UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
Form 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended
June 30, 2014
Commission File Number 1-11302
Exact name of registrant as specified in its charter:
Ohio | 34-6542451 | |
State or other jurisdiction of incorporation or organization |
I.R.S. Employer Identification Number: | |
127 Public Square, Cleveland, Ohio | 44114-1306 | |
Address of principal executive offices: | Zip Code: |
(216) 689-3000
Registrants telephone number, including area code:
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer or a smaller reporting company. See the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer | x | Accelerated filer | ¨ | |||
Non-accelerated filer | ¨ (Do not check if a smaller reporting company) | Smaller reporting company | ¨ |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.
Common Shares with a par value of $1 each |
874,478,950 Shares | |
Title of class | Outstanding at July 31, 2014 |
TABLE OF CONTENTS
PART I. FINANCIAL INFORMATION
Page Number | ||||
Item 1. |
||||
6 | ||||
7 | ||||
8 | ||||
9 | ||||
10 | ||||
11 | ||||
11 | ||||
14 | ||||
15 | ||||
17 | ||||
32 | ||||
49 | ||||
53 | ||||
61 | ||||
62 | ||||
64 | ||||
65 | ||||
73 |
2
75 | ||||
Note 14. Trust Preferred Securities Issued by Unconsolidated Subsidiaries |
76 | |||
77 | ||||
80 | ||||
83 | ||||
84 | ||||
88 | ||||
Item 2. |
Managements Discussion & Analysis of Financial Condition & Results of Operations |
89 | ||
89 | ||||
89 | ||||
90 | ||||
91 | ||||
92 | ||||
93 | ||||
93 | ||||
94 | ||||
96 | ||||
96 | ||||
96 | ||||
96 | ||||
98 | ||||
98 | ||||
104 | ||||
104 | ||||
107 | ||||
109 | ||||
109 | ||||
109 | ||||
109 | ||||
109 | ||||
109 | ||||
110 | ||||
110 | ||||
110 | ||||
111 | ||||
111 | ||||
111 | ||||
111 |
3
112 | ||||
112 | ||||
113 | ||||
114 | ||||
115 | ||||
115 | ||||
115 | ||||
115 | ||||
116 | ||||
117 | ||||
117 | ||||
118 | ||||
119 | ||||
119 | ||||
120 | ||||
120 | ||||
121 | ||||
122 | ||||
123 | ||||
124 | ||||
124 | ||||
125 | ||||
125 | ||||
125 | ||||
125 | ||||
126 | ||||
129 | ||||
129 | ||||
130 | ||||
130 | ||||
130 | ||||
130 | ||||
131 | ||||
132 | ||||
132 | ||||
133 | ||||
134 | ||||
134 | ||||
135 | ||||
135 | ||||
135 | ||||
136 | ||||
136 | ||||
137 | ||||
137 | ||||
137 | ||||
137 |
4
138 | ||||
138 | ||||
139 | ||||
140 | ||||
143 | ||||
145 | ||||
146 | ||||
146 | ||||
147 | ||||
Item 3. |
148 | |||
Item 4. |
148 | |||
PART II. OTHER INFORMATION | ||||
Item 1. |
148 | |||
Item 1A. |
148 | |||
Item 2. |
149 | |||
Item 6. |
149 | |||
150 | ||||
Exhibits |
151 |
Throughout the Notes to Consolidated Financial Statements (Unaudited) and Managements Discussion & Analysis of Financial Condition & Results of Operations, we use certain acronyms and abbreviations as defined in Note 1 (Basis of Presentation) that begins on page 11.
5
PART I. FINANCIAL INFORMATION
Item 1. | Financial Statements |
in millions, except per share data |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
(Unaudited) | (Unaudited) | |||||||||||
ASSETS |
||||||||||||
Cash and due from banks |
$ | 604 | $ | 617 | $ | 696 | ||||||
Short-term investments |
3,176 | 5,590 | 3,582 | |||||||||
Trading account assets |
890 | 738 | 592 | |||||||||
Securities available for sale |
12,224 | 12,346 | 13,253 | |||||||||
Held-to-maturity securities (fair value: $5,154, $4,617, and $4,716) |
5,233 | 4,756 | 4,750 | |||||||||
Other investments |
899 | 969 | 1,037 | |||||||||
Loans, net of unearned income of $709, $805, and $901 |
55,600 | 54,457 | 53,101 | |||||||||
Less: Allowance for loan and lease losses |
814 | 848 | 876 | |||||||||
|
|
|
|
|
|
|||||||
Net loans |
54,786 | 53,609 | 52,225 | |||||||||
Loans held for sale |
435 | 611 | 402 | |||||||||
Premises and equipment |
844 | 885 | 900 | |||||||||
Operating lease assets |
306 | 305 | 303 | |||||||||
Goodwill |
979 | 979 | 979 | |||||||||
Other intangible assets |
108 | 127 | 149 | |||||||||
Corporate-owned life insurance |
3,438 | 3,408 | 3,362 | |||||||||
Derivative assets |
549 | 407 | 461 | |||||||||
Accrued income and other assets (including $1 of consolidated LIHTC guaranteed funds VIEs, see Note 9) (a) |
3,090 | 3,015 | 2,864 | |||||||||
Discontinued assets (including $1,730 of consolidated education loan securitization trust VIEs (see Note 9) and $209 of loans in portfolio at fair value) (a) |
4,237 | 4,572 | 5,084 | |||||||||
|
|
|
|
|
|
|||||||
Total assets |
$ | 91,798 | $ | 92,934 | $ | 90,639 | ||||||
|
|
|
|
|
|
|||||||
LIABILITIES |
||||||||||||
Deposits in domestic offices: |
||||||||||||
NOW and money market deposit accounts |
$ | 33,637 | $ | 33,952 | $ | 32,689 | ||||||
Savings deposits |
2,450 | 2,472 | 2,542 | |||||||||
Certificates of deposit ($100,000 or more) |
2,743 | 2,631 | 2,918 | |||||||||
Other time deposits |
3,505 | 3,648 | 4,089 | |||||||||
|
|
|
|
|
|
|||||||
Total interest-bearing deposits |
42,335 | 42,703 | 42,238 | |||||||||
Noninterest-bearing deposits |
24,781 | 26,001 | 24,939 | |||||||||
Deposits in foreign office interest-bearing |
683 | 558 | 544 | |||||||||
|
|
|
|
|
|
|||||||
Total deposits |
67,799 | 69,262 | 67,721 | |||||||||
Federal funds purchased and securities sold under repurchase agreements |
1,213 | 1,534 | 1,647 | |||||||||
Bank notes and other short-term borrowings |
521 | 343 | 298 | |||||||||
Derivative liabilities |
451 | 414 | 456 | |||||||||
Accrued expense and other liabilities |
1,400 | 1,557 | 1,421 | |||||||||
Long-term debt |
8,213 | 7,650 | 6,666 | |||||||||
Discontinued liabilities (including $1,677 of consolidated education loan securitization trust VIEs at fair value, see Note 9) (a) |
1,680 | 1,854 | 2,169 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities |
81,277 | 82,614 | 80,378 | |||||||||
EQUITY |
||||||||||||
Preferred stock, $1 par value, authorized 25,000,000 shares: |
||||||||||||
7.75% Noncumulative Perpetual Convertible Preferred Stock, Series A, $100 liquidation preference; authorized 7,475,000 shares; issued 2,904,839, 2,904,839, and 2,904,839 shares |
291 | 291 | 291 | |||||||||
Common shares, $1 par value; authorized 1,400,000,000 shares; issued 1,016,969,905, 1,016,969,905, and 1,016,969,905 shares |
1,017 | 1,017 | 1,017 | |||||||||
Capital surplus |
3,987 | 4,022 | 4,045 | |||||||||
Retained earnings |
7,950 | 7,606 | 7,214 | |||||||||
Treasury stock, at cost (140,147,398, 126,245,538, and 104,086,859 shares) |
(2,452 | ) | (2,281 | ) | (2,020 | ) | ||||||
Accumulated other comprehensive income (loss) |
(289 | ) | (352 | ) | (318 | ) | ||||||
|
|
|
|
|
|
|||||||
Key shareholders equity |
10,504 | 10,303 | 10,229 | |||||||||
Noncontrolling interests |
17 | 17 | 32 | |||||||||
|
|
|
|
|
|
|||||||
Total equity |
10,521 | 10,320 | 10,261 | |||||||||
|
|
|
|
|
|
|||||||
Total liabilities and equity |
$ | 91,798 | $ | 92,934 | $ | 90,639 | ||||||
|
|
|
|
|
|
(a) | The assets of the VIEs can only be used by the particular VIE, and there is no recourse to Key with respect to the liabilities of the consolidated LIHTC or education loan securitization trust VIEs. |
See Notes to Consolidated Financial Statements (Unaudited).
