
|
|
254 |
|
|
64 |
|
|
16 |
|
U.S. small business commercial (1)
|
133 |
|
|
122 |
|
|
35 |
|
|
186 |
|
|
176 |
|
|
36 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
1,807 |
|
|
$ |
1,489 |
|
|
$ |
75 |
|
|
$ |
2,190 |
|
|
$ |
1,839 |
|
|
$ |
164 |
|
Commercial real estate |
738 |
|
|
543 |
|
|
48 |
|
|
1,320 |
|
|
959 |
|
|
61 |
|
Non-U.S. commercial |
47 |
|
|
44 |
|
|
1 |
|
|
264 |
|
|
74 |
|
|
16 |
|
U.S. small business commercial (1)
|
133 |
|
|
122 |
|
|
35 |
|
|
186 |
|
|
176 |
|
|
36 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
2013 |
|
2012 |
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
|
Average Carrying Value |
|
Interest Income Recognized (2)
|
With no recorded allowance |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
546 |
|
|
$ |
12 |
|
|
$ |
442 |
|
|
$ |
6 |
|
|
$ |
588 |
|
|
$ |
9 |
|
Commercial real estate |
166 |
|
|
3 |
|
|
269 |
|
|
3 |
|
|
1,119 |
|
|
3 |
|
Non-U.S. commercial |
15 |
|
|
— |
|
|
28 |
|
|
— |
|
|
104 |
|
|
— |
|
With an allowance recorded |
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
1,198 |
|
|
$ |
51 |
|
|
$ |
1,553 |
|
|
$ |
47 |
|
|
$ |
2,104 |
|
|
$ |
55 |
|
Commercial real estate |
632 |
|
|
16 |
|
|
1,148 |
|
|
28 |
|
|
2,126 |
|
|
29 |
|
Non-U.S. commercial |
52 |
|
|
3 |
|
|
109 |
|
|
5 |
|
|
77 |
|
|
4 |
|
U.S. small business commercial (1)
|
151 |
|
|
3 |
|
|
236 |
|
|
6 |
|
|
409 |
|
|
13 |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
$ |
1,744 |
|
|
$ |
63 |
|
|
$ |
1,995 |
|
|
$ |
53 |
|
|
$ |
2,692 |
|
|
$ |
64 |
|
Commercial real estate |
798 |
|
|
19 |
|
|
1,417 |
|
|
31 |
|
|
3,245 |
|
|
32 |
|
Non-U.S. commercial |
67 |
|
|
3 |
|
|
137 |
|
|
5 |
|
|
181 |
|
|
4 |
|
U.S. small business commercial (1)
|
151 |
|
|
3 |
|
|
236 |
|
|
6 |
|
|
409 |
|
|
13 |
|
|
|
(1) |
Includes U.S. small business commercial renegotiated TDR loans and related allowance. |
|
|
(2) |
Interest income recognized includes interest accrued and collected on the outstanding balances of accruing impaired loans as well as interest cash collections on nonaccruing impaired loans for which the principal is considered collectible. |
|
Financing Receivable, Modifications [Line Items] |
|
Troubled Debt Restructurings on Financing Receivables |
The table below presents the December 31, 2014, 2013 and 2012 unpaid principal balance and carrying value of commercial loans that were modified as TDRs during 2014, 2013 and 2012, and net charge-offs recorded during the period in which the modification occurred. The table below includes loans that were initially classified as TDRs during the period and also loans that had previously been classified as TDRs and were modified again during the period.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial – TDRs Entered into During 2014, 2013 and 2012 |
|
|
|
December 31, 2014 |
|
2014 |
(Dollars in millions) |
Unpaid Principal Balance |
|
Carrying Value |
|
Net Charge-offs |
U.S. commercial |
$ |
818 |
|
|
$ |
785 |
|
|
$ |
49 |
|
Commercial real estate |
346 |
|
|
346 |
|
|
8 |
|
Non-U.S. commercial |
44 |
|
|
43 |
|
|
— |
|
U.S. small business commercial (1)
|
3 |
|
|
3 |
|
|
— |
|
Total |
$ |
1,211 |
|
|
$ |
1,177 |
|
|
$ |
57 |
|
|
|
|
|
|
|
|
December 31, 2013 |
|
2013 |
U.S. commercial |
$ |
926 |
|
|
$ |
910 |
|
|
$ |
33 |
|
Commercial real estate |
483 |
|
|
425 |
|
|
3 |
|
Non-U.S. commercial |
61 |
|
|
44 |
|
|
7 |
|
U.S. small business commercial (1)
|
8 |
|
|
9 |
|
|
1 |
|
Total |
$ |
1,478 |
|
|
$ |
1,388 |
|
|
$ |
44 |
|
|
|
|
|
|
|
|
December 31, 2012 |
|
2012 |
U.S. commercial |
$ |
590 |
|
|
$ |
558 |
|
|
$ |
34 |
|
Commercial real estate |
793 |
|
|
721 |
|
|
20 |
|
Non-U.S. commercial |
90 |
|
|
89 |
|
|
1 |
|
U.S. small business commercial (1)
|
22 |
|
|
22 |
|
|
5 |
|
Total |
$ |
1,495 |
|
|
$ |
1,390 |
|
|
$ |
60 |
|
|
|
(1) |
U.S. small business commercial TDRs are comprised of renegotiated small business card loans. |
|