Note 6: Loans and Allowance for Credit Losses
The following table presents total loans outstanding by portfolio segment and class of financing receivable. Outstanding balances include a total net reduction of $6.4 billion and $7.4 billion at December 31, 2013 and December 31, 2012, respectively, for unearned income, net deferred loan fees, and unamortized discounts and premiums. Outstanding balances also include PCI loans net of any remaining purchase accounting adjustments. Information about PCI loans is presented separately in the “Purchased Credit-Impaired Loans” section of this Note.
December 31, | |||||||||||
(in millions) | 2013 | 2012 | 2011 | 2010 | 2009 | ||||||
Commercial: | |||||||||||
Commercial and industrial | $ | 197,210 | 187,759 | 167,216 | 151,284 | 158,352 | |||||
Real estate mortgage | 107,100 | 106,340 | 105,975 | 99,435 | 97,527 | ||||||
Real estate construction | 16,747 | 16,904 | 19,382 | 25,333 | 36,978 | ||||||
Lease financing | 12,034 | 12,424 | 13,117 | 13,094 | 14,210 | ||||||
Foreign (1) | 47,665 | 37,771 | 39,760 | 32,912 | 29,398 | ||||||
Total commercial | 380,756 | 361,198 | 345,450 | 322,058 | 336,465 | ||||||
Consumer: | |||||||||||
Real estate 1-4 family first mortgage | 258,497 | 249,900 | 228,894 | 230,235 | 229,536 | ||||||
Real estate 1-4 family junior lien mortgage | 65,914 | 75,465 | 85,991 | 96,149 | 103,708 | ||||||
Credit card | 26,870 | 24,640 | 22,836 | 22,260 | 24,003 | ||||||
Automobile | 50,808 | 45,998 | 43,508 | 43,516 | 42,624 | ||||||
Other revolving credit and installment | 42,954 | 42,373 | 42,952 | 43,049 | 46,434 | ||||||
Total consumer | 445,043 | 438,376 | 424,181 | 435,209 | 446,305 | ||||||
Total loans | $ | 825,799 | 799,574 | 769,631 | 757,267 | 782,770 | |||||
Loan Concentrations
Loan concentrations may exist when there are amounts loaned to borrowers engaged in similar activities or similar types of loans extended to a diverse group of borrowers that would cause them to be similarly impacted by economic or other conditions. At December 31, 2013 and 2012, we did not have concentrations representing 10% or more of our total loan portfolio in domestic commercial and industrial loans and lease financing by industry or CRE loans (real estate mortgage and real estate construction) by state or property type. Our real estate 1-4 family mortgage loans to borrowers in the state of California represented approximately 13% of total loans at both December 31, 2013 and 2012, of which 2% were PCI loans in both years. These California loans are generally diversified among the larger metropolitan areas in California, with no single area consisting of more than 3% of total loans. We continuously monitor changes in real estate values and underlying economic or market conditions for all geographic areas of our real estate 1-4 family mortgage portfolio as part of our credit risk management process.
Some of our real estate 1-4 family first and junior lien mortgage loans include an interest-only feature as part of the loan terms. These interest-only loans were approximately 15% of total loans at December 31, 2013, and 18% at December 31, 2012. Substantially all of these interest-only loans at origination were considered to be prime or near prime. We do not offer option adjustable-rate mortgage (ARM) products, nor do we offer variable-rate mortgage products with fixed payment amounts, commonly referred to within the financial services industry as negative amortizing mortgage loans. We acquired an option payment loan portfolio (Pick-a-Pay) from Wachovia at December 31, 2008. A majority of the portfolio was identified as PCI loans. Since the acquisition, we have reduced our exposure to the option payment portion of the portfolio through our modification efforts and loss mitigation actions. At December 31, 2013, approximately 3% of total loans remained with the payment option feature compared with 10% at December 31, 2008.
