Exhibit 99.1
SUMMARY RESULTS
Quarterly, Unaudited
| | | | | | | | | 1Q21 Change vs. |
| ($s in millions, except per share and balance sheet data) | | 1Q21 | | 4Q20 | | 4Q20 |
| | | | | | | | | | | | $/bp | | | % |
| Income Statement | | | | | | | | | | | | | | | | |
| Net interest income | | $ | 508 | | | $ | 522 | | | $ | (14 | ) | | | (3 | ) |
| Noninterest income | | | 298 | | | | 288 | | | | 10 | | | | 3 | |
| Total revenue | | | 806 | | | | 810 | | | | (4 | ) | | | (1 | ) |
| Noninterest expense | | | 544 | | | | 508 | | | | 36 | | | | 7 | |
| Pre-provision net revenue1 | | | 262 | | | | 302 | | | | (40 | ) | | | (13 | ) |
| Provision for credit losses | | | (45 | ) | | | 1 | | | | (46 | ) | | | NM | |
| Income before income taxes | | | 307 | | | | 301 | | | | 6 | | | | 2 | |
| Provision for income taxes | | | 71 | | | | 56 | | | | 15 | | | | 26 | |
| Net income | | | 235 | | | | 245 | | | | (10 | ) | | | (4 | ) |
| Net income attributable to noncontrolling interest | | | 3 | | | | 3 | | | | — | | | | 6 | |
| Net income attributable to controlling interest | | | 233 | | | | 242 | | | | (9 | ) | | | (4 | ) |
| Preferred stock dividends | | | 8 | | | | 8 | | | | — | | | | 5 | |
| Net income available to common shareholders | | $ | 225 | | | $ | 234 | | | $ | (9 | ) | | | (4 | ) |
| | | | | | | | | | | | | | | | | |
| Common stock information | | | | | | | | | | | | | | | | |
| Diluted EPS | | $ | 0.40 | | | $ | 0.42 | | | $ | (0.02 | ) | | | (5 | ) |
| Diluted shares | | | 558 | | | | 557 | | | | 1 | | | | — | |
| Key performance metrics | | | | | | | | | | | | | | | | |
| Net interest margin | | | 2.63 | % | | | 2.71 | % | | | (8 | )bp | | | | |
| Efficiency ratio | | | 67.53 | | | | 62.71 | | | | 482 | | | | | |
| Effective income tax rate | | | 23.24 | | | | 18.70 | | | | 454 | | | | | |
| Return on average assets | | | 1.12 | | | | 1.16 | | | | (4 | ) | | | | |
| Return on average common equity (“ROCE") | | | 12.01 | | | | 12.53 | | | | (52 | ) | | | | |
| Noninterest income as a % of total revenue | | | 37.00 | | | | 35.61 | | | | 139 | | | | | |
| Balance Sheet (billions) | | | | | | | | | | | | | | | | |
| Average loans | | $ | 58.2 | | | $ | 59.8 | | | $ | (1.6 | ) | | | (3 | ) |
| Average deposits | | | 71.0 | | | | 69.6 | | | | 1.3 | | | | 2 | |
| Average assets | | | 85.4 | | | | 83.8 | | | | 1.6 | | | | 2 | |
| Average common equity | | $ | 7.6 | | | $ | 7.4 | | | $ | 0.1 | | | | 2 | |
| Asset Quality Highlights | | | | | | | | | | | | | | | | |
| Allowance for credit losses to loans and leases | | | 1.70 | % | | | 1.80 | % | | | (10 | )bp | | | | |
| Net charge-off ratio | | | 0.06 | | | | 0.19 | | | | (14 | ) | | | | |
| Nonperforming loan and leases ratio | | | 0.67 | % | | | 0.66 | % | | | 1 | bp | | | | |
| Capital Ratio Highlights (current quarter is an estimate) | | | | | | | | | | | | | | | | |
| Common Equity Tier 1 | | | 9.96 | % | | | 9.68 | % | | | 28 | bp | | | | |
| Tier 1 | | | 11.03 | | | | 10.74 | | | | 29 | | | | | |
| Total Capital | | | 12.83 | | | | 12.57 | | | | 26 | | | | | |
| Tier 1 leverage | | | 8.20 | % | | | 8.24 | % | | | (4 | )bp | | | | |
Numbers may not foot due to rounding.
See footnote disclosures on page 11.
First Quarter 2021 versus Fourth Quarter 2020
Net interest income
Net interest income of $508 million declined $14 million from fourth quarter 2020. Results were driven by the impact of a decrease in average loans, day count and lower short-term rates partially offset by improved funding costs. Net interest margin of 2.63% decreased from 2.71% in the prior quarter, largely driven by a 10 basis point reduction tied to excess cash.
Noninterest income
Noninterest income of $298 million increased $10 million from fourth quarter 2020. Results reflect strength in fixed income and brokerage, trust and insurance partially offset by lower deferred compensation, mortgage banking and title fees and other noninterest income. Fixed income average daily revenue of $1.9 million improved from
$1.5 million in fourth quarter 2020 reflecting the impact of continued overall economic factors including elevated liquidity levels and weak loan demand, as well as interest rate volatility.
Noninterest expense
Noninterest expense of $544 million increased $36 million from fourth quarter 2020 largely related to the IBERIABANK Corporation (“IBKC”) merger costs.
