Capital One Reports Fourth Quarter 2013 Net Income of $859 million, or $1.45 per share
"Capital One delivered strong financial performance in 2013," said
All comparisons below are for the fourth quarter of 2013 compared with the third quarter of 2013 unless otherwise noted.
Fourth Quarter 2013 Income Highlights:
- Total net revenue decreased 2 percent to
$5.5 billion . - Total non-interest expense increased 4 percent to
$3.3 billion . - Pre-provision earnings decreased 10 percent to
$2.3 billion . - Provision for credit losses increased 13 percent to
$957 million .
Fourth Quarter 2013 Balance Sheet Highlights:
- Tier 1 common ratio of 12.2 percent, down 50 basis points
- Net interest margin of 6.73 percent, down 16 basis points
- Domestic Card period-end loans increased
$3.3 billion , or 5 percent, to$73.3 billion . - Commercial Banking period-end loans increased
$2.6 billion , or 6 percent, to$45.0 billion . - Consumer Banking:
- Automobile period-end loans increased
$1.1 billion , or 3 percent, to$31.9 billion . - Home loans period-end loans decreased
$1.5 billion , or 4 percent, to$35.3 billion , driven by expected run-off of acquired portfolios.
- Automobile period-end loans increased
- Average loans held for investment in the quarter increased
$1.7 billion , or less than 1 percent, to$192.8 billion .- Domestic Card average loans increased
$421 million , or less than 1 percent, to$70.4 billion . - Commercial Banking average loans increased
$1.8 billion , or 4 percent, to$43.4 billion . - Consumer Banking:
- Automobile average loans increased
$1.3 billion , or 4 percent, to$31.4 billion . - Home loans average loans decreased by
$1.9 billion , or 5 percent, to$36.0 billion , driven by expected run-off of acquired portfolios.
- Automobile average loans increased
- Domestic Card average loans increased
- Period-end total deposits decreased
$2.3 billion , or 1 percent, to$204.5 billion , while average deposits declined$2.6 billion , or 1 percent, to$205.7 billion . - Deposit interest rates declined 3 basis points to 0.63 percent.
Detailed segment information will be available in the company's Annual Report on Form 10-K for the year ended
Earnings Conference Call Webcast Information
The company will hold an earnings conference call on
Forward Looking Statements
Certain statements in this release are forward-looking statements, which involve a number of risks and uncertainties. Capital One cautions readers that any forward-looking information is not a guarantee of future performance and that actual results could differ materially from those contained in the forward-looking information due to a number of factors, including those listed from time to time in reports that Capital One files with the
About Capital One
Exhibit 99.2
Financial Supplement
Fourth Quarter 2013(1)(2)
Table of Contents
Capital One Financial Corporation Consolidated |
Page |
||
Table 1: |
Financial Summary—Consolidated |
1 |
|
Table 2: |
Selected Metrics—Consolidated |
2 |
|
Table 3: |
Consolidated Statements of Income |
3 |
|
Table 4: |
Consolidated Balance Sheets |
4 |
|
Table 5: |
Notes to Financial & Selected Metrics and Consolidated Financial Statements (Tables 1 - 4) |
5 |
|
Table 6: |
Average Balances, Net Interest Income and Net Interest Margin |
6 |
|
Table 7: |
Loan Information and Performance Statistics |
7 |
|
Business Segment Detail |
|||
Table 8: |
Financial & Statistical Summary—Credit Card Business |
8 |
|
Table 9: |
Financial & Statistical Summary—Consumer Banking Business |
9 |
|
Table 10: |
Financial & Statistical Summary—Commercial Banking Business |
10 |
|
Table 11: |
Financial & Statistical Summary—Other and Total |
11 |
|
Table 12: |
Notes to Loan and Business Segment Disclosures (Tables 7 - 11) |
12 |
|
Other |
|||
Table 13: |
Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I |
13 |
___________
(1) The information contained in this Financial Supplement is preliminary and based on data available at the time of the earnings presentation, and investors should refer to our Annual Report on Form 10-K for the period ended
(2) References to ING Direct refer to the business and assets acquired and liabilities assumed in the
Table 1: Financial Summary—Consolidated(1)
2013 |
2013 |
2012 |
||||||||||||
(Dollars in millions, except per share data and as noted) (unaudited) |
Q4 |
Q3 |
Q4 |
|||||||||||
Earnings |
||||||||||||||
Net interest income |
$ |
4,423 |
$ |
4,560 |
$ |
4,528 |
||||||||
Non-interest income(2) |
1,121 |
1,091 |
1,096 |
|||||||||||
Total net revenue(3) |
5,544 |
5,651 |
5,624 |
|||||||||||
Provision for credit losses |
957 |
849 |
1,151 |
|||||||||||
Non-interest expense: |
||||||||||||||
Marketing |
427 |
299 |
393 |
|||||||||||
Amortization of intangibles(4) |
166 |
161 |
191 |
|||||||||||
Acquisition-related(5) |
60 |
37 |
69 |
|||||||||||
Operating expenses |
2,627 |
2,650 |
2,602 |
|||||||||||
Total non-interest expense |
3,280 |
3,147 |
3,255 |
|||||||||||
Income from continuing operations before income taxes |
1,307 |
1,655 |
1,218 |
|||||||||||
Income tax provision |
425 |
525 |
370 |
|||||||||||
Income from continuing operations, net of tax |
882 |
1,130 |
848 |
|||||||||||
Loss from discontinued operations, net of tax(2) |
(23) |
(13) |
(5) |
|||||||||||
Net income |
859 |
1,117 |
843 |
|||||||||||
Dividends and undistributed earnings allocated to participating securities(6) |
(4) |
(5) |
(3) |
|||||||||||
Preferred stock dividends(6) |
(13) |
(13) |
(15) |
|||||||||||
Net income available to common stockholders |
$ |
842 |
$ |
1,099 |
$ |
825 |
||||||||
Common Share Statistics |
||||||||||||||
Basic EPS:(6) |
||||||||||||||
Net income from continuing operations, net of tax |
$ |
1.51 |
$ |
1.91 |
$ |
1.43 |
||||||||
Loss from discontinued operations, net of tax |
(0.04) |
(0.02) |
(0.01) |
|||||||||||
Net income available to common stockholders per common share |
$ |
1.47 |
$ |