6
Consolidated Statements of Income (Unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
dollars in millions, except per share amounts |
2014 | 2013 | 2014 | 2013 | ||||||||||||
INTEREST INCOME |
||||||||||||||||
Loans |
$ | 526 | $ | 539 | $ | 1,045 | $ | 1,087 | ||||||||
Loans held for sale |
5 | 5 | 9 | 9 | ||||||||||||
Securities available for sale |
71 | 80 | 143 | 160 | ||||||||||||
Held-to-maturity securities |
23 | 20 | 45 | 38 | ||||||||||||
Trading account assets |
7 | 4 | 13 | 10 | ||||||||||||
Short-term investments |
1 | 1 | 2 | 3 | ||||||||||||
Other investments |
6 | 8 | 12 | 17 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest income |
639 | 657 | 1,269 | 1,324 | ||||||||||||
INTEREST EXPENSE |
||||||||||||||||
Deposits |
31 | 42 | 63 | 87 | ||||||||||||
Federal funds purchased and securities sold under repurchase agreements |
| | 1 | 1 | ||||||||||||
Bank notes and other short-term borrowings |
2 | 2 | 4 | 3 | ||||||||||||
Long-term debt |
33 | 32 | 65 | 69 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total interest expense |
66 | 76 | 133 | 160 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INTEREST INCOME |
573 | 581 | 1,136 | 1,164 | ||||||||||||
Provision (credit) for loan and lease losses |
10 | 28 | 16 | 83 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net interest income (expense) after provision for loan and lease losses |
563 | 553 | 1,120 | 1,081 | ||||||||||||
NONINTEREST INCOME |
||||||||||||||||
Trust and investment services income |
94 | 100 | 192 | 195 | ||||||||||||
Investment banking and debt placement fees |
99 | 84 | 183 | 163 | ||||||||||||
Service charges on deposit accounts |
66 | 71 | 129 | 140 | ||||||||||||
Operating lease income and other leasing gains |
35 | 22 | 64 | 47 | ||||||||||||
Corporate services income |
41 | 43 | 83 | 88 | ||||||||||||
Cards and payments income |
43 | 42 | 81 | 79 | ||||||||||||
Corporate-owned life insurance income |
28 | 31 | 54 | 61 | ||||||||||||
Consumer mortgage income |
2 | 6 | 4 | 13 | ||||||||||||
Mortgage servicing fees |
11 | 13 | 26 | 21 | ||||||||||||
Net gains (losses) from principal investing |
27 | 7 | 51 | 15 | ||||||||||||
Other income (a) |
9 | 10 | 23 | 32 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest income |
455 | 429 | 890 | 854 | ||||||||||||
NONINTEREST EXPENSE |
||||||||||||||||
Personnel |
389 | 406 | 777 | 797 | ||||||||||||
Net occupancy |
68 | 72 | 132 | 136 | ||||||||||||
Computer processing |
41 | 39 | 79 | 78 | ||||||||||||
Business services and professional fees |
41 | 37 | 82 | 72 | ||||||||||||
Equipment |
24 | 27 | 48 | 53 | ||||||||||||
Operating lease expense |
10 | 11 | 20 | 23 | ||||||||||||
Marketing |
13 | 11 | 18 | 17 | ||||||||||||
FDIC assessment |
6 | 8 | 12 | 16 | ||||||||||||
Intangible asset amortization |
9 | 10 | 19 | 22 | ||||||||||||
Provision (credit) for losses on lending-related commitments |
2 | 5 | | 8 | ||||||||||||
OREO expense, net |
1 | 1 | 2 | 4 | ||||||||||||
Other expense |
85 | 84 | 162 | 166 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total noninterest expense |
689 | 711 | 1,351 | 1,392 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES |
329 | 271 | 659 | 543 | ||||||||||||
Income taxes |
76 | 72 | 168 | 142 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) FROM CONTINUING OPERATIONS |
253 | 199 | 491 | 401 | ||||||||||||
Income (loss) from discontinued operations, net of taxes of ($16), $4, ($14), and $8 (see Note 11) |
(28 | ) | 5 | (24 | ) | 8 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS) |
225 | 204 | 467 | 409 | ||||||||||||
Less: Net income (loss) attributable to noncontrolling interests |
6 | | 6 | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO KEY |
$ | 219 | $ | 204 | $ | 461 | $ | 408 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | 242 | $ | 193 | $ | 474 | $ | 389 | ||||||||
Net income (loss) attributable to Key common shareholders |
214 | 198 | 450 | 397 | ||||||||||||
Per common share: |
||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .28 | $ | .21 | $ | .54 | $ | .42 | ||||||||
Income (loss) from discontinued operations, net of taxes |
(.03 | ) | .01 | (.03 | ) | .01 | ||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.24 | .22 | .51 | .43 | ||||||||||||
Per common share assuming dilution: |
||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .27 | $ | .21 | $ | .53 | $ | .42 | ||||||||
Income (loss) from discontinued operations, net of taxes |
(.03 | ) | .01 | (.03 | ) | .01 | ||||||||||
Net income (loss) attributable to Key common shareholders (b) |
.24 | .22 | .51 | .43 | ||||||||||||
Cash dividends declared per common share |
$ | .065 | $ | .055 | $ | .12 | $ | .105 | ||||||||
Weighted-average common shares outstanding (000) |
875,298 | 913,736 | 879,986 | 917,008 | ||||||||||||
Effect of convertible preferred stock |
20,602 | | | | ||||||||||||
Effect of common share options and other stock awards |
6,237 | 4,892 | 6,698 | 5,311 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common shares and potential common shares outstanding (000) (c) |
902,137 | 918,628 | 886,684 | 922,319 | ||||||||||||
|
|
|
|
|
|
|
|
(a) | For each of the three months ended June 30, 2014, and June 30, 2013, net securities gains (losses) totaled less than $1 million. For the three months ended June 30, 2014, and June 30, 2013, we did not have any impairment losses related to securities. |
(b) | EPS may not foot due to rounding. |
(c) | Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable. |
See Notes to Consolidated Financial Statements (Unaudited).
7
Consolidated Statements of Comprehensive Income (Unaudited)
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
in millions |
2014 | 2013 | 2014 | 2013 | ||||||||||||
Net income (loss) |
$ | 225 | $ | 204 | $ | 467 | $ | 409 | ||||||||
Other comprehensive income (loss), net of tax: |
||||||||||||||||
Net unrealized gains (losses) on securities available for sale, net of income taxes of $17, ($74), $34, and ($87) |
28 | (125 | ) | 57 | (147 | ) | ||||||||||
Net unrealized gains (losses) on derivative financial instruments, net of income taxes of $4, ($18), $3, and ($23) |
5 | (31 | ) | 4 | (39 | ) | ||||||||||
Foreign currency translation adjustments, net of income taxes of $4, ($2), $0, and ($4) |
(1 | ) | (3 | ) | (3 | ) | (14 | ) | ||||||||
Net pension and postretirement benefit costs, net of income taxes of $1, $2, $3, and $4 |
3 | 3 | 5 | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other comprehensive income (loss), net of tax |
35 | (156 | ) | 63 | (194 | ) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
260 | 48 | 530 | 215 | ||||||||||||
Less: Comprehensive income attributable to noncontrolling interests |
6 | | 6 | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) attributable to Key |
$ | 254 | $ | 48 | $ | 524 | $ | 214 | ||||||||
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements (Unaudited).
8
Consolidated Statements of Changes in Equity (Unaudited)
Key Shareholders Equity | ||||||||||||||||||||||||||||||||||||
dollars in millions, except per |
Preferred Shares Outstanding (000) |
Common Shares Outstanding (000) |
Preferred Stock |
Common Shares |
Capital Surplus |
Retained Earnings |
Treasury Stock, at Cost |
Accumulated Other Comprehensive Income (Loss) |
Noncontrolling Interests |
|||||||||||||||||||||||||||
BALANCE AT DECEMBER 31, 2012 |
2,905 | 925,769 | $ | 291 | $ | 1,017 | $ | 4,126 | $ | 6,913 | $ | (1,952 | ) | $ | (124 | ) | $ | 38 | ||||||||||||||||||
Net income (loss) |
408 | 1 | ||||||||||||||||||||||||||||||||||
Other comprehensive income (loss): |
||||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) on securities available for sale, net of income taxes of ($87) |
(147 | ) | ||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) on derivative financial instruments, net of income taxes of ($23) |
(39 | ) | ||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of income taxes of ($4) |
(14 | ) | ||||||||||||||||||||||||||||||||||
Net pension and postretirement benefit costs, net of income taxes of $4 |
6 | |||||||||||||||||||||||||||||||||||
Deferred compensation |
8 | |||||||||||||||||||||||||||||||||||
Cash dividends declared on common shares ($.105 per share) |
(96 | ) | ||||||||||||||||||||||||||||||||||
Cash dividends declared on Noncumulative Series A |
||||||||||||||||||||||||||||||||||||
Preferred Stock ($3.875 per share) |
(11 | ) | ||||||||||||||||||||||||||||||||||
Common shares repurchased |
(17,576 | ) | (177 | ) | ||||||||||||||||||||||||||||||||
Common shares reissued (returned) for stock options and other employee benefit plans |
4,690 | (89 | ) | 109 | ||||||||||||||||||||||||||||||||
Net contribution from (distribution to) noncontrolling interests |
(7 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
BALANCE AT JUNE 30, 2013 |
2,905 | 912,883 | $ | 291 | $ | 1,017 | $ | 4,045 | $ | 7,214 | $ | (2,020 | ) | $ | (318 | ) | $ | 32 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
BALANCE AT DECEMBER 31, 2013 |
2,905 | 890,724 | $ | 291 | $ | 1,017 | $ | 4,022 | $ | 7,606 | $ | (2,281 | ) | $ | (352 | ) | $ | 17 | ||||||||||||||||||
Net income (loss) |
461 | 6 | ||||||||||||||||||||||||||||||||||
Other comprehensive income (loss): |
||||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) on securities available for sale, net of income taxes of $34 |
57 | |||||||||||||||||||||||||||||||||||
Net unrealized gains (losses) on derivative financial instruments, net of income taxes of $3 |
4 | |||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments, net of income taxes of $0 |
(3 | ) | ||||||||||||||||||||||||||||||||||
Net pension and postretirement benefit costs, net of income taxes of $3 |
5 | |||||||||||||||||||||||||||||||||||
Deferred compensation |
2 | |||||||||||||||||||||||||||||||||||
Cash dividends declared on common shares ($.12 per share) |
(106 | ) | ||||||||||||||||||||||||||||||||||
Cash dividends declared on Noncumulative Series A |
||||||||||||||||||||||||||||||||||||
Preferred Stock ($3.875 per share) |
(11 | ) | ||||||||||||||||||||||||||||||||||
Common shares repurchased |
(17,669 | ) | (236 | ) | ||||||||||||||||||||||||||||||||
Common shares reissued (returned) for stock options and other employee benefit plans |
3,768 | (37 | ) | 65 | ||||||||||||||||||||||||||||||||
Net contribution from (distribution to) noncontrolling interests |
(6 | ) | ||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
BALANCE AT JUNE 30, 2014 |
2,905 | 876,823 | $ | 291 | $ | 1,017 | $ | 3,987 | $ | 7,950 | $ | (2,452 | ) | $ | (289 | ) | $ | 17 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See Notes to Consolidated Financial Statements (Unaudited).