Loans and leases
Average loan and lease balances of $58.2 billion decreased $1.6 billion from fourth quarter 2020 reflecting an $893 million decrease in commercial and a $705 million decrease in consumer. Commercial loans trends largely reflected a $972 million decrease in loans to mortgage companies. Period-end loans and leases of $58.6 billion increased $368 million from fourth quarter 2020 largely driven by a $1.0 billion increase in commercial largely tied to PPP loans, offset by a $675 million decrease in consumer.
Deposits
Average deposits of $71.0 billion increased $1.3 billion from fourth quarter 2020 driven by a $1.2 billion increase in noninterest-bearing deposits largely reflecting the impact of stimulus checks and balance increases tied to PPP loans. Period-end deposits of $73.2 billion at March 31, 2021, increased $3.2 billion from $70.0 billion at December 31, 2020 driven by growth in noninterest-bearing deposits. Interest-bearing deposit costs of 20 basis points improved 6 basis points linked quarter, reflecting continued pricing discipline.
Asset quality
Provision for credit losses benefit of $45 million compared to expense of $1 million in fourth quarter 2020, largely reflecting continued improvement in the overall macroeconomic outlook and a reduction in consumer loans.
Net charge-offs of $8 million, or 6 basis points, improved from $29 million, or 19 basis points, in fourth quarter 2020 reflecting continued improvement in overall asset quality.
Nonperforming loans of $394 million increased $7 million from fourth quarter 2020 driven by an increase in commercial real estate. First quarter 2021 allowance to nonperforming coverage ratio of 232% compared with 249% in fourth quarter 2020. First quarter 2021 nonperforming loans to loans ratio of 67 basis points compared with 66 basis points at fourth quarter 2020.
The allowance for credit losses to loans ratio decreased to 1.70% from 1.80% in fourth quarter 2020 reflecting an overall improvement in the macroeconomic environment and asset quality.
Capital
CET1 ratio of 10.0% in first quarter 2021 improved from 9.7% in fourth quarter 2020. The improvement was driven by growth in retained earnings and a reduction in risk-weighted assets tied to lower loan balances; the increase was partially offset by capital return through share repurchases and dividends.
On January 27, 2021, the board of directors authorized the company to repurchase up to $500 million of common stock. The board also approved payment of a quarterly cash dividend on its common stock of $0.15 per share. The dividend was paid April 1, 2021. Additionally, the board approved payment of cash dividends on First Horizon’s Series A, Series C, Series D and Series E Preferred Stock.
Returned $143 million in capital to common stockholders during the quarter including $58 million, or 3.6 million shares, of common stock repurchases at a weighted average price of $16.12.
Income taxes
The first quarter 2021 effective tax rate of 23.2% increased from fourth quarter 2020 level of 18.7%.
CONSOLIDATED INCOME STATEMENT
Quarterly, Unaudited
| | | | | | | | | 1Q21 Change vs. |
| ($s in millions, except per share data) | | 1Q21 | | 4Q20 | | 4Q20 |
| | | | | | | | | | | | $ | | | % |
| Net interest income | | $ | 508 | | | $ | 522 | | | $ | (14 | ) | | | (3 | )% |
| Noninterest income: | | | | | | | | | | | | | | | | |
| Fixed income | | | 126 | | | | 104 | | | | 22 | | | | 21 | |
| Mortgage banking and title | | | 53 | | | | 57 | | | | (4 | ) | | | (7 | ) |
| Brokerage, trust, and insurance | | | 33 | | | | 31 | | | | 2 | | | | 5 | |
| Service charges and fees | | | 53 | | | | 53 | | | | — | | | | — | |
| Card and digital banking fees | | | 17 | | | | 18 | | | | (1 | ) | | | (7 | ) |
| Deferred compensation income | | | 3 | | | | 9 | | | | (6 | ) | | | (65 | ) |
| Other noninterest income | | | 15 | | | | 16 | | | | (1 | ) | | | (6 | ) |
| Total noninterest income | | | 298 | | | | 288 | | | | 10 | | | | 3 | |
| Total revenue | | | 806 | | | | 810 | | | | (4 | ) | | | (1 | ) |
| Noninterest expense: | | | | | | | | | | | | | | | | |
| Personnel expense: | | | | | | | | | | | | | | | | |
| Salaries and benefits | | | 196 | | | | 200 | | | | (4 | ) | | | (2 | ) |
| Incentives and commissions | | | 120 | | | | 110 | | | | 10 | | | | 9 | |
| Deferred compensation expense | | | 3 | | | | 9 | | | | (6 | ) | | | (67 | ) |
| Total personnel expense | | | 318 | | | | 319 | | | | (1 | ) | | | — | |
| Occupancy and equipment | | | 76 | | | | 76 | | | | — | | | | — | |
| Outside services | | | 58 | | | | 59 | | | | (1 | ) | | | (1 | ) |
| Amortization of intangible assets | | | 14 | | | | 15 | | | | (1 | ) | | | (5 | ) |
| Other noninterest expense | | | 78 | | | | 39 | | | | 39 | | | | 100 | |
| Total noninterest expense | | | 544 | | | | 508 | | | | 36 | | | | 7 | |
| Pre-provision net revenue1 | | | 262 | | | | 302 | | | | (40 | ) | | | (13 | ) |
| Provision for credit losses | | | (45 | ) | | | 1 | | | | (46 | ) | | | NM | |
| Income before income taxes | | | 307 | | | | 301 | | | | 6 | | | | 2 | |
| Provision for income taxes | | | 71 | | | | 56 | | | | 15 | | | | 26 | |
| Net income | | | 235 | | | | 245 | | | | (10 | ) | | | (4 | ) |
| Net income attributable to noncontrolling interest | | | 3 | | | | 3 | | | | — | | | | 6 | |
| Net income attributable to controlling interest | | | 233 | | | | 242 | | | | (9 | ) | | | (4 | ) |
| Preferred stock dividends | | | 8 | | | | 8 | | | | — | | | | 5 | |
| Net income available to common shareholders | | $ | 225 | | | $ | 234 | | | $ | (9 | ) | | | (4 | )% |
| Common Share Data | | | | | | | | | | | | | | | | |
| EPS | | $ | 0.41 | | | $ | 0.42 | | | $ | (0.01 | ) | | | (2 | ) |
| Basic shares | | | 552 | | | | 553 | | | | (1 | ) | | | — | |
| Diluted EPS | | $ | 0.40 | | | $ | 0.42 | | | $ | (0.02 | ) | | | (5 | ) |
| Diluted shares | | | 558 | | | | 557 | | | | 1 | | | | — | |
| Effective tax rate | | | 23.2 | % | | | 18.7 | % | | | | | | | | |
Numbers may not foot due to rounding. See footnote disclosures on page 11.