1.89 |
$ |
1.42 |
||||||||
Diluted EPS:(6) |
||||||||||||||
Net income from continuing operations, net of tax |
$ |
1.48 |
$ |
1.88 |
$ |
1.42 |
||||||||
Loss from discontinued operations, net of tax |
(0.03) |
(0.02) |
(0.01) |
|||||||||||
Net income available to common stockholders per common share |
$ |
1.45 |
$ |
1.86 |
$ |
1.41 |
||||||||
Weighted average common shares outstanding (in millions) for: |
||||||||||||||
Basic EPS |
573.4 |
582.3 |
579.2 |
|||||||||||
Diluted EPS |
582.6 |
591.1 |
585.6 |
|||||||||||
Common shares outstanding (period end, in millions) |
572.7 |
582.0 |
582.2 |
|||||||||||
Dividends per common share |
$ |
0.30 |
$ |
0.30 |
$ |
0.05 |
||||||||
Tangible book value per common share (period end)(7) |
42.47 |
43.19 |
40.23 |
|||||||||||
Balance Sheet (Period End) |
||||||||||||||
Loans held for investment(8) |
$ |
197,199 |
$ |
191,814 |
$ |
205,889 |
||||||||
Interest-earning assets |
265,170 |
259,152 |
280,096 |
|||||||||||
Total assets |
297,048 |
289,888 |
312,918 |
|||||||||||
Interest-bearing deposits |
181,880 |
184,553 |
190,018 |
|||||||||||
Total deposits |
204,523 |
206,834 |
212,485 |
|||||||||||
Borrowings |
40,654 |
31,845 |
49,910 |
|||||||||||
Common equity |
40,891 |
40,897 |
39,646 |
|||||||||||
Total stockholders' equity |
41,744 |
41,750 |
40,499 |
|||||||||||
Balance Sheet (Quarterly Average Balances) |
||||||||||||||
Loans held for investment(8) |
$ |
192,813 |
$ |
191,135 |
$ |
202,944 |
||||||||
Interest-earning assets |
262,957 |
264,796 |
277,886 |
|||||||||||
Total assets |
294,108 |
294,939 |
308,096 |
|||||||||||
Interest-bearing deposits |
184,206 |
186,752 |
192,122 |
|||||||||||
Total deposits |
205,706 |
208,340 |
213,494 |
|||||||||||
Borrowings |
36,463 |
36,355 |
44,189 |
|||||||||||
Common equity |
41,610 |
40,431 |
39,359 |
|||||||||||
Total stockholders' equity |
42,463 |
41,284 |
40,212 |
|||||||||||
Table 2: Selected Metrics—Consolidated(1)
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions, except per share data and as noted) (unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Performance Metrics |
|||||||||||||
Net interest income growth (quarter over quarter) |
(3) |
% |
— |
% |
(3) |
% |
|||||||
Non-interest income growth (quarter over quarter) |
3 |
1 |
(4) |
||||||||||
Total net revenue growth (quarter over quarter) |
(2) |
— |
(3) |
||||||||||
Total net revenue margin(9) |
8.43 |
8.54 |
8.10 |
||||||||||
Net interest margin(10) |
6.73 |
6.89 |
6.52 |
||||||||||
Return on average assets(11) |
1.20 |
1.53 |
1.10 |
||||||||||
Return on average tangible assets(12) |
1.27 |
1.62 |
1.16 |
||||||||||
Return on average common equity(13) |
8.32 |
11.00 |
8.44 |
||||||||||
Return on average tangible common equity(14) |
13.81 |
18.08 |
14.42 |
||||||||||
Non-interest expense as a % of average loans held for investment(15) |
6.80 |
6.59 |
6.42 |
||||||||||
Efficiency ratio(16) |
59.16 |
55.69 |
57.88 |
||||||||||
Effective income tax rate for continuing operations |
32.5 |
31.7 |
30.4 |
||||||||||
Full-time equivalent employees (in thousands), period end |
42.0 |
39.6 |
39.6 |
||||||||||
Credit Quality Metrics(8) |
|||||||||||||
Allowance for loan and lease losses |
$ |
4,315 |
$ |
4,333 |
$ |
5,156 |
|||||||
Allowance as a % of loans held for investment |
2.19 |
% |
2.26 |
% |
2.50 |
% |
|||||||
Allowance as a % of loans held for investment (excluding acquired loans) |
2.54 |
2.66 |
3.02 |
||||||||||
Net charge-offs |
$ |
969 |
$ |
917 |
$ |
1,150 |
|||||||
Net charge-off rate(17) |
2.01 |
% |
1.92 |
% |
2.26 |
% |
|||||||
Net charge-off rate (excluding acquired loans)(17) |
2.37 |
2.29 |
2.78 |
||||||||||
30+ day performing delinquency rate |
2.63 |
2.54 |
2.70 |
||||||||||
30+ day performing delinquency rate (excluding acquired loans) |
3.08 |
3.01 |
3.29 |
||||||||||
30+ day delinquency rate |
2.96 |
2.88 |
3.09 |
||||||||||
30+ day delinquency rate (excluding acquired loans) |
3.46 |
3.41 |
3.77 |
||||||||||
Capital Ratios (18) |
|||||||||||||
Tier 1 common ratio |
12.2 |
% |
12.7 |
% |
11.0 |
% |
|||||||
Tier 1 risk-based capital ratio |
12.6 |
13.1 |
11.3 |
||||||||||
Total risk-based capital ratio |
14.7 |
15.3 |
13.6 |
||||||||||
Tangible common equity ("TCE") ratio |
8.7 |
9.2 |
7.9 |
Table 3: Consolidated Statements of Income(1)
Three Months Ended |
Year Ended |
|||||||||||||||||||
December 31, |
September 30, |
December 31, |
December 31, |
December 31, |
||||||||||||||||
(Dollars in millions, except per share data) (unaudited) |
2013 |
2013 |
2012 |
2013 |
2012 |
|||||||||||||||
Interest income: |
||||||||||||||||||||
Loans, including loans held for sale |
$ |
4,398 |
$ |
4,579 |
$ |
4,727 |
$ |
18,222 |
$ |
17,544 |
||||||||||
Investment securities |
414 |
396 |
361 |
1,575 |
1,329 |
|||||||||||||||
Other |
27 |
23 |
27 |
101 |
91 |
|||||||||||||||
Total interest income |
4,839 |
4,998 |
5,115 |
19,898 |
18,964 |
|||||||||||||||
Interest expense: |
||||||||||||||||||||
Deposits |
288 |
309 |
348 |
1,241 |
1,403 |
|||||||||||||||
Securitized debt obligations |
40 |
42 |
58 |
183 |
271 |
|||||||||||||||
Senior and subordinated notes |
75 |
76 |
85 |
315 |
345 |
|||||||||||||||
Other borrowings |
13 |
11 |
96 |
53 |
356 |
|||||||||||||||
Total interest expense |
416 |
438 |
587 |
1,792 |
2,375 |
|||||||||||||||
Net interest income |
4,423 |
4,560 |
4,528 |
18,106 |
16,589 |
|||||||||||||||
Provision for credit losses |
957 |
849 |
1,151 |
3,453 |
4,415 |
|||||||||||||||
Net interest income after provision for credit losses |
3,466 |
3,711 |
3,377 |
14,653 |
12,174 |
|||||||||||||||
Non-interest income:(2) |
||||||||||||||||||||
Service charges and other customer-related fees |
504 |
530 |
595 |
2,118 |
2,106 |
|||||||||||||||
Interchange fees, net |
489 |
476 |
459 |
1,896 |
1,647 |
|||||||||||||||
Net other-than-temporary impairment losses recognized in earnings |
(1) |
(11) |
(12) |
(41) |
(52) |