Our first and junior lien lines of credit products generally have a draw period of 10 years (with some up to 15 or 20 years) with variable interest rate and payment options during the draw period of (1) interest only or (2) 1.5% of total outstanding balance plus accrued interest. During the draw period, the borrower has the option of converting all or a portion of the line from a variable interest rate to a fixed rate with terms including interest-only payments for a fixed period between three to seven years or a fully amortizing payment with a fixed period between five to 30 years. At the end of the draw period, a line of credit generally converts to an amortizing payment schedule with repayment terms of up to 30 years based on the balance at time of conversion. At December 31, 2013, our lines of credit portfolio had an outstanding balance of $75.7 billion, of which $3.9 billion, or 5%, is in its amortization period, another $11.6 billion, or 15%, of our total outstanding balance, will reach their end of draw period during 2014 through 2015, $22.8 billion, or 30%, during 2016 through 2018, and $37.4 billion, or 50%, will convert in subsequent years. This portfolio had unfunded credit commitments of $73.6 billion at December 31, 2013. The lines that enter their amortization period may experience higher delinquencies and higher loss rates than the ones in their draw period. At December 31, 2013, $274 million, or 7%, of outstanding lines of credit that are in their amortization period were 30 or more days past due, compared with $1.5 billion, or 2%, for lines in their draw period. We have considered this increased inherent risk in our allowance for credit loss estimate. In anticipation of our borrowers reaching the end of their contractual commitment, we have created a program to inform, educate and help these borrowers transition from interest-only to fully-amortizing payments or full repayment. We monitor the performance of the borrowers moving through the program in an effort to refine our ongoing program strategy.
Loan Purchases, Sales, and Transfers
The following table summarizes the proceeds paid or received for purchases and sales of loans and transfers from loans held for investment to mortgages/loans held for sale at lower of cost or market. This loan activity primarily includes loans purchased and sales of whole loan or participating interests, whereby we receive or transfer a portion of a loan after origination. The table excludes PCI loans and loans recorded at fair value, including loans originated for sale because their loan activity normally does not impact the allowance for credit losses.
Year ended December 31, | |||||||||||||
2013 | 2012 | ||||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | |||||||
Purchases (1) | $ | 10,914 | 581 | 11,495 | 12,280 | 167 | 12,447 | ||||||
Sales | (6,740) | (514) | (7,254) | (5,840) | (840) | (6,680) | |||||||
Transfers to MHFS/LHFS (1) | (258) | (11) | (269) | (84) | (21) | (105) | |||||||
Commitments to Lend
A commitment to lend is a legally binding agreement to lend funds to a customer, usually at a stated interest rate, if funded, and for specific purposes and time periods. We generally require a fee to extend such commitments. Certain commitments are subject to loan agreements with covenants regarding the financial performance of the customer or borrowing base formulas on an ongoing basis that must be met before we are required to fund the commitment. We may reduce or cancel consumer commitments, including home equity lines and credit card lines, in accordance with the contracts and applicable law.
We may, as a representative for other lenders, advance funds or provide for the issuance of letters of credit under syndicated loan or letter of credit agreements. Any advances are generally repaid in less than a week and would normally require default of both the customer and another lender to expose us to loss. These temporary advance arrangements totaled approximately $87 billion at December 31, 2013.
We issue commercial letters of credit to assist customers in purchasing goods or services, typically for international trade. At December 31, 2013 and 2012, we had $1.2 billion and $1.5 billion, respectively, of outstanding issued commercial letters of credit. We also originate multipurpose lending commitments under which borrowers have the option to draw on the facility for different purposes in one of several forms, including a standby letter of credit. See Note 14 for additional information on standby letters of credit.
When we make commitments, we are exposed to credit risk. The maximum credit risk for these commitments will generally be lower than the contractual amount because a significant portion of these commitments are expected to expire without being used by the customer. In addition, we manage the potential risk in commitments to lend by limiting the total amount of commitments, both by individual customer and in total, by monitoring the size and maturity structure of these commitments and by applying the same credit standards for these commitments as for all of our credit activities.
For certain loans and commitments to lend, we may require collateral or a guarantee, based on our assessment of a customer's credit risk. We may require various types of collateral, including commercial and consumer real estate, autos, other short-term liquid assets such as accounts receivable or inventory and long-lived asset, such as equipment and other business assets. Collateral requirements for each loan or commitment may vary according to the specific credit underwriting, including terms and structure of loans funded immediately or under a commitment to fund at a later date.
The contractual amount of our unfunded credit commitments, including unissued standby and commercial letters of credit, is summarized by portfolio segment and class of financing receivable in the following table. The table excludes standby and commercial letters of credit issued under the terms of our commitments and temporary advance commitments on behalf of other lenders.
