Exhibit 99.2
Regions Financial Corporation and Subsidiaries
Financial Supplement
Third Quarter 2017
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Table of Contents
|
| | |
| | |
| | Page |
| |
Financial Highlights | | |
| |
Selected Ratios and Other Information | | |
| |
Consolidated Statements of Income | | |
| |
Consolidated Average Daily Balances and Yield / Rate Analysis from Continuing Operations | | |
| |
Pre-Tax Pre-Provision Income ("PPI") and Adjusted PPI | | |
| |
Non-Interest Income, Mortgage Income and Wealth Management Income | | |
| |
Non-Interest Expense | | |
| |
Reconciliation to GAAP Financial Measures | | |
Adjusted Efficiency Ratios, Adjusted Fee Income Ratios, Adjusted Non-Interest Income / Expense, Adjusted Operating Leverage Ratios, and Return Ratios | | |
| |
Statements of Discontinued Operations | | |
| |
Credit Quality | | |
Allowance for Credit Losses, Net Charge-Offs and Related Ratios | | |
Non-Accrual Loans (excludes loans held for sale), Adjusted Non-Accrual Loans and Select Ratios, Criticized and Classified Loans - Business Services, and Home Equity Lines of Credit - Future Principal Payment Resets | | |
Early and Late Stage Delinquencies | | |
Troubled Debt Restructurings | | |
| |
Consolidated Balance Sheets | | |
| |
Loans | | |
| |
Deposits | | |
| |
Reconciliation to GAAP Financial Measures | | |
Tangible Common Ratios and Capital | | |
| |
Forward-Looking Statements | | |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Financial Highlights
|
| | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions, except per share data) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Earnings Summary | | | | | | | | | |
Interest income and other financing income - taxable equivalent | $ | 1,036 |
| | $ | 1,011 |
| | $ | 988 |
| | $ | 978 |
| | $ | 963 |
|
Interest expense - taxable equivalent | 97 |
| | 89 |
| | 85 |
| | 79 |
| | 82 |
|
Depreciation expense on operating lease assets | 18 |
| | 18 |
| | 22 |
| | 25 |
| | 25 |
|
Net interest income and other financing income - taxable equivalent | 921 |
| | 904 |
| | 881 |
| | 874 |
| | 856 |
|
Less: Taxable-equivalent adjustment | 23 |
| | 22 |
| | 22 |
| | 21 |
| | 21 |
|
Net interest income and other financing income | 898 |
| | 882 |
| | 859 |
| | 853 |
| | 835 |
|
Provision for loan losses | 76 |
| | 48 |
| | 70 |
| | 48 |
| | 29 |
|
Net interest income and other financing income after provision for loan losses | 822 |
| | 834 |
| | 789 |
| | 805 |
| | 806 |
|
Non-interest income | 515 |
| | 525 |
| | 510 |
| | 522 |
| | 599 |
|
Non-interest expense | 886 |
| | 909 |
| | 877 |
| | 899 |
| | 934 |
|
Income from continuing operations before income taxes | 451 |
| | 450 |
| | 422 |
| | 428 |
| | 471 |
|
Income tax expense | 139 |
| | 133 |
| | 128 |
| | 134 |
| | 152 |
|
Income from continuing operations | 312 |
| | 317 |
| | 294 |
| | 294 |
| | 319 |
|
Income (loss) from discontinued operations before income taxes | (1 | ) | | (1 | ) | | 11 |
| | 1 |
| | 2 |
|
Income tax expense (benefit) | — |
| | — |
| | 4 |
| | — |
| | 1 |
|
Income (loss) from discontinued operations, net of tax | (1 | ) | | (1 | ) | | 7 |
| | 1 |
| | 1 |
|
Net income | $ | 311 |
| | $ | 316 |
| | $ | 301 |
| | $ | 295 |
| | $ | 320 |
|
Income from continuing operations available to common shareholders | $ | 296 |
| | $ | 301 |
| | $ | 278 |
| | $ | 278 |
| | $ | 303 |
|
Net income available to common shareholders | $ | 295 |
| | $ | 300 |
| | $ | 285 |
| | $ | 279 |
| | $ | 304 |
|
|
| | | | | | | | |
Earnings per common share from continuing operations - basic | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.23 |
| | $ | 0.24 |
|
Earnings per common share from continuing operations - diluted | 0.25 |
| | 0.25 |
| | 0.23 |
| | 0.23 |
| | 0.24 |
|
Earnings per common share - basic | 0.25 |
| | 0.25 |
| | 0.24 |
| | 0.23 |
| | 0.24 |
|
Earnings per common share - diluted | 0.25 |
| | 0.25 |
| | 0.23 |
| | 0.23 |
| | 0.24 |
|
|
| | | | | | | | |
Balance Sheet Summary |
| | | | | | | | |
At quarter-end—Consolidated |
| | | | | | | | |
Loans, net of unearned income | $ | 79,356 |
| | $ | 80,127 |
| | $ | 79,869 |
| | $ | 80,095 |
| | $ | 80,883 |
|
Allowance for loan losses | (1,041 | ) | | (1,041 | ) | | (1,061 | ) | | (1,091 | ) | | (1,126 | ) |
Assets | 123,271 |
| | 124,657 |
| | 124,545 |
| | 125,968 |
| | 125,177 |
|
Deposits | 97,591 |
| | 98,093 |
| | 99,424 |
| | 99,035 |
| | 99,289 |
|
Long-term borrowings | 6,102 |
| | 6,765 |
| | 6,010 |
| | 7,763 |
| | 6,054 |
|
Stockholders' equity | 16,624 |
| | 16,897 |
| | 16,722 |
| | 16,664 |
| | 17,365 |
|
Average balances—Continuing Operations |
| | | | | | | | |
Loans, net of unearned income | $ | 79,585 |
| | $ | 80,110 |
| | $ | 80,178 |
| | $ | 80,589 |
| | $ | 81,283 |
|
Assets | 123,433 |
| | 123,843 |
| | 124,810 |
| | 124,827 |
| | 125,829 |
|
Deposits | 96,863 |
| | 97,489 |
| | 97,967 |
| | 98,497 |
| | 97,936 |
|
Long-term borrowings | 6,691 |
| | 6,748 |
| | 7,462 |
| | 7,084 |
| | 8,235 |
|
Stockholders' equity | 16,784 |
| | 16,797 |
| | 16,649 |
| | 16,951 |
| | 17,307 |
|
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Selected Ratios and Other Information
|
| | | | | | | | | | | | | | | | | | | |
| As of and for Quarter Ended |
| 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Return on average assets from continuing operations* | 0.95 | % | | 0.97 | % | | 0.90 | % | | 0.89 | % | | 0.96 | % |
Return on average common stockholders' equity* | 7.33 | % | | 7.53 | % | | 7.30 | % | | 6.90 | % | | 7.33 | % |
Return on average tangible common stockholders’ equity (non-GAAP)* (1) | 10.62 | % | | 10.91 | % | | 10.63 | % | | 9.96 | % | | 10.48 | % |
Efficiency ratio from continuing operations | 61.7 | % | | 63.6 | % | | 63.1 | % | | 64.4 | % | | 64.2 | % |
Adjusted efficiency ratio from continuing operations (non-GAAP) (1) | 61.7 | % | | 63.2 | % | | 62.7 | % | | 63.2 | % | | 65.3 | % |
Common book value per share | $ | 13.57 |
| | $ | 13.40 |
| | $ | 13.20 |
| | $ | 13.04 |
| | $ | 13.38 |
|
Tangible common book value per share (non-GAAP) (1) | $ | 9.33 |
| | $ | 9.28 |
| | $ | 9.08 |
| | $ | 8.95 |
| | $ | 9.38 |
|
Tangible common stockholders’ equity to tangible assets (non-GAAP) (1) | 9.18 | % | | 9.30 | % | | 9.15 | % | | 8.99 | % | | 9.64 | % |
Basel III common equity (2) | $ | 11,332 |
| | $ | 11,613 |
| | $ | 11,517 |
| | $ | 11,481 |
| | $ | 11,543 |
|
Basel III common equity Tier 1 ratio (2) | 11.3 | % | | 11.5 | % | | 11.3 | % | | 11.2 | % | | 11.2 | % |
Basel III common equity Tier 1 ratio—Fully Phased-In Pro-Forma (non-GAAP) (1)(2) | 11.2 | % | | 11.4 | % | | 11.2 | % | | 11.1 | % | | 11.0 | % |
Tier 1 capital ratio (2) | 12.1 | % | | 12.3 | % | | 12.1 | % | | 12.0 | % | | 11.9 | % |
Total risk-based capital ratio (2) | 14.2 | % | | 14.3 | % | | 14.3 | % | | 14.2 | % | | 14.1 | % |
Leverage ratio (2) | 10.2 | % | | 10.4 | % | | 10.2 | % | | 10.2 | % | | 10.2 | % |
Effective tax rate | 30.9 | % | | 29.5 | % | | 30.4 | % | | 31.2 | % | | 32.3 | % |
Allowance for loan losses as a percentage of loans, net of unearned income | 1.31 | % | | 1.30 | % | | 1.33 | % | | 1.36 | % | | 1.39 | % |
Allowance for loan losses to non-performing loans, excluding loans held for sale | 1.37 | x | | 1.27x |
| | 1.06 | x | | 1.10x |
| | 1.04x |
|
Adjusted allowance for loan losses to non-performing loans, excluding loans held for sale (non-GAAP) (1)(4) | 1.80x |
| | 1.63x |
| | 1.35x |
| | 1.38x |
| | 1.23x |
|
Net interest margin (FTE) from continuing operations* | 3.36 | % | | 3.32 | % | | 3.25 | % | | 3.16 | % | | 3.06 | % |
Loans, net of unearned income, to total deposits | 81.3 | % | | 81.7 | % | | 80.3 | % | | 80.9 | % | | 81.5 | % |
Net charge-offs as a percentage of average loans* | 0.38 | % | | 0.34 | % | | 0.51 | % | | 0.41 | % | | 0.26 | % |
Non-accrual loans, excluding loans held for sale, as a percentage of loans | 0.96 | % | | 1.03 | % | | 1.26 | % | | 1.24 | % | | 1.33 | % |
Non-performing assets (excluding loans 90 days past due) as a percentage of loans, foreclosed properties and non-performing loans held for sale | 1.06 | % | | 1.14 | % | | 1.37 | % | | 1.37 | % | | 1.47 | % |
Non-performing assets (including loans 90 days past due) as a percentage of loans, foreclosed properties and non-performing loans held for sale (3) | 1.25 | % | | 1.32 | % | | 1.57 | % | | 1.58 | % | | 1.69 | % |
Associate headcount—full-time equivalent | 22,101 |
| | 22,126 |
| | 22,150 |
| | 22,166 |
| | 22,215 |
|
ATMs | 1,902 |
| | 1,899 |
| | 1,921 |
| | 1,906 |
| | 1,969 |
|
|
| | | | | | | | |
Branch Statistics |
| | | | | | | | |
Full service | 1,425 |
| | 1,426 |
| | 1,455 |
| | 1,460 |
| | 1,522 |
|
Drive-through/transaction service only | 64 |
| | 66 |
| | 68 |
| | 67 |
| | 75 |
|
Total branch outlets | 1,489 |
| | 1,492 |
| | 1,523 |
| | 1,527 |
| | 1,597 |
|
*Annualized
| |
(1) | See reconciliation of GAAP to non-GAAP Financial Measures on pages 11, 12, 16, and 25. |
| |
(2) | Current quarter Basel III common equity as well as the Basel III common equity Tier 1, Tier 1 capital, Total risk-based capital and Leverage ratios are estimated. |
| |
(3) | Excludes guaranteed residential first mortgages that are 90+ days past due and still accruing. Refer to the footnotes on page 18 for amounts related to these loans. |
| |
(4) | Adjusted to exclude the allowance for loan losses and non-accrual loans related to the Direct Energy portfolio. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Consolidated Statements of Income (unaudited)
|
| | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions, except per share data) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Interest income, including other financing income on: | | | | | | | | | |
Loans, including fees | $ | 827 |
| | $ | 801 |
| | $ | 773 |
| | $ | 773 |
| | $ | 763 |
|
Securities—taxable | 149 |
| | 151 |
| | 148 |
| | 139 |
| | 135 |
|
Loans held for sale | 3 |
| | 4 |
| | 4 |
| | 5 |
| | 4 |
|
Trading account securities | 1 |
| | — |
| | 2 |
| | 1 |
| | — |
|
Other earning assets | 12 |
| | 9 |
| | 12 |
| | 9 |
| | 9 |
|
Operating lease assets | 21 |
| | 24 |
| | 27 |
| | 30 |
| | 31 |
|
Total interest income, including other financing income | 1,013 |
| | 989 |
| | 966 |
| | 957 |
| | 942 |
|
Interest expense on: | | | | | | | | | |
Deposits | 42 |
| | 37 |
| | 35 |
| | 31 |
| | 31 |
|
Short-term borrowings | 2 |
| | 2 |
| | — |
| | — |
| | — |
|
Long-term borrowings | 53 |
| | 50 |
| | 50 |
| | 48 |
| | 51 |
|
Total interest expense | 97 |
| | 89 |
| | 85 |
| | 79 |
| | 82 |
|
Depreciation expense on operating lease assets | 18 |
| | 18 |
| | 22 |
| | 25 |
| | 25 |
|
Total interest expense and depreciation expense on operating lease assets | 115 |
| | 107 |
| | 107 |
| | 104 |
| | 107 |
|
Net interest income and other financing income | 898 |
| | 882 |
| | 859 |
| | 853 |
| | 835 |
|
Provision for loan losses | 76 |
| | 48 |
| | 70 |
| | 48 |
| | 29 |
|
Net interest income and other financing income after provision for loan losses | 822 |
| | 834 |
| | 789 |
| | 805 |
| | 806 |
|
Non-interest income: |
|
| | | | | | | | |
Service charges on deposit accounts | 175 |
| | 169 |
| | 168 |
| | 173 |
| | 166 |
|
Card and ATM fees | 103 |
| | 104 |
| | 104 |
| | 103 |
| | 105 |
|
Investment management and trust fee income | 58 |
| | 57 |
| | 56 |
| | 57 |
| | 54 |
|
Mortgage income | 32 |
| | 40 |
| | 41 |
| | 43 |
| | 46 |
|
Securities gains (losses), net | 8 |
| | 1 |
| | — |
| | 5 |
| | — |
|
Other | 139 |
| | 154 |
| | 141 |
| | 141 |
| | 228 |
|
Total non-interest income | 515 |
| | 525 |
| | 510 |
| | 522 |
| | 599 |
|
Non-interest expense: |
|
| | | | | | | | |
Salaries and employee benefits | 483 |
| | 497 |
| | 478 |
| | 472 |
| | 486 |
|
Net occupancy expense | 91 |
| | 86 |
| | 85 |
| | 89 |
| | 87 |
|
Furniture and equipment expense | 84 |
| | 85 |
| | 80 |
| | 80 |
| | 80 |
|
Other | 228 |
| | 241 |
| | 234 |
| | 258 |
| | 281 |
|
Total non-interest expense | 886 |
| | 909 |
| | 877 |
| | 899 |
| | 934 |
|
Income from continuing operations before income taxes | 451 |
| | 450 |
| | 422 |
| | 428 |
| | 471 |
|
Income tax expense | 139 |
| | 133 |
| | 128 |
| | 134 |
| | 152 |
|
Income from continuing operations | 312 |
| | 317 |
|
| 294 |
| | 294 |
| | 319 |
|
Discontinued operations: |
|
| | | | | | | | |
Income (loss) from discontinued operations before income taxes | (1 | ) | | (1 | ) | | 11 |
| | 1 |
| | 2 |
|
Income tax expense (benefit) | — |
| | — |
| | 4 |
| | — |
| | 1 |
|
Income (loss) from discontinued operations, net of tax | (1 | ) | | (1 | ) | | 7 |
| | 1 |
| | 1 |
|
Net income | $ | 311 |
| | $ | 316 |
|
| 301 |
| | $ | 295 |
| | $ | 320 |
|
Net income from continuing operations available to common shareholders | $ | 296 |
| | $ | 301 |
| | 278 |
| | $ | 278 |
| | $ | 303 |
|
Net income available to common shareholders | $ | 295 |
| | $ | 300 |
| | 285 |
| | $ | 279 |
| | $ | 304 |
|
Weighted-average shares outstanding—during quarter: |
|
| | | | | | | | |
Basic | 1,182 |
| | 1,202 |
| | 1,209 |
| | 1,224 |
| | 1,246 |
|
Diluted | 1,193 |
| | 1,212 |
| | 1,224 |
| | 1,234 |
| | 1,252 |
|
Actual shares outstanding—end of quarter | 1,165 |
| | 1,199 |
| | 1,205 |
| | 1,215 |
| | 1,236 |
|
Earnings per common share from continuing operations: |
|
| | | | | | | | |
Basic | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.23 |
| | $ | 0.24 |
|
Diluted | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.23 |
| | $ | 0.24 |
|
Earnings per common share: |
|
| | | | | | | | |
Basic | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.24 |
| | $ | 0.23 |
| | $ | 0.24 |
|
Diluted | $ | 0.25 |
| | $ | 0.25 |
| | $ | 0.23 |
| | $ | 0.23 |
| | $ | 0.24 |
|
Cash dividends declared per common share | $ | 0.09 |
| | $ | 0.07 |
| | $ | 0.065 |
| | $ | 0.065 |
| | $ | 0.065 |
|
Taxable-equivalent net interest income and other financing income from continuing operations | $ | 921 |
| | $ | 904 |
| | $ | 881 |
| | $ | 874 |
| | $ | 856 |
|
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Consolidated Statements of Income (continued) (unaudited)
|
| | | | | | | |
| Nine Months Ended September 30 |
($ amounts in millions, except per share data) | 2017 | | 2016 |