9
Consolidated Statements of Cash Flows (Unaudited)
Six months ended June 30, | ||||||||
in millions |
2014 | 2013 | ||||||
OPERATING ACTIVITIES |
||||||||
Net income (loss) |
$ | 467 | $ | 409 | ||||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||
Provision (credit) for loan and lease losses |
16 | 83 | ||||||
Provision (credit) for losses on lending-related commitments |
| 8 | ||||||
Provision (credit) for losses on LIHTC guaranteed funds |
(6 | ) | 3 | |||||
Depreciation, amortization and accretion expense, net |
103 | 93 | ||||||
Increase in cash surrender value of corporate-owned life insurance |
(48 | ) | (50 | ) | ||||
Stock-based compensation expense |
21 | 19 | ||||||
FDIC reimbursement (payments), net of FDIC expense |
| 297 | ||||||
Deferred income taxes (benefit) |
9 | 36 | ||||||
Proceeds from sales of loans held for sale |
1,570 | 2,609 | ||||||
Originations of loans held for sale, net of repayments |
(1,359 | ) | (2,316 | ) | ||||
Net losses (gains) on sales of loans held for sale |
(40 | ) | (60 | ) | ||||
Net losses (gains) from principal investing |
(51 | ) | (15 | ) | ||||
Net losses (gains) and writedown on OREO |
2 | 4 | ||||||
Net losses (gains) on leased equipment |
(34 | ) | (8 | ) | ||||
Net losses (gains) on sales of fixed assets |
1 | 8 | ||||||
Net decrease (increase) in trading account assets |
(152 | ) | 13 | |||||
Other operating activities, net |
(236 | ) | (208 | ) | ||||
|
|
|
|
|||||
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES |
263 | 925 | ||||||
INVESTING ACTIVITIES |
||||||||
Cash received (used) in acquisitions, net of cash acquired |
| 573 | ||||||
Net decrease (increase) in short-term investments |
2,414 | 357 | ||||||
Purchases of securities available for sale |
(1,175 | ) | (4,030 | ) | ||||
Proceeds from sales of securities available for sale |
| 27 | ||||||
Proceeds from prepayments and maturities of securities available for sale |
1,382 | 2,612 | ||||||
Proceeds from prepayments and maturities of held-to-maturity securities |
391 | 434 | ||||||
Purchases of held-to-maturity securities |
(869 | ) | (1,253 | ) | ||||
Purchases of other investments |
(26 | ) | (20 | ) | ||||
Proceeds from sales of other investments |
167 | 11 | ||||||
Proceeds from prepayments and maturities of other investments |
1 | 49 | ||||||
Net decrease (increase) in loans, excluding acquisitions, sales and transfers |
(1,269 | ) | (451 | ) | ||||
Proceeds from sales of portfolio loans |
67 | 77 | ||||||
Proceeds from corporate-owned life insurance |
18 | 21 | ||||||
Purchases of premises, equipment, and software |
(30 | ) | (34 | ) | ||||
Proceeds from sales of premises and equipment |
1 | 8 | ||||||
Proceeds from sales of other real estate owned |
10 | 14 | ||||||
|
|
|
|
|||||
NET CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
1,082 | (1,605 | ) | |||||
FINANCING ACTIVITIES |
||||||||
Net increase (decrease) in deposits, excluding acquisitions |
(1,463 | ) | 1,038 | |||||
Net increase (decrease) in short-term borrowings |
(143 | ) | 49 | |||||
Net proceeds from issuance of long-term debt |
608 | 1,008 | ||||||
Payments on long-term debt |
(26 | ) | (1,033 | ) | ||||
Repurchase of common shares |
(236 | ) | (177 | ) | ||||
Net proceeds from issuance of common shares |
19 | 14 | ||||||
Cash dividends paid |
(117 | ) | (107 | ) | ||||
|
|
|
|
|||||
NET CASH PROVIDED BY (USED IN) FINANCING ACTIVITIES |
(1,358 | ) | 792 | |||||
|
|
|
|
|||||
NET INCREASE (DECREASE) IN CASH AND DUE FROM BANKS |
(13 | ) | 112 | |||||
CASH AND DUE FROM BANKS AT BEGINNING OF PERIOD |
617 | 584 | ||||||
|
|
|
|
|||||
CASH AND DUE FROM BANKS AT END OF PERIOD |
$ | 604 | $ | 696 | ||||
|
|
|
|
|||||
Additional disclosures relative to cash flows: |
||||||||
Interest paid |
$ | 133 | $ | 159 | ||||
Income taxes paid (refunded) |
82 | 62 | ||||||
Noncash items: |
||||||||
Reduction of secured borrowing and related collateral |
$ | 32 | | |||||
Loans transferred to portfolio from held for sale |
10 | $ | 2 | |||||
Loans transferred to held for sale from portfolio |
5 | 38 | ||||||
Loans transferred to other real estate owned |
9 | 14 |
See Notes to Consolidated Financial Statements (Unaudited).
10
Notes to Consolidated Financial Statements (Unaudited)
As used in these Notes, references to Key, we, our, us, and similar terms refer to the consolidated entity consisting of KeyCorp and its subsidiaries. KeyCorp refers solely to the parent holding company, and KeyBank refers to KeyCorps subsidiary, KeyBank National Association.
The acronyms and abbreviations identified below are used in the Notes to Consolidated Financial Statements (Unaudited) as well as in the Managements Discussion & Analysis of Financial Condition & Results of Operations. You may find it helpful to refer back to this page as you read this report.
References to our 2013 Form 10-K refer to our Form 10-K for the year ended December 31, 2013, that has been filed with the U.S. Securities and Exchange Commission and is available on its website (www.sec.gov) or on our website (www.key.com/ir).
AICPA: American Institute of Certified Public Accountants. | LIHTC: Low-income housing tax credit. | |
ALCO: Asset/Liability Management Committee. | Moodys: Moodys Investor Services, Inc. | |
ALLL: Allowance for loan and lease losses. | MSRs: Mortgage servicing rights. | |
A/LM: Asset/liability management. | N/A: Not applicable. | |
AOCI: Accumulated other comprehensive income (loss). | NASDAQ: The NASDAQ Stock Market LLC. | |
APBO: Accumulated postretirement benefit obligation. | N/M: Not meaningful. | |
Austin: Austin Capital Management, Ltd. | NOW: Negotiable Order of Withdrawal. | |
BHCs: Bank holding companies. | NPR: Notice of proposed rulemaking. | |
CCAR: Comprehensive Capital Analysis and Review. | NYSE: New York Stock Exchange. | |
CMBS: Commercial mortgage-backed securities. | OCC: Office of the Comptroller of the Currency. | |
CMO: Collateralized mortgage obligation. | OCI: Other comprehensive income (loss). | |
Common shares: KeyCorp common shares, $1 par value. | OREO: Other real estate owned. | |
Dodd-Frank Act: Dodd-Frank Wall Street Reform and | OTTI: Other-than-temporary impairment. | |
Consumer Protection Act of 2010. | QSPE: Qualifying special purpose entity. | |
EPS: Earnings per share. | PBO: Projected benefit obligation. | |
ERISA: Employee Retirement Income Security Act of 1974. | PCI: Purchased credit impaired. | |
ERM: Enterprise risk management. | S&P: Standard and Poors Ratings Services, a Division of The | |
EVE: Economic value of equity. | McGraw-Hill Companies, Inc. | |
FASB: Financial Accounting Standards Board. | SEC: U.S. Securities & Exchange Commission. | |
FDIC: Federal Deposit Insurance Corporation. | Series A Preferred Stock: KeyCorps 7.750% Noncumulative | |
Federal Reserve: Board of Governors of the Federal Reserve | Perpetual Convertible Preferred Stock, Series A. | |
System. | SIFIs: Systemically important financial institutions, including | |
FHLMC: Federal Home Loan Mortgage Corporation. | BHCs with total consolidated assets of at least $50 billion | |
FNMA: Federal National Mortgage Association. | and nonbank financial companies designated by FSOC for | |
FOMC: Federal Open Market Committee of the Federal Reserve | supervision by the Federal Reserve. | |
Board. | TDR: Troubled debt restructuring. | |
FSOC: Financial Stability Oversight Council. | TE: Taxable-equivalent. | |
GAAP: U.S. generally accepted accounting principles. | U.S. Treasury: United States Department of the Treasury. | |
GNMA: Government National Mortgage Association. | VaR: Value at risk. | |
ISDA: International Swaps and Derivatives Association. | VEBA: Voluntary Employee Beneficiary Association. | |
KAHC: Key Affordable Housing Corporation. | Victory: Victory Capital Management and/or | |
KEF: Key Equipment Finance. | Victory Capital Advisors. | |
KREEC: Key Real Estate Equity Capital, Inc. | VIE: Variable interest entity. | |
LIBOR: London Interbank Offered Rate. |
The consolidated financial statements include the accounts of KeyCorp and its subsidiaries. All significant intercompany accounts and transactions have been eliminated in consolidation. Some previously reported amounts have been reclassified to conform to current reporting practices.
11
The consolidated financial statements include any voting rights entities in which we have a controlling financial interest. In accordance with the applicable accounting guidance for consolidations, we consolidate a VIE if we have: (i) a variable interest in the entity; (ii) the power to direct activities of the VIE that most significantly impact the entitys economic performance; and (iii) the obligation to absorb losses of the entity or the right to receive benefits from the entity that could potentially be significant to the VIE (i.e., we are considered to be the primary beneficiary). Variable interests can include equity interests, subordinated debt, derivative contracts, leases, service agreements, guarantees, standby letters of credit, loan commitments, and other contracts, agreements, and financial instruments. See Note 9 (Variable Interest Entities) for information on our involvement with VIEs.
We use the equity method to account for unconsolidated investments in voting rights entities or VIEs if we have significant influence over the entitys operating and financing decisions (usually defined as a voting or economic interest of 20% to 50%, but not controlling). Unconsolidated investments in voting rights entities or VIEs in which we have a voting or economic interest of less than 20% generally are carried at cost. Investments held by our registered broker-dealer and investment company subsidiaries (principal investing entities and Real Estate Capital line of business) are carried at fair value.
We believe that the unaudited consolidated interim financial statements reflect all adjustments of a normal recurring nature and disclosures that are necessary for a fair presentation of the results for the interim periods presented. The results of operations for the interim period are not necessarily indicative of the results of operations to be expected for the full year. The interim financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in our 2013 Form 10-K.
In preparing these financial statements, subsequent events were evaluated through the time the financial statements were issued. Financial statements are considered issued when they are widely distributed to all shareholders and other financial statement users, or filed with the SEC.
Offsetting Derivative Positions
In accordance with the applicable accounting guidance, we take into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts held with a single counterparty on a net basis, and to offset the net derivative position with the related cash collateral when recognizing derivative assets and liabilities. Additional information regarding derivative offsetting is provided in Note 7 (Derivatives and Hedging Activities).
Accounting Guidance Adopted in 2014
Presentation of unrecognized tax benefits. In July 2013, the FASB issued new accounting guidance that requires unrecognized tax benefits to be presented in the financial statements as a reduction to a deferred tax asset for a net operating loss carryforward, a similar tax loss, or a tax credit carryforward if certain criteria are met. This accounting guidance was applied prospectively to unrecognized tax benefits that existed at the effective date. It was effective for fiscal years, and interim periods within those years, beginning after December 15, 2013 (effective January 1, 2014, for us). The adoption of this accounting guidance did not have a material effect on our financial condition or results of operations. We provide additional information regarding the presentation of our unrecognized tax benefits in Note 10 (Income Taxes).
Investment companies. In June 2013, the FASB issued new accounting guidance that modifies the criteria used in defining an investment company. It also sets forth certain measurement and disclosure requirements for an investment company. This accounting guidance was effective for interim and annual reporting periods in fiscal years that begin after December 15, 2013 (effective January 1, 2014, for us). The adoption of this accounting guidance did not have a material effect on our financial condition or results of operations. We provide the disclosures required by this new accounting guidance in Note 5 (Fair Value Measurements).
Liquidation basis of accounting. In April 2013, the FASB issued new accounting guidance that specifies when and how an entity should prepare its financial statements using the liquidation basis of accounting when liquidation is imminent as defined in the guidance and describes the related disclosures that should be made. This new accounting guidance was effective for entities that determine liquidation is imminent during annual reporting periods beginning after December 15, 2013, and interim reporting periods therein (effective January 1, 2014, for us). Entities should apply the requirements prospectively from the day that liquidation becomes imminent.
Reporting of cumulative translation adjustments upon the derecognition of certain investments. In March 2013, the FASB issued new accounting guidance that addresses the accounting for the cumulative translation adjustment when a parent either sells a part or all of its investment in a foreign entity or no longer holds a controlling financial interest in a subsidiary
12
or group of assets that is a nonprofit activity or a business within a foreign entity. This accounting guidance was effective prospectively for reporting periods beginning after December 15, 2013 (effective January 1, 2014, for us). The adoption of this accounting guidance did not have a material effect on our financial condition or results of operations.