FINANCIAL RATIOS
Quarterly, Unaudited
| | | | | | | | | 1Q21 change vs. |
| | | 1Q21 | | | 4Q20 | | | 4Q20 |
| FINANCIAL RATIOS | | | | | | | | | | | $/bp | | | | % | |
| Net interest margin | | | 2.63 | % | | | 2.71 | % | | | (8 | )bp | | | | |
| Return on average assets | | | 1.12 | % | | | 1.16 | % | | | (4 | ) | | | | |
| Return on average common equity (“ROCE”) | | | 12.01 | % | | | 12.53 | % | | | (52 | ) | | | | |
| Noninterest income as a % of total revenue | | | 37.00 | % | | | 35.61 | % | | | 139 | | | | | |
| Efficiency ratio | | | 67.53 | % | | | 62.71 | % | | | 482 | | | | | |
| | | | | | | | | | | | | | | | | |
| CAPITAL - PERIOD END | | | | | | | | | | | | | | | | |
| CET1 capital ratio* | | | 9.96 | % | | | 9.68 | % | | | 28 | bp | | | | |
| Tier 1 capital ratio* | | | 11.03 | % | | | 10.74 | % | | | 29 | bp | | | | |
| Total capital ratio* | | | 12.83 | % | | | 12.57 | % | | | 26 | bp | | | | |
| Tier 1 leverage ratio* | | | 8.20 | % | | | 8.24 | % | | | (4 | )bp | | | | |
| Risk-weighted assets (“RWA”) (billions) | | $ | 62.4 | | | $ | 63.1 | | | $ | (1 | ) | | | (1 | )% |
| Total equity to total assets | | | 9.49 | % | | | 9.86 | % | | | (37 | )bp | | | | |
| Period-end shares outstanding (millions) | | | 552 | | | | 555 | | | | (3 | ) | | | — | |
| Cash dividends declared per common share | | $ | 0.15 | | | $ | 0.15 | | | $ | — | | | | — | |
| Book value per common share | | $ | 13.65 | | | $ | 13.59 | | | $ | 0.06 | | | | — | |
| | | | | | | | | | | | | | | | | |
| SELECTED BALANCE SHEET DATA | | | | | | | | | | | | | | | | |
| Loans-to-deposit ratio (period-end balances) | | | 80.09 | % | | | 83.21 | % | | | (312 | )bp | | | | |
| Loans-to-deposit ratio (average balances) | | | 82.02 | % | | | 85.90 | % | | | (388 | )bp | | | | |
| Full-time equivalent associates | | | 8,284 | | | | 8,466 | | | | (182 | ) | | | (2 | )% |
CONSOLIDATED NET INTEREST INCOME AND AVERAGE BALANCE SHEET: YIELDS AND RATES
Quarterly, Unaudited
| | | | 1Q21 | | | 4Q20 |
| Total loan yield | | | 3.55 | % | | | 3.56 | % |
| Total deposit cost | | | 0.14 | % | | | 0.18 | % |
| Total funding cost | | | 0.24 | % | | | 0.28 | % |
| * | Current quarter is an estimate. |
See footnote disclosures on page 11.