Interest income, including other financing income on: | | | |
Loans, including fees | $ | 2,401 |
| | $ | 2,293 |
|
Securities—taxable | 448 |
| | 427 |
|
Loans held for sale | 11 |
| | 11 |
|
Trading account securities | 3 |
| | 4 |
|
Other earning assets | 33 |
| | 27 |
|
Operating lease assets | 72 |
| | 95 |
|
Total interest income, including other financing income | 2,968 |
| | 2,857 |
|
Interest expense on: | | | |
Deposits | 114 |
| | 86 |
|
Short-term borrowings | 4 |
| | — |
|
Long-term borrowings | 153 |
| | 148 |
|
Total interest expense | 271 |
| | 234 |
|
Depreciation expense on operating lease assets | 58 |
| | 78 |
|
Total interest expense and depreciation expense on operating lease assets | 329 |
| | 312 |
|
Net interest income and other financing income | 2,639 |
| | 2,545 |
|
Provision for loan losses | 194 |
| | 214 |
|
Net interest income and other financing income after provision for loan losses | 2,445 |
| | 2,331 |
|
Non-interest income: | | | |
Service charges on deposit accounts | 512 |
| | 491 |
|
Card and ATM fees | 311 |
| | 299 |
|
Investment management and trust fee income | 171 |
| | 156 |
|
Mortgage income | 113 |
| | 130 |
|
Securities gains, net | 9 |
| | 1 |
|
Other | 434 |
| | 554 |
|
Total non-interest income | 1,550 |
| | 1,631 |
|
Non-interest expense: | | | |
Salaries and employee benefits | 1,458 |
| | 1,441 |
|
Net occupancy expense | 262 |
| | 259 |
|
Furniture and equipment expense | 249 |
| | 237 |
|
Other | 703 |
| | 781 |
|
Total non-interest expense | 2,672 |
| | 2,718 |
|
Income from continuing operations before income taxes | 1,323 |
| | 1,244 |
|
Income tax expense | 400 |
| | 380 |
|
Income from continuing operations | 923 |
| | 864 |
|
Discontinued operations: | | | |
Income (loss) from discontinued operations before income taxes | 9 |
| | 7 |
|
Income tax expense (benefit) | 4 |
| | 3 |
|
Income (loss) from discontinued operations, net of tax | 5 |
| | 4 |
|
Net income | $ | 928 |
| | $ | 868 |
|
Net income from continuing operations available to common shareholders | $ | 875 |
| | $ | 816 |
|
Net income available to common shareholders | $ | 880 |
| | $ | 820 |
|
Weighted-average shares outstanding—during year: |
|
| | |
Basic | 1,197 |
| | 1,266 |
|
Diluted | 1,209 |
| | 1,270 |
|
Actual shares outstanding—end of period | 1,165 |
| | 1,236 |
|
Earnings per common share from continuing operations: |
|
| | |
Basic | $ | 0.73 |
| | $ | 0.64 |
|
Diluted | $ | 0.72 |
| | $ | 0.64 |
|
Earnings per common share: |
|
| | |
Basic | $ | 0.74 |
| | $ | 0.65 |
|
Diluted | $ | 0.73 |
| | $ | 0.65 |
|
Cash dividends declared per common share | $ | 0.225 |
| | $ | 0.190 |
|
Taxable-equivalent net interest income and other financing income from continuing operations | $ | 2,706 |
| | $ | 2,608 |
|
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Consolidated Average Daily Balances and Yield/Rate Analysis from Continuing Operations
|
| | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
| 9/30/2017 | | 6/30/2017 |
($ amounts in millions; yields on taxable-equivalent basis) | Average Balance | | Income/ Expense | | Yield/ Rate | | Average Balance | | Income/ Expense | | Yield/ Rate |
Assets | | | | | | | | | | | |
Earning assets: | | | | | | | | | | | |
Federal funds sold and securities purchased under agreements to resell | $ | — |
| | $ | — |
| | — | % | | $ | 1 |
| | $ | — |
| | — | % |
Trading account securities | 189 |
| | 1 |
| | 1.19 |
|
| 150 |
| | — |
| | — |
|
Securities: |
|
| |
|
| | | | | | | | |
Taxable | 25,217 |
| | 149 |
| | 2.34 |
| | 25,269 |
| | 151 |
| | 2.40 |
|
Loans held for sale | 416 |
| | 3 |
| | 3.10 |
| | 509 |
| | 4 |
| | 3.43 |
|
Loans, net of unearned income: |
|
| |
|
| |
|
| | | | | | |
Commercial and industrial | 35,438 |
| | 357 |
| | 3.98 |
| | 35,596 |
| | 347 |
| | 3.89 |
|
Commercial real estate mortgage—owner-occupied | 6,413 |
| | 74 |
| | 4.50 |
| | 6,562 |
| | 72 |
| | 4.37 |
|
Commercial real estate construction—owner-occupied | 332 |
| | 4 |
| | 4.52 |
| | 365 |
| | 4 |
| | 4.54 |
|
Commercial investor real estate mortgage | 4,065 |
| | 40 |
| | 3.82 |
| | 4,235 |
| | 37 |
| | 3.40 |
|
Commercial investor real estate construction | 2,010 |
| | 21 |
| | 4.05 |
| | 2,205 |
| | 21 |
| | 3.89 |
|
Residential first mortgage | 13,808 |
| | 134 |
| | 3.89 |
| | 13,637 |
| | 131 |
| | 3.84 |
|
Home equity | 10,341 |
| | 107 |
| | 4.13 |
| | 10,475 |
| | 105 |
| | 3.98 |
|
Indirect—vehicles | 3,562 |
| | 26 |
| | 2.87 |
| | 3,742 |
| | 29 |
| | 3.07 |
|
Indirect—other consumer | 1,258 |
| | 28 |
| | 8.96 |
| | 1,001 |
| | 21 |
| | 8.33 |
|
Consumer credit card | 1,200 |
| | 37 |
| | 12.18 |
| | 1,164 |
| | 34 |
| | 11.87 |
|
Other consumer | 1,158 |
| | 22 |
| | 8.00 |
| | 1,128 |
| | 22 |
| | 7.95 |
|
Total loans, net of unearned income | 79,585 |
| | 850 |
| | 4.23 |
| | 80,110 |
| | 823 |
| | 4.10 |
|
Investment in operating leases, net | 586 |
| | 3 |
| | 2.84 |
| | 631 |
| | 6 |
| | 2.88 |
|
Other earning assets | 2,779 |
| | 12 |
| | 1.64 |
| | 2,532 |
| | 9 |
| | 1.54 |
|
Total earning assets | 108,772 |
| | 1,018 |
| | 3.72 |
| | 109,202 |
| | 993 |
| | 3.63 |
|
Allowance for loan losses | (1,048 | ) | | | | | | (1,069 | ) | | | | |
Cash and due from banks | 1,867 |
| | | | | | 1,856 |
| | | | |
Other non-earning assets | 13,842 |
| | | | | | 13,854 |
| |
|
| |
|
|
| $ | 123,433 |
| | | | | | $ | 123,843 |
| | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | |
Savings | $ | 8,346 |
| | 3 |
| | 0.15 |
| | $ | 8,359 |
| | 4 |
| | 0.15 |
|
Interest-bearing checking | 18,741 |
| | 11 |
| | 0.22 |
| | 19,272 |
| | 8 |
| | 0.19 |
|
Money market | 26,325 |
| | 13 |
| | 0.19 |
| | 26,712 |
| | 10 |
| | 0.15 |
|
Time deposits | 6,929 |
| | 15 |
| | 0.88 |
| | 7,005 |
| | 15 |
| | 0.87 |
|
Total interest-bearing deposits (1) | 60,341 |
| | 42 |
| | 0.28 |
| | 61,348 |
| | 37 |
| | 0.24 |
|
Other short-term borrowings | 655 |
| | 2 |
| | 1.19 |
| | 422 |
| | 2 |
| | 0.99 |
|
Long-term borrowings | 6,691 |
| | 53 |
| | 3.14 |
| | 6,748 |
| | 50 |
| | 2.97 |
|
Total interest-bearing liabilities | 67,687 |
| | 97 |
| | 0.57 |
| | 68,518 |
| | 89 |
| | 0.52 |
|
Non-interest-bearing deposits (1) | 36,522 |
| | — |
| | — |
| | 36,141 |
| | — |
| | — |
|
Total funding sources | 104,209 |
| | 97 |
| | 0.37 |
| | 104,659 |
| | 89 |
| | 0.34 |
|
Net interest spread |
|
| |
|
| | 3.15 |
| | | | | | 3.11 |
|
Other liabilities | 2,440 |
| |
|
| |
|
| | 2,387 |
| | | | |
Stockholders’ equity | 16,784 |
| |
|
| |
|
| | 16,797 |
| | | | |
| $ | 123,433 |
| |
|
| |
|
| | $ | 123,843 |
| | | | |
Net interest income and other financing income/margin FTE basis | | | $ | 921 |
| | 3.36 | % | | | | $ | 904 |
| | 3.32 | % |
_______
| |
(1) | Total deposit costs from continuing operations may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest bearing deposits. The rates for total deposit costs from continuing operations equal 0.17% and 0.15% for the quarters ended September 30, 2017 and June 30, 2017. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Consolidated Average Daily Balances and Yield/Rate Analysis from Continuing Operations (continued)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
| 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
($ amounts in millions; yields on taxable-equivalent basis) | Average Balance | | Income/ Expense | | Yield/ Rate | | Average Balance | | Income/ Expense | | Yield/ Rate | | Average Balance | | Income/ Expense | | Yield/ Rate |
Assets | | | | | | | | | | | | | | | | | |
Earning assets: | | | | | | | | | | | | | | | | | |
Federal funds sold and securities purchased under agreements to resell | $ | 1 |
| | $ | — |
| | — | % | | $ | 1 |
| | $ | — |
| | — | % | | $ | — |
| | $ | — |
| | — | % |
Trading account securities | 124 |
| | 2 |
| | 6.28 |
| | 120 |
|
| 1 |
| | 1.72 |
| | 117 |
| | — |
| | — |
|
Securities: | | | | | | | | | | | | | | | | | |
Taxable | 25,069 |
| | 148 |
| | 2.40 |
| | 25,086 |
| | 139 |
| | 2.22 |
| | 24,929 |
| | 135 |
| | 2.15 |
|
Tax-exempt | 1 |
| | — |
| | — |
| | 1 |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Loans held for sale | 541 |
| | 4 |
| | 2.99 |
| | 563 |
| | 5 |
| | 3.22 |
| | 531 |
| | 4 |
| | 3.38 |
|
Loans, net of unearned income: | | | | | | | | | | | | | | | | | |
Commercial and industrial | 35,330 |
| | 331 |
| | 3.78 |
| | 35,149 |
| | 326 |
| | 3.67 |
| | 35,733 |
| | 315 |
| | 3.50 |
|
Commercial real estate mortgage—owner-occupied | 6,793 |
| | 70 |
| | 4.11 |
| | 6,963 |
| | 78 |
| | 4.33 |
| | 7,106 |
| | 81 |
| | 4.49 |
|
Commercial real estate construction—owner-occupied | 346 |
| | 4 |
| | 4.46 |
| | 356 |
| | 3 |
| | 4.34 |
| | 345 |
| | 4 |
| | 4.29 |
|
Commercial investor real estate mortgage | 4,229 |
| | 34 |
| | 3.25 |
| | 4,231 |
| | 36 |
| | 3.31 |
| | 4,444 |
| | 35 |
| | 3.06 |
|
Commercial investor real estate construction | 2,246 |
| | 20 |
| | 3.56 |
| | 2,441 |
| | 22 |
| | 3.27 |
| | 2,535 |
| | 20 |
| | 3.15 |
|
Residential first mortgage | 13,469 |
| | 129 |
| | 3.82 |
| | 13,485 |
| | 128 |
| | 3.83 |
| | 13,249 |
| | 128 |
| | 3.85 |
|
Home equity | 10,606 |
| | 101 |
| | 3.85 |
| | 10,711 |
| | 99 |
| | 3.69 |
| | 10,775 |
| | 99 |
| | 3.68 |
|
Indirect—vehicles | 3,943 |
| | 30 |
| | 3.08 |
| | 4,096 |
| | 29 |
| | 2.82 |
| | 4,113 |
| | 32 |
| | 3.09 |
|
Indirect—other consumer | 937 |
| | 19 |
| | 8.05 |
| | 889 |
| | 17 |
| | 7.82 |
| | 779 |
| | 14 |
| | 7.31 |
|
Consumer credit card | 1,166 |
| | 34 |
| | 11.64 |
| | 1,146 |
| | 33 |
| | 11.42 |
| | 1,110 |
| | 33 |
| | 11.64 |
|
Other consumer | 1,113 |
| | 23 |
| | 8.25 |
| | 1,122 |
| | 23 |
| | 8.33 |
| | 1,094 |
| | 23 |
| | 8.29 |
|
Total loans, net of unearned income | 80,178 |
| | 795 |
| | 3.98 |
| | 80,589 |
| | 794 |
| | 3.91 |
| | 81,283 |
| | 784 |
| | 3.82 |
|
Investment in operating leases, net | 679 |
| | 5 |
| | 3.24 |
| | 721 |
| | 5 |
| | 3.05 |
| | 761 |
| | 6 |
| | 2.85 |
|
Other earning assets | 3,447 |
| | 12 |
| | 1.37 |
| | 3,108 |
| | 9 |
| | 1.24 |
| | 3,751 |
| | 9 |
| | 0.93 |
|
Total earning assets | 110,040 |
| | 966 |
| | 3.53 |
| | 110,189 |
| | 953 |
| | 3.44 |
| | 111,373 |
| | 938 |
| | 3.34 |
|
Allowance for loan losses | (1,092 | ) | | | | | | (1,132 | ) | | | | | | (1,156 | ) | | | | |
Cash and due from banks | 1,899 |
| | | | | | 1,915 |
| | | | | | 1,879 |
| |
|
| | |
Other non-earning assets | 13,963 |
| |
|
|
| | | 13,855 |
| |
|
| | | | 13,733 |
| |
|
| | |
| $ | 124,810 |
| | | | | | $ | 124,827 |
| | | | | | $ | 125,829 |
| | | | |
Liabilities and Stockholders’ Equity | | | | | | | | | | | | | | | | | |
Interest-bearing liabilities: | | | | | | | | | | | | | | | | | |
Savings | $ | 8,050 |
| | 3 |
| | 0.17 |
| | $ | 7,811 |
| | 3 |
| | 0.13 |
| | $ | 7,779 |
| | 3 |
| | 0.14 |
|
Interest-bearing checking | 19,915 |
| | 8 |
| | 0.15 |
| | 19,769 |
| | 5 |
| | 0.11 |
| | 20,267 |
| | 5 |
| | 0.10 |
|
Money market | 27,226 |
| | 9 |
| | 0.14 |
| | 27,254 |
| | 8 |
| | 0.12 |
| | 26,974 |
| | 9 |
| | 0.12 |
|
Time deposits | 7,148 |
| | 15 |
| | 0.83 |
| | 7,505 |
| | 15 |
| | 0.79 |
| | 7,447 |
| | 14 |
| | 0.79 |
|
Total interest-bearing deposits (1) | 62,339 |
| | 35 |
| | 0.22 |
| | 62,339 |
| | 31 |
| | 0.20 |
| | 62,467 |
| | 31 |
| | 0.19 |
|
Other short-term borrowings | 289 |
| | — |
| | — |
| | — |
| | — |
| | — |
| | 1 |
| | — |
| | — |
|
Long-term borrowings | 7,462 |
| | 50 |
| | 2.68 |
| | 7,084 |
| | 48 |
| | 2.70 |
| | 8,235 |
| | 51 |
| | 2.43 |
|
Total interest-bearing liabilities | 70,090 |
| | 85 |
| | 0.49 |
| | 69,423 |
| | 79 |
| | 0.45 |
| | 70,703 |
| | 82 |
| | 0.46 |
|
Non-interest-bearing deposits (1) | 35,628 |
| | — |
| | — |
| | 36,158 |
| | — |
| | — |
| | 35,469 |
| | — |
| | — |
|
Total funding sources | 105,718 |
| | 85 |
| | 0.32 |
| | 105,581 |
| | 79 |
| | 0.30 |
| | 106,172 |
| | 82 |
| | 0.30 |
|
Net interest spread | | | | | 3.04 |
| | | | | | 2.99 |
| | | | | | 2.88 |
|
Other liabilities | 2,443 |
| | | | | | 2,295 |
| | | | | | 2,350 |
| | | | |
Stockholders’ equity | 16,649 |
| | | | | | 16,951 |
| | | | | | 17,307 |
| | | | |
| $ | 124,810 |
| | | | | | $ | 124,827 |
| | | | | | $ | 125,829 |
| | | | |
Net interest income and other financing income/margin FTE basis | | | $ | 881 |
| | 3.25 | % | | | | $ | 874 |
| | 3.16 | % | | | | $ | 856 |
| | 3.06 | % |
_______ | |
(1) | Total deposit costs from continuing operations may be calculated by dividing total interest expense on deposits by the sum of interest-bearing deposits and non-interest bearing deposits. The rates for total deposit costs from continuing operations equal 0.14% for quarter ended March 31, 2017, 0.13% for quarter ended December 31, 2016 and 0.12% for quarter ended September 30, 2016. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Pre-Tax Pre-Provision Income ("PPI") and Adjusted PPI (non-GAAP)
The Pre-Tax Pre-Provision Income table below presents computations of pre-tax pre-provision income from continuing operations excluding certain adjustments (non-GAAP). Regions believes that the presentation of PPI and the exclusion of certain items from PPI provides a meaningful base for period-to-period comparisons, which management believes will assist investors in analyzing the operating results of the Company and predicting future performance. These non-GAAP financial measures are also used by management to assess the performance of Regions’ business. It is possible that the activities related to the adjustments may recur; however, management does not consider the activities related to the adjustments to be indications of ongoing operations. Regions believes that presentation of these non-GAAP financial measures will permit investors to assess the performance of the Company on the same basis as that applied by management. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied and are not audited. Although these non-GAAP financial measures are frequently used by stakeholders in the evaluation of a company, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. In particular, a measure of income that excludes certain adjustments does not represent the amount that effectively accrues directly to stockholders.