|||||||||||||||
Bargain purchase gain(19) |
— |
— |
— |
— |
594 |
|||||||||||||||
Other |
129 |
96 |
54 |
305 |
512 |
|||||||||||||||
Total non-interest income |
1,121 |
1,091 |
1,096 |
4,278 |
4,807 |
|||||||||||||||
Non-interest expense: |
||||||||||||||||||||
Salaries and associate benefits |
1,103 |
1,145 |
1,039 |
4,432 |
3,876 |
|||||||||||||||
Occupancy and equipment |
429 |
369 |
380 |
1,504 |
1,327 |
|||||||||||||||
Marketing |
427 |
299 |
393 |
1,373 |
1,364 |
|||||||||||||||
Professional services |
347 |
320 |
354 |
1,303 |
1,270 |
|||||||||||||||
Communications and data processing |
218 |
224 |
205 |
885 |
778 |
|||||||||||||||
Amortization of intangibles(4) |
166 |
161 |
191 |
671 |
609 |
|||||||||||||||
Acquisition-related(5) |
60 |
37 |
69 |
193 |
336 |
|||||||||||||||
Other |
530 |
592 |
624 |
2,153 |
2,386 |
|||||||||||||||
Total non-interest expense |
3,280 |
3,147 |
3,255 |
12,514 |
11,946 |
|||||||||||||||
Income from continuing operations before income taxes |
1,307 |
1,655 |
1,218 |
6,417 |
5,035 |
|||||||||||||||
Income tax provision |
425 |
525 |
370 |
2,025 |
1,301 |
|||||||||||||||
Income from continuing operations, net of tax |
882 |
1,130 |
848 |
4,392 |
3,734 |
|||||||||||||||
Loss from discontinued operations, net of tax(2) |
(23) |
(13) |
(5) |
(233) |
(217) |
|||||||||||||||
Net income |
859 |
1,117 |
843 |
4,159 |
3,517 |
|||||||||||||||
Dividends and undistributed earnings allocated to participating securities(6) |
(4) |
(5) |
(3) |
(17) |
(15) |
|||||||||||||||
Preferred stock dividends(6) |
(13) |
(13) |
(15) |
(53) |
(15) |
|||||||||||||||
Net income available to common stockholders |
$ |
842 |
$ |
1,099 |
$ |
825 |
$ |
4,089 |
$ |
3,487 |
||||||||||
Basic earnings per common share:(6) |
||||||||||||||||||||
Net income from continuing operations |
$ |
1.51 |
$ |
1.91 |
$ |
1.43 |
$ |
7.45 |
$ |
6.60 |
||||||||||
Loss from discontinued operations |
(0.04) |
(0.02) |
(0.01) |
(0.40) |
(0.39) |
|||||||||||||||
Net income per basic common share |
$ |
1.47 |
$ |
1.89 |
$ |
1.42 |
$ |
7.05 |
$ |
6.21 |
||||||||||
Diluted earnings per common share:(6) |
||||||||||||||||||||
Net income from continuing operations |
$ |
1.48 |
$ |
1.88 |
$ |
1.42 |
$ |
7.35 |
$ |
6.54 |
||||||||||
Loss from discontinued operations |
(0.03) |
(0.02) |
(0.01) |
(0.39) |
(0.38) |
|||||||||||||||
Net income per diluted common share |
$ |
1.45 |
$ |
1.86 |
$ |
1.41 |
$ |
6.96 |
$ |
6.16 |
||||||||||
Weighted average common shares outstanding (in millions) for: |
||||||||||||||||||||
Basic EPS |
573.4 |
582.3 |
579.2 |
579.7 |
561.1 |
|||||||||||||||
Diluted EPS |
582.6 |
591.1 |
585.6 |
587.6 |
566.5 |
|||||||||||||||
Dividends paid per common share |
$ |
0.30 |
$ |
0.30 |
$ |
0.05 |
$ |
0.95 |
$ |
0.20 |
Table 4: Consolidated Balance Sheets(1)
December 31, |
September 30, |
December 31, |
||||||||||
(Dollars in millions)(unaudited) |
2013 |
2013 |
2012 |
|||||||||
Assets: |
||||||||||||
Cash and cash equivalents: |
||||||||||||
Cash and due from banks |
$ |
2,821 |
$ |
2,855 |
$ |
3,440 |
||||||
Interest-bearing deposits with banks |
3,131 |
2,481 |
7,617 |
|||||||||
Federal funds sold and securities purchased under agreements to resell |
339 |
382 |
1 |
|||||||||
Total cash and cash equivalents |
6,291 |
5,718 |
11,058 |
|||||||||
Restricted cash for securitization investors |
874 |
390 |
428 |
|||||||||
Securities available for sale, at fair value |
41,800 |
43,132 |
63,979 |
|||||||||
Securities held to maturity, at carrying value |
19,132 |
18,276 |
9 |
|||||||||
Loans held for investment: |
||||||||||||
Unsecuritized loans held for investment |
157,651 |
152,332 |
162,059 |
|||||||||
Restricted loans for securitization investors |
39,548 |
39,482 |
43,830 |
|||||||||
Total loans held for investment |
197,199 |
191,814 |
205,889 |
|||||||||
Less: Allowance for loan and lease losses |
(4,315) |
(4,333) |
(5,156) |
|||||||||
Net loans held for investment |
192,884 |
187,481 |
200,733 |
|||||||||
Loans held for sale, at lower of cost or fair value |
218 |
180 |
201 |
|||||||||
Premises and equipment, net |
3,839 |
3,792 |
3,587 |
|||||||||
Interest receivable |
1,418 |
1,304 |
1,694 |
|||||||||
Goodwill |
13,978 |
13,906 |
13,904 |
|||||||||
Other |
16,614 |
15,709 |
17,325 |
|||||||||
Total assets |
$ |
297,048 |
$ |
289,888 |
$ |
312,918 |
||||||
Liabilities: |
||||||||||||
Interest payable |
$ |
307 |
$ |
276 |
$ |
450 |
||||||
Customer deposits: |
||||||||||||
Non-interest bearing deposits |
22,643 |
22,281 |
22,467 |
|||||||||
Interest-bearing deposits |
181,880 |
184,553 |
190,018 |
|||||||||
Total customer deposits |
204,523 |
206,834 |
212,485 |
|||||||||
Securitized debt obligations |
10,289 |
9,544 |
11,398 |
|||||||||
Other debt: |
||||||||||||
Federal funds purchased and securities loaned or sold under agreements to repurchase |
915 |
1,686 |
1,248 |
|||||||||
Senior and subordinated notes |
13,134 |
12,395 |
12,686 |
|||||||||
Other borrowings |
16,316 |
8,220 |
24,578 |
|||||||||
Total other debt |
30,365 |
22,301 |
38,512 |
|||||||||
Other liabilities |
9,820 |
9,183 |
9,574 |
|||||||||
Total liabilities |
255,304 |
248,138 |
272,419 |
|||||||||
Stockholders' equity: |
||||||||||||
Preferred stock |
— |
— |
— |
|||||||||
Common stock |
6 |
6 |
6 |
|||||||||
Additional paid-in capital, net |
26,526 |
26,426 |
26,188 |
|||||||||
Retained earnings |
20,404 |
19,731 |
16,853 |
|||||||||
Accumulated other comprehensive income ("AOCI") |
(872) |
(839) |
739 |
|||||||||
Treasury stock, at cost |
(4,320) |
(3,574) |
(3,287) |
|||||||||
Total stockholders' equity |
41,744 |
41,750 |
40,499 |
|||||||||
Total liabilities and stockholders' equity |
$ |
297,048 |
$ |
289,888 |
$ |
312,918 |
Table 5: Notes to Financial & Selected Metrics and Consolidated Financial Statements (Tables 1 - 4)
(1) Certain prior period amounts have been reclassified to conform to the current period presentation.