CONSOLIDATED PERIOD-END BALANCE SHEET
Quarterly, Unaudited
| | | | | | | | | | 1Q21 change vs. |
| (In millions) | | | 1Q21 | | | 4Q20 | | | 4Q20 |
| | | | | | | | | | | | $ | | | | % | |
| Assets: | | | | | | | | | | | | | | | | |
| Loans and leases: | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | 33,951 | | | $ | 33,103 | | | $ | 848 | | | | 3 | % |
| Commercial real estate | | | 12,470 | | | | 12,275 | | | | 195 | | | | 2 | |
| Total Commercial | | | 46,421 | | | | 45,379 | | | | 1,042 | | | | 2 | |
| Consumer real estate | | | 11,053 | | | | 11,725 | | | | (672 | ) | | | (6 | ) |
| Credit card and other2 | | | 1,126 | | | | 1,128 | | | | (2 | ) | | | — | |
| Total Consumer | | | 12,178 | | | | 12,853 | | | | (675 | ) | | | (5 | ) |
| Loans and leases, net of unearned income | | | 58,600 | | | | 58,232 | | | | 368 | | | | 1 | |
| Loans held for sale | | | 811 | | | | 1,022 | | | | (211 | ) | | | (21 | ) |
| Investment securities | | | 8,361 | | | | 8,057 | | | | 304 | | | | 4 | |
| Trading securities | | | 1,076 | | | | 1,176 | | | | (100 | ) | | | (9 | ) |
| Interest-bearing deposits with banks | | | 11,635 | | | | 8,351 | | | | 3,284 | | | | 39 | |
| Federal funds sold and securities purchased under agreements to resell | | | 520 | | | | 445 | | | | 75 | | | | 17 | |
| Total interest earning assets | | | 81,004 | | | | 77,284 | | | | 3,720 | | | | 5 | |
| Cash and due from banks | | | 1,169 | | | | 1,203 | | | | (34 | ) | | | (3 | ) |
| Goodwill and other intangible assets, net | | | 1,850 | | | | 1,864 | | | | (14 | ) | | | (1 | ) |
| Premises and equipment, net | | | 719 | | | | 759 | | | | (40 | ) | | | (5 | ) |
| Allowance for loan and lease losses | | | (914 | ) | | | (963 | ) | | | 49 | | | | 5 | |
| Other assets | | | 3,685 | | | | 4,063 | | | | (378 | ) | | | (9 | ) |
| Total assets | | $ | 87,513 | | | $ | 84,209 | | | $ | 3,304 | | | | 4 | % |
| | | | | | | | | | | | | | | | | |
| Liabilities and Shareholders' Equity: | | | | | | | | | | | | | | | | |
| Deposits: | | | | | | | | | | | | | | | | |
| Savings | | $ | 27,023 | | | $ | 27,324 | | | $ | (301 | ) | | | (1 | )% |
| Time deposits | | | 4,653 | | | | 5,070 | | | | (418 | ) | | | (8 | ) |
| Other interest-bearing deposits | | | 16,444 | | | | 15,415 | | | | 1,029 | | | | 7 | |
| Total interest-bearing deposits | | | 48,120 | | | | 47,810 | | | | 311 | | | | 1 | |
| Trading liabilities | | | 454 | | | | 353 | | | | 101 | | | | 29 | |
| Short-term borrowings | | | 2,203 | | | | 2,198 | | | | 4 | | | | — | |
| Term borrowings | | | 1,671 | | | | 1,670 | | | | 2 | | | | — | |
| Total interest-bearing liabilities | | | 52,448 | | | | 52,030 | | | | 417 | | | | 1 | |
| Noninterest-bearing deposits | | | 25,046 | | | | 22,173 | | | | 2,874 | | | | 13 | |
| Other liabilities | | | 1,712 | | | | 1,699 | | | | 12 | | | | 1 | |
| Total liabilities | | | 79,206 | | | | 75,903 | | | | 3,303 | | | | 4 | |
| Shareholders' Equity: | | | | | | | | | | | | | | | | |
| Preferred stock | | | 470 | | | | 470 | | | | — | | | | — | |
| Common stock | | | 345 | | | | 347 | | | | (2 | ) | | | — | |
| Capital surplus | | | 5,036 | | | | 5,073 | | | | (37 | ) | | | (1 | ) |
| Retained earnings | | | 2,402 | | | | 2,261 | | | | 140 | | | | 6 | |
| Accumulated other comprehensive loss, net | | | (242 | ) | | | (140 | ) | | | (102 | ) | | | (73 | ) |
| Combined shareholders' equity | | | 8,012 | | | | 8,012 | | | | — | | | | — | |
| Noncontrolling interest | | | 295 | | | | 295 | | | | — | | | | — | |
| Total shareholders' equity | | | 8,307 | | | | 8,307 | | | | — | | | | — | |
| Total liabilities and shareholders' equity | | $ | 87,513 | | | $ | 84,209 | | | $ | 3,304 | | | | 4 | % |
| Memo: | | | | | | | | | | | | | | | | |
| Total Deposits | | $ | 73,167 | | | $ | 69,982 | | | $ | 3,184 | | | | 5 | % |
Numbers may not foot due to rounding. See footnote disclosures on page 11.