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions) | 9/30/2017 |
| | 6/30/2017 |
| | 3/31/2017 |
| | 12/31/2016 |
| | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Net income from continuing operations available to common shareholders (GAAP) | $ | 296 |
| | $ | 301 |
| | $ | 278 |
| | $ | 278 |
| | $ | 303 |
| | $ | (5 | ) | | (1.7 | )% | | $ | (7 | ) | | (2.3 | )% |
Preferred dividends (GAAP) | 16 |
| | 16 |
| | 16 |
| | 16 |
| | 16 |
| | — |
| | NM |
| | — |
| | NM |
|
Income tax expense (GAAP) | 139 |
| | 133 |
| | 128 |
| | 134 |
| | 152 |
| | 6 |
| | 4.5 | % | | (13 | ) | | (8.6 | )% |
Income from continuing operations before income taxes (GAAP) | 451 |
| | 450 |
| | 422 |
| | 428 |
| | 471 |
| | 1 |
| | 0.2 | % | | (20 | ) | | (4.2 | )% |
Provision for loan losses (GAAP) | 76 |
| | 48 |
| | 70 |
| | 48 |
| | 29 |
| | 28 |
| | 58.3 | % | | 47 |
| | 162.1 | % |
Pre-tax pre-provision income from continuing operations (non-GAAP) | 527 |
| | 498 |
| | 492 |
| | 476 |
| | 500 |
| | 29 |
| | 5.8 | % | | 27 |
| | 5.4 | % |
Other adjustments: | | | | | | | | | | |
|
| |
|
| |
| |
|
|
Gain on sale of affordable housing residential mortgage loans (1) | — |
| | (5 | ) | | — |
| | (5 | ) | | — |
| | 5 |
| | (100.0 | )% | | — |
| | NM |
|
Securities (gains) losses, net | (8 | ) | | (1 | ) | | — |
| | (5 | ) | | — |
| | (7 | ) | | NM |
| | (8 | ) | | NM |
|
Insurance proceeds (2) | — |
| | — |
| | — |
| | — |
| | (47 | ) | | — |
| | NM |
| | 47 |
| | (100.0 | )% |
Leveraged lease termination gains, net (3) | (1 | ) | | — |
| | — |
| | — |
| | (8 | ) | | (1 | ) | | NM |
| | 7 |
| | (87.5 | )% |
Salaries and employee benefits—severance charges | 1 |
| | 3 |
| | 4 |
| | 5 |
| | 3 |
| | (2 | ) | | (66.7 | )% | | (2 | ) | | (66.7 | )% |
Branch consolidation, property and equipment charges | 5 |
| | 7 |
| | 1 |
| | 17 |
| | 5 |
| | (2 | ) | | (28.6 | )% | | — |
| | NM |
|
Loss on early extinguishment of debt | — |
| | — |
| | — |
| | — |
| | 14 |
| | — |
| | NM |
| | (14 | ) | | (100.0 | )% |
Total other adjustments | (3 | ) | | 4 |
| | 5 |
| | 12 |
| | (33 | ) | | (7 | ) | | (175.0 | )% | | 30 |
| | (90.9 | )% |
Adjusted pre-tax pre-provision income from continuing operations (non-GAAP) | $ | 524 |
| | $ | 502 |
| | $ | 497 |
| | $ | 488 |
| | $ | 467 |
| | $ | 22 |
| | 4.4 | % | | $ | 57 |
| | 12.2 | % |
NM - Not Meaningful
(1) Gain on sale of affordable housing residential mortgage loans in the fourth quarter of 2016 was due to the decision to sell approximately $171 million of loans to Freddie Mac. Approximately $91 million were sold with recourse, resulting in a deferred gain of $5 million, which was recognized during the second quarter of 2017.
(2) Insurance proceeds recognized in the third quarter of 2016 are related to the previously disclosed settlement with the Department of Housing and Urban Development.
(3) The impact of the leveraged lease termination gains, net in the third quarters of 2017 and 2016 were fully offset by increased tax expense.
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Non-Interest Income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Service charges on deposit accounts | $ | 175 |
| | $ | 169 |
| | $ | 168 |
| | $ | 173 |
| | $ | 166 |
| | $ | 6 |
| | 3.6 | % | | $ | 9 |
| | 5.4 | % |
Card and ATM fees | 103 |
| | 104 |
| | 104 |
| | 103 |
| | 105 |
| | (1 | ) | | (1.0 | )% | | (2 | ) | | (1.9 | )% |
Investment management and trust fee income | 58 |
| | 57 |
| | 56 |
| | 57 |
| | 54 |
| | 1 |
| | 1.8 | % | | 4 |
| | 7.4 | % |
Mortgage income | 32 |
| | 40 |
| | 41 |
| | 43 |
| | 46 |
| | (8 | ) | | (20.0 | )% | | (14 | ) | | (30.4 | )% |
Capital markets fee income and other (1) | 35 |
| | 38 |
| | 32 |
| | 31 |
| | 42 |
| | (3 | ) | | (7.9 | )% | | (7 | ) | | (16.7 | )% |
Insurance commissions and fees | 35 |
| | 36 |
| | 37 |
| | 34 |
| | 38 |
| | (1 | ) | | (2.8 | )% | | (3 | ) | | (7.9 | )% |
Bank-owned life insurance | 20 |
| | 22 |
| | 19 |
| | 20 |
| | 22 |
| | (2 | ) | | (9.1 | )% | | (2 | ) | | (9.1 | )% |
Commercial credit fee income | 17 |
| | 18 |
| | 18 |
| | 19 |
| | 17 |
| | (1 | ) | | (5.6 | )% | | — |
| | NM |
|
Investment services fee income | 15 |
| | 15 |
| | 16 |
| | 12 |
| | 15 |
| | — |
| | NM |
| | — |
| | NM |
|
Insurance proceeds | — |
| | — |
| | — |
| | — |
| | 47 |
| | — |
| | NM |
| | (47 | ) | | (100.0 | )% |
Securities gains (losses), net | 8 |
| | 1 |
| | — |
| | 5 |
| | — |
| | 7 |
| | NM |
| | 8 |
| | NM |
|
Market value adjustments on employee benefit assets | 3 |
| | 2 |
| | 5 |
| | 3 |
| | 4 |
| | 1 |
| | 50.0 | % | | (1 | ) | | (25.0 | )% |
Other | 14 |
| | 23 |
| | 14 |
| | 22 |
| | 43 |
| | (9 | ) | | (39.1 | )% | | (29 | ) | | (67.4 | )% |
Total non-interest income from continuing operations | $ | 515 |
| | $ | 525 |
| | $ | 510 |
| | $ | 522 |
| | $ | 599 |
| | $ | (10 | ) | | (1.9 | )% | | $ | (84 | ) | | (14.0 | )% |
Mortgage Income |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Production and sales | $ | 28 |
| | $ | 27 |
| | $ | 26 |
| | $ | 27 |
| | $ | 37 |
| | $ | 1 |
| | 3.7 | % | | $ | (9 | ) | | (24.3 | )% |
Loan servicing | 24 |
| | 24 |
| | 23 |
| | 23 |
| | 21 |
| | — |
| | NM |
| | 3 |
| | 14.3 | % |
MSR and related hedge impact: |
|
| | | | | | | | | |
|
| |
|
| |
|
| |
|
|
MSRs fair value increase (decrease) due to change in valuation inputs or assumptions | (9 | ) | | (7 | ) | | 4 |
| | 64 |
| | (2 | ) | | (2 | ) | | 28.6 | % | | (7 | ) | | 350.0 | % |
MSRs hedge gain (loss) | 1 |
| | 7 |
| | (2 | ) | | (59 | ) | | — |
| | (6 | ) | | (85.7 | )% | | 1 |
| | NM |
|
MSRs change due to payment decay | (12 | ) | | (11 | ) | | (10 | ) | | (12 | ) | | (10 | ) | | (1 | ) | | 9.1 | % | | (2 | ) | | 20.0 | % |
MSR and related hedge impact | (20 | ) | | (11 | ) |
| (8 | ) |
| (7 | ) |
| (12 | ) | | (9 | ) | | 81.8 | % | | (8 | ) | | 66.7 | % |
Total mortgage income | $ | 32 |
| | $ | 40 |
| | $ | 41 |
| | $ | 43 |
| | $ | 46 |
| | $ | (8 | ) | | (20.0 | )% | | $ | (14 | ) | | (30.4 | )% |
| | | | | | | | | | | | |
|
| | | | |
Mortgage production - purchased | $ | 996 |
| | $ | 1,155 |
| | $ | 819 |
| | $ | 911 |
| | $ | 1,112 |
| | $ | (159 | ) | | (13.8 | )% | | $ | (116 | ) | | (10.4 | )% |
Mortgage production - refinanced | 315 |
| | 292 |
| | 335 |
| | 627 |
| | 550 |
| | 23 |
| | 7.9 | % | | (235 | ) | | (42.7 | )% |
Total mortgage production (2) | $ | 1,311 |
| | $ | 1,447 |
| | $ | 1,154 |
| | $ | 1,538 |
| | $ | 1,662 |
| | $ | (136 | ) | | (9.4 | )% | | $ | (351 | ) | | (21.1 | )% |
Wealth Management Income |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Investment management and trust fee income | $ | 58 |
| | $ | 57 |
| | $ | 56 |
| | $ | 57 |
| | $ | 54 |
| | $ | 1 |
| | 1.8 | % | | $ | 4 |
| | 7.4 | % |
Insurance commissions and fees | 35 |
| | 36 |
| | 37 |
| | 34 |
| | 38 |
| | (1 | ) | | (2.8 | )% | | (3 | ) | | (7.9 | )% |
Investment services fee income | 15 |
| | 15 |
| | 16 |
| | 12 |
| | 15 |
| | — |
| | NM |
| | — |
| | NM |
|
Total wealth management income (3) | $ | 108 |
| | $ | 108 |
|
| $ | 109 |
| | $ | 103 |
| | $ | 107 |
| | $ | — |
| | NM |
| | $ | 1 |
| | 0.9 | % |
_________
NM - Not Meaningful
| |
(1) | Capital markets fee income and other primarily relates to capital raising activities that includes securities underwriting and placement, loan syndication and placement, as well as foreign exchange, derivative and advisory services. |
| |
(2) | Total mortgage production represents production during the period, including amounts sold into the secondary market as well as amounts retained in Regions' residential first mortgage loan portfolio. |
| |
(3) | Total Wealth Management income presented above does not include the portion of service charges on deposit accounts and similar smaller dollar amounts that are also attributable to the Wealth Management segment. |
Selected Non-Interest Income Variance Analysis
| |
• | Mortgage income decreased in the third quarter of 2017 as compared to the second quarter of 2017 due primarily to a reduction in the valuation of residential mortgage servicing rights, which was driven by valuation input and economic assumption adjustments. |
| |
• | Other non-interest income decreased in the third quarter of 2017 as compared to the second quarter of 2017 due primarily to the recognition of a $5 million deferred gain, in the second quarter of 2017, associated with the sale of affordable housing mortgage loans during the fourth quarter of 2016. During the third and second quarters of 2017 other non-interest income also included operating lease impairment charges of $10 million and $7 million, respectively. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Non-Interest Income
|
| | | | | | | | | | | | | | |
| Nine Months Ended | | Year-to-Date Change 9/30/17 vs. 9/30/16 |
($ amounts in millions) | 9/30/2017 | | 9/30/2016 | | Amount | | Percent |
Service charges on deposit accounts | $ | 512 |
| | $ | 491 |
| | $ | 21 |
| | 4.3 | % |
Card and ATM fees | 311 |
| | 299 |
| | 12 |
| | 4.0 | % |
Investment management and trust fee income | 171 |
| | 156 |
| | 15 |
| | 9.6 | % |
Mortgage income | 113 |
| | 130 |
| | (17 | ) | | (13.1 | )% |
Capital markets fee income and other (1) | 105 |
| | 121 |
| | (16 | ) | | (13.2 | )% |
Insurance commissions and fees | 108 |
| | 114 |
| | (6 | ) | | (5.3 | )% |
Bank-owned life insurance | 61 |
| | 75 |
| | (14 | ) | | (18.7 | )% |
Commercial credit fee income | 53 |
| | 54 |
| | (1 | ) | | (1.9 | )% |
Investment services fee income | 46 |
| | 46 |
| | — |
| | NM |
|
Insurance proceeds | — |
| | 50 |
| | (50 | ) | | (100.0 | )% |
Securities gains (losses), net | 9 |
| | 1 |
| | 8 |
| | NM |
|
Market value adjustments on employee benefit assets | 10 |
| | — |
| | 10 |
| | NM |
|
Other | 51 |
| | 94 |
| | (43 | ) | | (45.7 | )% |
Total non-interest income from continuing operations | $ | 1,550 |
| | $ | 1,631 |
| | $ | (81 | ) | | (5.0 | )% |
Mortgage Income
|
| | | | | | | | | | | | | | |
| Nine Months Ended | | Year-to-Date Change 9/30/17 vs. 9/30/16 |
($ amounts in millions) | 9/30/2017 | | 9/30/2016 | | Amount | | Percent |
Production and sales | $ | 81 |
| | $ | 96 |
| | $ | (15 | ) | | (15.6 | )% |
Loan servicing | 71 |
| | 63 |
| | 8 |
| | 12.7 | % |
MSR and related hedge impact: |
|
| | | | | | |
MSRs fair value increase (decrease) due to change in valuation inputs or assumptions | (12 | ) | | (60 | ) | | 48 |
| | (80.0 | )% |
MSRs hedge gain (loss) | 6 |
| | 59 |
| | (53 | ) | | (89.8 | )% |
MSRs change due to payment decay | (33 | ) | | (28 | ) | | (5 | ) | | 17.9 | % |
MSR and related hedge impact | (39 | ) | | (29 | ) | | (10 | ) | | 34.5 | % |
Total mortgage income | $ | 113 |
| | $ | 130 |
| | $ | (17 | ) | | (13.1 | )% |
| | | | | | | |
Mortgage production - purchased | $ | 2,970 |
| | $ | 3,103 |
| | $ | (133 | ) | | (4.3 | )% |
Mortgage production - refinanced | 942 |
| | 1,326 |
| | (384 | ) | | (29.0 | )% |
Total mortgage production (2) | $ | 3,912 |
| | $ | 4,429 |
| | $ | (517 | ) | | (11.7 | )% |
Wealth Management Income
|
| | | | | | | | | | | | | | |
| Nine Months Ended | | Year-to-Date Change 9/30/17 vs. 9/30/16 |
($ amounts in millions) | 9/30/2017 | | 9/30/2016 | | Amount | | Percent |
Investment management and trust fee income | $ | 171 |
| | $ | 156 |
| | $ | 15 |
| | 9.6 | % |
Insurance commissions and fees | 108 |
| | 114 |
| | (6 | ) | | (5.3 | )% |
Investment services fee income | 46 |
| | 46 |
| | — |
| | NM |
|
Total wealth management income (3) | $ | 325 |
| | $ | 316 |
| | $ | 9 |
| | 2.8 | % |
_________
NM - Not Meaningful
| |
(1) | Capital markets fee income and other primarily relates to capital raising activities that includes securities underwriting and placement, loan syndication and placement, as well as foreign exchange, derivative and advisory services. |
| |
(2) | Total mortgage production represents production during the period, including amounts sold into the secondary market as well as amounts retained in Regions' residential first mortgage loan portfolio. |
| |
(3) | Total Wealth Management income presented above does not include the portion of service charges on deposit accounts and similar smaller dollar amounts that are also attributable to the Wealth Management segment. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Non-Interest Expense
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Salaries and employee benefits | $ | 483 |
| | $ | 497 |
| | $ | 478 |
| | $ | 472 |
| | $ | 486 |
| | $ | (14 | ) | | (2.8 | )% |
| $ | (3 | ) | | (0.6 | )% |
Net occupancy expense | 91 |
| | 86 |
| | 85 |
| | 89 |
| | 87 |
| | 5 |
| | 5.8 | % | | 4 |
| | 4.6 | % |
Furniture and equipment expense | 84 |
| | 85 |
| | 80 |
| | 80 |
| | 80 |
| | (1 | ) | | (1.2 | )% | | 4 |
| | 5.0 | % |
Outside services | 41 |
| | 43 |
| | 40 |
| | 41 |
| | 38 |
| | (2 | ) | | (4.7 | )% | | 3 |
| | 7.9 | % |
Marketing | 24 |
| | 22 |
| | 24 |
| | 23 |
| | 25 |
| | 2 |
| | 9.1 | % | | (1 | ) | | (4.0 | )% |
FDIC insurance assessments | 28 |
| | 26 |
| | 27 |
| | 28 |
| | 29 |
| | 2 |
| | 7.7 | % | | (1 | ) | | (3.4 | )% |
Professional, legal and regulatory expenses | 21 |
| | 28 |
| | 22 |
| | 26 |
| | 29 |
| | (7 | ) | | (25.0 | )% | | (8 | ) | | (27.6 | )% |
Branch consolidation, property and equipment charges | 5 |
| | 7 |
| | 1 |
| | 17 |
| | 5 |
| | (2 | ) | | (28.6 | )% | | — |
| | NM |
|
Credit/checkcard expenses | 13 |
| | 12 |
| | 14 |
| | 14 |
| | 14 |
| | 1 |
| | 8.3 | % | | (1 | ) | | (7.1 | )% |
Provision (credit) for unfunded credit losses | (8 | ) | | (3 | ) | | 1 |
| | (3 | ) | | 8 |
| | (5 | ) | | 166.7 | % | | (16 | ) | | (200.0 | )% |
Visa class B shares expense | 4 |
| | 1 |
| | 3 |
| | — |
| | 11 |
| | 3 |
| | 300.0 | % | | (7 | ) | | (63.6 | )% |
Loss on early extinguishment of debt | — |
| | — |
| | — |
| | — |
| | 14 |
| | — |
| | NM |
| | (14 | ) | | (100.0 | )% |
Other | 100 |
| | 105 |
| | 102 |
| | 112 |
| | 108 |
| | (5 | ) | | (4.8 | )% | | (8 | ) | | (7.4 | )% |
Total non-interest expense from continuing operations | $ | 886 |
| | $ | 909 |
| | $ | 877 |
| | $ | 899 |
| | $ | 934 |
| | $ | (23 | ) | | (2.5 | )% | | $ | (48 | ) | | (5.1 | )% |
|
| | | | | | | | | | | | | | |
| Nine Months Ended | | Year-to-Date Change 9/30/17 vs. 9/30/16 |
($ amounts in millions) | 9/30/2017 | | 9/30/2016 | | Amount | | Percent |
Salaries and employee benefits | $ | 1,458 |
| | $ | 1,441 |
| | $ | 17 |
| | 1.2 | % |
Net occupancy expense | 262 |
| | 259 |
| | 3 |
| | 1.2 | % |
Furniture and equipment expense | 249 |
| | 237 |
| | 12 |
| | 5.1 | % |
Outside services | 124 |
| | 113 |
| | 11 |
| | 9.7 | % |
Marketing | 70 |
| | 78 |
| | (8 | ) | | (10.3 | )% |
FDIC insurance assessments | 81 |
| | 71 |
| | 10 |
| | 14.1 | % |
Professional, legal and regulatory expenses | 71 |
| | 63 |
| | 8 |
| | 12.7 | % |
Branch consolidation, property and equipment charges | 13 |
| | 41 |
| | (28 | ) | | (68.3 | )% |
Credit/checkcard expenses | 39 |
| | 41 |
| | (2 | ) | | (4.9 | )% |
Provision (credit) for unfunded credit losses | (10 | ) | | 20 |
| | (30 | ) | | (150.0 | )% |
Visa class B shares expense | 8 |
| | 15 |
| | (7 | ) | | (46.7 | )% |
Other | 307 |
| | 339 |
| | (32 | ) | | (9.4 | )% |
Total non-interest expense from continuing operations | $ | 2,672 |
| | $ | 2,718 |
| | $ | (46 | ) | | (1.7 | )% |
_________
NM - Not Meaningful
Selected Non-Interest Expense Variance Analysis
| |
• | Salaries and employee benefits decreased in the third quarter of 2017 as compared to the second quarter of 2017 due primarily to reduced pension settlement charges and lower health insurance costs. |
| |
• | Net occupancy expense increased in the third quarter of 2017 as compared to the second quarter of 2017 due primarily to branch repairs and other charges related to the recent hurricanes. |
| |
• | Professional, legal and regulatory expenses decreased in the third quarter of 2017 as compared to the second quarter of 2017 due primarily to lower legal and consulting costs. |
| |
• | Visa class B share expense is associated with shares sold in a prior year. The Visa class B shares have restrictions tied to finalization of certain covered litigation. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Reconciliation to GAAP Financial Measures
Adjusted Efficiency Ratios, Adjusted Fee Income Ratios, Adjusted Non-Interest Income/Expense, Adjusted Operating Leverage Ratios, and Return Ratios
The table below and on the following page present computations of the efficiency ratio (non-GAAP), which is a measure of productivity, generally calculated as non-interest expense divided by total revenue. The table also shows the fee income ratio (non-GAAP), generally calculated as non-interest income divided by total revenue. Management uses these ratios to monitor performance and believes these measures provide meaningful information to investors. Non-interest expense (GAAP) is presented excluding certain adjustments to arrive at adjusted non-interest expense (non-GAAP), which is the numerator for the efficiency ratio. Non-interest income (GAAP) is presented excluding certain adjustments to arrive at adjusted non-interest income (non-GAAP), which is the numerator for the fee income ratio. Net interest income and other financing income on a taxable-equivalent basis and non-interest income are added together to arrive at total revenue on a taxable-equivalent basis. Adjustments are made to arrive at adjusted total revenue on a taxable-equivalent basis (non-GAAP), which is the denominator for the fee income and efficiency ratios. Regions believes that the exclusion of these adjustments provides a meaningful base for period-to-period comparisons, which management believes will assist investors in analyzing the operating results of the Company and predicting future performance. These non-GAAP financial measures are also used by management to assess the performance of Regions’ business. It is possible that the activities related to the adjustments may recur; however, management does not consider the activities related to the adjustments to be indications of ongoing operations. The table on the following page presents a computation of the operating leverage ratio (non-GAAP) which is the period to period percentage change in adjusted total revenue on a taxable-equivalent basis (non-GAAP) less the percentage change in adjusted non-interest expense (non-GAAP). Regions believes that presentation of these non-GAAP financial measures will permit investors to assess the performance of the Company on the same basis as that applied by management.