(2) We recorded a provision for mortgage representation and warranty losses of
(3) Total net revenue was reduced by
(4) Includes purchased credit card relationship ("PCCR") intangible amortization of
(5) Acquisition-related costs include transaction costs, legal and other professional or consulting fees, restructuring costs, and integration expense.
(6) Dividends and undistributed earnings allocated to participating securities, earnings per share, and preferred stock dividends are computed independently for each period. Accordingly, the sum of each quarter may not agree to the year-to-date total.
(7) Tangible book value per common share is a non-GAAP measure calculated based on tangible common equity divided by common shares outstanding. See "Table 13: Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I" for additional information.
(8) Loans held for investment includes acquired loans accounted for based on cash flows expected to be collected. We use the term "acquired loans" to refer to a limited portion of the credit card loans acquired in the 2012 U.S. card acquisition and the substantial majority of loans acquired in the
(9) Calculated based on annualized total net revenue for the period divided by average interest-earning assets for the period.
(10) Calculated based on annualized net interest income for the period divided by average interest-earning assets for the period.
(11) Calculated based on annualized income from continuing operations, net of tax, for the period divided by average total assets for the period.
(12) Calculated based on annualized income from continuing operations, net of tax, for the period divided average tangible assets for the period. See "Table 13: Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I" for additional information.
(13) Calculated based on the annualized sum of (i) income from continuing operations, net of tax; (ii) less dividends and undistributed earnings allocated to participating securities; (iii) less preferred stock dividends, for the period, divided by average common equity for the period. Our calculation of return on average common equity may not be comparable to similarly titled measures reported by other companies.
(14) Calculated based on the annualized sum of (i) income from continuing operations, net of tax; (ii) less dividends and undistributed earnings allocated to participating securities; (iii) less preferred stock dividends, for the period, divided by average tangible common equity for the period. Our calculation of return on average tangible common equity may not be comparable to similarly titled measures reported by other companies. See "Table 13: Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I" for additional information.
(15) Calculated based on annualized non-interest expense for the period divided by average loans held for investment for the period.
(16) Calculated based on non-interest expense for the period divided by total net revenue for the period.
(17) Calculated based on annualized net charge-offs for the period divided by average loans held for investment for the period.
(18) Capital ratios are calculated under Basel I. Ratios as of the end of Q4 2013 are preliminary and therefore subject to change. TCE ratio is a non-GAAP measure. See "Table 13: Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I" for information on the calculation of each of these ratios.
(19) A bargain purchase gain of
Table 6: Average Balances, Net Interest Income and Net Interest Margin(1)
2013 Q4 |
2013 Q3 |
2012 Q4 |
||||||||||||||||||||||||||||||||||
Average Balance |
Interest Income/ Expense(2) |
Yield/ Rate(2) |
Average Balance |
Interest Income/ Expense(2) |
Yield/ Rate(2) |
Average Balance |
Interest Income/ Expense(2) |
Yield/ Rate(2) |
||||||||||||||||||||||||||||
(Dollars in millions)(unaudited) |
||||||||||||||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||||||||||||
Loans, including loans held for sale |
$ |
193,368 |
$ |
4,398 |
9.10 |
% |
$ |
195,839 |
$ |
4,579 |
9.35 |
% |
$ |
203,132 |
$ |
4,727 |
9.31 |
% |
||||||||||||||||||
Investment securities(3) |
62,919 |
414 |
2.63 |
63,317 |
396 |
2.50 |
64,174 |
361 |
2.25 |
|||||||||||||||||||||||||||
Cash equivalents and other |
6,670 |
27 |
1.62 |
5,640 |
23 |
1.63 |
10,580 |
27 |
1.02 |
|||||||||||||||||||||||||||
Total interest-earning assets |
$ |
262,957 |
$ |
4,839 |
7.36 |
% |
$ |
264,796 |
$ |
4,998 |
7.55 |
% |
$ |
277,886 |
$ |
5,115 |
7.36 |
% |
||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits
|
$ |
184,206 |
$ |
288 |
0.63 |
% |
$ |
186,752 |
$ |
309 |
0.66 |
% |
$ |
192,122 |
$ |
348 |
0.72 |
% |
||||||||||||||||||
Securitized debt obligations |
9,873 |
40 |
1.62 |
10,243 |
42 |
1.64 |
12,119 |
58 |
1.91 |
|||||||||||||||||||||||||||
Senior and subordinated notes |
12,765 |
75 |
2.35 |
12,314 |
76 |
2.47 |
11,528 |
85 |
2.95 |
|||||||||||||||||||||||||||
Other borrowings |
13,825 |
13 |
0.38 |
13,798 |
11 |
0.32 |
20,542 |
96 |
1.87 |
|||||||||||||||||||||||||||
Total interest-bearing liabilities |
$ |
220,669 |
$ |
416 |
0.75 |
% |
$ |
223,107 |
$ |
438 |
0.79 |
% |
$ |
236,311 |
$ |
587 |
0.99 |
% |
||||||||||||||||||
Net interest income/spread |
$ |
4,423 |
6.61 |
% |
$ |
4,560 |
6.76 |
% |
$ |
4,528 |
6.37 |
% |
||||||||||||||||||||||||
Impact of non-interest bearing funding |
0.12 |
0.13 |
0.15 |
|||||||||||||||||||||||||||||||||
Net interest margin |
6.73 |
% |
6.89 |
% |
6.52 |
% |
||||||||||||||||||||||||||||||
Year Ended December 31, |
||||||||||||||||||||||||||||||||||||
2013 |
2012 |
|||||||||||||||||||||||||||||||||||
Average Balance |
Interest Income/ |
Yield/ |
Average Balance |
Interest Income/ |
Yield/ |
|||||||||||||||||||||||||||||||
(Dollars in millions)(unaudited) |
||||||||||||||||||||||||||||||||||||
Interest-earning assets: |
||||||||||||||||||||||||||||||||||||
Loans, including loans held for sale |
$ |
196,609 |
$ |
18,222 |
9.27 |
% |
$ |
188,466 |
$ |
17,544 |
9.31 |
% |
||||||||||||||||||||||||
Investment securities(3) |
63,522 |
1,575 |
2.48 |
57,424 |
1,329 |
2.31 |
||||||||||||||||||||||||||||||
Cash equivalents and other |
6,292 |
101 |
1.61 |
9,189 |
91 |
0.99 |
||||||||||||||||||||||||||||||
Total interest-earning assets |
$ |
266,423 |
$ |
19,898 |
7.47 |
% |
$ |
255,079 |
$ |
18,964 |
7.43 |
% |
||||||||||||||||||||||||
Interest-bearing liabilities: |
||||||||||||||||||||||||||||||||||||
Interest-bearing deposits |
$ |
187,700 |
$ |
1,241 |
0.66 |
% |
$ |
183,314 |
$ |
1,403 |
0.77 |
% |
||||||||||||||||||||||||
Securitized debt obligations |
10,697 |
183 |
1.71 |
14,138 |
271 |
1.92 |
||||||||||||||||||||||||||||||
Senior and subordinated notes |
12,440 |
315 |
2.53 |
11,012 |
345 |
3.13 |
||||||||||||||||||||||||||||||
Other borrowings |
14,670 |
53 |
0.36 |
12,875 |
356 |
2.77 |
||||||||||||||||||||||||||||||
Total interest-bearing liabilities |
$ |
225,507 |
$ |
1,792 |
0.79 |
% |
$ |
221,339 |
$ |
2,375 |
1.07 |
% |
||||||||||||||||||||||||
Net interest income/spread |
$ |
18,106 |
6.68 |
% |
$ |
16,589 |
6.36 |
% |
||||||||||||||||||||||||||||
Impact of non-interest bearing funding |
0.12 |
0.14 |
||||||||||||||||||||||||||||||||||
Net interest margin |
6.80 |
% |
6.50 |
% |
___________
(1) Certain prior period amounts have been reclassified to conform to the current period presentation.