CONSOLIDATED NONPERFORMING LOANS AND LEASES ("NPL")
Quarterly, Unaudited
| | | As of | | | 1Q21 change vs. |
| (In millions, except ratio data) | | | 1Q21 | | | | 4Q20 | | | | 4Q20 |
| | | | | | | | | | | | $ | | | | % | |
| Nonperforming loans and leases | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | 144 | | | $ | 144 | | | $ | — | | | | — | % |
| Commercial real estate | | | 67 | | | | 58 | | | | 9 | | | | 15 | |
| Consumer real estate | | | 180 | | | | 182 | | | | (2 | ) | | | (1 | ) |
| Credit card and other | | | 2 | | | | 2 | | | | — | | | | 22 | |
| Total nonperforming loans and leases | | $ | 394 | | | $ | 386 | | | $ | 7 | | | | 2 | % |
| | | | | | | | | | | | | | | | | |
| Asset Quality Ratio | | | | | | | | | | | | | | | | |
| Nonperforming loans and leases to loans and leases | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | 0.42 | % | | | 0.43 | % | | | | | | | | |
| Commercial real estate | | | 0.54 | | | | 0.48 | | | | | | | | | |
| Consumer real estate | | | 1.63 | | | | 1.56 | | | | | | | | | |
| Credit card and other | | | 0.22 | | | | 0.18 | | | | | | | | | |
| Total nonperforming loans and leases to loans and leases | | | 0.67 | % | | | 0.66 | % | | | | | | | | |
| Numbers may not foot due to rounding. | | | | | | | | | | | ` | | | | | |
CONSOLIDATED LOANS AND LEASES 90 DAYS OR MORE PAST DUE AND ACCRUING
Quarterly, Unaudited
| | | As of | | | 1Q21 change vs. |
| (In millions) | | | 1Q21 | | | | 4Q20 | | | | 4Q20 | | |
| | | | | | | | | | | | $ | | | | % | |
| Loans and leases 90 days or more past due and accruing | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | — | | | $ | — | | | $ | — | | | | (62 | )% |
| Commercial real estate | | | — | | | | — | | | | — | | | | NM | |
| Consumer real estate | | | 12 | | | | 15 | | | | (3 | ) | | | (19 | ) |
| Credit card and other | | | — | | | | 1 | | | | — | | | | (37 | ) |
| Total loans and leases 90 days or more past due and accruing | | $ | 13 | | | $ | 16 | | | $ | (3 | ) | | | (20 | )% |
Numbers may not foot due to rounding.
CONSOLIDATED NET CHARGE-OFFS
Quarterly, Unaudited
| | | As of | | 1Q21 change vs. |
| (In millions, except ratio data) | | 1Q21 | | 4Q20 | | 4Q20 |
| Charge-off, Recoveries and Related Ratios | | | | | | | | | | | $ | | | | % | |
| Gross Charge-offs | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | 15 | | | $ | 35 | | | $ | (20 | ) | | | (56 | )% | |
| Commercial real estate | | | 3 | | | | — | | | | 3 | | | | NM | | |
| Consumer real estate | | | 1 | | | | 1 | | | | — | | | | (6 | ) | |
| Credit card and other | | | 3 | | | | 4 | | | | (1 | ) | | | (16 | ) |
| Total gross charge-offs | | $ | 23 | | | $ | 40 | | | $ | (17 | ) | | | (43 | )% |
| Gross Recoveries | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | (6 | ) | | $ | (4 | ) | | $ | (2 | ) | | | (47 | )% | |
| Commercial real estate | | | (2 | ) | | | (1 | ) | | | — | | | | (43 | ) | |
| Consumer real estate | | | (6 | ) | | | (5 | ) | | | (1 | ) | | | (25 | ) | |
| Credit card and other | | | (1 | ) | | | (1 | ) | | | — | | | | 22 | |
| Total gross recoveries | | $ | (15 | ) | | $ | (12 | ) | | $ | (3 | ) | | | (28 | )% |
| Net Charge-offs (Recoveries) | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | $ | 10 | | | $ | 31 | | | $ | (22 | ) | | | (69 | )% | |
| Commercial real estate | | | 2 | | | | (1 | ) | | | 2 | | | | NM | | |
| Consumer real estate | | | (5 | ) | | | (4 | ) | | | (1 | ) | | | (38 | ) | |
| Credit card and other | | | 2 | | | | 2 | | | | — | | | | (13 | ) |
| Total net charge-offs | | $ | 8 | | | $ | 29 | | | $ | (21 | ) | | | (72 | )% |
| | | | | | | | | | | | | | | | | | |
| Annualized Net Charge-off (Recovery) Rates | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | 0.12 | % | | | 0.36 | % | | | | | | | | | |
| Commercial real estate | | | 0.06 | | | | (0.02 | ) | | | | | | | | | |
| Consumer real estate | | | (0.18 | ) | | | (0.12 | ) | | | | | | | | | |
| Credit card and other | | | 0.65 | | | | 0.68 | | | | | | | | | |
| Total loans and leases | | | 0.06 | % | | | 0.19 | % | | | | | | | | |
| Numbers may not foot due to rounding. | | | | | | | | | | | | | | | | | |
CONSOLIDATED ALLOWANCE FOR LOAN AND LEASE LOSSES AND RESERVE FOR UNFUNDED COMMITMENTS
Quarterly, Unaudited
| | | As of | | 1Q21 Change vs. |
| (In millions) | | 1Q21 | | 4Q20 | | 4Q20 |
| Summary of Changes in the Components of the Allowance For Credit Losses | | | | | | | | | | | $ | | | | % | |
| Allowance for loan and lease losses - beginning | | $ | 963 | | | $ | 988 | | | $ | (25 | ) | | | (3 | )% | |
| Charge-offs: | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | (15 | ) | | | (35 | ) | | | 20 | | | | 56 | | |
| Commercial real estate | | | (3 | ) | | | — | | | | (3 | ) | | | NM | | |
| Consumer real estate | | | (1 | ) | | | (1 | ) | | | — | | | | 6 | | |
| Credit card and other | | | (3 | ) | | | (4 | ) | | | 1 | | | | 16 | |