The table on the following page also provides a calculation of “return on average tangible common stockholders’ equity”. Tangible common stockholders’ equity ratios have become a focus of some investors and management believes they may assist investors in analyzing the capital position of the Company absent the effects of intangible assets and preferred stock. Analysts and banking regulators have assessed Regions’ capital adequacy using the tangible common stockholders’ equity measure. Because tangible common stockholders’ equity is not formally defined by GAAP or prescribed in any amount by federal banking regulations it is currently considered to be a non-GAAP financial measure and other entities may calculate it differently than Regions’ disclosed calculations. Since analysts and banking regulators may assess Regions’ capital adequacy using tangible common stockholders’ equity, management believes that it is useful to provide investors the ability to assess Regions’ capital adequacy on this same basis. |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended |
($ amounts in millions) | | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
ADJUSTED EFFICIENCY AND FEE INCOME RATIOS, ADJUSTED NON-INTEREST INCOME/EXPENSE-CONTINUING OPERATIONS | | | | | | | | | | | | | | | | | |
Non-interest expense (GAAP) | A | $ | 886 |
| | $ | 909 |
| | $ | 877 |
| | $ | 899 |
| | $ | 934 |
| | $ | (23 | ) | | (2.5 | )% | | $ | (48 | ) | | (5.1 | )% |
Adjustments: | |
|
| | | | | | | | | | | | | | | |
|
|
Branch consolidation, property and equipment charges | | (5 | ) | | (7 | ) | | (1 | ) | | (17 | ) | | (5 | ) | | 2 |
| | (28.6 | )% | | — |
| | NM |
|
Loss on early extinguishment of debt | | — |
| | — |
| | — |
| | — |
| | (14 | ) | | — |
| | NM |
| | 14 |
| | (100.0 | )% |
Salary and employee benefits—severance charges | | (1 | ) | | (3 | ) | | (4 | ) | | (5 | ) | | (3 | ) | | 2 |
| | (66.7 | )% | | 2 |
| | (66.7 | )% |
Adjusted non-interest expense (non-GAAP) | B | $ | 880 |
| | $ | 899 |
| | $ | 872 |
| | $ | 877 |
| | $ | 912 |
| | $ | (19 | ) | | (2.1 | )% | | $ | (32 | ) | | (3.5 | )% |
Net interest income and other financing income (GAAP) | | $ | 898 |
| | $ | 882 |
| | $ | 859 |
| | $ | 853 |
| | $ | 835 |
| | $ | 16 |
| | 1.8 | % | | $ | 63 |
| | 7.5 | % |
Taxable-equivalent adjustment | | 23 |
| | 22 |
| | 22 |
| | 21 |
| | 21 |
| | 1 |
| | 4.5 | % | | 2 |
| | 9.5 | % |
Net interest income and other financing income, taxable-equivalent basis | C | $ | 921 |
| | $ | 904 |
| | $ | 881 |
| | $ | 874 |
| | $ | 856 |
| | $ | 17 |
| | 1.9 | % | | $ | 65 |
| | 7.6 | % |
Non-interest income (GAAP) | D | $ | 515 |
| | $ | 525 |
| | $ | 510 |
| | $ | 522 |
| | $ | 599 |
| | $ | (10 | ) | | (1.9 | )% | | $ | (84 | ) | | (14.0 | )% |
Adjustments: | |
|
| | | | | | | | | | | | | | | | |
Securities (gains) losses, net | | (8 | ) | | (1 | ) | | — |
| | (5 | ) | | — |
| | (7 | ) | | NM |
| | (8 | ) | | NM |
|
Insurance proceeds (1) | | — |
| | — |
| | — |
| | — |
| | (47 | ) | | — |
| | NM |
| | 47 |
| | (100.0 | )% |
Leveraged lease termination gains, net (1) | | (1 | ) | | — |
| | — |
| | — |
| | (8 | ) | | (1 | ) | | NM |
| | 7 |
| | (87.5 | )% |
Gain on sale of affordable housing residential mortgage loans (1) | | — |
| | (5 | ) | | — |
| | (5 | ) | | — |
| | 5 |
| | (100.0 | )% | | — |
| | NM |
|
Adjusted non-interest income (non-GAAP) | E | $ | 506 |
| | $ | 519 |
| | $ | 510 |
| | $ | 512 |
| | $ | 544 |
| | $ | (13 | ) | | (2.5 | )% | | $ | (38 | ) | | (7.0 | )% |
Total revenue, taxable-equivalent basis | C+D=F | $ | 1,436 |
| | $ | 1,429 |
| | $ | 1,391 |
| | $ | 1,396 |
| | $ | 1,455 |
| | $ | 7 |
| | 0.5 | % | | $ | (19 | ) | | (1.3 | )% |
Adjusted total revenue, taxable-equivalent basis (non-GAAP) | C+E=G | $ | 1,427 |
| | $ | 1,423 |
| | $ | 1,391 |
| | $ | 1,386 |
| | $ | 1,400 |
| | $ | 4 |
| | 0.3 | % | | $ | 27 |
| | 1.9 | % |
Efficiency ratio (GAAP) | A/F | 61.7 | % | | 63.6 | % | | 63.1 | % | | 64.4 | % | | 64.2 | % | | | | | | | | |
Adjusted efficiency ratio (non-GAAP) | B/G | 61.7 | % | | 63.2 | % | | 62.7 | % | | 63.2 | % | | 65.3 | % | | | | | | | | |
Fee income ratio (GAAP) | D/F | 35.8 | % | | 36.8 | % | | 36.7 | % | | 37.4 | % | | 41.2 | % | | | | | | | | |
Adjusted fee income ratio (non-GAAP) | E/G | 35.4 | % | | 36.5 | % | | 36.6 | % | | 36.9 | % | | 38.8 | % | | | | | | | | |
________ NM - Not Meaningful
| |
(1) | See page 7 for additional information regarding these adjustments. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Reconciliation to GAAP Financial Measures
Adjusted Efficiency Ratios, Adjusted Fee Income Ratios, Adjusted Non-Interest Income/Expense, Adjusted Operating Leverage Ratios, and Return Ratios (continued) |
| | | | | | | | | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | Nine Months Ended September 30 |
($ amounts in millions) | | 2017 | | 2016 | | 2017 vs. 2016 |
ADJUSTED EFFICIENCY, FEE INCOME AND OPERATING LEVERAGE RATIOS, ADJUSTED NON-INTEREST INCOME/EXPENSE- CONTINUING OPERATIONS | | | | | | | |
Non-interest expense (GAAP) | H | $ | 2,672 |
| | $ | 2,718 |
| | $ | (46 | ) | | (1.7 | )% |
Adjustments: | | | | | | | | |
Professional, legal and regulatory expenses (1) | | — |
| | (3 | ) | | 3 |
| | (100.0 | )% |
Branch consolidation, property and equipment charges | | (13 | ) | | (41 | ) | | 28 |
| | (68.3 | )% |
Loss on early extinguishment of debt | | — |
| | (14 | ) | | 14 |
| | (100.0 | )% |
Salary and employee benefits—severance charges | | (8 | ) | | (16 | ) | | 8 |
| | (50.0 | )% |
Adjusted non-interest expense (non-GAAP) | I | $ | 2,651 |
| | $ | 2,644 |
| | $ | 7 |
| | 0.3 | % |
Net interest income and other financing income (GAAP) | | $ | 2,639 |
| | $ | 2,545 |
| | $ | 94 |
| | 3.7 | % |
Taxable-equivalent adjustment | | 67 |
| | 63 |
| | 4 |
| | 6.3 | % |
Net interest income and other financing income, taxable-equivalent basis | J | $ | 2,706 |
| | $ | 2,608 |
| | $ | 98 |
| | 3.8 | % |
Non-interest income (GAAP) | K | $ | 1,550 |
| | $ | 1,631 |
| | $ | (81 | ) | | (5.0 | )% |
Adjustments: | | | | | | | | |
Securities (gains) losses, net | | (9 | ) | | (1 | ) | | (8 | ) | | NM |
|
Insurance proceeds (2) | | — |
| | (50 | ) | | 50 |
| | (100.0 | )% |
Leveraged lease termination gains, net (3) | | (1 | ) | | (8 | ) | | 7 |
| | (87.5 | )% |
Gain on sale of affordable housing residential mortgage loans (3) | | (5 | ) | | — |
| | (5 | ) | | NM |
|
Adjusted non-interest income (non-GAAP) | L | $ | 1,535 |
| | $ | 1,572 |
| | $ | (37 | ) | | (2.4 | )% |
Total revenue, taxable-equivalent basis | J+K=M | $ | 4,256 |
| | $ | 4,239 |
| | $ | 17 |
| | 0.4 | % |
Adjusted total revenue, taxable-equivalent basis (non-GAAP) | J+L=N | $ | 4,241 |
| | $ | 4,180 |
| | $ | 61 |
| | 1.5 | % |
Operating leverage ratio (GAAP) | M-H | | | | | | | 2.1 | % |
Adjusted operating leverage ratio (non-GAAP) | N-I | | | | | | | 1.2 | % |
Efficiency ratio (GAAP) | H/M | 62.8 | % | | 64.1 | % | | | | |
Adjusted efficiency ratio (non-GAAP) | I/N | 62.5 | % | | 63.3 | % | | | | |
Fee income ratio (GAAP) | K/M | 36.4 | % | | 38.5 | % | | | | |
Adjusted fee income ratio (non-GAAP) | L/N | 36.2 | % | | 37.6 | % | | | | |
________
NM - Not Meaningful
| |
(1) | Regions recorded $3 million of contingent legal and regulatory accruals during the second quarter of 2016 related to previously disclosed matters. |
| |
(2) | Insurance proceeds recognized in the first nine months of 2016 are related to the previously disclosed settlements with the Department of Housing and Urban Development as well as the 2010 class-action lawsuit. |
| |
(3) | See page 7 for additional information regarding these adjustments. |
|
| | | | | | | | | | | | | | | | | | | | |
| | Quarter Ended |
($ amounts in millions) | | 9/30/2017 |
| | 6/30/2017 |
| | 3/31/2017 |
| | 12/31/2016 |
| | 9/30/2016 |
|
RETURN ON AVERAGE TANGIBLE COMMON STOCKHOLDERS' EQUITY- CONSOLIDATED | | | | | | | | | | |
Net income available to common shareholders (GAAP) | H | $ | 295 |
| | $ | 300 |
| | $ | 285 |
| | $ | 279 |
| | $ | 304 |
|
Average stockholders' equity (GAAP) | | $ | 16,790 |
| | $ | 16,803 |
| | $ | 16,650 |
| | $ | 16,955 |
| | $ | 17,311 |
|
Less: | | | | | | | | | | |
Average intangible assets (GAAP) | | 5,097 |
| | 5,108 |
| | 5,119 |
| | 5,127 |
| | 5,116 |
|
Average deferred tax liability related to intangibles (GAAP) | | (155 | ) | | (156 | ) | | (156 | ) | | (158 | ) | | (161 | ) |
Average preferred stock (GAAP) | | 820 |
| | 820 |
| | 820 |
| | 820 |
| | 820 |
|
Average tangible common stockholders' equity (non-GAAP) | I | $ | 11,028 |
| | $ | 11,031 |
| | $ | 10,867 |
| | $ | 11,166 |
| | $ | 11,536 |
|
Return on average tangible common stockholders' equity (non-GAAP)* | H/I | 10.62 | % | | 10.91 | % | | 10.63 | % | | 9.96 | % | | 10.48 | % |
________
*Annualized
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Statements of Discontinued Operations (unaudited)
On January 11, 2012, Regions entered into a stock purchase agreement to sell Morgan Keegan and Company, Inc. and related affiliates to Raymond James Financial Inc. The sale was closed on April 2, 2012. Regions Investment Management, Inc. (formerly known as Morgan Asset Management, Inc.) and Regions Trust were not included in the sale. In connection with the agreement, the results of the entities sold are reported as discontinued operations. The following tables represents the unaudited condensed results for discontinued operations.