(2) Interest income and interest expense and the calculation of average yields on interest-earning assets and average rates on interest-bearing liabilities include the impact of hedge accounting.
(3) Prior to Q2 2013, average balances for investment securities were calculated based on fair value amounts. Effective Q2 2013, average balances are calculated based on the amortized cost of investment securities. The impact of this change on prior period yields is not material.
Table 7: Loan Information and Performance Statistics(1)(2)
2013 |
2013 |
2012 |
||||||||||||
(Dollars in millions)(unaudited) |
Q4 |
Q3 |
Q4 |
|||||||||||
Period-end Loans Held For Investment |
||||||||||||||
Credit card: |
||||||||||||||
Domestic credit card |
$ |
73,255 |
$ |
69,936 |
$ |
83,141 |
||||||||
International credit card |
8,050 |
8,031 |
8,614 |
|||||||||||
Total credit card |
81,305 |
77,967 |
91,755 |
|||||||||||
Consumer banking: |
||||||||||||||
Automobile |
31,857 |
30,803 |
27,123 |
|||||||||||
Home loan |
35,282 |
36,817 |
44,100 |
|||||||||||
Retail banking |
3,623 |
3,665 |
3,904 |
|||||||||||
Total consumer banking |
70,762 |
71,285 |
75,127 |
|||||||||||
Commercial banking: |
||||||||||||||
Commercial and multifamily real estate |
20,750 |
19,523 |
17,732 |
|||||||||||
Commercial and industrial |
23,309 |
21,848 |
19,892 |
|||||||||||
Total commercial lending |
44,059 |
41,371 |
37,624 |
|||||||||||
Small-ticket commercial real estate |
952 |
1,028 |
1,196 |
|||||||||||
Total commercial banking |
45,011 |
42,399 |
38,820 |
|||||||||||
Other loans |
121 |
163 |
187 |
|||||||||||
Total |
$ |
197,199 |
$ |
191,814 |
$ |
205,889 |
||||||||
Average Loans Held For Investment |
||||||||||||||
Credit card: |
||||||||||||||
Domestic credit card |
$ |
70,368 |
$ |
69,947 |
$ |
80,718 |
||||||||
International credit card |
7,899 |
7,782 |
8,372 |
|||||||||||
Total credit card |
78,267 |
77,729 |
89,090 |
|||||||||||
Consumer banking: |
||||||||||||||
Automobile |
31,424 |
30,157 |
26,881 |
|||||||||||
Home loan |
35,974 |
37,852 |
45,250 |
|||||||||||
Retail banking |
3,635 |
3,655 |
3,967 |
|||||||||||
Total consumer banking |
71,033 |
71,664 |
76,098 |
|||||||||||
Commercial banking: |
||||||||||||||
Commercial and multifamily real estate |
19,928 |
19,047 |
17,005 |
|||||||||||
Commercial and industrial |
22,445 |
21,491 |
19,344 |
|||||||||||
Total commercial lending |
42,373 |
40,538 |
36,349 |
|||||||||||
Small-ticket commercial real estate |
986 |
1,038 |
1,249 |
|||||||||||
Total commercial banking |
43,359 |
41,576 |
37,598 |
|||||||||||
Other loans |
154 |
166 |
158 |
|||||||||||
Total |
$ |
192,813 |
$ |
191,135 |
$ |
202,944 |
||||||||
Net Charge-off Rates |
||||||||||||||
Credit card: |
||||||||||||||
Domestic credit card |
3.89 |
% |
3.67 |
% |
4.35 |
% |
||||||||
International credit card |
4.74 |
4.71 |
3.99 |
|||||||||||
Total credit card |
3.98 |
3.78 |
4.32 |
|||||||||||
Consumer banking: |
||||||||||||||
Automobile |
2.30 |
2.01 |
2.24 |
|||||||||||
Home loan |
0.03 |
0.06 |
(0.06) |
|||||||||||
Retail banking |
1.09 |
1.38 |
2.45 |
|||||||||||
Total consumer banking |
1.09 |
0.95 |
0.88 |
|||||||||||
Commercial banking: |
||||||||||||||
Commercial and multifamily real estate |
(0.11) |
(0.11) |
(0.08) |
|||||||||||
Commercial and industrial |
0.04 |
0.18 |
0.13 |
|||||||||||
Total commercial lending |
(0.03) |
0.04 |
0.03 |
|||||||||||
Small-ticket commercial real estate |
(0.81) |
1.26 |
2.02 |
|||||||||||
Total commercial banking |
(0.05) |
0.07 |
0.10 |
|||||||||||
Other loans |
4.68 |
12.17 |
24.23 |
|||||||||||
Total |
2.01 |
% |
1.92 |
% |
2.26 |
% |
||||||||
30+ Day Performing Delinquency Rates |
||||||||||||||
Credit card: |
||||||||||||||
Domestic credit card |
3.43 |
% |
3.46 |
% |
3.61 |
% |
||||||||
International credit card |
3.71 |
3.86 |
3.58 |
|||||||||||
Total credit card |
3.46 |
% |
3.51 |
% |
3.61 |
% |
||||||||
Consumer banking: |
||||||||||||||
Automobile |
6.85 |
% |
6.29 |
% |
7.00 |
% |
||||||||
Home loan |
0.16 |
0.14 |
0.13 |
|||||||||||
Retail banking |
0.69 |
0.68 |
0.76 |
|||||||||||
Total consumer banking |
3.20 |
% |
2.82 |
% |
2.65 |
% |
||||||||
Nonperforming Asset Rates(3) |
||||||||||||||
Credit card: |
||||||||||||||
International credit card |
1.10 |
% |
1.16 |
% |
1.16 |
% |
||||||||
Total credit card |
0.11 |
% |
0.12 |
% |
0.11 |
% |
||||||||
Consumer banking: |
||||||||||||||
Automobile(10) |
1.11 |
% |
0.92 |
% |
0.95 |
% |
||||||||
Home loan |
1.14 |
1.08 |
1.00 |
|||||||||||
Retail banking |
1.13 |
1.10 |
1.85 |
|||||||||||
Total consumer banking |
1.12 |
% |
1.01 |
% |
1.02 |
% |
||||||||
Commercial banking: |
||||||||||||||
Commercial and multifamily real estate |
0.29 |
% |
0.40 |
% |
0.82 |
% |
||||||||
Commercial and industrial |
0.44 |
0.65 |
0.72 |
|||||||||||
Total commercial lending |
0.37 |
% |
0.53 |
% |
0.77 |
% |
||||||||
Small-ticket commercial real estate |
0.43 |
1.49 |
0.97 |
|||||||||||
Total commercial banking |
0.37 |
% |
0.56 |
% |
0.77 |
% |
||||||||
Table 8: Financial & Statistical Summary—Credit Card Business(1)(2)
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions) (unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Credit Card |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
2,576 |
$ |
2,757 |
$ |
2,849 |
|||||||
Non-interest income |