Accounting Guidance Pending Adoption at June 30, 2014
Stock-based compensation. In June 2014, the FASB issued new accounting guidance that clarifies how to account for share-based payments when the terms of an award provide that a performance target could be achieved after the requisite service period. This accounting guidance will be effective for interim and annual reporting periods beginning after December 15, 2015 (effective January 1, 2016, for us) and can be implemented using either a retrospective method or a prospective method. Early adoption is permitted. The adoption of this accounting guidance is not expected to have a material effect on our financial condition or results of operations.
Transfers and servicing of financial assets. In June 2014, the FASB issued new accounting guidance that applies secured borrowing accounting to repurchase-to-maturity transactions and linked repurchase financings and expands disclosure requirements. This accounting guidance will be effective for interim and annual reporting periods beginning after December 15, 2014 (effective January 1, 2015, for us) and needs to be implemented using a cumulative-effect approach to transactions outstanding as of the effective date with no adjustment to prior periods. The disclosure related to certain sales transactions will be presented for interim and annual periods beginning after December 15, 2014 (March 31, 2015, for us). The disclosure for secured borrowings will be presented for annual periods beginning after December 15, 2014, and for interim periods beginning after March 15, 2015 (June 30, 2015, for us). Early adoption is not permitted. The adoption of this accounting guidance is not expected to have a material effect on our financial condition or results of operations.
Revenue recognition. In May 2014, the FASB issued new accounting guidance that revises the criteria for determining when to recognize revenue from contracts with customers and expands disclosure requirements. This accounting guidance will be effective for interim and annual reporting periods beginning after December 15, 2016 (effective January 1, 2017, for us) and can be implemented using either a retrospective method or a cumulative-effect approach. Early adoption is not permitted. We are currently evaluating the impact that this accounting guidance may have on our financial condition or results of operations.
Discontinued operations. In April 2014, the FASB issued new accounting guidance that revises the criteria for determining when disposals should be reported as discontinued operations and modifies the disclosure requirements. This accounting guidance will be effective prospectively for reporting periods beginning after December 15, 2014 (effective January 1, 2015, for us). Early adoption is permitted. The adoption of this accounting guidance is not expected to have a material effect on our financial condition or results of operations.
Investments in qualified affordable housing projects. In January 2014, the FASB issued new accounting guidance that modifies the conditions that must be met to make an election to account for investments in qualified affordable housing projects using the proportional amortization method. This accounting guidance will be effective retrospectively for reporting periods beginning after December 15, 2014 (effective January 1, 2015, for us). Early adoption is permitted. The adoption of this accounting guidance is not expected to have a material effect on our financial condition or results of operations.
Troubled debt restructurings. In January 2014, the FASB issued new accounting guidance that clarifies the definition of when an in substance repossession or foreclosure occurs for purposes of creditor reclassification of residential real estate collateralized consumer mortgage loans by derecognizing the loan and recognizing the collateral asset. This accounting guidance will be effective for reporting periods beginning after December 15, 2014 (effective January 1, 2015, for us) and can be implemented using either a modified retrospective method or prospective method. Early adoption is permitted. The adoption of this accounting guidance is not expected to have a material effect on our financial condition or results of operations.
13
Basic earnings per share is the amount of earnings (adjusted for dividends declared on our preferred stock) available to each common share outstanding during the reporting periods. Diluted earnings per share is the amount of earnings available to each common share outstanding during the reporting periods adjusted to include the effects of potentially dilutive common shares. Potentially dilutive common shares include incremental shares issued for the conversion of our convertible Series A Preferred Stock, stock options, and other stock-based awards. Potentially dilutive common shares are excluded from the computation of diluted earnings per share in the periods where the effect would be antidilutive. For diluted earnings per share, net income available to common shareholders can be affected by the conversion of our convertible Series A Preferred Stock. Where the effect of this conversion would be dilutive, net income available to common shareholders is adjusted by the amount of preferred dividends associated with our Series A Preferred Stock.
Our basic and diluted earnings per common share are calculated as follows:
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
dollars in millions, except per share amounts |
2014 | 2013 | 2014 | 2013 | ||||||||||||
EARNINGS |
||||||||||||||||
Income (loss) from continuing operations |
$ | 253 | $ | 199 | $ | 491 | $ | 401 | ||||||||
Less: Net income (loss) attributable to noncontrolling interests |
6 | | 6 | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to Key |
247 | 199 | 485 | 400 | ||||||||||||
Less: Dividends on Series A Preferred Stock |
5 | 6 | 11 | 11 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
242 | 193 | 474 | 389 | ||||||||||||
Income (loss) from discontinued operations, net of taxes (a) |
(28 | ) | 5 | (24 | ) | 8 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) attributable to Key common shareholders |
$ | 214 | $ | 198 | $ | 450 | $ | 397 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
WEIGHTED-AVERAGE COMMON SHARES |
||||||||||||||||
Weighted-average common shares outstanding (000) |
875,298 | 913,736 | 879,986 | 917,008 | ||||||||||||
Effect of convertible preferred stock |
20,602 | | | | ||||||||||||
Effect of common share options and other stock awards |
6,237 | 4,892 | 6,698 | 5,311 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average common shares and potential common shares outstanding (000) (b) |
902,137 | 918,628 | 886,684 | 922,319 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EARNINGS PER COMMON SHARE |
||||||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders |
$ | .28 | $ | .21 | $ | .54 | $ | .42 | ||||||||
Income (loss) from discontinued operations, net of taxes (a) |
(.03 | ) | .01 | (.03 | ) | .01 | ||||||||||
Net income (loss) attributable to Key common shareholders (c) |
.24 | .22 | .51 | .43 | ||||||||||||
Income (loss) from continuing operations attributable to Key common shareholders assuming dilution |
$ | .27 | $ | .21 | $ | .53 | $ | .42 | ||||||||
Income (loss) from discontinued operations, net of taxes (a) |
(.03 | ) | .01 | (.03 | ) | .01 | ||||||||||
Net income (loss) attributable to Key common shareholders assuming dilution (c) |
.24 | .22 | .51 | .43 |
(a) | In April 2009, we decided to wind down the operations of Austin, a subsidiary that specialized in managing hedge fund investments for institutional customers. In September 2009, we decided to discontinue the education lending business conducted through Key Education Resources, the education payment and financing unit of KeyBank. In February 2013, we decided to sell Victory to a private equity fund. As a result of these decisions, we have accounted for these businesses as discontinued operations. For further discussion regarding the income (loss) from discontinued operations, see Note 11 (Acquisitions and Discontinued Operations). |
(b) | Assumes conversion of common share options and other stock awards and/or convertible preferred stock, as applicable. |
(c) | EPS may not foot due to rounding. |
14
3. Loans and Loans Held for Sale
Our loans by category are summarized as follows:
in millions |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
Commercial, financial and agricultural (a) |
$ | 26,327 | $ | 24,963 | $ | 23,715 | ||||||
Commercial real estate: |
||||||||||||
Commercial mortgage |
7,946 | 7,720 | 7,474 | |||||||||
Construction |
1,047 | 1,093 | 1,060 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
8,993 | 8,813 | 8,534 | |||||||||
Commercial lease financing (b) |
4,241 | 4,551 | 4,774 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
39,561 | 38,327 | 37,023 | |||||||||
Residential prime loans: |
||||||||||||
Real estate residential mortgage |
2,189 | 2,187 | 2,176 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
10,379 | 10,340 | 10,173 | |||||||||
Other |
300 | 334 | 375 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
10,679 | 10,674 | 10,548 | |||||||||
|
|
|
|
|
|
|||||||
Total residential prime loans |
12,868 | 12,861 | 12,724 | |||||||||
Consumer other Key Community Bank |
1,514 | 1,449 | 1,424 | |||||||||
Credit cards |
718 | 722 | 701 | |||||||||
Consumer other: |
||||||||||||
Marine |
888 | 1,028 | 1,160 | |||||||||
Other |
51 | 70 | 69 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
939 | 1,098 | 1,229 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
16,039 | 16,130 | 16,078 | |||||||||
|
|
|
|
|
|
|||||||
Total loans (c) (d) |
$ | 55,600 | $ | 54,457 | $ | 53,101 | ||||||
|
|
|
|
|
|
(a) | Loan balances include $94 million, $94 million, and $96 million of commercial credit card balances at June 30, 2014, December 31, 2013, and June 30, 2013, respectively. |
(b) | Commercial lease financing includes receivables of $375 million and $58 million held as collateral for a secured borrowing at June 30, 2014, and December 31, 2013, respectively. Principal reductions are based on the cash payments received from these related receivables. We expect to record additional commercial lease financing receivables held as collateral for a secured borrowing through the second half of 2014. Additional information pertaining to this secured borrowing is included in Note 18 (Long-Term Debt) beginning on page 200 of our 2013 Form 10-K. |
(c) | At June 30, 2014, total loans include purchased loans of $151 million, of which $15 million were PCI loans. At December 31, 2013, total loans include purchased loans of $166 million, of which $16 million were PCI loans. At June 30, 2013, total loans include purchased loans of $187 million, of which $19 million were PCI loans. |
(d) | Total loans exclude loans of $4.2 billion at June 30, 2014, $4.5 billion at December 31, 2013, and $5.0 billion at June 30, 2013, related to the discontinued operations of the education lending business. |
Our loans held for sale are summarized as follows:
in millions |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
Commercial, financial and agricultural |
$ | 181 | $ | 278 | $ | 22 | ||||||
Real estate commercial mortgage |
221 | 307 | 318 | |||||||||
Commercial lease financing |
10 | 9 | 14 | |||||||||
Real estate residential mortgage |
23 | 17 | 48 | |||||||||
|
|
|
|
|
|
|||||||
Total loans held for sale |
$ | 435 | $ | 611 | $ | 402 | ||||||
|
|
|
|
|
|
15
Our quarterly summary of changes in loans held for sale follows:
in millions |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
Balance at beginning of the period |
$ | 401 | $ | 699 | $ | 434 | ||||||
New originations |
978 | 1,669 | 1,241 | |||||||||
Transfers from held to maturity, net |
(8 | ) | 1 | 17 | ||||||||
Loan sales |
(934 | ) | (1,750 | ) | (1,292 | ) | ||||||
Loan draws (payments), net |
(2 | ) | (8 | ) | | |||||||
Transfers to OREO / valuation adjustments |
| | 2 | |||||||||
|
|
|
|
|
|
|||||||
Balance at end of period |
$ | 435 | $ | 611 | $ | 402 | ||||||
|
|
|
|
|
|
16
We assess the credit quality of the loan portfolio by monitoring net credit losses, levels of nonperforming assets and delinquencies, and credit quality ratings as defined by management.