Dec. 31, | Dec. 31, | |||||||
(in millions) | 2013 | 2012 | ||||||
Commercial: | ||||||||
Commercial and industrial | $ | 238,962 | 215,626 | |||||
Real estate mortgage | 5,910 | 6,165 | ||||||
Real estate construction | 12,593 | 9,109 | ||||||
Foreign | 12,216 | 8,423 | ||||||
Total commercial | 269,681 | 239,323 | ||||||
Consumer: | ||||||||
Real estate 1-4 family first mortgage | 32,908 | 42,657 | ||||||
Real estate 1-4 family | ||||||||
junior lien mortgage | 47,668 | 50,934 | ||||||
Credit card | 78,961 | 70,960 | ||||||
Other revolving credit and installment | 24,213 | 19,791 | ||||||
Total consumer | 183,750 | 184,342 | ||||||
Total unfunded | ||||||||
credit commitments | $ | 453,431 | 423,665 |
Allowance for Credit Losses
The allowance for credit losses consists of the allowance for loan losses and the allowance for unfunded credit commitments. Changes in the allowance for credit losses were:
Year ended December 31, | ||||||||||||
(in millions) | 2013 | 2012 | 2011 | 2010 | 2009 | |||||||
Balance, beginning of year | $ | 17,477 | 19,668 | 23,463 | 25,031 | 21,711 | ||||||
Provision for credit losses | 2,309 | 7,217 | 7,899 | 15,753 | 21,668 | |||||||
Interest income on certain impaired loans (1) | (264) | (315) | (332) | (266) | - | |||||||
Loan charge-offs: | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | (715) | (1,306) | (1,598) | (2,775) | (3,365) | |||||||
Real estate mortgage | (190) | (382) | (636) | (1,151) | (670) | |||||||
Real estate construction | (28) | (191) | (351) | (1,189) | (1,063) | |||||||
Lease financing | (33) | (24) | (38) | (120) | (229) | |||||||
Foreign | (27) | (111) | (173) | (198) | (237) | |||||||
Total commercial | (993) | (2,014) | (2,796) | (5,433) | (5,564) | |||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | (1,439) | (3,013) | (3,883) | (4,900) | (3,318) | |||||||
Real estate 1-4 family junior lien mortgage | (1,578) | (3,437) | (3,763) | (4,934) | (4,812) | |||||||
Credit card | (1,022) | (1,101) | (1,449) | (2,396) | (2,708) | |||||||
Automobile | (625) | (651) | (799) | (1,308) | (2,063) | |||||||
Other revolving credit and installment | (753) | (757) | (925) | (1,129) | (1,360) | |||||||
Total consumer | (5,417) | (8,959) | (10,819) | (14,667) | (14,261) | |||||||
Total loan charge-offs | (6,410) | (10,973) | (13,615) | (20,100) | (19,825) | |||||||
Loan recoveries: | ||||||||||||
Commercial: | ||||||||||||
Commercial and industrial | 380 | 461 | 419 | 427 | 254 | |||||||
Real estate mortgage | 227 | 163 | 143 | 68 | 33 | |||||||
Real estate construction | 137 | 124 | 146 | 110 | 16 | |||||||
Lease financing | 16 | 19 | 24 | 20 | 20 | |||||||
Foreign | 27 | 32 | 45 | 53 | 40 | |||||||
Total commercial | 787 | 799 | 777 | 678 | 363 | |||||||
Consumer: | ||||||||||||
Real estate 1-4 family first mortgage | 245 | 157 | 405 | 522 | 185 | |||||||
Real estate 1-4 family junior lien mortgage | 269 | 259 | 218 | 211 | 174 | |||||||
Credit card | 126 | 185 | 251 | 218 | 180 | |||||||
Automobile | 321 | 362 | 439 | 499 | 564 | |||||||
Other revolving credit and installment | 153 | 177 | 226 | 219 | 191 | |||||||
Total consumer | 1,114 | 1,140 | 1,539 | 1,669 | 1,294 | |||||||
Total loan recoveries | 1,901 | 1,939 | 2,316 | 2,347 | 1,657 | |||||||
Net loan charge-offs (2) | (4,509) | (9,034) | (11,299) | (17,753) | (18,168) | |||||||
Allowances related to business combinations/other (3) | (42) | (59) | (63) | 698 | (180) | |||||||
Balance, end of year | $ | 14,971 | 17,477 | 19,668 | 23,463 | 25,031 | ||||||
Components: | ||||||||||||
Allowance for loan losses | $ | 14,502 | 17,060 | 19,372 | 23,022 | 24,516 | ||||||
Allowance for unfunded credit commitments | 469 | 417 | 296 | 441 | 515 | |||||||
Allowance for credit losses (4) | $ | 14,971 | 17,477 | 19,668 | 23,463 | 25,031 | ||||||
Net loan charge-offs as a percentage of average total loans (2) | 0.56 | % | 1.17 | 1.49 | 2.30 | 2.21 | ||||||
Allowance for loan losses as a percentage of total loans (4) | 1.76 | 2.13 | 2.52 | 3.04 | 3.13 | |||||||
Allowance for credit losses as a percentage of total loans (4) | 1.81 | 2.19 | 2.56 | 3.10 | 3.20 | |||||||
The following table summarizes the activity in the allowance for credit losses by our commercial and consumer portfolio segments.