833 |
834 |
883 |
||||||||||
Total net revenue |
3,409 |
3,591 |
3,732 |
||||||||||
Provision for credit losses |
751 |
617 |
1,000 |
||||||||||
Non-interest expense |
1,868 |
1,904 |
1,933 |
||||||||||
Income from continuing operations before taxes |
790 |
1,070 |
799 |
||||||||||
Income tax provision |
274 |
376 |
279 |
||||||||||
Income from continuing operations, net of tax |
$ |
516 |
$ |
694 |
$ |
520 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
81,305 |
$ |
77,967 |
$ |
91,755 |
|||||||
Average loans held for investment |
78,267 |
77,729 |
89,090 |
||||||||||
Average yield on loans held for investment(4) |
14.64 |
% |
15.72 |
% |
14.33 |
% |
|||||||
Total net revenue margin(5) |
17.43 |
18.48 |
16.76 |
||||||||||
Net charge-off rate |
3.98 |
3.78 |
4.32 |
||||||||||
30+ day performing delinquency rate |
3.46 |
3.51 |
3.61 |
||||||||||
30+ day delinquency rate |
3.54 |
3.60 |
% |
3.69 |
|||||||||
Nonperforming loan rate(3) |
0.11 |
0.12 |
0.11 |
||||||||||
Card loan premium amortization and other intangible accretion(6) |
$ |
39 |
$ |
45 |
$ |
65 |
|||||||
PCCR intangible amortization |
102 |
106 |
127 |
||||||||||
Purchase volume(7) |
54,245 |
50,943 |
52,853 |
||||||||||
Domestic Card |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
2,303 |
$ |
2,492 |
$ |
2,583 |
|||||||
Non-interest income |
747 |
749 |
798 |
||||||||||
Total net revenue |
3,050 |
3,241 |
3,381 |
||||||||||
Provision for credit losses |
679 |
529 |
911 |
||||||||||
Non-interest expense |
1,664 |
1,713 |
1,727 |
||||||||||
Income from continuing operations before taxes |
707 |
999 |
743 |
||||||||||
Income tax provision |
252 |
355 |
263 |
||||||||||
Income from continuing operations, net of tax |
$ |
455 |
$ |
644 |
$ |
480 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
73,255 |
$ |
69,936 |
$ |
83,141 |
|||||||
Average loans held for investment |
70,368 |
69,947 |
80,718 |
||||||||||
Average yield on loans held for investment(4) |
14.44 |
% |
15.65 |
% |
14.20 |
% |
|||||||
Total net revenue margin(5) |
17.34 |
18.53 |
16.75 |
||||||||||
Net charge-off rate |
3.89 |
3.67 |
4.35 |
||||||||||
30+ day performing delinquency rate |
3.43 |
3.46 |
3.61 |
||||||||||
30+ day delinquency rate |
3.43 |
3.46 |
% |
3.61 |
|||||||||
Purchase volume(7) |
$ |
50,377 |
$ |
47,420 |
$ |
48,918 |
|||||||
International Card |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
273 |
$ |
265 |
$ |
266 |
|||||||
Non-interest income |
86 |
85 |
85 |
||||||||||
Total net revenue |
359 |
350 |
351 |
||||||||||
Provision for credit losses |
72 |
88 |
89 |
||||||||||
Non-interest expense |
204 |
191 |
206 |
||||||||||
Income from continuing operations before taxes |
83 |
71 |
56 |
||||||||||
Income tax provision |
22 |
21 |
16 |
||||||||||
Income from continuing operations, net of tax |
$ |
61 |
$ |
50 |
$ |
40 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
8,050 |
$ |
8,031 |
$ |
8,614 |
|||||||
Average loans held for investment |
7,899 |
7,782 |
8,372 |
||||||||||
Average yield on loans held for investment |
16.48 |
% |
16.35 |
% |
15.59 |
% |
|||||||
Total net revenue margin |
18.20 |
17.99 |
16.77 |
||||||||||
Net charge-off rate |
4.74 |
4.71 |
3.99 |
||||||||||
30+ day performing delinquency rate |
3.71 |
3.86 |
3.58 |
||||||||||
30+ day delinquency rate |
4.56 |
4.78 |
4.49 |
||||||||||
Nonperforming loan rate(3) |
1.10 |
1.16 |
1.16 |
||||||||||
Purchase volume(7) |
$ |
3,868 |
$ |
3,523 |
$ |
3,935 |
Table 9: Financial & Statistical Summary—Consumer Banking Business(1)(2)
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions) (unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Consumer Banking |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
1,468 |
$ |
1,481 |
$ |
1,503 |
|||||||
Non-interest income |
195 |
184 |
161 |
||||||||||
Total net revenue |
1,663 |
1,665 |
1,664 |
||||||||||
Provision for credit losses |
212 |
202 |
169 |
||||||||||
Non-interest expense |
1,018 |
927 |
992 |
||||||||||
Income from continuing operations before taxes |
433 |
536 |
503 |
||||||||||
Income tax provision |
154 |
191 |
178 |
||||||||||
Income from continuing operations, net of tax |
$ |
279 |
$ |
345 |
$ |
325 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
70,762 |
$ |
71,285 |
$ |
75,127 |
|||||||
Average loans held for investment |
71,033 |
71,664 |
76,098 |
||||||||||
Average yield on loans held for investment |
6.30 |
% |
6.21 |
% |
5.94 |
% |
|||||||
Auto loan originations |
$ |
4,322 |
$ |
4,752 |
$ |
3,479 |
|||||||
Period-end deposits |
167,652 |
168,437 |
172,396 |
||||||||||
Average deposits |
167,870 |
169,082 |
172,654 |
||||||||||
Deposit interest expense rate |
0.60 |
% |
0.63 |
% |
0.68 |
% |
|||||||
Core deposit intangible amortization |
$ |
32 |
$ |
34 |
$ |
39 |
|||||||
Net charge-off rate |
1.09 |
% |
0.95 |
% |
0.88 |
% |
|||||||
30+ day performing delinquency rate |
3.20 |
2.82 |
2.65 |
||||||||||
30+ day delinquency rate |
3.89 |
3.46 |
3.34 |
||||||||||
Nonperforming loan rate(3) |
0.86 |
0.79 |
0.85 |
||||||||||
Nonperforming asset rate(3)(10) |
1.12 |
1.01 |
1.02 |
||||||||||
Period-end loans serviced for others |
$ |
7,665 |
$ |
14,043 |
$ |
15,333 |
Table 10: Financial & Statistical Summary—Commercial Banking Business(1)(2)