Our nonperforming assets and past due loans were as follows:
in millions |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
Total nonperforming loans (a) |
$ | 396 | $ | 508 | $ | 652 | ||||||
Nonperforming loans held for sale |
1 | 1 | 14 | |||||||||
OREO |
12 | 15 | 18 | |||||||||
Other nonperforming assets |
1 | 7 | 9 | |||||||||
|
|
|
|
|
|
|||||||
Total nonperforming assets |
$ | 410 | $ | 531 | $ | 693 | ||||||
|
|
|
|
|
|
|||||||
Nonperforming assets from discontinued operations education lending (b) |
$ | 19 | $ | 25 | $ | 19 | ||||||
|
|
|
|
|
|
|||||||
Restructured loans included in nonperforming loans |
$ | 142 | $ | 214 | $ | 195 | ||||||
Restructured loans with an allocated specific allowance (c) |
59 | 71 | 65 | |||||||||
Specifically allocated allowance for restructured loans (d) |
30 | 35 | 30 | |||||||||
Accruing loans past due 90 days or more |
$ | 83 | $ | 71 | $ | 80 | ||||||
Accruing loans past due 30 through 89 days |
274 | 318 | 251 |
(a) | Loan balances exclude $15 million, $16 million, and $19 million of PCI loans at June 30, 2014, December 31, 2013, and June 30, 2013, respectively. |
(b) | Includes restructured loans of approximately $18 million, $13 million, and $8 million at June 30, 2014, December 31, 2013, and June 30, 2013, respectively. See Note 11 (Acquisitions and Discontinued Operations) for further discussion. |
(c) | Included in individually impaired loans allocated a specific allowance. |
(d) | Included in allowance for individually evaluated impaired loans. |
We evaluate purchased loans for impairment in accordance with the applicable accounting guidance. Purchased loans that have evidence of deterioration in credit quality since origination and for which it is probable, at acquisition, that all contractually required payments will not be collected are deemed PCI and initially recorded at fair value without recording an allowance for loan losses. At the date of acquisition, the estimated gross contractual amount receivable of all PCI loans totaled $41 million. The estimated cash flows not expected to be collected (the nonaccretable amount) were $11 million, and the accretable amount was approximately $5 million. The difference between the fair value and the cash flows expected to be collected from the purchased loans is accreted to interest income over the remaining term of the loans.
At June 30, 2014, the outstanding unpaid principal balance and carrying value of all PCI loans was $22 million and $15 million, respectively. Changes in the accretable yield during 2014 included accretion and net reclassifications of less than $1 million, resulting in an ending balance of $5 million at June 30, 2014.
At June 30, 2014, the approximate carrying amount of our commercial nonperforming loans outstanding represented 58% of their original contractual amount, total nonperforming loans outstanding represented 73% of their original contractual amount owed, and nonperforming assets in total were carried at 73% of their original contractual amount.
At June 30, 2014, our twenty largest nonperforming loans totaled $55 million, representing 14% of total loans on nonperforming status. At June 30, 2013, the twenty largest nonperforming loans totaled $191 million, representing 29% of total loans on nonperforming status.
Nonperforming loans and loans held for sale reduced expected interest income by $8 million for the six months ended June 30, 2014, and $23 million for the year ended December 31, 2013.
17
The following tables set forth a further breakdown of individually impaired loans as of June 30, 2014, December 31, 2013, and June 30, 2013:
Unpaid | Average | |||||||||||||||
June 30, 2014 | Recorded | Principal | Specific | Recorded | ||||||||||||
in millions |
Investment (a) | Balance (b) | Allowance | Investment | ||||||||||||
With no related allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
$ | 12 | $ | 18 | | $ | 23 | |||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
23 | 28 | | 23 | ||||||||||||
Construction |
6 | 17 | | 6 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
29 | 45 | | 29 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
41 | 63 | | 52 | ||||||||||||
Real estate residential mortgage |
25 | 25 | | 26 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
66 | 66 | | 68 | ||||||||||||
Other |
2 | 2 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
68 | 68 | | 70 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
2 | 2 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
2 | 2 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
95 | 95 | | 98 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with no related allowance recorded |
136 | 158 | | 150 | ||||||||||||
With an allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
5 | 7 | $ | 3 | 6 | |||||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
2 | 3 | 1 | 2 | ||||||||||||
Construction |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
2 | 3 | 1 | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
7 | 10 | 4 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Real estate residential mortgage |
29 | 29 | 5 | 28 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
37 | 37 | 15 | 36 | ||||||||||||
Other |
11 | 11 | 3 | 11 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
48 | 48 | 18 | 47 | ||||||||||||
Consumer other Key Community Bank |
3 | 3 | | 3 | ||||||||||||
Credit cards |
4 | 4 | | 4 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
48 | 48 | 5 | 49 | ||||||||||||
Other |
1 | 1 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
49 | 49 | 5 | 50 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
133 | 133 | 28 | 132 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with an allowance recorded |
140 | 143 | 32 | 140 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 276 | $ | 301 | $ | 32 | $ | 290 | ||||||||
|
|
|
|
|
|
|
|
(a) | The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet. |
(b) | The Unpaid Principal Balance represents the customers legal obligation to us. |
18
Unpaid | Average | |||||||||||||||
December 31, 2013 | Recorded | Principal | Specific | Recorded | ||||||||||||
in millions |
Investment (a) | Balance (b) | Allowance | Investment | ||||||||||||
With no related allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
$ | 33 | $ | 69 | | $ | 33 | |||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
21 | 25 | | 55 | ||||||||||||
Construction |
48 | 131 | | 48 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
69 | 156 | | 103 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
102 | 225 | | 136 | ||||||||||||
Real estate residential mortgage |
27 | 27 | | 24 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
67 | 67 | | 66 | ||||||||||||
Other |
2 | 2 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
69 | 69 | | 68 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
3 | 3 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
3 | 3 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
99 | 99 | | 94 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with no related allowance recorded |
201 | 324 | | 230 | ||||||||||||
With an allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
17 | 20 | $ | 8 | 25 | |||||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
6 | 6 | 2 | 7 | ||||||||||||
Construction |
2 | 12 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
8 | 18 | 2 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
25 | 38 | 10 | 33 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Real estate residential mortgage |
29 | 29 | 9 | 23 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
35 | 35 | 10 | 29 | ||||||||||||
Other |
10 | 11 | 1 | 9 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
45 | 46 | 11 | 38 | ||||||||||||
Consumer other Key Community Bank |
3 | 3 | 1 | 2 | ||||||||||||
Credit cards |
5 | 5 | 1 | 3 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
49 | 49 | 10 | 55 | ||||||||||||
Other |
1 | 1 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
50 | 50 | 10 | 56 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
132 | 133 | 32 | 122 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with an allowance recorded |
157 | 171 | 42 | 155 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 358 | $ | 495 | $ | 42 | $ | 385 | ||||||||
|
|
|
|
|
|
|
|
(a) | The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet. |
(b) | The Unpaid Principal Balance represents the customers legal obligation to us. |
19
Unpaid | Average | |||||||||||||||
June 30, 2013 | Recorded | Principal | Specific | Recorded | ||||||||||||
in millions |
Investment (a) | Balance (b) | Allowance | Investment | ||||||||||||
With no related allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
$ | 89 | $ | 140 | | $ | 91 | |||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
88 | 138 | | 88 | ||||||||||||
Construction |
50 | 157 | | 49 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
138 | 295 | | 137 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
227 | 435 | | 228 | ||||||||||||
Real estate residential mortgage |
16 | 16 | | 16 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
69 | 69 | | 66 | ||||||||||||
Other |
2 | 2 | | 2 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
71 | 71 | | 68 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
3 | 3 | | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
3 | 3 | | 3 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
90 | 90 | | 87 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with no related allowance recorded |
317 | 525 | | 315 | ||||||||||||
With an allowance recorded: |
||||||||||||||||
Commercial, financial and agricultural |
22 | 31 | $ | 6 | 18 | |||||||||||
Commercial real estate: |
||||||||||||||||
Commercial mortgage |
5 | 6 | 2 | 7 | ||||||||||||
Construction |
2 | 12 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial real estate loans |
7 | 18 | 2 | 8 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total commercial loans |
29 | 49 | 8 | 26 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Real estate residential mortgage |
20 | 20 | 5 | 19 | ||||||||||||
Home equity: |
||||||||||||||||
Key Community Bank |
30 | 30 | 9 | 28 | ||||||||||||
Other |
10 | 10 | 1 | 10 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total home equity loans |
40 | 40 | 10 | 38 | ||||||||||||
Consumer other Key Community Bank |
3 | 3 | 1 | 3 | ||||||||||||
Credit cards |
4 | 4 | | 4 | ||||||||||||
Consumer other: |
||||||||||||||||
Marine |
50 | 50 | 10 | 49 | ||||||||||||
Other |
1 | 1 | | 1 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer other |
51 | 51 | 10 | 50 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total consumer loans |
118 | 118 | 26 | 114 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total loans with an allowance recorded |
147 | 167 | 34 | 140 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 464 | $ | 692 | $ | 34 | $ | 455 | ||||||||
|
|
|
|
|
|
|
|
(a) | The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet. |
(b) | The Unpaid Principal Balance represents the customers legal obligation to us. |
For the six months ended June 30, 2014, and June 30, 2013, interest income recognized on the outstanding balances of accruing impaired loans totaled $4 million and $3 million, respectively.
At June 30, 2014, aggregate restructured loans (accrual and nonaccrual loans) totaled $266 million, compared to $338 million at December 31, 2013, and $311 million at June 30, 2013. We added $43 million in restructured loans during the first six months of 2014, which were offset by $115 million in payments and charge-offs.