Year ended December 31, | |||||||||||
2013 | 2012 | ||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | |||||
Balance, beginning of period | $ | 5,714 | 11,763 | 17,477 | 6,358 | 13,310 | 19,668 | ||||
Provision for credit losses | 671 | 1,638 | 2,309 | 666 | 6,551 | 7,217 | |||||
Interest income on certain impaired loans | (54) | (210) | (264) | (95) | (220) | (315) | |||||
Loan charge-offs | (993) | (5,417) | (6,410) | (2,014) | (8,959) | (10,973) | |||||
Loan recoveries | 787 | 1,114 | 1,901 | 799 | 1,140 | 1,939 | |||||
Net loan charge-offs | (206) | (4,303) | (4,509) | (1,215) | (7,819) | (9,034) | |||||
Allowance related to business combinations/other | (22) | (20) | (42) | - | (59) | (59) | |||||
Balance, end of period | $ | 6,103 | 8,868 | 14,971 | 5,714 | 11,763 | 17,477 | ||||
The following table disaggregates our allowance for credit losses and recorded investment in loans by impairment methodology.
Allowance for credit losses | Recorded investment in loans | ||||||||||
(in millions) | Commercial | Consumer | Total | Commercial | Consumer | Total | |||||
December 31, 2013 | |||||||||||
Collectively evaluated (1) | $ | 4,921 | 5,011 | 9,932 | 372,918 | 398,084 | 771,002 | ||||
Individually evaluated (2) | 1,156 | 3,853 | 5,009 | 5,334 | 22,736 | 28,070 | |||||
PCI (3) | 26 | 4 | 30 | 2,504 | 24,223 | 26,727 | |||||
Total | $ | 6,103 | 8,868 | 14,971 | 380,756 | 445,043 | 825,799 | ||||
December 31, 2012 | |||||||||||
Collectively evaluated (1) | $ | 3,951 | 7,524 | 11,475 | 349,035 | 389,559 | 738,594 | ||||
Individually evaluated (2) | 1,675 | 4,210 | 5,885 | 8,186 | 21,826 | 30,012 | |||||
PCI (3) | 88 | 29 | 117 | 3,977 | 26,991 | 30,968 | |||||
Total | $ | 5,714 | 11,763 | 17,477 | 361,198 | 438,376 | 799,574 | ||||
Credit Quality
We monitor credit quality by evaluating various attributes and utilize such information in our evaluation of the appropriateness of the allowance for credit losses. The following sections provide the credit quality indicators we most closely monitor. The credit quality indicators are generally based on information as of our financial statement date, with the exception of updated Fair Isaac Corporation (FICO) scores and updated loan-to-value (LTV)/combined LTV (CLTV), which are obtained at least quarterly. Generally, these indicators are updated in the second month of each quarter, with updates no older than September 30, 2013. See the “Purchased Credit-Impaired Loans” section of this Note for credit quality information on our PCI portfolio.
Commercial Credit Quality Indicators In addition to monitoring commercial loan concentration risk, we manage a consistent process for assessing commercial loan credit quality. Generally, commercial loans are subject to individual risk assessment using our internal borrower and collateral quality ratings. Our ratings are aligned to Pass and Criticized categories. The Criticized category includes Special Mention, Substandard, and Doubtful categories which are defined by bank regulatory agencies.
The following table provides a breakdown of outstanding commercial loans by risk category. Of the $12.7 billion in criticized commercial real estate (CRE) loans at December 31, 2013, $2.7 billion has been placed on nonaccrual status and written down to net realizable collateral value. CRE loans have a high level of monitoring in place to manage these assets and mitigate loss exposure.