| Total charge-offs | | | (23 | ) | | | (40 | ) | | | 17 | | | | 43 | |
| Recoveries: | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | 6 | | | | 4 | | | | 2 | | | | 47 | | |
| Commercial real estate | | | 2 | | | | 1 | | | | — | | | | 43 | | |
| Consumer real estate | | | 6 | | | | 5 | | | | 1 | | | | 25 | | |
| Credit card and other | | | 1 | | | | 1 | | | | — | | | | (22 | ) |
| Total Recoveries | | | 15 | | | | 12 | | | | 3 | | | | 28 | |
| Provision for loan and lease losses: | | | | | | | | | | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | (1 | ) | | | (5 | ) | | | 4 | | | | 81 | | |
| Commercial real estate | | | (8 | ) | | | 34 | | | | (42 | ) | | | (124 | ) | |
| Consumer real estate | | | (26 | ) | | | (27 | ) | | | 1 | | | | 5 | | |
| Credit card and other | | | (6 | ) | | | 3 | | | | (9 | ) | | | NM | |
| Total provision for loan and lease losses: | | | (41 | ) | | | 4 | | | | (45 | ) | | | NM | |
| Allowance for loan and lease losses - ending | | $ | 914 | | | $ | 963 | | | $ | (49 | ) | | | (5 | )% |
| Reserve for unfunded commitments - beginning | | $ | 85 | | | $ | 89 | | | $ | (4 | ) | | | (5 | )% | |
| Cumulative effect of change in accounting principle | | | — | | | | — | | | | — | | | | NM | | |
| Acquired reserve for unfunded commitments | | | — | | | | (1 | ) | | | 1 | | | | 100 | | |
| Provision for unfunded commitments | | | (4 | ) | | | (3 | ) | | | (1 | ) | | | (33 | ) |
| Reserve for unfunded commitments - ending | | $ | 81 | | | $ | 85 | | | $ | (4 | ) | | | (5 | ) |
| Total allowance for credit losses- ending | | $ | 995 | | | $ | 1,048 | | | $ | (53 | ) | | | (5 | )% | |
| | | | | | | | | | | | | | | | | | |
| Numbers may not foot due to rounding. | | | | | | | | | | | | | | | | | |
CONSOLIDATED ASSET QUALITY RATIOS - ALLOWANCE FOR LOAN AND LEASE LOSSES
Quarterly, Unaudited
| | | | | As of |
| | | | 1Q21 | | | 4Q20 |
| | | | | | | | | |
| Allowance for loans and lease losses to loans and leases | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | 1.30 | % | | | 1.37 | % |
| Commercial real estate | | | 1.86 | % | | | 1.97 | % |
| Consumer real estate | | | 2.00 | % | | | 2.07 | % |
| Credit card and other | | | 1.63 | % | | | 2.34 | % |
| Total allowance for loans and lease losses to loans and leases | | | 1.56 | % | | | 1.65 | % |
| Allowance for loans and lease losses to nonperforming loans and leases | | | | | | | | |
| Commercial, financial, and industrial (C&I) | | | 307 | % | | | 315 | % |
| Commercial real estate | | | 345 | % | | | 415 | % |
| Consumer real estate | | | 123 | % | | | 133 | % |
| Credit card and other | | | 749 | % | | | 1,313 | % |
| Total allowance for loans and lease losses to nonperforming loans and leases | | | 232 | % | | | 249 | % |
REGIONAL BANKING
Quarterly, Unaudited
| | | | | | | 1Q21 Change vs. | |
| | | 1Q21 | | 4Q20 | | 4Q20 | |
| | | | | | | | | | | | $/bp | | | | % | |
| Income Statement (millions) | | | | | | | | | | | | | | | | | |
| Net interest income | | $ | 426 | | | $ | 430 | | | $ | (4 | ) | | | (1 | )% | |
| Noninterest income | | | 99 | | | | 105 | | | | (6 | ) | | | (6 | ) |
| Total revenue | | | 526 | | | | 535 | | | | (9 | ) | | | (2 | ) | |
| Noninterest expense | | | 272 | | | | 306 | | | | (34 | ) | | | (11 | ) |
| Pre-provision net revenue1 | | | 254 | | | | 229 | | | | 25 | | | | 11 | | |
| Provision for credit losses | | | (32 | ) | | | (2 | ) | | | (30 | ) | | | NM | |
| Income before income tax expense | | | 286 | | | | 231 | | | | 55 | | | | 24 | | |
| Income tax expense | | | 66 | | | | 53 | | | | 13 | | | | 25 | |
| Net income | | $ | 220 | | | $ | 178 | | | $ | 42 | | | | 24 | % |
| | | | | | | | | | | | | | | | | | |
| Average Balances (billions) | | | | | | | | | | | | | | | | | |
| Total loans and leases | | $ | 40.1 | | | $ | 40.6 | | | $ | (0.5 | ) | | | (1 | )% | |
| Interest-earning assets | | | 40.1 | | | | 40.6 | | | | (0.5 | ) | | | (1 | ) | |
| Total assets | | | 42.4 | | | | 43.0 | | | | (0.6 | ) | | | (1 | ) | |
| Total deposits | | | 62.0 | | | | 60.7 | | | | 1.3 | | | | 2 | | |
| | | | | | | | | | | | | | | | | | |
| Key Metrics | | | | | | | | | | | | | | | | | |
| Net interest margin3 | | | 4.34 | % | | | 4.24 | % | | | 10 | bp | | | | | |
| Efficiency ratio | | | 51.66 | % | | | 57.26 | % | | | (560 | )bp | | | | | |
| Loans-to-deposits ratio (period-end balances) | | | 62.53 | % | | | 65.37 | % | | | (284 | )bp | | | | | |
| Loans-to-deposits ratio (average-end balances) | | | 64.60 | % | | | 66.91 | % | | | (231 | )bp | | | | | |
| Return on average assets (annualized) | | | 2.10 | % | | | 1.65 | % | | | 45 | bp | | | | | |
| Return on allocated equity4 | | | 24.05 | % | | | 17.97 | % | | | 608 | bp | | | | | |
| Financial center locations | | | 490 | | | | 492 | | | | (2 | ) | | | — | % |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 11.