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions) (unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Commercial Banking |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
504 |
$ |
480 |
$ |
450 |
|||||||
Non-interest income |
131 |
87 |
86 |
||||||||||
Total net revenue(8) |
635 |
567 |
536 |
||||||||||
Provision for credit losses |
(6) |
31 |
(20) |
||||||||||
Non-interest expense |
326 |
266 |
294 |
||||||||||
Income from continuing operations before taxes |
315 |
270 |
262 |
||||||||||
Income tax provision |
113 |
96 |
93 |
||||||||||
Income from continuing operations, net of tax |
$ |
202 |
$ |
174 |
$ |
169 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
45,011 |
$ |
42,399 |
$ |
38,820 |
|||||||
Average loans held for investment |
43,359 |
41,576 |
37,598 |
||||||||||
Average yield on loans held for investment(8) |
3.92 |
% |
3.87 |
% |
4.15 |
% |
|||||||
Period-end deposits |
$ |
30,567 |
$ |
30,592 |
$ |
29,866 |
|||||||
Average deposits |
31,033 |
30,685 |
29,476 |
||||||||||
Deposit interest expense rate |
0.25 |
% |
0.27 |
% |
0.28 |
% |
|||||||
Core deposit intangible amortization |
$ |
6 |
$ |
6 |
$ |
8 |
|||||||
Net charge-off rate |
(0.05) |
% |
0.07 |
% |
0.10 |
% |
|||||||
Nonperforming loan rate(3) |
0.33 |
0.47 |
0.73 |
||||||||||
Nonperforming asset rate(3) |
0.37 |
0.56 |
0.77 |
||||||||||
Risk category:(9) |
|||||||||||||
Noncriticized |
$ |
43,593 |
$ |
40,940 |
$ |
36,839 |
|||||||
Criticized performing |
1,007 |
968 |
1,340 |
||||||||||
Criticized nonperforming |
149 |
201 |
282 |
||||||||||
Total risk-rated loans |
44,749 |
42,109 |
38,461 |
||||||||||
Acquired commercial loans |
262 |
290 |
359 |
||||||||||
Total commercial loans |
$ |
45,011 |
$ |
42,399 |
$ |
38,820 |
|||||||
% of period-end commercial loans held for investment: |
|||||||||||||
Noncriticized |
96.9 |
% |
96.5 |
% |
94.9 |
% |
|||||||
Criticized performing |
2.2 |
2.3 |
3.5 |
||||||||||
Criticized nonperforming |
0.3 |
0.5 |
0.7 |
||||||||||
Total risk-rated loans |
99.4 |
99.3 |
99.1 |
||||||||||
Acquired commercial loans |
0.6 |
0.7 |
0.9 |
||||||||||
Total commercial loans |
100.0 |
% |
100.0 |
% |
100.0 |
% |
Table 11: Financial & Statistical Summary—Other and Total(1)(2)
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions) (unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Other |
|||||||||||||
Earnings: |
|||||||||||||
Net interest expense |
$ |
(125) |
$ |
(158) |
$ |
(274) |
|||||||
Non-interest income |
(38) |
(14) |
(34) |
||||||||||
Total net revenue |
(163) |
(172) |
(308) |
||||||||||
Provision for credit losses |
— |
(1) |
2 |
||||||||||
Non-interest expense |
68 |
50 |
36 |
||||||||||
Loss from continuing operations before taxes |
(231) |
(221) |
(346) |
||||||||||
Income tax benefit |
(116) |
(138) |
(180) |
||||||||||
Loss from continuing operations, net of tax |
$ |
(115) |
$ |
(83) |
$ |
(166) |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
121 |
$ |
163 |
$ |
187 |
|||||||
Average loans held for investment |
154 |
166 |
158 |
||||||||||
Period-end deposits |
6,304 |
7,805 |
10,223 |
||||||||||
Average deposits |
6,803 |
8,573 |
11,364 |
||||||||||
Total |
|||||||||||||
Earnings: |
|||||||||||||
Net interest income |
$ |
4,423 |
$ |
4,560 |
$ |
4,528 |
|||||||
Non-interest income |
1,121 |
1,091 |
1,096 |
||||||||||
Total net revenue |
5,544 |
5,651 |
5,624 |
||||||||||
Provision for credit losses |
957 |
849 |
1,151 |
||||||||||
Non-interest expense |
3,280 |
3,147 |
3,255 |
||||||||||
Income from continuing operations before taxes |
1,307 |
1,655 |
1,218 |
||||||||||
Income tax provision |
425 |
525 |
370 |
||||||||||
Income from continuing operations, net of tax |
$ |
882 |
$ |
1,130 |
$ |
848 |
|||||||
Selected performance metrics: |
|||||||||||||
Period-end loans held for investment |
$ |
197,199 |
$ |
191,814 |
$ |
205,889 |
|||||||
Average loans held for investment |
192,813 |
191,135 |
202,944 |
||||||||||
Period-end deposits |
204,523 |
206,834 |
212,485 |
||||||||||
Average deposits |
205,706 |
208,340 |
213,494 |
Table 12: Notes to Loan and Business Segment Disclosures (Tables 7 - 11)
(1) Certain prior period amounts have been reclassified to conform to the current period presentation.
(2) Loans acquired as part of the ING Direct,
2013 |
2013 |
2012 |
||||||||||
(Dollars in millions) (unaudited) |
Q4 |
Q3 |
Q4 |
|||||||||
Acquired loans accounted for under SOP 03-3: |
||||||||||||
Period-end unpaid principal balance |
$ |
29,761 |
$ |
31,377 |
$ |
38,477 |
||||||
Period-end loans held for investment |
28,550 |
30,080 |
37,134 |
|||||||||
Average loans held for investment |
29,055 |
30,713 |
37,899 |
(3) Nonperforming assets consist of nonperforming loans, real estate owned ("REO") and other foreclosed assets. The nonperforming asset ratios are calculated based on nonperforming assets for each category divided by the combined period-end total of loans held for investment, REO and other foreclosed assets for each respective category. The nonperforming loan ratios are calculated based on nonperforming loans for each category divided by period-end loans held for investment for each respective category.
(4) The transfer of the
(5) The transfer of the
(6) Represents the net reduction in interest income attributable to non-SOP 03-3 card loan premium amortization and other intangible accretion associated with the 2012 U.S. card acquisition.