20
A further breakdown of TDRs included in nonperforming loans by loan category as of June 30, 2014, follows:
Pre-modification | Post-modification | |||||||||||
Outstanding | Outstanding | |||||||||||
June 30, 2014 | Number | Recorded | Recorded | |||||||||
dollars in millions |
of loans | Investment | Investment | |||||||||
LOAN TYPE |
||||||||||||
Nonperforming: |
||||||||||||
Commercial, financial and agricultural |
24 | $ | 20 | $ | 10 | |||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
11 | 40 | 14 | |||||||||
Real estate construction |
3 | 15 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
14 | 55 | 16 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
38 | 75 | 26 | |||||||||
Real estate residential mortgage |
521 | 34 | 34 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
1,086 | 68 | 64 | |||||||||
Other |
126 | 4 | 3 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
1,212 | 72 | 67 | |||||||||
Consumer other Key Community Bank |
33 | 1 | 1 | |||||||||
Credit cards |
60 | | | |||||||||
Consumer other: |
||||||||||||
Marine |
207 | 15 | 13 | |||||||||
Other |
36 | 1 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
243 | 16 | 14 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
2,069 | 123 | 116 | |||||||||
|
|
|
|
|
|
|||||||
Total nonperforming TDRs |
2,107 | 198 | 142 | |||||||||
Prior-year accruing (a) |
||||||||||||
Commercial, financial and agricultural |
32 | 7 | 3 | |||||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
4 | 17 | 9 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
4 | 17 | 9 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
36 | 24 | 12 | |||||||||
Real estate residential mortgage |
287 | 21 | 21 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
759 | 43 | 39 | |||||||||
Other |
322 | 10 | 8 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
1,081 | 53 | 47 | |||||||||
Consumer other Key Community Bank |
54 | 2 | 2 | |||||||||
Credit cards |
653 | 5 | 3 | |||||||||
Consumer other: |
||||||||||||
Marine |
428 | 60 | 37 | |||||||||
Other |
73 | 2 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
501 | 62 | 39 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
2,576 | 143 | 112 | |||||||||
|
|
|
|
|
|
|||||||
Total prior-year accruing TDRs |
2,612 | 167 | 124 | |||||||||
|
|
|
|
|
|
|||||||
Total TDRs |
4,719 | $ | 365 | $ | 266 | |||||||
|
|
|
|
|
|
(a) | All TDRs that were restructured prior to January 1, 2014, and are fully accruing. |
21
A further breakdown of TDRs included in nonperforming loans by loan category as of December 31, 2013, follows:
Pre-modification | Post-modification | |||||||||||
Outstanding | Outstanding | |||||||||||
December 31, 2013 | Number | Recorded | Recorded | |||||||||
dollars in millions |
of loans | Investment | Investment | |||||||||
LOAN TYPE |
||||||||||||
Nonperforming: |
||||||||||||
Commercial, financial and agricultural |
33 | $ | 72 | $ | 34 | |||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
11 | 41 | 14 | |||||||||
Real estate construction |
6 | 19 | 4 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
17 | 60 | 18 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
50 | 132 | 52 | |||||||||
Real estate residential mortgage |
676 | 43 | 43 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
1,708 | 91 | 86 | |||||||||
Other |
227 | 6 | 6 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
1,935 | 97 | 92 | |||||||||
Consumer other Key Community Bank |
49 | 2 | 1 | |||||||||
Credit cards |
629 | 5 | 4 | |||||||||
Consumer other: |
||||||||||||
Marine |
360 | 24 | 21 | |||||||||
Other |
50 | 1 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
410 | 25 | 22 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
3,699 | 172 | 162 | |||||||||
|
|
|
|
|
|
|||||||
Total nonperforming TDRs |
3,749 | 304 | 214 | |||||||||
Prior-year accruing (a) |
||||||||||||
Commercial, financial and agricultural |
50 | 7 | 3 | |||||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
4 | 18 | 10 | |||||||||
Real estate construction |
1 | 23 | 42 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
5 | 41 | 52 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
55 | 48 | 55 | |||||||||
Real estate residential mortgage |
119 | 12 | 12 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
161 | 17 | 17 | |||||||||
Other |
212 | 7 | 6 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
373 | 24 | 23 | |||||||||
Consumer other Key Community Bank |
31 | 1 | 1 | |||||||||
Credit cards |
240 | 2 | 1 | |||||||||
Consumer other: |
||||||||||||
Marine |
272 | 51 | 31 | |||||||||
Other |
54 | 1 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
326 | 52 | 32 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
1,089 | 91 | 69 | |||||||||
|
|
|
|
|
|
|||||||
Total prior-year accruing TDRs |
1,144 | 139 | 124 | |||||||||
|
|
|
|
|
|
|||||||
Total TDRs |
4,893 | $ | 443 | $ | 338 | |||||||
|
|
|
|
|
|
(a) | All TDRs that were restructured prior to January 1, 2013, and are fully accruing. |
22
A further breakdown of TDRs included in nonperforming loans by loan category as of June 30, 2013, follows:
Pre-modification | Post- modification |
|||||||||||
Outstanding | Outstanding | |||||||||||
June 30, 2013 | Number | Recorded | Recorded | |||||||||
dollars in millions |
of loans | Investment | Investment | |||||||||
LOAN TYPE |
||||||||||||
Nonperforming: |
||||||||||||
Commercial, financial and agricultural |
43 | $ | 53 | $ | 24 | |||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
15 | 58 | 21 | |||||||||
Real estate construction |
6 | 19 | 5 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
21 | 77 | 26 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
64 | 130 | 50 | |||||||||
Real estate residential mortgage |
381 | 23 | 23 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
1,683 | 89 | 87 | |||||||||
Other |
262 | 8 | 8 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
1,945 | 97 | 95 | |||||||||
Consumer other Key Community Bank |
54 | 2 | 2 | |||||||||
Credit cards |
506 | 3 | 3 | |||||||||
Consumer other: |
||||||||||||
Marine |
360 | 41 | 21 | |||||||||
Other |
48 | 2 | 1 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
408 | 43 | 22 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
3,294 | 168 | 145 | |||||||||
|
|
|
|
|
|
|||||||
Total nonperforming TDRs |
3,358 | 298 | 195 | |||||||||
Prior-year accruing (a) |
||||||||||||
Commercial, financial and agricultural |
87 | 10 | 5 | |||||||||
Commercial real estate: |
||||||||||||
Real estate commercial mortgage |
4 | 22 | 15 | |||||||||
Real estate construction |
1 | 23 | 32 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial real estate loans |
5 | 45 | 47 | |||||||||
|
|
|
|
|
|
|||||||
Total commercial loans |
92 | 55 | 52 | |||||||||
Real estate residential mortgage |
118 | 12 | 12 | |||||||||
Home equity: |
||||||||||||
Key Community Bank |
134 | 14 | 14 | |||||||||
Other |
178 | 5 | 5 | |||||||||
|
|
|
|
|
|
|||||||
Total home equity loans |
312 | 19 | 19 | |||||||||
Consumer other Key Community Bank |
26 | 1 | 1 | |||||||||
Credit cards |
309 | 2 | 2 | |||||||||
Consumer other: |
||||||||||||
Marine |
243 | 29 | 28 | |||||||||
Other |
49 | 2 | 2 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer other |
292 | 31 | 30 | |||||||||
|
|
|
|
|
|
|||||||
Total consumer loans |
1,057 | 65 | 64 | |||||||||
|
|
|
|
|
|
|||||||
Total prior-year accruing TDRs |
1,149 | 120 | 116 | |||||||||
|
|
|
|
|
|
|||||||
Total TDRs |
4,507 | $ | 418 | $ | 311 | |||||||
|
|
|
|
|
|
(a) | All TDRs that were restructured prior to January 1, 2013, and are fully accruing. |
We classify loan modifications as TDRs when a borrower is experiencing financial difficulties and we have granted a concession without commensurate financial, structural, or legal consideration. All commercial and consumer loan TDRs, regardless of size, are individually evaluated for impairment to determine the probable loss content and are assigned a specific loan allowance if deemed appropriate. This designation has the effect of moving the loan from the general reserve methodology (i.e., collectively evaluated) to the specific reserve methodology (i.e., individually evaluated) and may impact the ALLL through a charge-off or increased loan loss provision. These components affect the ultimate allowance level. Additional information regarding TDRs for discontinued operations is provided in Note 11 (Acquisitions and Discontinued Operations).
Commercial loan TDRs are considered defaulted when principal and interest payments are 90 days past due. Consumer loan TDRs are considered defaulted when principal and interest payments are more than 60 days past due. During the three months ended June 30, 2014, there were no significant commercial loan TDRs, and 107 consumer loan TDRs with a combined recorded investment of $4 million that experienced payment defaults from modifications resulting in TDR status during 2013. During the three months ended June 30, 2013, there were no significant commercial loan TDRs, and 127
23
consumer loan TDRs with a combined recorded investment of $5 million that experienced payment defaults from modifications resulting in TDR status during 2012. As TDRs are individually evaluated for impairment under the specific reserve methodology, subsequent defaults do not generally have a significant additional impact on the ALLL.
Our loan modifications are handled on a case-by-case basis and are negotiated to achieve mutually agreeable terms that maximize loan collectability and meet the borrowers financial needs. Our concession types are primarily interest rate reductions, forgiveness of principal, and other modifications. The commercial TDR other concession category includes modification of loan terms, covenants, or conditions. The consumer TDR other concession category primarily includes those borrowers that are discharged through Chapter 7 bankruptcy and have not been formally re-affirmed.
The following table shows the concession types for our commercial and consumer accruing and nonaccruing TDRs and other selected financial data.
in millions |
June 30, 2014 |
December 31, 2013 |
June 30, 2013 |
|||||||||
Commercial loans: |
||||||||||||
Interest rate reduction |
$ | 27 | $ | 95 | $ | 88 | ||||||
Forgiveness of principal |
5 | 5 | 6 | |||||||||
Other |
6 | 7 | 8 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 38 | $ | 107 | $ | 102 | ||||||
|
|
|
|
|
|
|||||||
Consumer loans: |
||||||||||||
Interest rate reduction |
$ | 139 | $ | 130 | $ | 104 | ||||||
Forgiveness of principal |
4 | 5 | 5 | |||||||||
Other |
85 | 96 | 100 | |||||||||
|
|
|
|
|
|
|||||||
Total |
$ | 228 | $ | 231 | $ | 209 | ||||||
|
|
|
|
|
|
|||||||
Total commercial and consumer TDRs (a) |
$ | 266 | $ | 338 | $ | 311 | ||||||
Total loans |
55,600 | 54,457 | 53,101 |
(a) | Commitments outstanding to lend additional funds to borrowers whose loan terms have been modified in TDRs are $1 million, $15 million, and $25 million at June 30, 2014, December 31, 2013, and June 30, 2013, respectively. |
Our policies for determining past due loans, placing loans on nonaccrual, applying payments on nonaccrual loans, and resuming accrual of interest for our commercial and consumer loan portfolios are disclosed in Note 1 (Summary of Significant Accounting Policies) under the heading Nonperforming Loans beginning on page 117 of our 2013 Form 10-K.
At June 30, 2014, approximately $54.8 billion, or 98.6%, of our total loans were current. At June 30, 2014, total past due loans and nonperforming loans of $753 million represented approximately 1.4% of total loans.
24
The following aging analysis of past due and current loans as of June 30, 2014, December 31, 2013, and June 30, 2013, provides further information regarding Keys credit exposure.