Regional Banking segment: Offers financial products and services, including traditional lending and deposit taking, to consumer and commercial customers primarily in the southern and southeastern U.S. and other selected markets. Regional Banking also provides investment, wealth management, financial planning, trust and asset management services for consumer customers.
SPECIALTY BANKING
Quarterly, Unaudited
| | | | | | | 1Q21 Change vs. |
| | | 1Q21 | | 4Q20 | | 4Q20 |
| | | | | | | | | | | | $/bp | | | | % | |
| Income Statement (millions) | | | | | | | | | | | | | | | | | |
| Net interest income | | $ | 159 | | | $ | 173 | | | $ | (14 | ) | | | (8 | )% | |
| Noninterest income | | | 185 | | | | 167 | | | | 18 | | | | 11 | |
| Total revenue | | | 344 | | | | 340 | | | | 4 | | | | 1 | | |
| Noninterest expense | | | 154 | | | | 135 | | | | 19 | | | | 14 | |
| Pre-provision net revenue1 | | | 190 | | | | 205 | | | | (15 | ) | | | (7 | ) | |
| Provision for credit losses | | | (7 | ) | | | 11 | | | | (18 | ) | | | NM | |
| Income before income tax expense | | | 196 | | | | 194 | | | | 2 | | | | 1 | | |
| Income tax expense | | | 47 | | | | 47 | | | | — | | | | — | |
| Net income | | $ | 149 | | | $ | 147 | | | $ | 2 | | | | 1 | % |
| | | | | | | | | | | | | | | | | |
| Average Balances (billions) | | | | | | | | | | | | | | | | | |
| Total loans and leases | | $ | 17.2 | | | $ | 18.2 | | | $ | (1.0 | ) | | | (6 | )% | |
| Interest-earning assets | | | 20.2 | | | | 21.1 | | | | (0.9 | ) | | | (4 | ) | |
| Total assets | | | 21.5 | | | | 22.5 | | | | (1.0 | ) | | | (4 | ) | |
| Total deposits | | | 5.4 | | | | 4.9 | | | | 0.4 | | | | 9 | | |
| | | | | | | | | | | | | | | | | | |
| Key Metrics | | | | | | | | | | | | | | | | | |
| Fixed income product average daily revenue (thousands) | | $ | 1,885 | | | $ | 1,505 | | | $ | 380 | | | | 25 | % | |
| Net interest margin3 | | | 3.19 | % | | | 3.26 | % | | | (7 | )bp | | | | | |
| Efficiency ratio | | | 44.86 | % | | | 39.71 | % | | | 515 | bp | | | | | |
| Loans-to-deposits ratio (period-end balances) | | | 314 | % | | | 365 | % | | | (5,086 | )bp | | | | | |
| Loans-to-deposits ratio (average-end balances) | | | 320 | % | | | 370 | % | | | (4,944 | )bp | | | | | |
| Return on average assets (annualized) | | | 2.81 | % | | | 2.60 | % | | | 21 | bp | | | | | |
| Return on allocated equity4 | | | 33.73 | % | | | 32.33 | % | | | 140 | bp | | | | |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 11.
Specialty Banking segment: Consists of lines of business that deliver product offerings and services with specialized industry knowledge. Specialty Banking’s lines of business include asset-based lending, mortgage warehouse lending, commercial real estate, franchise finance, correspondent banking, equipment finance, mortgage, and title insurance. In addition to traditional lending and deposit taking, Specialty Banking also delivers treasury management solutions, loan syndications, international banking and SBA lending. Additionally, Specialty Banking has a line of business focused on fixed income securities sales, trading, underwriting, and strategies for institutional clients in the U.S. and abroad, as well as loan sales, portfolio advisory services, and derivative sales.
CORPORATE
Quarterly, Unaudited
| | | | | | | 1Q21 Change vs. |
| | | 1Q21 | | 4Q20 | | 4Q20 |
| | | | | | | | | | | | $ | | | | % | |
| Income Statement (millions) | | | | | | | | | | | | | | | | | |
| Net interest income/(expense) | | $ | (77 | ) | | $ | (81 | ) | | $ | 4 | | | | 5 | % | |
| Noninterest income | | | 13 | | | | 17 | | | | (4 | ) | | | (24 | ) |
| Total revenues | | | (64 | ) | | | (64 | ) | | | — | | | | — | | |
| Noninterest expense | | | 118 | | | | 67 | | | | 51 | | | | 76 | |
| Pre-provision net revenue1 | | | (182 | ) | | | (131 | ) | | | (51 | ) | | | (39 | ) | |
| Provision for credit losses | | | (6 | ) | | | (7 | ) | | | 1 | | | | 14 | |
| Income before income tax expense | | | (176 | ) | | | (124 | ) | | | (52 | ) | | | (42 | ) | |
| Income tax expense (benefit) | | | (43 | ) | | | (44 | ) | | | 1 | | | | 2 | |
| Net income/(loss) | | $ | (133 | ) | | $ | (80 | ) | | $ | (53 | ) | | | (66 | )% |
| | | | | | | | | | | | | | | | | | |
| Average Balance Sheet (billions) | | | | | | | | | | | | | | | | | |
| Interest bearing assets | | $ | 18.4 | | | $ | 15.3 | | | $ | 3.2 | | | | 21 | % | |
| Total assets | | | 21.5 | | | | 18.3 | | | | 3.2 | | | | 17 | |
Numbers may not add to total due to rounding.