|
| | | | | | | | | | | | | | | | | | | |
| Quarter Ended |
($ amounts in millions, except per share data) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Non-interest expense: | | | | | | | | | |
Professional and legal expenses/(recoveries) | $ | 1 |
| | $ | — |
| | $ | (11 | ) | | $ | (1 | ) | | $ | (2 | ) |
Other | — |
| | 1 |
| | — |
| | — |
| | — |
|
Total non-interest expense | 1 |
| | 1 |
| | (11 | ) | | (1 | ) | | (2 | ) |
Income (loss) from discontinued operations before income tax | (1 | ) | | (1 | ) | | 11 |
| | 1 |
| | 2 |
|
Income tax expense (benefit) | — |
| | — |
| | 4 |
| | — |
| | 1 |
|
Income (loss) from discontinued operations, net of tax | $ | (1 | ) | | $ | (1 | ) | | $ | 7 |
| | $ | 1 |
| | $ | 1 |
|
Weighted-average shares outstanding—during quarter (1): | | | | | | | | | |
Basic | 1,182 |
| | 1,202 |
| | 1,209 |
| | 1,224 |
| | 1,246 |
|
Diluted | 1,182 |
| | 1,202 |
| | 1,224 |
| | 1,234 |
| | 1,252 |
|
Earnings (loss) per common share from discontinued operations: | | | | | | | | | |
Basic | $ | (0.00 | ) | | $ | (0.00 | ) | | $ | 0.01 |
| | $ | 0.00 |
| | $ | 0.00 |
|
Diluted | $ | (0.00 | ) | | $ | (0.00 | ) | | $ | 0.01 |
| | $ | 0.00 |
| | $ | 0.00 |
|
_________
| |
(1) | In a period where there is a loss from discontinued operations, basic and diluted weighted-average common shares outstanding are the same. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Credit Quality
|
| | | | | | | | | | | | | | | | | | | |
| As of and for Quarter Ended |
($ amounts in millions) | 9/30/2017 |
| 6/30/2017 |
| 3/31/2017 |
| 12/31/2016 |
| 9/30/2016 |
Components: |
|
|
|
|
|
|
|
|
|
Allowance for loan losses (ALL) | $ | 1,041 |
|
| $ | 1,041 |
|
| $ | 1,061 |
|
| $ | 1,091 |
|
| $ | 1,126 |
|
Reserve for unfunded credit commitments | 59 |
|
| 67 |
|
| 70 |
|
| 69 |
|
| 72 |
|
Allowance for credit losses (ACL) | $ | 1,100 |
|
| $ | 1,108 |
|
| $ | 1,131 |
|
| $ | 1,160 |
|
| $ | 1,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for loan losses | $ | 76 |
|
| $ | 48 |
|
| $ | 70 |
|
| $ | 48 |
|
| $ | 29 |
|
Provision (credit) for unfunded credit losses | (8 | ) |
| (3 | ) |
| 1 |
|
| (3 | ) |
| 8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans charged-off: | | | | | | | | | |
Commercial and industrial | $ | 41 |
| | $ | 36 |
| | $ | 47 |
| | $ | 38 |
| | $ | 25 |
|
Commercial real estate mortgage—owner-occupied | 2 |
| | 2 |
| | 11 |
| | 3 |
| | 6 |
|
Total commercial | 43 |
| | 38 |
| | 58 |
| | 41 |
| | 31 |
|
Commercial investor real estate mortgage | — |
| | 1 |
| | 1 |
| | — |
| | 1 |
|
Commercial investor real estate construction | — |
| | — |
| | — |
| | — |
| | — |
|
Total investor real estate | — |
| | 1 |
| | 1 |
| | — |
| | 1 |
|
Residential first mortgage | 3 |
| | 3 |
| | 3 |
| | 4 |
| | 4 |
|
Home equity—lines of credit | 7 |
| | 8 |
| | 7 |
| | 8 |
| | 9 |
|
Home equity—closed-end | 1 |
| | 1 |
| | 2 |
| | 3 |
| | 1 |
|
Indirect—vehicles | 12 |
| | 11 |
| | 15 |
| | 15 |
| | 13 |
|
Indirect—other consumer | 9 |
| | 5 |
| | 6 |
| | 5 |
| | 4 |
|
Consumer credit card | 13 |
| | 14 |
| | 13 |
| | 12 |
| | 11 |
|
Other consumer | 18 |
| | 18 |
| | 19 |
| | 22 |
| | 20 |
|
Total consumer | 63 |
| | 60 |
| | 65 |
| | 69 |
| | 62 |
|
Total | 106 |
| | 99 |
| | 124 |
| | 110 |
| | 94 |
|
| | | | | | | | | |
Recoveries of loans previously charged-off: | | | | | | | | | |
Commercial and industrial | 9 |
| | 8 |
| | 5 |
| | 7 |
| | 15 |
|
Commercial real estate mortgage—owner-occupied | 2 |
| | 3 |
| | 1 |
| | 2 |
| | 4 |
|
Total commercial | 11 |
| | 11 |
| | 6 |
| | 9 |
| | 19 |
|
Commercial investor real estate mortgage | 2 |
| | 4 |
| | 2 |
| | 2 |
| | 4 |
|
Commercial investor real estate construction | 1 |
| | 1 |
| | — |
| | 1 |
| | 1 |
|
Total investor real estate | 3 |
| | 5 |
| | 2 |
| | 3 |
| | 5 |
|
Residential first mortgage | 1 |
| | 1 |
| | 1 |
| | 1 |
| | — |
|
Home equity—lines of credit | 4 |
| | 4 |
| | 4 |
| | 5 |
| | 5 |
|
Home equity—closed-end | 1 |
| | 1 |
| | 1 |
| | — |
| | 2 |
|
Indirect—vehicles | 4 |
| | 5 |
| | 5 |
| | 4 |
| | 5 |
|
Indirect—other consumer | 1 |
| | — |
| | — |
| | 1 |
| | — |
|
Consumer credit card | 2 |
| | 2 |
| | 1 |
| | 2 |
| | 1 |
|
Other consumer | 3 |
| | 2 |
| | 4 |
| | 2 |
| | 3 |
|
Total consumer | 16 |
| | 15 |
| | 16 |
| | 15 |
| | 16 |
|
Total | 30 |
| | 31 |
| | 24 |
| | 27 |
| | 40 |
|
| | | | | | | | | |
Net loans charged-off: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial and industrial | 32 |
|
| 28 |
|
| 42 |
|
| 31 |
|
| 10 |
|
Commercial real estate mortgage—owner-occupied | — |
|
| (1 | ) |
| 10 |
|
| 1 |
|
| 2 |
|
Total commercial | 32 |
|
| 27 |
|
| 52 |
|
| 32 |
|
| 12 |
|
Commercial investor real estate mortgage | (2 | ) |
| (3 | ) |
| (1 | ) |
| (2 | ) |
| (3 | ) |
Commercial investor real estate construction | (1 | ) |
| (1 | ) |
| — |
|
| (1 | ) |
| (1 | ) |
Total investor real estate | (3 | ) |
| (4 | ) |
| (1 | ) |
| (3 | ) |
| (4 | ) |
Residential first mortgage | 2 |
|
| 2 |
|
| 2 |
|
| 3 |
|
| 4 |
|
Home equity—lines of credit | 3 |
|
| 4 |
|
| 3 |
|
| 3 |
|
| 4 |
|
Home equity—closed-end | — |
|
| — |
|
| 1 |
|
| 3 |
|
| (1 | ) |
Indirect—vehicles | 8 |
|
| 6 |
|
| 10 |
|
| 11 |
|
| 8 |
|
Indirect—other consumer | 8 |
| | 5 |
| | 6 |
| | 4 |
| | 4 |
|
Consumer credit card | 11 |
|
| 12 |
|
| 12 |
|
| 10 |
|
| 10 |
|
Other consumer | 15 |
|
| 16 |
|
| 15 |
|
| 20 |
|
| 17 |
|
Total consumer | 47 |
|
| 45 |
|
| 49 |
|
| 54 |
|
| 46 |
|
Total | $ | 76 |
|
| $ | 68 |
|
| $ | 100 |
|
| $ | 83 |
|
| $ | 54 |
|
| | | | | | | | | |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
|
| | | | | | | | | | | | | | | | | | | |
Credit Quality (continued) | | | | | | | | | |
| | | | | | | | | |
| As of and for Quarter Ended |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Net loan charge-offs as a % of average loans, annualized: |
|
|
|
|
|
|
|
|
|
Commercial and industrial | 0.36 | % |
| 0.31 | % |
| 0.48 | % |
| 0.34 | % |
| 0.11 | % |
Commercial real estate mortgage—owner-occupied | (0.02 | )% |
| (0.03 | )% |
| 0.59 | % |
| 0.10 | % |
| 0.14 | % |
Commercial real estate construction—owner-occupied | (0.08 | )% |
| (0.17 | )% |
| (0.14 | )% |
| (0.03 | )% |
| (0.19 | )% |
Total commercial | 0.30 | % |
| 0.25 | % |
| 0.49 | % |
| 0.30 | % |
| 0.11 | % |
Commercial investor real estate mortgage | (0.25 | )% |
| (0.30 | )% |
| (0.07 | )% |
| (0.16 | )% |
| (0.33 | )% |
Commercial investor real estate construction | (0.15 | )% |
| (0.17 | )% |
| (0.02 | )% |
| (0.12 | )% |
| (0.12 | )% |
Total investor real estate | (0.22 | )% |
| (0.26 | )% |
| (0.05 | )% |
| (0.15 | )% |
| (0.25 | )% |
Residential first mortgage | 0.05 | % |
| 0.06 | % |
| 0.08 | % |
| 0.10 | % |
| 0.11 | % |
Home equity—lines of credit | 0.15 | % |
| 0.20 | % |
| 0.19 | % |
| 0.25 | % |
| 0.14 | % |
Home equity—closed-end | 0.01 | % |
| 0.08 | % |
| 0.10 | % |
| 0.16 | % |
| 0.07 | % |
Indirect—vehicles | 0.83 | % |
| 0.71 | % |
| 1.01 | % |
| 0.94 | % |
| 0.86 | % |
Indirect—other consumer | 2.64 | % | | 2.00 | % | | 2.43 | % | | 2.16 | % | | 1.97 | % |
Consumer credit card | 3.92 | % |
| 4.20 | % |
| 3.93 | % |
| 3.61 | % |
| 3.23 | % |
Other consumer | 5.36 | % |
| 5.39 | % |
| 5.69 | % |
| 6.90 | % |
| 6.52 | % |
Total consumer | 0.60 | % |
| 0.58 | % |
| 0.64 | % |
| 0.68 | % |
| 0.59 | % |
Total | 0.38 | % |
| 0.34 | % |
| 0.51 | % |
| 0.41 | % |
| 0.26 | % |
Non-accrual loans, excluding loans held for sale | $ | 760 |
|
| $ | 823 |
|
| $ | 1,004 |
|
| $ | 995 |
|
| $ | 1,078 |
|
Non-performing loans held for sale | 6 |
|
| 8 |
|
| 8 |
|
| 13 |
|
| 15 |
|
Non-accrual loans, including loans held for sale | 766 |
|
| 831 |
|
| 1,012 |
|
| 1,008 |
|
| 1,093 |
|
Foreclosed properties | 73 |
|
| 81 |
|
| 81 |
|
| 90 |
|
| 95 |
|
Non-performing assets (NPAs) | $ | 839 |
|
| $ | 912 |
|
| $ | 1,093 |
|
| $ | 1,098 |
|
| $ | 1,188 |
|
Loans past due > 90 days (1) | $ | 151 |
|
| $ | 146 |
|
| $ | 164 |
|
| $ | 170 |
|
| $ | 178 |
|
Accruing restructured loans not included in categories above (2) | $ | 1,014 |
|
| $ | 1,141 |
|
| $ | 1,036 |
|
| $ | 1,010 |
|
| $ | 1,023 |
|
Credit Ratios: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ACL/Loans, net | 1.39 | % |
| 1.38 | % |
| 1.42 | % |
| 1.45 | % |
| 1.48 | % |
ALL/Loans, net | 1.31 | % |
| 1.30 | % |
| 1.33 | % |
| 1.36 | % |
| 1.39 | % |
Allowance for loan losses to non-performing loans, excluding loans held for sale | 1.37 | x |
| 1.27 | x |
| 1.06x |
|
| 1.10x |
|
| 1.04x |
|
Adjusted allowance for loan losses to non-performing loans, excluding loans held for sale (non-GAAP) (3) | 1.80x |
| | 1.63x |
| | 1.35x |
| | 1.38x |
| | 1.23x |
|
Non-accrual loans, excluding loans held for sale/Loans, net | 0.96 | % |
| 1.03 | % |
| 1.26 | % |
| 1.24 | % |
| 1.33 | % |
NPAs (ex. 90+ past due)/Loans, foreclosed properties and non-performing loans held for sale | 1.06 | % |
| 1.14 | % |
| 1.37 | % |
| 1.37 | % |
| 1.47 | % |
NPAs (inc. 90+ past due)/Loans, foreclosed properties and non-performing loans held for sale (1) | 1.25 | % |
| 1.32 | % |
| 1.57 | % |
| 1.58 | % |
| 1.69 | % |
| |
(1) | Excludes guaranteed residential first mortgages that are 90+ days past due and still accruing. Refer to the footnotes on page 18 for amounts related to these loans. |
| |
(2) | See page 19 for detail of restructured loans. |
| |
(3) | See reconciliation of GAAP to non-GAAP Financial Measures on page 16. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Non-Accrual Loans (excludes loans held for sale)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Commercial and industrial | $ | 493 |
| | 1.39 | % | | $ | 540 |
| | 1.51 | % | | $ | 666 |
| | 1.89 | % | | $ | 623 |
| | 1.78 | % | | $ | 693 |
| | 1.96 | % |
Commercial real estate mortgage—owner-occupied | 140 |
| | 2.22 | % | | 148 |
| | 2.30 | % | | 186 |
| | 2.80 | % | | 210 |
| | 3.06 | % | | 221 |
| | 3.15 | % |
Commercial real estate construction—owner-occupied | 6 |
| | 1.79 | % | | 3 |
| | 0.72 | % | | 4 |
| | 1.08 | % | | 3 |
| | 0.92 | % | | 3 |
| | 0.90 | % |
Total commercial | 639 |
| | 1.52 | % | | 691 |
| | 1.63 | % | | 856 |
| | 2.03 | % | | 836 |
| | 1.98 | % | | 917 |
| | 2.14 | % |
Commercial investor real estate mortgage | 5 |
| | 0.12 | % | | 12 |
| | 0.30 | % | | 17 |
| | 0.39 | % | | 17 |
| | 0.42 | % | | 18 |
| | 0.43 | % |
Commercial investor real estate construction | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | 1 |
| | 0.04 | % |
Total investor real estate | 5 |
| | 0.08 | % | | 12 |
| | 0.19 | % | | 17 |
| | 0.26 | % | | 17 |
| | 0.27 | % | | 19 |
| | 0.28 | % |
Residential first mortgage | 45 |
| | 0.32 | % | | 46 |
| | 0.33 | % | | 50 |
| | 0.37 | % | | 50 |
| | 0.38 | % | | 50 |
| | 0.38 | % |
Home equity | 70 |
| | 0.68 | % | | 73 |
| | 0.70 | % | | 81 |
| | 0.77 | % | | 92 |
| | 0.86 | % | | 92 |
| | 0.85 | % |
Indirect - vehicles | 1 |
| | 0.02 | % | | 1 |
| | 0.02 | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % |
Total consumer | 116 |
| | 0.37 | % | | 120 |
| | 0.38 | % | | 131 |
| | 0.42 | % | | 142 |
| | 0.45 | % | | 142 |
| | 0.45 | % |
Total non-accrual loans | $ | 760 |
| | 0.96 | % | | $ | 823 |
| | 1.03 | % | | $ | 1,004 |
| | 1.26 | % | | $ | 995 |
| | 1.24 | % | | $ | 1,078 |
| | 1.33 | % |
Adjusted Non-Accrual Loans and Select Ratios (non-GAAP)
The table below presents computations of the adjusted allowance for loan losses to non-performing loans, excluding loans held for sale ratio (non-GAAP), generally calculated as adjusted allowance for loan losses divided by adjusted total non-accrual loans, excluding loans held for sale. The allowance for loan losses (GAAP) is presented excluding the portion of the allowance related to direct energy loans to arrive at the adjusted allowance for loan losses (non-GAAP). Total non-accrual loans (GAAP) is presented excluding direct energy non-accrual loans to arrive at adjusted total non-accrual loans, excluding loans held for sale (non-GAAP), which is the denominator for the allowance for loan losses to non-accrual loans ratio. Management believes that excluding the portion of the allowance for loan losses related to direct energy loans and the direct energy non-accrual loans will assist investors in analyzing the Company's credit quality performance absent the volatility that has been experienced by energy businesses. Non-GAAP financial measures have inherent limitations, are not required to be uniformly applied, are not audited, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP.