90 and | Total Past | |||||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Due and | Purchased | ||||||||||||||||||||||||||||
June 30, 2014 | Days Past | Days Past | Days Past | Nonperforming | Nonperforming | Credit | Total | |||||||||||||||||||||||||
in millions |
Current | Due | Due | Due | Loans | Loans | Impaired | Loans | ||||||||||||||||||||||||
LOAN TYPE |
||||||||||||||||||||||||||||||||
Commercial, financial and agricultural |
$ | 26,212 | $ | 52 | $ | 11 | $ | 15 | $ | 37 | $ | 115 | | $ | 26,327 | |||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||
Commercial mortgage |
7,855 | 18 | 15 | 19 | 38 | 90 | $ | 1 | 7,946 | |||||||||||||||||||||||
Construction |
1,029 | 2 | 2 | 5 | 9 | 18 | | 1,047 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial real estate loans |
8,884 | 20 | 17 | 24 | 47 | 108 | 1 | 8,993 | ||||||||||||||||||||||||
Commercial lease financing |
4,186 | 32 | 4 | 4 | 15 | 55 | | 4,241 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial loans |
$ | 39,282 | $ | 104 | $ | 32 | $ | 43 | $ | 99 | $ | 278 | $ | 1 | $ | 39,561 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Real estate residential mortgage |
$ | 2,061 | $ | 16 | $ | 6 | $ | 4 | $ | 89 | $ | 115 | $ | 13 | $ | 2,189 | ||||||||||||||||
Home equity: |
||||||||||||||||||||||||||||||||
Key Community Bank |
10,115 | 46 | 22 | 17 | 178 | 263 | 1 | 10,379 | ||||||||||||||||||||||||
Other |
281 | 5 | 2 | 1 | 11 | 19 | | 300 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total home equity loans |
10,396 | 51 | 24 | 18 | 189 | 282 | 1 | 10,679 | ||||||||||||||||||||||||
Consumer other Key Community Bank |
1,493 | 9 | 4 | 6 | 2 | 21 | | 1,514 | ||||||||||||||||||||||||
Credit cards |
698 | 6 | 4 | 9 | 1 | 20 | | 718 | ||||||||||||||||||||||||
Consumer other: |
||||||||||||||||||||||||||||||||
Marine |
855 | 13 | 3 | 2 | 15 | 33 | | 888 | ||||||||||||||||||||||||
Other |
47 | 1 | 1 | 1 | 1 | 4 | | 51 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer other |
902 | 14 | 4 | 3 | 16 | 37 | | 939 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer loans |
$ | 15,550 | $ | 96 | $ | 42 | $ | 40 | $ | 297 | $ | 475 | $ | 14 | $ | 16,039 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total loans |
$ | 54,832 | $ | 200 | $ | 74 | $ | 83 | $ | 396 | $ | 753 | $ | 15 | $ | 55,600 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
90 and | Total Past | |||||||||||||||||||||||||||||||
30-59 | 60-89 | Greater | Due and | Purchased | ||||||||||||||||||||||||||||
December 31, 2013 | Days Past | Days Past | Days Past | Nonperforming | Nonperforming | Credit | Total | |||||||||||||||||||||||||
in millions |
Current | Due | Due | Due | Loans | Loans | Impaired | Loans | ||||||||||||||||||||||||
LOAN TYPE |
||||||||||||||||||||||||||||||||
Commercial, financial and agricultural |
$ | 24,823 | $ | 39 | $ | 8 | $ | 16 | $ | 77 | $ | 140 | | $ | 24,963 | |||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||
Commercial mortgage |
7,638 | 20 | 7 | 17 | 37 | 81 | $ | 1 | 7,720 | |||||||||||||||||||||||
Construction |
1,068 | 10 | | 1 | 14 | 25 | | 1,093 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial real estate loans |
8,706 | 30 | 7 | 18 | 51 | 106 | 1 | 8,813 | ||||||||||||||||||||||||
Commercial lease financing |
4,463 | 32 | 33 | 4 | 19 | 88 | | 4,551 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial loans |
$ | 37,992 | $ | 101 | $ | 48 | $ | 38 | $ | 147 | $ | 334 | $ | 1 | $ | 38,327 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Real estate residential mortgage |
$ | 2,038 | $ | 19 | $ | 5 | $ | 4 | $ | 107 | $ | 135 | $ | 14 | $ | 2,187 | ||||||||||||||||
Home equity: |
||||||||||||||||||||||||||||||||
Key Community Bank |
10,038 | 51 | 31 | 14 | 205 | 301 | 1 | 10,340 | ||||||||||||||||||||||||
Other |
308 | 6 | 4 | 1 | 15 | 26 | | 334 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total home equity loans |
10,346 | 57 | 35 | 15 | 220 | 327 | 1 | 10,674 | ||||||||||||||||||||||||
Consumer other Key Community Bank |
1,426 | 8 | 5 | 7 | 3 | 23 | | 1,449 | ||||||||||||||||||||||||
Credit cards |
698 | 11 | 5 | 4 | 4 | 24 | | 722 | ||||||||||||||||||||||||
Consumer other: |
||||||||||||||||||||||||||||||||
Marine |
979 | 15 | 6 | 2 | 26 | 49 | | 1,028 | ||||||||||||||||||||||||
Other |
65 | 2 | 1 | 1 | 1 | 5 | | 70 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer other |
1,044 | 17 | 7 | 3 | 27 | 54 | | 1,098 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer loans |
$ | 15,552 | $ | 112 | $ | 57 | $ | 33 | $ | 361 | $ | 563 | $ | 15 | $ | 16,130 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total loans |
$ | 53,544 | $ | 213 | $ | 105 | $ | 71 | $ | 508 | $ | 897 | $ | 16 | $ | 54,457 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
25
30-59 | 60-89 | 90 and Greater |
Total Past Due and |
Purchased | ||||||||||||||||||||||||||||
June 30, 2013 | Days Past | Days Past | Days Past | Nonperforming | Nonperforming | Credit | Total | |||||||||||||||||||||||||
in millions |
Current | Due | Due | Due | Loans | Loans | Impaired | Loans | ||||||||||||||||||||||||
LOAN TYPE |
||||||||||||||||||||||||||||||||
Commercial, financial and agricultural |
$ | 23,512 | $ | 37 | $ | 9 | $ | 11 | $ | 146 | $ | 203 | | $ | 23,715 | |||||||||||||||||
Commercial real estate: |
||||||||||||||||||||||||||||||||
Commercial mortgage |
7,307 | 16 | 5 | 38 | 106 | 165 | $ | 2 | 7,474 | |||||||||||||||||||||||
Construction |
1,031 | 3 | | | 26 | 29 | | 1,060 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial real estate loans |
8,338 | 19 | 5 | 38 | 132 | 194 | 2 | 8,534 | ||||||||||||||||||||||||
Commercial lease financing |
4,734 | 14 | 7 | 5 | 14 | 40 | | 4,774 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total commercial loans |
$ | 36,584 | $ | 70 | $ | 21 | $ | 54 | $ | 292 | $ | 437 | $ | 2 | $ | 37,023 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Real estate residential mortgage |
$ | 2,037 | $ | 20 | $ | 7 | $ | 3 | $ | 94 | $ | 124 | $ | 15 | $ | 2,176 | ||||||||||||||||
Home equity: |
||||||||||||||||||||||||||||||||
Key Community Bank |
9,877 | 51 | 25 | 13 | 205 | 294 | 2 | 10,173 | ||||||||||||||||||||||||
Other |
347 | 7 | 3 | 2 | 16 | 28 | | 375 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total home equity loans |
10,224 | 58 | 28 | 15 | 221 | 322 | 2 | 10,548 | ||||||||||||||||||||||||
Consumer other Key Community Bank |
1,403 | 9 | 3 | 6 | 3 | 21 | | 1,424 | ||||||||||||||||||||||||
Credit cards |
680 | 6 | 4 | | 11 | 21 | | 701 | ||||||||||||||||||||||||
Consumer other: |
||||||||||||||||||||||||||||||||
Marine |
1,106 | 18 | 5 | 1 | 30 | 54 | | 1,160 | ||||||||||||||||||||||||
Other |
65 | 2 | | 1 | 1 | 4 | | 69 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer other |
1,171 | 20 | 5 | 2 | 31 | 58 | | 1,229 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total consumer loans |
$ | 15,515 | $ | 113 | $ | 47 | $ | 26 | $ | 360 | $ | 546 | $ | 17 | $ | 16,078 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total loans |
$ | 52,099 | $ | 183 | $ | 68 | $ | 80 | $ | 652 | $ | 983 | $ | 19 | $ | 53,101 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The prevalent risk characteristic for both commercial and consumer loans is the risk of loss arising from an obligors inability or failure to meet contractual payment or performance terms. Evaluation of this risk is stratified and monitored by the loan risk rating grades assigned for the commercial loan portfolios and the regulatory risk ratings assigned for the consumer loan portfolios.
Most extensions of credit are subject to loan grading or scoring. Loan grades are assigned at the time of origination, verified by credit risk management, and periodically reevaluated thereafter. This risk rating methodology blends our judgment with quantitative modeling. Commercial loans generally are assigned two internal risk ratings. The first rating reflects the probability that the borrower will default on an obligation; the second rating reflects expected recovery rates on the credit facility. Default probability is determined based on, among other factors, the financial strength of the borrower, an assessment of the borrowers management, the borrowers competitive position within its industry sector, and our view of industry risk in the context of the general economic outlook. Types of exposure, transaction structure, and collateral, including credit risk mitigants, affect the expected recovery assessment.
Credit quality indicators for loans are updated on an ongoing basis. Bond rating classifications are indicative of the credit quality of our commercial loan portfolios and are determined by converting our internally assigned risk rating grades to bond rating categories. Payment activity and the regulatory classifications of pass and substandard are indicators of the credit quality of our consumer loan portfolios.
26
Credit quality indicators for our commercial and consumer loan portfolios, excluding $15 million and $19 million of PCI loans at June 30, 2014, and June 30, 2013, respectively, based on bond rating, regulatory classification, and payment activity as of June 30, 2014, and June 30, 2013, are as follows:
Commercial Credit Exposure
Credit Risk Profile by Creditworthiness Category (a)
June 30, | ||||||||||||||||||||||||||||||||||||||||
in millions |
||||||||||||||||||||||||||||||||||||||||
Commercial, financial and agricultural |
RE Commercial | RE Construction | Commercial Lease | Total | ||||||||||||||||||||||||||||||||||||
RATING (b), (c) |
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||||
AAA AA |
$ | 364 | $ | 275 | $ | 3 | $ | 1 | $ | 1 | $ | 1 | $ | 712 | $ | 485 | $ | 1,080 | $ | 762 | ||||||||||||||||||||
A |
1,091 | 618 | 1 | 74 | 1 | 1 | 382 | 1,011 | 1,475 | 1,704 | ||||||||||||||||||||||||||||||
BBB BB |
23,534 | 21,355 | 7,412 | 6,600 | 907 | 871 | 2,968 | 3,046 | 34,821 | 31,872 | ||||||||||||||||||||||||||||||
B |
545 | 560 | 287 | 364 | 99 | 23 | 99 | 145 | 1,030 | 1,092 | ||||||||||||||||||||||||||||||
CCC C |
793 | 907 | 242 | 433 | 39 | 164 | 80 | 87 | 1,154 | 1,591 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
$ | 26,327 | $ | 23,715 | $ | 7,945 | $ | 7,472 | $ | 1,047 | $ | 1,060 | $ | 4,241 | $ | 4,774 | $ | 39,560 | $ | 37,021 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | Credit quality indicators are updated on an ongoing basis and reflect credit quality information as of the dates indicated. |
(b) | Our bond rating to internal loan grade conversion system is as follows: AAA - AA = 1, A = 2, BBB - BB = 3 - 13, B = 14 - 16, and CCC - C = 17 - 20. |
(c) | Our internal loan grade to regulatory-defined classification is as follows: Pass = 1-16, Special Mention = 17, Substandard = 18, Doubtful = 19, and Loss = 20. |
Consumer Credit Exposure
Credit Risk Profile by Regulatory Classifications (a), (b)
June 30, | ||||||||
in millions |
||||||||
Residential Prime | ||||||||
GRADE |
2014 | 2013 | ||||||
Pass |
$ | 12,554 | $ | 12,374 | ||||
Substandard |
300 | 333 | ||||||
|
|
|
|
|||||
Total |
$ | 12,854 | $ | 12,707 | ||||
|
|
|
|
Credit Risk Profile Based on Payment Activity (a)
June 30, | Consumer Key Community Bank |
Credit cards | Consumer Marine | Consumer Other | Total | |||||||||||||||||||||||||||||||||||
in millions |
2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | 2014 | 2013 | ||||||||||||||||||||||||||||||
Performing |
$ | 1,512 | $ | 1,421 | $ | 717 | $ | 690 | $ | 873 | $ | 1,130 | $ | 50 | $ | 68 | $ | 3,152 | $ | 3,309 | ||||||||||||||||||||
Nonperforming |
2 | 3 | 1 | 11 | 15 | 30 | 1 | 1 | 19 | 45 | ||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Total |
$ | 1,514 | $ | 1,424 | $ | 718 | $ | 701 | $ | 888 | $ | 1,160 | $ | 51 | $ | 69 | $ | 3,171 | $ | 3,354 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) | Credit quality indicators are updated on an ongoing basis and reflect credit quality information as of the dates indicated. |
(b) | Our past due payment activity to regulatory classification conversion is as follows: pass = less than 90 days; and substandard = 90 days and greater plus nonperforming loans. |
We determine the appropriate level of the ALLL on at least a quarterly basis. The methodology is described in Note 1 (Summary of Significant Accounting Policies) under the heading Allowance for Loan and Lease Losses beginning on page 118 of our 2013 Form 10-K. We apply expected loss rates to existing loans with similar risk characteristics as noted in the credit quality indicator table above and exercise judgment to assess the impact of factors such as changes in economic conditions, changes in credit policies or underwriting standards, and changes in the level of credit risk associated with specific industries and markets.