Certain previously reported amounts have been reclassified to agree with current presentation.
See footnote disclosures on page 11.
Corporate segment: Consists primarily of corporate support functions including risk management, audit, accounting, finance, executive office, and corporate communications. Shared support services such as human resources, properties, technology, credit risk and bank operations are allocated to the activities of Regional Banking, Specialty Banking, and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of wholesale funding, liquidity, and capital management and allocation. Finally, the Corporate segment includes the revenue and expense associated with run-off businesses such as pre-2009 mortgage banking elements, run-off consumer and trust preferred loan portfolios, and other exited businesses.
FOOTNOTES
| 1 | Pre-provision net revenue is a non-GAAP measure and is reconciled to income before income taxes (GAAP) in the table. |
| 2 | Credit card and other includes an insignificant amount of commercial credit card balances. |
| 3 | Net interest margin is computed using total NII adjusted for FTE assuming a statutory federal income tax rate of 21 percent, and, where applicable state taxes. |
| 4 | Segment equity is allocated based on an internal allocation methodology. |
GLOSSARY OF TERMS
Common Equity Tier 1 Ratio: Ratio consisting of common equity adjusted for certain unrealized gains/(losses) on available-for-sale securities, less disallowed portions of goodwill, other intangibles, and deferred tax assets as well as certain other regulatory deductions divided by risk-weighted assets.
Current Expected Credit Loss (“CECL”): New accounting standard that focuses on estimation of expected losses over the life of the loans which is measured by the difference between amortized cost and the net amount expected to be collected.
Fully Taxable Equivalent (“FTE”): Reflects the amount of tax-exempt income adjusted to a level that would yield the same after-tax income had that income been subject to taxation.
Non-Purchased Credit Deteriorated (“Non-PCD”) Financial Assets: Acquired individual financial assets (or acquired groups of financial assets with similar risk characteristics) that, as of the date of acquisition, do not have a more-than-insignificant deterioration in credit quality since origination, as determined by an acquirer’s assessment.
Purchased Credit Deteriorated (“PCD”) Financial Assets: Acquired individual financial assets (or acquired groups of financial assets with similar risk characteristics) that, as of the date of acquisition, have experienced a more-than-insignificant deterioration in credit quality since origination, as determined by an acquirer’s assessment.
Tier 1 Capital Ratio: Ratio consisting of shareholders’ equity adjusted for certain unrealized gains/(losses) on available-for-sale securities, plus qualifying portions of noncontrolling interests, less disallowed portions of goodwill, other intangible assets, and deferred tax assets as well as certain other regulatory deductions divided by risk-weighted assets.
Key Ratios
Return on Average Assets: Ratio is annualized net income to average total assets.
Return on Average Common Equity: Ratio is annualized net income available to common shareholders to average common equity.
Noninterest Income as a Percentage of Total Revenue: Ratio is noninterest income to total revenue - taxable equivalent.
Efficiency Ratio: Ratio is noninterest expense to total revenue - taxable equivalent.
Leverage Ratio: Ratio is tier 1 capital to average assets for leverage.
Asset Quality - Consolidated Key Ratios
Nonperforming loans and leases ("NPL") %: Ratio is nonaccruing loans and leases in the loan portfolio to total period-end loans and leases.
Net charge-offs %: Ratio is annualized net charge-offs to total average loans and leases.
Allowance / loans and leases: Ratio is allowance for loan and lease losses to total period-end loans and leases.
Allowance / Nonperforming loans and leases: Ratio is allowance for loan and lease losses to nonperforming loans and leases in the loan portfolio.
Allowance / charge-offs: Ratio is allowance for loan and lease losses to annualized net charge-offs.
Operating Segments
Regional Banking segment: Offers financial products and services, including traditional lending and deposit taking, to consumer and commercial customers primarily in the southern and southeastern U.S. and other selected markets. Regional Banking also provides investment, wealth management, financial planning, trust and asset management services for consumer customers.
Specialty Banking segment: Consists of lines of business that deliver product offerings and services with specialized industry knowledge. Specialty Banking’s lines of business include asset-based lending, mortgage warehouse lending, commercial real estate, franchise finance, correspondent banking, equipment finance, mortgage, and title insurance. In addition to traditional lending and deposit taking, Specialty Banking also delivers treasury management solutions, loan syndications, international banking and SBA lending. Additionally, Specialty Banking has a line of business focused on fixed income securities sales, trading, underwriting, and strategies for institutional clients in the U.S. and abroad, as well as loan sales, portfolio advisory services, and derivative sales.
Corporate segment: Consists primarily of corporate support functions including risk management, audit, accounting, finance, executive office, and corporate communications. Shared support services such as human resources, properties, technology, credit risk and bank operations are allocated to the activities of Regional Banking, Specialty Banking, and Corporate. Additionally, the Corporate segment includes centralized management of capital and funding to support the business activities of the company including management of wholesale funding, liquidity, and capital management and allocation. Finally, the Corporate segment includes the revenue and expense associated with run-off businesses such as pre-2009 mortgage banking elements, run-off consumer and trust preferred loan portfolios, and other exited businesses.