|
| | | | | | | | | | | | | | | | | | | |
| As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Allowance for loan losses (GAAP) | $ | 1,041 |
| | $ | 1,041 |
| | $ | 1,061 |
| | $ | 1,091 |
| | $ | 1,126 |
|
Less: Direct energy portion | 115 |
| | 136 |
| | 123 |
| | 147 |
| | 176 |
|
Adjusted allowance for loan losses (non-GAAP) | $ | 926 |
| | $ | 905 |
| | $ | 938 |
| | $ | 944 |
| | $ | 950 |
|
| | | | | | | | | |
Total non-accrual loans (GAAP) | $ | 760 |
| | $ | 823 |
| | $ | 1,004 |
| | $ | 995 |
| | $ | 1,078 |
|
Less: Direct energy non-accrual loans | 247 |
| | 267 |
| | 310 |
| | 311 |
| | 305 |
|
Adjusted total non-accrual loans (non-GAAP) | $ | 513 |
| | $ | 556 |
| | $ | 694 |
| | $ | 684 |
| | $ | 773 |
|
Allowance for loan losses to non-performing loans, excluding loans held for sale (GAAP) | 1.37x |
| | 1.27x |
| | 1.06x |
| | 1.10x |
| | 1.04x |
|
Adjusted allowance for loan losses to non-performing loans, excluding loans held for sale (non-GAAP) | 1.80x |
| | 1.63x |
| | 1.35x |
| | 1.38x |
| | 1.23x |
|
Criticized and Classified Loans—Business Services (1) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of |
| | | | | | | | | | | 9/30/2017 | | 9/30/2017 |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | vs. 6/30/2017 | | vs. 9/30/2016 |
Accruing classified | $ | 1,377 |
| | $ | 1,415 |
| | $ | 1,522 |
| | $ | 1,553 |
| | $ | 1,477 |
| | $ | (38 | ) | | (2.7 | )% | | $ | (100 | ) | | (6.8 | )% |
Non-accruing classified | 644 |
| | 703 |
| | 873 |
| | 853 |
| | 936 |
| | (59 | ) | | (8.4 | )% | | (292 | ) | | (31.2 | )% |
Total classified | 2,021 |
| | 2,118 |
| | 2,395 |
| | 2,406 |
| | 2,413 |
| | (97 | ) | | (4.6 | )% | | (392 | ) | | (16.2 | )% |
| | | | | | | | | | | | | | | | | |
Special mention | 941 |
| | 1,162 |
| | 1,143 |
| | 1,206 |
| | 1,329 |
| | (221 | ) | | (19.0 | )% | | (388 | ) | | (29.2 | )% |
Total criticized | $ | 2,962 |
| | $ | 3,280 |
| | $ | 3,538 |
| | $ | 3,612 |
| | $ | 3,742 |
| | $ | (318 | ) | | (9.7 | )% | | $ | (780 | ) | | (20.8 | )% |
| |
(1) | Business services represents the combined total of commercial and investor real estate loans. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Home Equity Lines of Credit - Future Principal Payment Resets (2)
|
| | | | | | | | | | | | | | | | | |
| As of 9/30/2017 |
($ amounts in millions) | First Lien | | % of Total | | Second Lien | | % of Total | | Total |
2017 | $ | 3 |
| | 0.05 | % | | $ | 7 |
| | 0.10 | % | | $ | 10 |
|
2018 | 9 |
| | 0.13 | % | | 15 |
| | 0.22 | % | | 24 |
|
2019 | 66 |
| | 0.99 | % | | 57 |
| | 0.86 | % | | 123 |
|
2020 | 138 |
| | 2.06 | % | | 106 |
| | 1.58 | % | | 244 |
|
2021 | 161 |
| | 2.41 | % | | 141 |
| | 2.11 | % | | 302 |
|
2022-2026 | 1,480 |
| | 22.12 | % | | 1,546 |
| | 23.09 | % | | 3,026 |
|
2027-2031 | 1,583 |
| | 23.64 | % | | 1,380 |
| | 20.63 | % | | 2,963 |
|
Thereafter | — |
| | — | % | | 1 |
| | 0.01 | % | | 1 |
|
Total | $ | 3,440 |
| | 51.40 | % | | $ | 3,253 |
| | 48.60 | % | | $ | 6,693 |
|
| |
(2) | The balance of Regions' home equity portfolio was $10,276 million at September 30, 2017 consisting of $6,693 million of home equity lines of credit and $3,583 million of closed-end home equity loans. The home equity lines of credit presented in the table above are based on maturity date for lines with a balloon payment and draw period expiration date for lines that convert to a repayment period. The closed-end loans were primarily originated as amortizing loans, and were therefore excluded from the table above. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Early and Late Stage Delinquencies
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accruing 30-89 Days Past Due Loans | As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Commercial and industrial | $ | 46 |
| | 0.13 | % | | $ | 23 |
| | 0.06 | % | | $ | 20 |
| | 0.06 | % | | $ | 70 |
| | 0.20 | % | | $ | 21 |
| | 0.06 | % |
Commercial real estate mortgage—owner-occupied | 20 |
| | 0.31 | % | | 31 |
| | 0.47 | % | | 24 |
| | 0.36 | % | | 36 |
| | 0.52 | % | | 59 |
| | 0.84 | % |
Commercial real estate construction—owner-occupied | — |
| | 0.01 | % | | 1 |
| | 0.18 | % | | — |
| | 0.01 | % | | 1 |
| | 0.39 | % | | 2 |
| | 0.61 | % |
Total commercial | 66 |
| | 0.16 | % | | 55 |
| | 0.13 | % | | 44 |
| | 0.10 | % | | 107 |
| | 0.25 | % | | 82 |
| | 0.19 | % |
Commercial investor real estate mortgage | 7 |
| | 0.18 | % | | 17 |
| | 0.42 | % | | 11 |
| | 0.25 | % | | 14 |
| | 0.33 | % | | 6 |
| | 0.14 | % |
Commercial investor real estate construction | 29 |
| | 1.47 | % | | — |
| | 0.01 | % | | 32 |
| | 1.46 | % | | — |
| | — | % | | — |
| | — | % |
Total investor real estate | 36 |
| | 0.60 | % | | 17 |
| | 0.28 | % | | 43 |
| | 0.66 | % | | 14 |
| | 0.21 | % | | 6 |
| | 0.09 | % |
Residential first mortgage—non-guaranteed (1) | 111 |
| | 0.82 | % | | 105 |
| | 0.77 | % | | 108 |
| | 0.82 | % | | 128 |
| | 0.98 | % | | 116 |
| | 0.89 | % |
Home equity | 89 |
| | 0.87 | % | | 76 |
| | 0.73 | % | | 72 |
| | 0.68 | % | | 82 |
| | 0.77 | % | | 79 |
| | 0.74 | % |
Indirect—vehicles | 58 |
| | 1.66 | % | | 54 |
| | 1.47 | % | | 51 |
| | 1.33 | % | | 70 |
| | 1.73 | % | | 57 |
| | 1.41 | % |
Indirect—other consumer | 13 |
| | 0.98 | % | | 9 |
| | 0.78 | % | | 6 |
| | 0.62 | % | | 8 |
| | 0.87 | % | | 5 |
| | 0.62 | % |
Consumer credit card | 18 |
| | 1.50 | % | | 14 |
| | 1.20 | % | | 15 |
| | 1.27 | % | | 16 |
| | 1.29 | % | | 15 |
| | 1.28 | % |
Other consumer | 16 |
| | 1.43 | % | | 14 |
| | 1.21 | % | | 13 |
| | 1.16 | % | | 18 |
| | 1.64 | % | | 19 |
| | 1.56 | % |
Total consumer (1) | 305 |
| | 0.99 | % | | 272 |
| | 0.87 | % | | 265 |
| | 0.86 | % | | 322 |
| | 1.04 | % | | 291 |
| | 0.94 | % |
Total accruing 30-89 days past due loans (1) | $ | 407 |
| | 0.52 | % | | $ | 344 |
| | 0.43 | % | | $ | 352 |
| | 0.44 | % | | $ | 443 |
| | 0.56 | % | | $ | 379 |
| | 0.47 | % |
| | | | | | | | | | | | | | | | | | | |
Accruing 90+ Days Past Due Loans | As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Commercial and industrial | $ | 5 |
| | 0.01 | % | | $ | 4 |
| | 0.01 | % | | $ | 5 |
| | 0.01 | % | | $ | 6 |
| | 0.02 | % | | $ | 5 |
| | 0.01 | % |
Commercial real estate mortgage—owner-occupied | 4 |
| | 0.06 | % | | 2 |
| | 0.03 | % | | 5 |
| | 0.08 | % | | 2 |
| | 0.04 | % | | 3 |
| | 0.04 | % |
Total commercial | 9 |
| | 0.02 | % | | 6 |
| | 0.01 | % | | 10 |
| | 0.02 | % | | 8 |
| | 0.02 | % | | 8 |
| | 0.02 | % |
Commercial investor real estate mortgage | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | — |
| | 0.01 | % | | — |
| | 0.01 | % |
Total investor real estate | — |
| | 0.01 | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % | | — |
| | — | % |
Residential first mortgage—non-guaranteed (2) | 80 |
| | 0.60 | % | | 84 |
| | 0.61 | % | | 95 |
| | 0.72 | % | | 99 |
| | 0.76 | % | | 106 |
| | 0.81 | % |
Home equity | 33 |
| | 0.32 | % | | 30 |
| | 0.28 | % | | 32 |
| | 0.30 | % | | 33 |
| | 0.31 | % | | 39 |
| | 0.36 | % |
Indirect—vehicles | 9 |
| | 0.27 | % | | 8 |
| | 0.22 | % | | 8 |
| | 0.21 | % | | 10 |
| | 0.25 | % | | 9 |
| | 0.22 | % |
Consumer credit card | 16 |
| | 1.29 | % | | 15 |
| | 1.25 | % | | 15 |
| | 1.30 | % | | 15 |
| | 1.24 | % | | 13 |
| | 1.18 | % |
Other consumer | 4 |
| | 0.31 | % | | 3 |
| | 0.30 | % | | 4 |
| | 0.41 | % | | 5 |
| | 0.41 | % | | 3 |
| | 0.32 | % |
Total consumer (2) | 142 |
| | 0.46 | % | | 140 |
| | 0.45 | % | | 154 |
| | 0.50 | % | | 162 |
| | 0.52 | % | | 170 |
| | 0.55 | % |
Total accruing 90+ days past due loans (2) | $ | 151 |
| | 0.19 | % | | $ | 146 |
| | 0.18 | % | | $ | 164 |
| | 0.21 | % | | $ | 170 |
| | 0.21 | % | | $ | 178 |
| | 0.22 | % |
| | | | | | | | | | | | | | | | | | | |
Total delinquencies (1) (2) | $ | 558 |
| | 0.71 | % | | $ | 490 |
| | 0.61 | % | | $ | 516 |
| | 0.65 | % | | $ | 613 |
| | 0.77 | % | | $ | 557 |
| | 0.69 | % |
| |
(1) | Excludes loans that are 100% guaranteed by FHA. Total 30-89 days past due guaranteed loans excluded were $38 million at 9/30/2017, $33 million at 6/30/2017, $29 million at 3/31/2017, $34 million at 12/31/2016, and $29 million at 9/30/2016. |
| |
(2) | Excludes loans that are 100% guaranteed by FHA and all guaranteed loans sold to GNMA where Regions has the right but not the obligation to repurchase. Total 90 days or more past due guaranteed loans excluded were $94 million at 9/30/2017, $85 million at 6/30/2017, $100 million at 3/31/2017, $113 million at 12/31/2016, and $99 million at 9/30/2016. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Troubled Debt Restructurings
|
| | | | | | | | | | | | | | | | | | | |
| As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Current: | | | | | | | | | |
Commercial | $ | 252 |
| | $ | 348 |
| | $ | 250 |
| | $ | 230 |
| | $ | 205 |
|
Investor real estate | 75 |
| | 96 |
| | 68 |
| | 86 |
| | 118 |
|
Residential first mortgage | 332 |
| | 342 |
| | 334 |
| | 325 |
| | 329 |
|
Home equity | 245 |
| | 257 |
| | 266 |
| | 272 |
| | 280 |
|
Consumer credit card | 1 |
| | 1 |
| | 2 |
| | 2 |
| | 2 |
|
Other consumer | 8 |
| | 9 |
| | 10 |
| | 10 |
| | 10 |
|
Total current | 913 |
| | 1,053 |
| | 930 |
| | 925 |
| | 944 |
|
Accruing 30-89 DPD: |
| | | | | | | | |
Commercial | 10 |
| | 18 |
| | 3 |
| | 11 |
| | 6 |
|
Investor real estate | 29 |
| | 12 |
| | 41 |
| | 4 |
| | 2 |
|
Residential first mortgage | 49 |
| | 46 |
| | 51 |
| | 55 |
| | 54 |
|
Home equity | 12 |
| | 11 |
| | 11 |
| | 14 |
| | 16 |
|
Other consumer | 1 |
| | 1 |
| | — |
| | 1 |
| | 1 |
|
Total accruing 30-89 DPD | 101 |
| | 88 |
| | 106 |
| | 85 |
| | 79 |
|
Total accruing and <90 DPD | 1,014 |
| | 1,141 |
| | 1,036 |
| | 1,010 |
| | 1,023 |
|
Non-accrual or 90+ DPD: |
| | | | | | | | |
Commercial | 238 |
| | 227 |
| | 238 |
| | 279 |
| | 194 |
|
Investor real estate | 1 |
| | 2 |
| | 4 |
| | 5 |
| | 9 |
|
Residential first mortgage | 64 |
| | 66 |
| | 71 |
| | 74 |
| | 76 |
|
Home equity | 15 |
| | 14 |
| | 15 |
| | 17 |
| | 17 |
|
Total non-accrual or 90+DPD | 318 |
| | 309 |
| | 328 |
| | 375 |
| | 296 |
|
Total TDRs - Loans | $ | 1,332 |
| | $ | 1,450 |
| | $ | 1,364 |
| | $ | 1,385 |
| | $ | 1,319 |
|
TDRs - Held For Sale | 1 |
| | 3 |
| | 7 |
| | 3 |
| | 6 |
|
Total TDRs | $ | 1,333 |
| | $ | 1,453 |
| | $ | 1,371 |
| | $ | 1,388 |
| | $ | 1,325 |
|
| | | | | | | | | |
| | | | | | | | | |
Total TDRs - Loans by Portfolio | | | | | | | | | |
| As of |
($ amounts in millions) | 9/30/2017 |
| | 6/30/2017 |
| | 3/31/2017 |
| | 12/31/2016 |
| | 9/30/2016 |
|
Total commercial TDRs | $ | 500 |
|
| $ | 593 |
|
| $ | 491 |
|
| $ | 520 |
|
| $ | 405 |
|
Total investor real estate TDRs | 105 |
|
| 110 |
|
| 113 |
|
| 95 |
|
| 129 |
|
Total consumer TDRs | 727 |
|
| 747 |
|
| 760 |
|
| 770 |
|
| 785 |
|
Total TDRs - Loans | $ | 1,332 |
|
| $ | 1,450 |
|
| $ | 1,364 |
|
| $ | 1,385 |
|
| $ | 1,319 |
|
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Consolidated Balance Sheets (unaudited) |
| | | | | | | | | | | | | | | | | | | |
| As of |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Assets: | | | | | | | | | |
Cash and due from banks | $ | 1,829 |
| | $ | 1,873 |
| | $ | 1,736 |
| | $ | 1,853 |
| | $ | 1,928 |
|
Interest-bearing deposits in other banks | 1,932 |
| | 2,258 |
| | 2,638 |
| | 3,583 |
| | 2,310 |
|
Federal funds sold and securities purchased under agreements to resell | — |
| | — |
| | — |
| | 15 |
| | — |
|
Trading account securities | 193 |
| | 178 |
| | 126 |
| | 124 |
| | 120 |
|
Securities held to maturity | 1,703 |
| | 1,754 |
| | 1,777 |
| | 1,362 |
| | 1,431 |
|
Securities available for sale | 23,659 |
| | 23,608 |
| | 23,521 |
| | 23,781 |
| | 23,859 |
|
Loans held for sale | 388 |
| | 573 |
| | 512 |
| | 718 |
| | 571 |
|
Loans, net of unearned income | 79,356 |
| | 80,127 |
| | 79,869 |
| | 80,095 |
| | 80,883 |
|
Allowance for loan losses | (1,041 | ) | | (1,041 | ) | | (1,061 | ) | | (1,091 | ) | | (1,126 | ) |
Net loans | 78,315 |
| | 79,086 |
|
| 78,808 |
| | 79,004 |
| | 79,757 |
|
Other earning assets | 1,421 |
| | 1,537 |
| | 1,562 |
| | 1,644 |
| | 1,505 |
|
Premises and equipment, net | 2,057 |
| | 2,060 |
| | 2,088 |
| | 2,096 |
| | 2,075 |
|
Interest receivable | 319 |
| | 313 |
| | 308 |
| | 319 |
| | 305 |
|
Goodwill | 4,904 |
| | 4,904 |
| | 4,904 |
| | 4,904 |
| | 4,882 |
|
Residential mortgage servicing rights at fair value (MSRs) | 335 |
| | 346 |
| | 326 |
| | 324 |
| | 238 |
|
Other identifiable intangible assets | 187 |
| | 198 |
| | 209 |
| | 221 |
| | 228 |
|
Other assets | 6,029 |
| | 5,955 |
| | 6,030 |
| | 6,020 |
| | 5,968 |
|
Total assets | $ | 123,271 |
| | $ | 124,643 |
|
| $ | 124,545 |
| | $ | 125,968 |
| | $ | 125,177 |
|
Liabilities and stockholders’ equity: | | | | | | | | | |
Deposits: | | | | | | | | | |
Non-interest-bearing | $ | 37,293 |
| | $ | 37,119 |
| | $ | 37,022 |
| | $ | 36,046 |
| | $ | 36,321 |
|
Interest-bearing | 60,298 |
| | 60,974 |
| | 62,402 |
| | 62,989 |
| | 62,968 |
|
Total deposits | 97,591 |
| | 98,093 |
|
| 99,424 |
| | 99,035 |
| | 99,289 |
|
Borrowed funds: | | | | | | | | | |
Short-term borrowings: | | | | | | | | | |
Other short-term borrowings | 600 |
| | 600 |
| | — |
| | — |
| | — |
|
Total short-term borrowings | 600 |
|
| 600 |
|
| — |
| | — |
| | — |
|
Long-term borrowings | 6,102 |
| | 6,765 |
| | 6,010 |
| | 7,763 |
| | 6,054 |
|
Total borrowed funds | 6,702 |
| | 7,365 |
|
| 6,010 |
| | 7,763 |
|
| 6,054 |
|
Other liabilities | 2,354 |
| | 2,292 |
| | 2,389 |
| | 2,506 |
| | 2,469 |
|
Total liabilities | 106,647 |
| | 107,750 |
|
| 107,823 |
| | 109,304 |
| | 107,812 |
|
Stockholders’ equity: |
|
| | | | | | | | |
Preferred stock, non-cumulative perpetual | 820 |
| | 820 |
| | 820 |
| | 820 |
| | 820 |
|
Common stock | 12 |
| | 12 |
| | 12 |
| | 13 |
| | 13 |
|
Additional paid-in capital | 16,344 |
| | 16,828 |
| | 16,959 |
| | 17,092 |
| | 17,339 |
|
Retained earnings | 1,279 |
| | 1,089 |
| | 873 |
| | 666 |
| | 465 |
|
Treasury stock, at cost | (1,377 | ) | | (1,377 | ) | | (1,377 | ) | | (1,377 | ) | | (1,377 | ) |
Accumulated other comprehensive income (loss), net | (454 | ) | | (479 | ) | | (565 | ) | | (550 | ) | | 105 |
|
Total stockholders’ equity | 16,624 |
| | 16,893 |
|
| 16,722 |
| | 16,664 |
| | 17,365 |
|
Total liabilities and stockholders’ equity | $ | 123,271 |
| | $ | 124,643 |
|
| $ | 124,545 |
| | $ | 125,968 |
| | $ | 125,177 |
|
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
End of Period Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of |
| | | | | | | | | | | 9/30/2017 | | 9/30/2017 |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | vs. 6/30/2017 | | vs. 9/30/2016 |
Commercial and industrial | $ | 35,443 |
| | $ | 35,656 |
| | $ | 35,227 |
| | $ | 35,012 |
| | $ | 35,388 |
| | $ | (213 | ) | | (0.6 | )% | | $ | 55 |
| | 0.2 | % |
Commercial real estate mortgage—owner-occupied | 6,284 |
| | 6,445 |
| | 6,658 |
| | 6,867 |
| | 7,007 |
| | (161 | ) | | (2.5 | )% | | (723 | ) | | (10.3 | )% |
Commercial real estate construction—owner-occupied | 335 |
| | 388 |
| | 357 |
| | 334 |
| | 349 |
| | (53 | ) | | (13.7 | )% | | (14 | ) | | (4.0 | )% |
Total commercial | 42,062 |
| | 42,489 |
| | 42,242 |
| | 42,213 |
| | 42,744 |
| | (427 | ) | | (1.0 | )% | | (682 | ) | | (1.6 | )% |
Commercial investor real estate mortgage | 3,999 |
| | 4,126 |
| | 4,277 |
| | 4,087 |
| | 4,306 |
| | (127 | ) | | (3.1 | )% | | (307 | ) | | (7.1 | )% |
Commercial investor real estate construction | 1,936 |
| | 2,163 |
| | 2,205 |
| | 2,387 |
| | 2,458 |
| | (227 | ) | | (10.5 | )% | | (522 | ) | | (21.2 | )% |
Total investor real estate | 5,935 |
| | 6,289 |
| | 6,482 |
| | 6,474 |
| | 6,764 |
| | (354 | ) | | (5.6 | )% | | (829 | ) | | (12.3 | )% |
Total business | 47,997 |
| | 48,778 |
| | 48,724 |
| | 48,687 |
| | 49,508 |
| | (781 | ) | | (1.6 | )% | | (1,511 | ) | | (3.1 | )% |
Residential first mortgage | 13,903 |
| | 13,765 |
| | 13,565 |
| | 13,440 |
| | 13,402 |
| | 138 |
| | 1.0 | % | | 501 |
| | 3.7 | % |
Home equity—lines of credit (1) | 6,693 |