(7) Includes credit card purchase transactions, net of returns for both loans classified as held for investment and held for sale. Excludes cash advance and balance transfer transactions.
(8) Because some of our tax-related commercial investments generate tax-exempt income or tax credits, we make certain reclassifications within our Commercial Banking business results to present revenues and yields on a taxable-equivalent basis, calculated assuming an effective tax rate approximately equal to our federal statutory tax rate of 35%.
(9) Criticized exposures correspond to the "Special Mention," "Substandard" and "Doubtful" asset categories defined by bank regulatory authorities.
(10) As reported in the third quarter 2013 Form 10-Q, we have begun including the net realizable value of auto loans that have been charged down as a result of a bankruptcy filing in addition to repossessed assets obtained in satisfaction of auto loans. Prior period amounts have been adjusted to conform to current period presentation.
Table 13: Reconciliation of Non-GAAP Measures and Calculation of Regulatory Capital Measures Under Basel I
In addition to disclosing regulatory capital measures under Basel I, we also report certain non-GAAP measures that management uses in assessing its capital adequacy. These non-GAAP measures include average tangible assets, average tangible common equity, tangible common equity ("TCE") and TCE ratio. The table below provides the details of the calculation of our Basel I regulatory capital and non-GAAP measures. While our non-GAAP measures are widely used by investors, analysts and bank regulatory agencies to assess the capital position of financial services companies, they may not be comparable to similarly titled measures reported by other companies.
2013 |
2013 |
2012 |
|||||||||||
(Dollars in millions)(unaudited) |
Q4 |
Q3 |
Q4 |
||||||||||
Average Equity to Non-GAAP Average Tangible Common Equity |
|||||||||||||
Average total stockholders' equity |
$ |
42,463 |
$ |
41,284 |
$ |
40,212 |
|||||||
Adjustments: Average goodwill and other intangible assets (1) |
(16,564) |
(15,829) |
(16,340) |
||||||||||
Noncumulative perpetual preferred stock(2) |
(853) |
(853) |
(853) |
||||||||||
Average tangible common equity(3) |
$ |
25,046 |
$ |
24,602 |
$ |
23,019 |
|||||||
Stockholders' Equity to Non-GAAP Tangible Common Equity |
|||||||||||||
Total stockholders' equity |
$ |
41,744 |
$ |
41,750 |
$ |
40,499 |
|||||||
Adjustments: Goodwill and other intangible assets (1) |
(16,568) |
(15,760) |
(16,224) |
||||||||||
Noncumulative perpetual preferred stock(2) |
(853) |
(853) |
(853) |
||||||||||
Tangible common equity(3) |
$ |
24,323 |
$ |
25,137 |
$ |
23,422 |
|||||||
Total Assets to Tangible Assets |
|||||||||||||
Total assets |
$ |
297,048 |
$ |
289,888 |
$ |
312,918 |
|||||||
Adjustments: Goodwill and other intangible assets(1) |
(16,568) |
(15,760) |
(16,224) |
||||||||||
Tangible assets |
$ |
280,480 |
$ |
274,128 |
$ |
296,694 |
|||||||
Total Average Assets to Average Tangible Assets |
|||||||||||||
Average total assets |
$ |
294,108 |
$ |
294,939 |
$ |
308,096 |
|||||||
Adjustments: Average goodwill and other intangible assets (1) |
(16,564) |
(15,829) |
(16,340) |
||||||||||
Average tangible assets |
$ |
277,544 |
$ |
279,110 |
$ |
291,756 |
|||||||
Non-GAAP TCE Ratio |
|||||||||||||
TCE ratio(3) |
8.7 |
% |
9.2 |
% |
7.9 |
% |
|||||||
Regulatory Capital Ratios(4) |
|||||||||||||
Total stockholders' equity |
$ |
41,744 |
$ |
41,750 |
$ |
40,499 |
|||||||
Adjustments: Net unrealized (gains) losses on AFS securities recorded in AOCI(5) |
791 |
736 |
(712) |
||||||||||
Net losses on cash flow hedges recorded in AOCI(5) |
136 |
123 |
2 |
||||||||||
Disallowed goodwill and other intangible assets |
(14,326) |
(14,263) |
(14,428) |
||||||||||
Disallowed deferred tax assets |
— |
— |
— |
||||||||||
Noncumulative perpetual preferred stock(2) |
(853) |
(853) |
(853) |
||||||||||
Other |
(5) |
(5) |
(12) |
||||||||||
Tier 1 common capital |
27,847 |
27,488 |
24,496 |
||||||||||
Adjustments: Noncumulative perpetual preferred stock(2) |
853 |
853 |
853 |
||||||||||
Tier 1 restricted core capital items(6) |
2 |
2 |
2 |
||||||||||
Tier 1 capital |
28,342 |
28,343 |
25,351 |
||||||||||
Adjustments: Long-term debt qualifying as Tier 2 capital |
1,914 |
1,909 |
2,119 |
||||||||||
Qualifying allowance for loan and lease losses |
2,841 |
2,726 |
2,830 |
||||||||||
Other Tier 2 components |
10 |
8 |
13 |
||||||||||
Tier 2 capital |
4,765 |
4,643 |
4,962 |
||||||||||
Total risk-based capital(7) |
$ |
33,107 |
$ |
32,986 |
$ |
30,313 |
|||||||
Risk-weighted assets(8) |
$ |
225,199 |
$ |
215,829 |
$ |
223,472 |
|||||||
Tier 1 common ratio(9) |
12.2 |
% |
12.7 |
% |
11.0 |
% |
|||||||
Tier 1 risk-based capital ratio(10) |
12.6 |
13.1 |
11.3 |
||||||||||
Total risk-based capital ratio(11) |
14.7 |
15.3 |
13.6 |
___________
(1) Includes impact from related deferred taxes.
(2) Noncumulative perpetual preferred stock qualifies for Tier 1 capital; however, it is excluded from Tier 1 common capital.
(3) TCE ratio is a non-GAAP measure calculated based on tangible common equity divided by tangible assets.
(4) Regulatory capital ratios as of the end of Q4 2013 are preliminary and therefore subject to change.
(5) Amounts presented are net of tax.
(6) Consists primarily of trust preferred securities.
(7) Total risk-based capital equals the sum of Tier 1 capital and Tier 2 capital.
(8) Calculated based on prescribed regulatory guidelines.
(9) Tier 1 common ratio is a regulatory capital measure calculated based on Tier 1 common capital divided by risk-weighted assets.
(10) Tier 1 risk-based capital ratio is a regulatory capital measure calculated based on Tier 1 capital divided by risk-weighted assets.
(11) Total risk-based capital ratio is a regulatory capital measure calculated based on total risk-based capital divided by risk-weighted assets.
Contacts: |
|||
Investor Relations |
Media Relations |
||
Jeff Norris |
Danielle Dietz |
Julie Rakes |
Tatiana Stead |
703.720.2455 |
703.720.2455 |
804.284.5800 |
703.720.2352 |
SOURCE