Commercial | Real | Real | |||||||||
and | estate | estate | Lease | ||||||||
(in millions) | industrial | mortgage | construction | financing | Foreign | Total | |||||
December 31, 2013 | |||||||||||
By risk category: | |||||||||||
Pass | $ | 182,072 | 94,992 | 14,594 | 11,577 | 44,208 | 347,443 | ||||
Criticized | 14,923 | 10,972 | 1,720 | 457 | 2,737 | 30,809 | |||||
Total commercial loans (excluding PCI) | 196,995 | 105,964 | 16,314 | 12,034 | 46,945 | 378,252 | |||||
Total commercial PCI loans (carrying value) | 215 | 1,136 | 433 | - | 720 | 2,504 | |||||
Total commercial loans | $ | 197,210 | 107,100 | 16,747 | 12,034 | 47,665 | 380,756 | ||||
December 31, 2012 | |||||||||||
By risk category: | |||||||||||
Pass | $ | 169,293 | 87,183 | 12,224 | 11,787 | 35,380 | 315,867 | ||||
Criticized | 18,207 | 17,187 | 3,803 | 637 | 1,520 | 41,354 | |||||
Total commercial loans (excluding PCI) | 187,500 | 104,370 | 16,027 | 12,424 | 36,900 | 357,221 | |||||
Total commercial PCI loans (carrying value) | 259 | 1,970 | 877 | - | 871 | 3,977 | |||||
Total commercial loans | $ | 187,759 | 106,340 | 16,904 | 12,424 | 37,771 | 361,198 | ||||
The following table provides past due information for commercial loans, which we monitor as part of our credit risk management practices.
Commercial | Real | Real | |||||||||
and | estate | estate | Lease | ||||||||
(in millions) | industrial | mortgage | construction | financing | Foreign | Total | |||||
December 31, 2013 | |||||||||||
By delinquency status: | |||||||||||
Current-29 DPD and still accruing | $ | 195,908 | 103,139 | 15,698 | 11,972 | 46,898 | 373,615 | ||||
30-89 DPD and still accruing | 338 | 538 | 103 | 33 | 7 | 1,019 | |||||
90+ DPD and still accruing | 11 | 35 | 97 | - | - | 143 | |||||
Nonaccrual loans | 738 | 2,252 | 416 | 29 | 40 | 3,475 | |||||
Total commercial loans (excluding PCI) | 196,995 | 105,964 | 16,314 | 12,034 | 46,945 | 378,252 | |||||
Total commercial PCI loans (carrying value) | 215 | 1,136 | 433 | - | 720 | 2,504 | |||||
Total commercial loans | $ | 197,210 | 107,100 | 16,747 | 12,034 | 47,665 | 380,756 | ||||
December 31, 2012 | |||||||||||
By delinquency status: | |||||||||||
Current-29 DPD and still accruing | $ | 185,614 | 100,317 | 14,861 | 12,344 | 36,837 | 349,973 | ||||
30-89 DPD and still accruing | 417 | 503 | 136 | 53 | 12 | 1,121 | |||||
90+ DPD and still accruing | 47 | 228 | 27 | - | 1 | 303 | |||||
Nonaccrual loans | 1,422 | 3,322 | 1,003 | 27 | 50 | 5,824 | |||||
Total commercial loans (excluding PCI) | 187,500 | 104,370 | 16,027 | 12,424 | 36,900 | 357,221 | |||||
Total commercial PCI loans (carrying value) | 259 | 1,970 | 877 | - | 871 | 3,977 | |||||
Total commercial loans | $ | 187,759 | 106,340 | 16,904 | 12,424 | 37,771 | 361,198 | ||||
Consumer Credit Quality Indicators We have various classes of consumer loans that present unique risks. Loan delinquency, FICO credit scores and LTV for loan types are common credit quality indicators that we monitor and utilize in our evaluation of the appropriateness of the allowance for credit losses for the consumer portfolio segment.
Many of our loss estimation techniques used for the allowance for credit losses rely on delinquency-based models; therefore, delinquency is an important indicator of credit quality and the establishment of our allowance for credit losses. The following table provides the outstanding balances of our consumer portfolio by delinquency status.