| | 6,848 |
| | 7,016 |
| | 7,233 |
| | 7,390 |
| | (155 | ) | | (2.3 | )% | | (697 | ) | | (9.4 | )% |
Home equity—closed-end (2) | 3,583 |
| | 3,571 |
| | 3,517 |
| | 3,454 |
| | 3,359 |
| | 12 |
| | 0.3 | % | | 224 |
| | 6.7 | % |
Indirect—vehicles | 2,176 |
| | 2,147 |
| | 2,108 |
| | 2,087 |
| | 2,086 |
| | 29 |
| | 1.4 | % | | 90 |
| | 4.3 | % |
Indirect—vehicles third-party | 1,313 |
| | 1,506 |
| | 1,720 |
| | 1,953 |
| | 1,990 |
| | (193 | ) | | (12.8 | )% | | (677 | ) | | (34.0 | )% |
Indirect—other consumer | 1,318 |
| | 1,188 |
| | 957 |
| | 920 |
| | 838 |
| | 130 |
| | 10.9 | % | | 480 |
| | 57.3 | % |
Consumer credit card | 1,214 |
| | 1,183 |
| | 1,151 |
| | 1,196 |
| | 1,123 |
| | 31 |
| | 2.6 | % | | 91 |
| | 8.1 | % |
Other consumer | 1,159 |
| | 1,141 |
| | 1,111 |
| | 1,125 |
| | 1,187 |
| | 18 |
| | 1.6 | % | | (28 | ) | | (2.4 | )% |
Total consumer | 31,359 |
| | 31,349 |
| | 31,145 |
| | 31,408 |
| | 31,375 |
| | 10 |
| | — | % | | (16 | ) | | (0.1 | )% |
Total Loans | $ | 79,356 |
| | $ | 80,127 |
| | $ | 79,869 |
| | $ | 80,095 |
| | $ | 80,883 |
| | $ | (771 | ) | | (1.0 | )% | | $ | (1,527 | ) | | (1.9 | )% |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
_______ | |
(1) | The balance of Regions' home equity lines of credit consists of $3,440 million of first lien and $3,253 million of second lien at 9/30/2017. |
| |
(2) | The balance of Regions' closed-end home equity loans consists of $3,262 million of first lien and $321 million of second lien at 9/30/2017. |
|
| | | | | | | | | | | | | | |
| As of |
End of Period Loans by Percentage | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Commercial and industrial | 44.7 | % | | 44.5 | % | | 44.1 | % | | 43.7 | % | | 43.8 | % |
Commercial real estate mortgage—owner-occupied | 7.9 | % | | 8.0 | % | | 8.3 | % | | 8.6 | % | | 8.7 | % |
Commercial real estate construction—owner-occupied | 0.4 | % | | 0.5 | % | | 0.4 | % | | 0.4 | % | | 0.4 | % |
Total commercial | 53.0 | % | | 53.0 | % | | 52.8 | % | | 52.7 | % | | 52.9 | % |
Commercial investor real estate mortgage | 5.0 | % | | 5.1 | % | | 5.4 | % | | 5.1 | % | | 5.3 | % |
Commercial investor real estate construction | 2.5 | % | | 2.7 | % | | 2.8 | % | | 3.0 | % | | 3.0 | % |
Total investor real estate | 7.5 | % | | 7.8 | % | | 8.2 | % | | 8.1 | % | | 8.3 | % |
Total business | 60.5 | % | | 60.8 | % | | 61.0 | % | | 60.8 | % | | 61.2 | % |
Residential first mortgage | 17.5 | % | | 17.2 | % | | 17.0 | % | | 16.8 | % | | 16.6 | % |
Home equity—lines of credit | 8.4 | % | | 8.5 | % | | 8.8 | % | | 9.0 | % | | 9.1 | % |
Home equity—closed-end | 4.5 | % | | 4.5 | % | | 4.4 | % | | 4.3 | % | | 4.2 | % |
Indirect—vehicles | 2.7 | % | | 2.7 | % | | 2.6 | % | | 2.6 | % | | 2.6 | % |
Indirect—vehicles third-party | 1.7 | % | | 1.9 | % | | 2.2 | % | | 2.4 | % | | 2.4 | % |
Indirect—other consumer | 1.7 | % | | 1.5 | % | | 1.2 | % | | 1.2 | % | | 1.0 | % |
Consumer credit card | 1.5 | % | | 1.5 | % | | 1.4 | % | | 1.5 | % | | 1.4 | % |
Other consumer | 1.5 | % | | 1.4 | % | | 1.4 | % | | 1.4 | % | | 1.5 | % |
Total consumer | 39.5 | % | | 39.2 | % | | 39.0 | % | | 39.2 | % | | 38.8 | % |
Total Loans | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % | | 100.0 | % |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Average Balances of Loans
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Balances |
($ amounts in millions) | 3Q17 | | 2Q17 | | 1Q17 | | 4Q16 | | 3Q16 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Commercial and industrial | $ | 35,438 |
| | $ | 35,596 |
| | $ | 35,330 |
| | $ | 35,149 |
| | $ | 35,733 |
| | $ | (158 | ) | | (0.4 | )% | | $ | (295 | ) | | (0.8 | )% |
Commercial real estate mortgage—owner-occupied | 6,413 |
| | 6,562 |
| | 6,793 |
| | 6,963 |
| | 7,106 |
| | (149 | ) | | (2.3 | )% | | (693 | ) | | (9.8 | )% |
Commercial real estate construction—owner-occupied | 332 |
| | 365 |
| | 346 |
| | 356 |
| | 345 |
| | (33 | ) | | (9.0 | )% | | (13 | ) | | (3.8 | )% |
Total commercial | 42,183 |
| | 42,523 |
| | 42,469 |
| | 42,468 |
| | 43,184 |
| | (340 | ) | | (0.8 | )% | | (1,001 | ) | | (2.3 | )% |
Commercial investor real estate mortgage | 4,065 |
| | 4,235 |
| | 4,229 |
| | 4,231 |
| | 4,444 |
| | (170 | ) | | (4.0 | )% | | (379 | ) | | (8.5 | )% |
Commercial investor real estate construction | 2,010 |
| | 2,205 |
| | 2,246 |
| | 2,441 |
| | 2,535 |
| | (195 | ) | | (8.8 | )% | | (525 | ) | | (20.7 | )% |
Total investor real estate | 6,075 |
| | 6,440 |
| | 6,475 |
| | 6,672 |
| | 6,979 |
| | (365 | ) | | (5.7 | )% | | (904 | ) | | (13.0 | )% |
Total business | 48,258 |
| | 48,963 |
| | 48,944 |
| | 49,140 |
| | 50,163 |
| | (705 | ) | | (1.4 | )% | | (1,905 | ) | | (3.8 | )% |
Residential first mortgage | 13,808 |
| | 13,637 |
| | 13,469 |
| | 13,485 |
| | 13,249 |
| | 171 |
| | 1.3 | % | | 559 |
| | 4.2 | % |
Home equity—lines of credit | 6,763 |
| | 6,941 |
| | 7,124 |
| | 7,308 |
| | 7,473 |
| | (178 | ) | | (2.6 | )% | | (710 | ) | | (9.5 | )% |
Home equity—closed-end | 3,578 |
| | 3,534 |
| | 3,482 |
| | 3,403 |
| | 3,302 |
| | 44 |
| | 1.2 | % | | 276 |
| | 8.4 | % |
Indirect—vehicles | 2,156 |
| | 2,131 |
| | 2,108 |
| | 2,075 |
| | 2,110 |
| | 25 |
| | 1.2 | % | | 46 |
| | 2.2 | % |
Indirect—vehicles third-party | 1,406 |
| | 1,611 |
| | 1,835 |
| | 2,021 |
| | 2,003 |
| | (205 | ) | | (12.7 | )% | | (597 | ) | | (29.8 | )% |
Indirect—other consumer | 1,258 |
| | 1,001 |
| | 937 |
| | 889 |
| | 779 |
| | 257 |
| | 25.7 | % | | 479 |
| | 61.5 | % |
Consumer credit card | 1,200 |
| | 1,164 |
| | 1,166 |
| | 1,146 |
| | 1,110 |
| | 36 |
| | 3.1 | % | | 90 |
| | 8.1 | % |
Other consumer | 1,158 |
| | 1,128 |
| | 1,113 |
| | 1,122 |
| | 1,094 |
| | 30 |
| | 2.7 | % | | 64 |
| | 5.9 | % |
Total consumer | 31,327 |
| | 31,147 |
| | 31,234 |
| | 31,449 |
| | 31,120 |
| | 180 |
| | 0.6 | % | | 207 |
| | 0.7 | % |
Total Loans | $ | 79,585 |
| | $ | 80,110 |
| | $ | 80,178 |
| | $ | 80,589 |
| | $ | 81,283 |
| | $ | (525 | ) | | (0.7 | )% | | $ | (1,698 | ) | | (2.1 | )% |
|
| | | | | | | | | | | | | | |
| Average Balances |
| Nine Months Ended September 30 |
($ amounts in millions) | 2017 | | 2016 | | 2017 vs. 2016 |
Commercial and industrial | $ | 35,455 |
| | $ | 36,108 |
| | $ | (653 | ) | | (1.8 | )% |
Commercial real estate mortgage—owner-occupied | 6,588 |
| | 7,309 |
| | (721 | ) | | (9.9 | )% |
Commercial real estate construction—owner-occupied | 348 |
| | 351 |
| | (3 | ) | | (0.9 | )% |
Total commercial | 42,391 |
| | 43,768 |
| | (1,377 | ) | | (3.1 | )% |
Commercial investor real estate mortgage | 4,176 |
| | 4,424 |
| | (248 | ) | | (5.6 | )% |
Commercial investor real estate construction | 2,153 |
| | 2,572 |
| | (419 | ) | | (16.3 | )% |
Total investor real estate | 6,329 |
| | 6,996 |
| | (667 | ) | | (9.5 | )% |
Total business | 48,720 |
| | 50,764 |
| | (2,044 | ) | | (4.0 | )% |
Residential first mortgage | 13,639 |
| | 13,024 |
| | 615 |
| | 4.7 | % |
Home equity—lines of credit | 6,941 |
| | 7,628 |
| | (687 | ) | | (9.0 | )% |
Home equity—closed-end | 3,532 |
| | 3,238 |
| | 294 |
| | 9.1 | % |
Indirect—vehicles | 2,132 |
| | 2,079 |
| | 53 |
| | 2.5 | % |
Indirect—vehicles third-party | 1,616 |
| | 2,027 |
| | (411 | ) | | (20.3 | )% |
Indirect—other consumer | 1,066 |
| | 688 |
| | 378 |
| | 54.9 | % |
Consumer credit card | 1,177 |
| | 1,075 |
| | 102 |
| | 9.5 | % |
Other consumer | 1,133 |
| | 1,060 |
| | 73 |
| | 6.9 | % |
Total consumer | 31,236 |
| | 30,819 |
| | 417 |
| | 1.4 | % |
Total Loans | $ | 79,956 |
| | $ | 81,583 |
| | $ | (1,627 | ) | | (2.0 | )% |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
End of Period Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| As of |
| | | | | | | | | | | 9/30/2017 | | 9/30/2017 |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | vs. 6/30/2017 | | vs. 9/30/2016 |
Customer Deposits | | | | | | | | | | | | | | | | | |
Interest-free deposits | $ | 37,293 |
| | $ | 37,119 |
| | $ | 37,022 |
| | $ | 36,046 |
| | $ | 36,321 |
| | $ | 174 |
| | 0.5 | % | | $ | 972 |
| | 2.7 | % |
Interest-bearing checking | 18,976 |
| | 19,233 |
| | 19,668 |
| | 20,259 |
| | 20,016 |
| | (257 | ) | | (1.3 | )% | | (1,040 | ) | | (5.2 | )% |
Savings | 8,364 |
| | 8,346 |
| | 8,367 |
| | 7,840 |
| | 7,786 |
| | 18 |
| | 0.2 | % | | 578 |
| | 7.4 | % |
Money market—domestic | 25,886 |
| | 26,384 |
| | 27,207 |
| | 27,293 |
| | 27,534 |
| | (498 | ) | | (1.9 | )% | | (1,648 | ) | | (6.0 | )% |
Money market—foreign | 36 |
| | 71 |
| | 96 |
| | 186 |
| | 237 |
| | (35 | ) | | (49.3 | )% | | (201 | ) | | (84.8 | )% |
Low-cost deposits | 90,555 |
| | 91,153 |
| | 92,360 |
| | 91,624 |
| | 91,894 |
| | (598 | ) | | (0.7 | )% | | (1,339 | ) | | (1.5 | )% |
Time deposits | 7,036 |
| | 6,940 |
| | 7,064 |
| | 7,183 |
| | 7,366 |
| | 96 |
| | 1.4 | % | | (330 | ) | | (4.5 | )% |
Total Customer Deposits | 97,591 |
| | 98,093 |
| | 99,424 |
| | 98,807 |
| | 99,260 |
| | (502 | ) | | (0.5 | )% | | (1,669 | ) | | (1.7 | )% |
Corporate Treasury Deposits |
|
| | | | | | | | | | | |
|
| | | |
|
|
Time deposits | — |
| | — |
| | — |
| | 228 |
| | 29 |
| | — |
| | NM |
| | (29 | ) | | (100.0 | )% |
Total Deposits | $ | 97,591 |
| | $ | 98,093 |
| | $ | 99,424 |
| | $ | 99,035 |
| | $ | 99,289 |
| | $ | (502 | ) | | (0.5 | )% | | $ | (1,698 | ) | | (1.7 | )% |
| | | | | | | | | | | | | | | | | |
| As of |
| | | | | | | | | | | 9/30/2017 | | 9/30/2017 |
($ amounts in millions) | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 | | vs. 6/30/2017 | | vs. 9/30/2016 |
Consumer Bank Segment | $ | 57,592 |
| | $ | 57,761 |
| | $ | 58,083 |
| | $ | 56,267 |
| | $ | 56,184 |
| | $ | (169 | ) | | (0.3 | )% | | $ | 1,408 |
| | 2.5 | % |
Corporate Bank Segment | 27,217 |
| | 27,715 |
| | 27,836 |
| | 28,280 |
| | 28,356 |
| | (498 | ) | | (1.8 | )% | | (1,139 | ) | | (4.0 | )% |
Wealth Management Segment | 9,826 |
| | 9,568 |
| | 10,169 |
| | 10,438 |
| | 10,622 |
| | 258 |
| | 2.7 | % | | (796 | ) | | (7.5 | )% |
Other | 2,956 |
| | 3,049 |
| | 3,336 |
| | 4,050 |
| | 4,127 |
| | (93 | ) | | (3.1 | )% | | (1,171 | ) | | (28.4 | )% |
Total Deposits | $ | 97,591 |
| | $ | 98,093 |
| | $ | 99,424 |
| | $ | 99,035 |
| | $ | 99,289 |
| | $ | (502 | ) | | (0.5 | )% | | $ | (1,698 | ) | | (1.7 | )% |
| | | | | | | | | | | | | | | | | |
| | | | As of |
End of Period Deposits by Percentage | | | | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Customer Deposits | | | | | | | | | | | | |
Interest-free deposits | | | | 38.2 | % | | 37.8 | % |
| 37.2 | % | | 36.4 | % | | 36.6 | % |
Interest-bearing checking | | | | 19.4 | % | | 19.6 | % |
| 19.8 | % | | 20.5 | % | | 20.2 | % |
Savings | | | | 8.6 | % | | 8.5 | % |
| 8.4 | % | | 7.9 | % | | 7.9 | % |
Money market—domestic | | | | 26.5 | % | | 26.9 | % | | 27.4 | % | | 27.5 | % | | 27.7 | % |
Money market—foreign | | | | 0.1 | % | | 0.1 | % |
| 0.1 | % | | 0.2 | % | | 0.2 | % |
Low-cost deposits | | | | 92.8 | % | | 92.9 | % |
| 92.9 | % | | 92.5 | % | | 92.6 | % |
Time deposits | | | | 7.2 | % | | 7.1 | % |
| 7.1 | % | | 7.3 | % | | 7.4 | % |
Total Customer Deposits | | | | 100.0 | % | | 100.0 | % |
| 100.0 | % | | 99.8 | % | | 100.0 | % |
Corporate Treasury Deposits | | | | | | | | | | | | |
Time deposits | | | | — | % | | — | % |
| — | % | | 0.2 | % | | — | % |
Total Deposits | | | | 100.0 | % | | 100.0 | % |
| 100.0 | % | | 100.0 | % | | 100.0 | % |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Average Balances of Deposits
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Balances |
($ amounts in millions) | 3Q17 | | 2Q17 | | 1Q17 | | 4Q16 | | 3Q16 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Customer Deposits | | | | | | | | | | | | | | | | | |
Interest-free deposits | $ | 36,522 |
| | $ | 36,141 |
| | $ | 35,628 |
| | $ | 36,158 |
| | $ | 35,469 |
| | $ | 381 |
| | 1.1 | % | | $ | 1,053 |
| | 3.0 | % |
Interest-bearing checking | 18,741 |
| | 19,272 |
| | 19,915 |
| | 19,769 |
| | 20,267 |
| | (531 | ) | | (2.8 | )% | | (1,526 | ) | | (7.5 | )% |
Savings | 8,346 |
| | 8,359 |
| | 8,050 |
| | 7,811 |
| | 7,779 |
| | (13 | ) | | (0.2 | )% | | 567 |
| | 7.3 | % |
Money market—domestic | 26,265 |
| | 26,630 |
| | 27,083 |
| | 27,039 |
| | 26,701 |
| | (365 | ) | | (1.4 | )% | | (436 | ) | | (1.6 | )% |
Money market—foreign | 60 |
| | 82 |
| | 143 |
| | 215 |
| | 273 |
| | (22 | ) | | (26.8 | )% | | (213 | ) | | (78.0 | )% |
Low-cost deposits | 89,934 |
| | 90,484 |
| | 90,819 |
| | 90,992 |
| | 90,489 |
| | (550 | ) | | (0.6 | )% | | (555 | ) | | (0.6 | )% |
Time deposits | 6,929 |
| | 7,005 |
| | 7,099 |
| | 7,300 |
| | 7,346 |
| | (76 | ) | | (1.1 | )% | | (417 | ) | | (5.7 | )% |
Total Customer Deposits | 96,863 |
| | 97,489 |
| | 97,918 |
| | 98,292 |
| | 97,835 |
| | (626 | ) | | (0.6 | )% | | (972 | ) | | (1.0 | )% |
Corporate Treasury Deposits | | | | | | | | | | | | | | | | | |
Time deposits | — |
| | — |
| | 49 |
| | 205 |
| | 101 |
| | — |
| | NM |
| | (101 | ) | | (100.0 | )% |
Total Deposits | $ | 96,863 |
| | $ | 97,489 |
| | $ | 97,967 |
| | $ | 98,497 |
| | $ | 97,936 |
| | $ | (626 | ) | | (0.6 | )% | | $ | (1,073 | ) | | (1.1 | )% |
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Average Balances |
($ amounts in millions) | 3Q17 | | 2Q17 | | 1Q17 | | 4Q16 | | 3Q16 | | 3Q17 vs. 2Q17 | | 3Q17 vs. 3Q16 |
Consumer Bank Segment | $ | 56,980 |
| | $ | 57,133 |
| | $ | 56,243 |
| | $ | 55,638 |
| | $ | 55,186 |
| | $ | (153 | ) | | (0.3 | )% | | $ | 1,794 |
| | 3.3 | % |
Corporate Bank Segment | 27,607 |
| | 27,584 |
| | 28,165 |
| | 28,730 |
| | 28,293 |
| | 23 |
| | 0.1 | % | | (686 | ) | | (2.4 | )% |
Wealth Management Segment | 9,269 |
| | 9,545 |
| | 10,041 |
| | 10,245 |
| | 10,643 |
| | (276 | ) | | (2.9 | )% | | (1,374 | ) | | (12.9 | )% |
Other | 3,007 |
| | 3,227 |
| | 3,518 |
| | 3,884 |
| | 3,814 |
| | (220 | ) | | (6.8 | )% | | (807 | ) | | (21.2 | )% |
Total Deposits | $ | 96,863 |
| | $ | 97,489 |
| | $ | 97,967 |
| | $ | 98,497 |
| | $ | 97,936 |
| | $ | (626 | ) | | (0.6 | )% | | $ | (1,073 | ) | | (1.1 | )% |
|
| | | | | | | | | | | | | | |
| Average Balances |
| Nine Months Ended September 30 |
($ amounts in millions) | 2017 | | 2016 | | 2017 vs. 2016 |
Customer Deposits | | | | |
| |
|
Interest-free deposits | $ | 36,100 |
| | $ | 35,107 |
| | $ | 993 |
| | 2.8 | % |
Interest-bearing checking | 19,305 |
| | 20,755 |
| | (1,450 | ) | | (7.0 | )% |
Savings | 8,253 |
| | 7,688 |
| | 565 |
| | 7.3 | % |
Money market—domestic | 26,656 |
| | 26,536 |
| | 120 |
| | 0.5 | % |
Money market—foreign | 95 |
| | 258 |
| | (163 | ) | | (63.2 | )% |
Low-cost deposits | 90,409 |
| | 90,344 |
| | 65 |
| | 0.1 | % |
Time deposits | 7,010 |
| | 7,265 |
| | (255 | ) | | (3.5 | )% |
Total Customer Deposits | 97,419 |
| | 97,609 |
| | (190 | ) | | (0.2 | )% |
Corporate Treasury Deposits | | | | |
| |
|
Time deposits | 16 |
| | 120 |
| | (104 | ) | | (86.7 | )% |
Total Deposits | $ | 97,435 |
| | $ | 97,729 |
| | $ | (294 | ) | | (0.3 | )% |
|
| | | | | | | | | | | | | | |
| Average Balances |
| Nine Months Ended September 30 |
($ amounts in millions) | 2017 | | 2016 | | 2017 vs. 2016 |
Consumer Bank Segment | $ | 56,788 |
| | $ | 54,463 |
| | $ | 2,325 |
| | 4.3 | % |
Corporate Bank Segment | 27,783 |
| | 27,841 |
| | (58 | ) | | (0.2 | )% |
Wealth Management Segment | 9,615 |
| | 11,409 |
| | (1,794 | ) | | (15.7 | )% |
Other | 3,249 |
| | 4,016 |
| | (767 | ) | | (19.1 | )% |
Total Deposits | $ | 97,435 |
| | $ | 97,729 |
| | $ | (294 | ) | | (0.3 | )% |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Reconciliation to GAAP Financial Measures
Tangible Common Ratios and Capital
The following tables provide the calculation of the end of period “tangible common stockholders’ equity” and "tangible common book value per share" ratios, a reconciliation of stockholders’ equity (GAAP) to tangible common stockholders’ equity (non-GAAP), and the fully phased-in pro-forma of Basel III common equity Tier 1 (non-GAAP).