For all commercial and consumer loan TDRs, regardless of size, as well as impaired commercial loans with an outstanding balance of $2.5 million and greater, we conduct further analysis to determine the probable loss content and assign a specific allowance to the loan if deemed appropriate. We estimate the extent of the individual impairment for commercial loans and TDRs by comparing the recorded investment of the loan with the estimated present value of its future cash flows, the fair value of its underlying collateral, or the loans observable market price. Secured consumer loan TDRs that are discharged through Chapter 7 bankruptcy and not formally re-affirmed are adjusted to reflect the fair value of the underlying collateral, less costs to sell. Non-Chapter 7 consumer loan TDRs are combined in homogenous pools and assigned a specific allocation based on the estimated present value of future cash flows using the loans effective interest rate. A specific allowance also may be assigned even when sources of repayment appear sufficient if we remain uncertain about whether the loan will be repaid in full. On at least a quarterly basis, we evaluate the appropriateness of our loss estimation methods to reduce differences between estimated incurred losses and actual losses. The ALLL at June 30, 2014, represents our best estimate of the probable credit losses inherent in the loan portfolio at that date.
27
Although quantitative modeling factors such as default probability and expected recovery rates are constantly changing as the financial strength of the borrower and overall economic conditions change, we have not changed the accounting policies or methodology that we use to estimate the ALLL.
Commercial loans generally are charged off in full or charged down to the fair value of the underlying collateral when the borrowers payment is 180 days past due. Most consumer loans are charged off when payments are 120 days past due. Home equity and residential mortgage loans generally are charged down to the fair value of the underlying collateral when payment is 180 days past due. Credit card loans, and similar unsecured products, are charged off when payments are 180 days past due.
At June 30, 2014, the ALLL was $814 million, or 1.46% of loans, compared to $876 million, or 1.65% of loans, at June 30, 2013. At June 30, 2014, the ALLL was 205.6% of nonperforming loans, compared to 134.4% at June 30, 2013.
A summary of the ALLL for the periods indicated is presented in the table below:
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
in millions |
2014 | 2013 | 2014 | 2013 | ||||||||||||
Balance at beginning of period continuing operations |
$ | 834 | $ | 893 | $ | 848 | $ | 888 | ||||||||
Charge-offs |
(56 | ) | (74 | ) | (113 | ) | (164 | ) | ||||||||
Recoveries |
26 | 29 | 63 | 70 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loans and leases charged off |
(30 | ) | (45 | ) | (50 | ) | (94 | ) | ||||||||
Provision for loan and lease losses from continuing operations |
10 | 28 | 16 | 83 | ||||||||||||
Foreign currency translation adjustment |
| | | (1 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at end of period continuing operations |
$ | 814 | $ | 876 | $ | 814 | $ | 876 | ||||||||
|
|
|
|
|
|
|
|
The changes in the ALLL by loan category for the periods indicated are as follows:
in millions |
December 31, 2013 |
Provision | Charge-offs | Recoveries | June 30, 2014 |
|||||||||||||||
Commercial, financial and agricultural |
$ | 362 | $ | 13 | $ | (23 | ) | $ | 21 | $ | 373 | |||||||||
Real estate commercial mortgage |
165 | (5 | ) | (3 | ) | 2 | 159 | |||||||||||||
Real estate construction |
32 | (11 | ) | (2 | ) | 15 | 34 | |||||||||||||
Commercial lease financing |
62 | (3 | ) | (5 | ) | 6 | 60 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial loans |
621 | (6 | ) | (33 | ) | 44 | 626 | |||||||||||||
Real estate residential mortgage |
37 | (9 | ) | (5 | ) | 2 | 25 | |||||||||||||
Home equity: |
||||||||||||||||||||
Key Community Bank |
84 | 9 | (20 | ) | 4 | 77 | ||||||||||||||
Other |
11 | 1 | (6 | ) | 3 | 9 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total home equity loans |
95 | 10 | (26 | ) | 7 | 86 | ||||||||||||||
Consumer other Key Community Bank |
29 | 8 | (16 | ) | 3 | 24 | ||||||||||||||
Credit cards |
34 | 13 | (18 | ) | 1 | 30 | ||||||||||||||
Consumer other: |
||||||||||||||||||||
Marine |
29 | 1 | (14 | ) | 5 | 21 | ||||||||||||||
Other |
3 | (1 | ) | (1 | ) | 1 | 2 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer other: |
32 | | (15 | ) | 6 | 23 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer loans |
227 | 22 | (80 | ) | 19 | 188 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total ALLL continuing operations |
848 | 16 | (113 | ) | 63 | 814 | ||||||||||||||
Discontinued operations |
39 | 9 | (24 | ) | 8 | 32 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total ALLL including discontinued operations |
$ | 887 | $ | 25 | $ | (137 | ) | $ | 71 | $ | 846 | |||||||||
|
|
|
|
|
|
|
|
|
|
28
in millions |
December 31, 2012 |
Provision | Charge-offs | Recoveries | June 30, 2013 |
|||||||||||||||
Commercial, financial and agricultural |
$ | 327 | $ | 35 | $ | (29 | ) | $ | 19 | $ | 352 | |||||||||
Real estate commercial mortgage |
198 | (10 | ) | (16 | ) | 10 | 182 | |||||||||||||
Real estate construction |
41 | (13 | ) | (2 | ) | 8 | 34 | |||||||||||||
Commercial lease financing |
55 | 6 | (8 | ) | 8 | 61 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total commercial loans |
621 | 18 | (55 | ) | 45 | 629 | ||||||||||||||
Real estate residential mortgage |
30 | 13 | (10 | ) | | 33 | ||||||||||||||
Home equity: |
||||||||||||||||||||
Key Community Bank |
105 | 19 | (36 | ) | 6 | 94 | ||||||||||||||
Other |
25 | | (12 | ) | 3 | 16 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total home equity loans |
130 | 19 | (48 | ) | 9 | 110 | ||||||||||||||
Consumer other Key Community Bank |
38 | 7 | (16 | ) | 4 | 33 | ||||||||||||||
Credit cards |
26 | 21 | (16 | ) | 2 | 33 | ||||||||||||||
Consumer other: |
||||||||||||||||||||
Marine |
39 | 4 | (17 | ) | 9 | 35 | ||||||||||||||
Other |
4 | | (2 | ) | 1 | 3 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer other: |
43 | 4 | (19 | ) | 10 | 38 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total consumer loans |
267 | 64 | (109 | ) | 25 | 247 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total ALLL continuing operations |
888 | 82 | (a) | (164 | ) | 70 | 876 | |||||||||||||
Discontinued operations |
55 | 5 | (28 | ) | 9 | 41 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total ALLL including discontinued operations |
$ | 943 | $ | 87 | $ | (192 | ) | $ | 79 | $ | 917 | |||||||||
|
|
|
|
|
|
|
|
|
|
(a) | Includes $1 million of foreign currency translation adjustment. |
Our ALLL from continuing operations decreased by $62 million, or 7.1%, from the second quarter of 2013 primarily because of the improvement in the credit quality of our loan portfolios. The quality of new loan originations as well as decreasing levels of criticized, classified, and nonperforming loans and net loan charge-offs has also resulted in a reduction in our general allowance. Our general allowance applies expected loss rates to our existing loans with similar risk characteristics as well as any adjustments to reflect our current assessment of qualitative factors such as changes in economic conditions, underwriting standards, and concentrations of credit. Our delinquency trends declined during 2013 and into 2014 due to a modest level of loan growth, relatively stable economic conditions, and continued run-off in our exit loan portfolio, reflecting our effort to maintain a moderate enterprise risk tolerance.
For continuing operations, the loans outstanding individually evaluated for impairment totaled $276 million, with a corresponding allowance of $32 million at June 30, 2014. Loans outstanding collectively evaluated for impairment totaled $55.3 billion, with a corresponding allowance of $781 million at June 30, 2014. At June 30, 2014, PCI loans evaluated for impairment totaled $15 million, with a corresponding allowance of $1 million. There was no provision for loan and lease losses on these PCI loans during the six months ended June 30, 2014. At June 30, 2013, the loans outstanding individually evaluated for impairment totaled $464 million, with a corresponding allowance of $34 million. Loans outstanding collectively evaluated for impairment totaled $52.6 billion, with a corresponding allowance of $842 million at June 30, 2013. At June 30, 2013, PCI loans evaluated for impairment totaled $19 million, with a corresponding allowance of less than $1 million. There was a credit for loan and lease losses on these PCI loans of $1 million during the six months ended June 30, 2013.
29
A breakdown of the individual and collective ALLL and the corresponding loan balances as of June 30, 2014, follows:
Allowance | Outstanding | |||||||||||||||||||||||||||
Individually | Collectively | Purchased | Individually | Collectively | Purchased | |||||||||||||||||||||||
June 30, 2014 | Evaluated for | Evaluated for | Credit | Evaluated for | Evaluated for | Credit | ||||||||||||||||||||||
in millions |
Impairment | Impairment | Impaired | Loans | Impairment | Impairment | < |