The calculation of the fully phased-in pro-forma "Common equity Tier 1" (CET1) is based on Regions’ understanding of the Final Basel III requirements. For Regions, the Basel III framework became effective on a phased-in approach starting in 2015 with full implementation beginning in 2019. The calculation provided below includes estimated pro-forma amounts for the ratio on a fully phased-in basis. Regions’ current understanding of the final framework includes certain assumptions, including the Company’s interpretation of the requirements, and informal feedback received through the regulatory process. Regions’ understanding of the framework is evolving and will likely change as analyses and discussions with regulators continue. Because Regions is not currently subject to the fully phased-in capital rules, this pro-forma measure is considered to be a non-GAAP financial measure, and other entities may calculate it differently from Regions’ disclosed calculation.
A company's regulatory capital is often expressed as a percentage of risk-weighted assets. Under the risk-based capital framework, a company’s balance sheet assets and credit equivalent amounts of off-balance sheet items are assigned to broad risk categories. The aggregated dollar amount in each category is then multiplied by the prescribed risk-weighted percentage. The resulting weighted values from each of the categories are added together and this sum is the risk-weighted assets total that, as adjusted, comprises the denominator of certain risk-based capital ratios. Common equity Tier 1 capital is then divided by this denominator (risk-weighted assets) to determine the common equity Tier 1 capital ratio. The amounts disclosed as risk-weighted assets are calculated consistent with banking regulatory requirements on a fully phased-in basis.
Since analysts and banking regulators may assess Regions’ capital adequacy using tangible common stockholders' equity and the fully phased-in Basel III framework, we believe that it is useful to provide investors the ability to assess Regions’ capital adequacy on these same bases.
|
| | | | | | | | | | | | | | | | | | | | |
| | As of and for Quarter Ended |
($ amounts in millions, except per share data) | | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Tangible Common Ratios—Consolidated | |
|
| | | | | | | | |
Stockholders’ equity (GAAP) | | $ | 16,624 |
| | $ | 16,893 |
| | $ | 16,722 |
| | $ | 16,664 |
| | $ | 17,365 |
|
Less: | |
|
| | | | | | | | |
Preferred stock (GAAP) | | 820 |
| | 820 |
| | 820 |
| | 820 |
| | 820 |
|
Intangible assets (GAAP) | | 5,091 |
| | 5,102 |
| | 5,113 |
| | 5,125 |
| | 5,110 |
|
Deferred tax liability related to intangibles (GAAP) | | (154 | ) | | (156 | ) | | (156 | ) | | (155 | ) | | (160 | ) |
Tangible common stockholders’ equity (non-GAAP) | A | $ | 10,867 |
| | $ | 11,127 |
| | $ | 10,945 |
| | $ | 10,874 |
| | $ | 11,595 |
|
Total assets (GAAP) | | $ | 123,271 |
| | $ | 124,643 |
| | $ | 124,545 |
| | $ | 125,968 |
| | $ | 125,177 |
|
Less: | |
|
| | | | | | | | |
Intangible assets (GAAP) | | 5,091 |
| | 5,102 |
| | 5,113 |
| | 5,125 |
| | 5,110 |
|
Deferred tax liability related to intangibles (GAAP) | | (154 | ) | | (155 | ) | | (156 | ) | | (155 | ) | | (160 | ) |
Tangible assets (non-GAAP) | B | $ | 118,334 |
| | $ | 119,696 |
| | $ | 119,588 |
| | $ | 120,998 |
| | $ | 120,227 |
|
Shares outstanding—end of quarter | C | 1,165 |
| | 1,199 |
| | 1,205 |
| | 1,215 |
| | 1,236 |
|
Tangible common stockholders’ equity to tangible assets (non-GAAP) | A/B | 9.18 | % | | 9.30 | % | | 9.15 | % | | 8.99 | % | | 9.64 | % |
Tangible common book value per share (non-GAAP) | A/C | $ | 9.33 |
| | $ | 9.28 |
| | $ | 9.08 |
| | $ | 8.95 |
| | $ | 9.38 |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | As of and for Quarter Ended |
($ amounts in millions) | | 9/30/2017 | | 6/30/2017 | | 3/31/2017 | | 12/31/2016 | | 9/30/2016 |
Basel III Common Equity Tier 1 Ratio—Fully Phased-In Pro-Forma (1) | | | | | | | |
|
| | |
Stockholder's equity (GAAP) | | $ | 16,624 |
| | $ | 16,893 |
| | $ | 16,722 |
| | $ | 16,664 |
| | $ | 17,365 |
|
Non-qualifying goodwill and intangibles | | (4,921 | ) | | (4,932 | ) | | (4,943 | ) | | (4,955 | ) | | (4,936 | ) |
Adjustments, including all components of accumulated other comprehensive income, disallowed deferred tax assets, threshold deductions and other adjustments | | 406 |
| | 432 |
| | 510 |
| | 489 |
| | (173 | ) |
Preferred stock (GAAP) | | (820 | ) | | (820 | ) | | (820 | ) | | (820 | ) | | (820 | ) |
Basel III common equity Tier 1—Fully Phased-In Pro-Forma (non-GAAP) | D | $ | 11,289 |
| | $ | 11,573 |
| | $ | 11,469 |
| | $ | 11,378 |
| | $ | 11,436 |
|
Basel III risk-weighted assets—Fully Phased-In Pro-Forma (non-GAAP) (2) | E | $ | 100,891 |
| | $ | 101,894 |
| | $ | 102,199 |
| | $ | 102,975 |
| | $ | 103,749 |
|
Basel III common equity Tier 1 ratio—Fully Phased-In Pro-Forma (non-GAAP) | D/E | 11.2 | % | | 11.4 | % | | 11.2 | % | | 11.1 | % | | 11.0 | % |
| |
(1) | Current quarter amounts and the resulting ratio are estimated. |
| |
(2) | Regions continues to develop systems and internal controls to precisely calculate risk-weighted assets as required by Basel III on a fully phased-in basis. The amounts included above are a reasonable approximation, based on our understanding of the requirements. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
Forward-Looking Statements
This release may include forward-looking statements as defined in the Private Securities Litigation Reform Act of 1995, which reflect Regions’ current views with respect to future events and financial performance. Forward-looking statements are not based on historical information, but rather are related to future operations, strategies, financial results or other developments. Forward-looking statements are based on management’s expectations as well as certain assumptions and estimates made by, and information available to, management at the time the statements are made. Those statements are based on general assumptions and are subject to various risks, uncertainties and other factors that may cause actual results to differ materially from the views, beliefs and projections expressed in such statements. These risks, uncertainties and other factors include, but are not limited to, those described below:
| |
• | Current and future economic and market conditions in the United States generally or in the communities we serve, including the effects of declines in property values, unemployment rates and potential reductions of economic growth, which may adversely affect our lending and other businesses and our financial results and conditions. |
| |
• | Possible changes in trade, monetary and fiscal policies of, and other activities undertaken by, governments, agencies, central banks and similar organizations, which could have a material adverse effect on our earnings. |
| |
• | The effects of a possible downgrade in the U.S. government’s sovereign credit rating or outlook, which could result in risks to us and general economic conditions that we are not able to predict. |
| |
• | Possible changes in market interest rates or capital markets could adversely affect our revenue and expense, the value of assets and obligations, and the availability and cost of capital and liquidity. |
| |
• | Any impairment of our goodwill or other intangibles, or any adjustment of valuation allowances on our deferred tax assets due to adverse changes in the economic environment, declining operations of the reporting unit, or other factors. |
| |
• | Possible changes in the creditworthiness of customers and the possible impairment of the collectability of loans and leases, including operating leases. |
| |
• | Changes in the speed of loan prepayments, loan origination and sale volumes, charge-offs, loan loss provisions or actual loan losses where our allowance for loan losses may not be adequate to cover our eventual losses. |
| |
• | Possible acceleration of prepayments on mortgage-backed securities due to low interest rates, and the related acceleration of premium amortization on those securities. |
| |
• | Our ability to effectively compete with other financial services companies, some of whom possess greater financial resources than we do and are subject to different regulatory standards than we are. |
| |
• | Loss of customer checking and savings account deposits as customers pursue other, higher-yield investments, which could increase our funding costs. |
| |
• | Our inability to develop and gain acceptance from current and prospective customers for new products and services in a timely manner could have a negative impact on our revenue. |
| |
• | The effects of any developments, changes or actions relating to any litigation or regulatory proceedings brought against us or any of our subsidiaries. |
| |
• | Changes in laws and regulations affecting our businesses, such as the Dodd-Frank Act and other legislation and regulations relating to bank products and services, as well as changes in the enforcement and interpretation of such laws and regulations by applicable governmental and self-regulatory agencies, which could require us to change certain business practices, increase compliance risk, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
| |
• | Our ability to obtain a regulatory non-objection (as part of the CCAR process or otherwise) to take certain capital actions, including paying dividends and any plans to increase common stock dividends, repurchase common stock under current or future programs, or redeem preferred stock or other regulatory capital instruments, may impact our ability to return capital to stockholders and market perceptions of us. |
| |
• | Our ability to comply with stress testing and capital planning requirements (as part of the CCAR process or otherwise) may continue to require a significant investment of our managerial resources due to the importance and intensity of such tests and requirements. |
| |
• | Our ability to comply with applicable capital and liquidity requirements (including, among other things, the Basel III capital standards and the LCR rule), including our ability to generate capital internally or raise capital on favorable terms, and if we fail to meet requirements, our financial condition could be negatively impacted. |
| |
• | The Basel III framework calls for additional risk-based capital surcharges for globally systemically important banks. Although we are not subject to such surcharges, it is possible that in the future we may become subject to similar surcharges. |
| |
• | The costs, including possibly incurring fines, penalties, or other negative effects (including reputational harm) of any adverse judicial, administrative, or arbitral rulings or proceedings, regulatory enforcement actions, or other legal actions to which we or any of our subsidiaries are a party, and which may adversely affect our results. |
| |
• | Our ability to manage fluctuations in the value of assets and liabilities and off-balance sheet exposure so as to maintain sufficient capital and liquidity to support our business. |
| |
• | Our ability to execute on our strategic and operational plans, including our ability to fully realize the financial and non-financial benefits relating to our strategic initiatives. |
| |
• | The success of our marketing efforts in attracting and retaining customers. |
| |
• | Possible changes in consumer and business spending and saving habits and the related effect on our ability to increase assets and to attract deposits, which could adversely affect our net income. |
| |
• | Our ability to recruit and retain talented and experienced personnel to assist in the development, management and operation of our products and services may be affected by changes in laws and regulations in effect from time to time. |
| |
• | Fraud or misconduct by our customers, employees or business partners. |
| |
• | Any inaccurate or incomplete information provided to us by our customers or counterparties. |
| |
• | The risks and uncertainties related to our acquisition and integration of other companies. |
Regions Financial Corporation and Subsidiaries
Financial Supplement to Third Quarter 2017 Earnings Release
| |
• | Inability of our framework to manage risks associated with our business such as credit risk and operational risk, including third-party vendors and other service providers, which could, among other things, result in a breach of operating or security systems as a result of a cyber attack or similar act. |
| |
• | The inability of our internal disclosure controls and procedures to prevent, detect or mitigate any material errors or fraudulent acts. |
| |
• | The effects of geopolitical instability, including wars, conflicts and terrorist attacks and the potential impact, directly or indirectly, on our businesses. |
| |
• | The effects of man-made and natural disasters, including fires, floods, droughts, tornadoes, hurricanes, and environmental damage, which may negatively affect our operations and/or our loan portfolios and increase our cost of conducting business. |
| |
• | Changes in commodity market prices and conditions could adversely affect the cash flows of our borrowers operating in industries that are impacted by changes in commodity prices (including businesses indirectly impacted by commodities prices such as businesses that transport commodities or manufacture equipment used in the production of commodities), which could impair their ability to service any loans outstanding to them and/or reduce demand for loans in those industries. |
| |
• | Our inability to keep pace with technological changes could result in losing business to competitors. |
| |
• | Our ability to identify and address cyber-security risks such as data security breaches, “denial of service” attacks, malware, “hacking” and identity theft, a failure of which could disrupt our business and result in the disclosure of and/or misuse or misappropriation of confidential or proprietary information; disruption or damage to our systems; increased costs; losses; or adverse effects to our reputation. |
| |
• | Our ability to realize our adjusted efficiency ratio target as part of our expense management initiatives. |
| |
• | Significant disruption of, or loss of public confidence in, the Internet and services and devices used to access the Internet could affect the ability of our customers to access their accounts and conduct banking transactions. |
| |
• | Possible downgrades in our credit ratings or outlook could increase the costs of funding from capital markets. |
| |
• | The effects of problems encountered by other financial institutions that adversely affect us or the banking industry generally could require us to change certain business practices, reduce our revenue, impose additional costs on us, or otherwise negatively affect our businesses. |
| |
• | The effects of the failure of any component of our business infrastructure provided by a third party could disrupt our businesses; result in the disclosure of and/or misuse of confidential information or proprietary information; increase our costs; negatively affect our reputation; and cause losses. |
| |
• | Our ability to receive dividends from our subsidiaries could affect our liquidity and ability to pay dividends to stockholders. |
| |
• | Changes in accounting policies or procedures as may be required by the FASB or other regulatory agencies could materially affect how we report our financial results. |
| |
• | Other risks identified from time to time in reports that we file with the SEC. |
| |
• | The effects of any damage to our reputation resulting from developments related to any of the items identified above. |
The foregoing list of factors is not exhaustive. For discussion of these and other factors that may cause actual results to differ from expectations, look under the captions “Forward-Looking Statements” and “Risk Factors” of Regions’ Annual Report on Form 10-K for the year ended December 31, 2016, as filed with the SEC.
The words “anticipates,” “intends,” “plans,” “seeks,” “believes,” “estimates,” “expects,” “targets,” “projects,” “outlook,” “forecast,” “will,” “may,” “could,” “should,” “can,” and similar expressions often signify forward-looking statements. You should not place undue reliance on any forward-looking statements, which speak only as of the date made. We assume no obligation to update or revise any forward-looking statements that are made from time to time.
Regions’ Investor Relations contact is Dana Nolan at (205) 264-7040; Regions’ Media contact is Evelyn Mitchell at (205) 264-4551.