Real estate | Real estate | Other | |||||||||
1-4 family | 1-4 family | revolving | |||||||||
first | junior lien | Credit | credit and | ||||||||
(in millions) | mortgage | mortgage | card | Automobile | installment | Total | |||||
December 31, 2013 | |||||||||||
By delinquency status: | |||||||||||
Current-29 DPD | $ | 193,361 | 64,194 | 26,203 | 49,699 | 31,866 | 365,323 | ||||
30-59 DPD | 2,784 | 461 | 202 | 852 | 178 | 4,477 | |||||
60-89 DPD | 1,157 | 253 | 144 | 186 | 111 | 1,851 | |||||
90-119 DPD | 587 | 182 | 124 | 66 | 76 | 1,035 | |||||
120-179 DPD | 747 | 216 | 196 | 4 | 20 | 1,183 | |||||
180+ DPD | 5,024 | 485 | 1 | 1 | 7 | 5,518 | |||||
Government insured/guaranteed loans (1) | 30,737 | - | - | - | 10,696 | 41,433 | |||||
Total consumer loans (excluding PCI) | 234,397 | 65,791 | 26,870 | 50,808 | 42,954 | 420,820 | |||||
Total consumer PCI loans (carrying value) | 24,100 | 123 | - | - | - | 24,223 | |||||
Total consumer loans | $ | 258,497 | 65,914 | 26,870 | 50,808 | 42,954 | 445,043 | ||||
December 31, 2012 | |||||||||||
By delinquency status: | |||||||||||
Current-29 DPD | $ | 179,870 | 73,256 | 23,976 | 44,973 | 29,546 | 351,621 | ||||
30-59 DPD | 3,295 | 577 | 211 | 798 | 168 | 5,049 | |||||
60-89 DPD | 1,528 | 339 | 143 | 164 | 108 | 2,282 | |||||
90-119 DPD | 853 | 265 | 122 | 57 | 73 | 1,370 | |||||
120-179 DPD | 1,141 | 358 | 187 | 5 | 28 | 1,719 | |||||
180+ DPD | 6,655 | 518 | 1 | 1 | 4 | 7,179 | |||||
Government insured/guaranteed loans (1) | 29,719 | - | - | - | 12,446 | 42,165 | |||||
Total consumer loans (excluding PCI) | 223,061 | 75,313 | 24,640 | 45,998 | 42,373 | 411,385 | |||||
Total consumer PCI loans (carrying value) | 26,839 | 152 | - | - | - | 26,991 | |||||
Total consumer loans | $ | 249,900 | 75,465 | 24,640 | 45,998 | 42,373 | 438,376 | ||||
Of the $7.7 billion of consumer loans not government insured/guaranteed that are 90 days or more past due at December 31, 2013, $902 million was accruing, compared with $10.3 billion past due and $1.1 billion accruing at December 31, 2012.
Real estate 1-4 family first mortgage loans 180 days or more past due totaled $5.0 billion, or 2.1% of total first mortgages (excluding PCI), at December 31, 2013, compared with $6.7 billion, or 3.0%, at December 31, 2012.
The following table provides a breakdown of our consumer portfolio by updated FICO. We obtain FICO scores at loan origination and the scores are updated at least quarterly. The majority of our portfolio is underwritten with a FICO score of 680 and above. FICO is not available for certain loan types and may not be obtained if we deem it unnecessary due to strong collateral and other borrower attributes, primarily securities-based margin loans of $5.0 billion at December 31, 2013, and $5.4 billion at December 31, 2012.
Real estate | Real estate | Other | |||||||||
1-4 family | 1-4 family | revolving | |||||||||
first | junior lien | Credit | credit and | ||||||||
(in millions) | mortgage | mortgage | card | Automobile | installment | Total | |||||
December 31, 2013 | |||||||||||
By updated FICO: | |||||||||||
< 600 | $ | 14,128 | 5,047 | 2,404 | 8,400 | 956 | 30,935 | ||||
600-639 | 9,030 | 3,247 | 2,175 | 5,925 | 1,015 | 21,392 | |||||
640-679 | 14,917 | 5,984 | 4,176 | 8,827 | 2,156 | 36,060 | |||||
680-719 | 24,336 | 10,042 | 5,398 | 8,992 | 3,914 | 52,682 | |||||
720-759 | 32,991 | 13,575 | 5,530 | 6,546 | 5,263 | 63,905 | |||||
760-799 | 72,062 | 19,238 | 4,535 | 6,313 | 6,828 | 108,976 | |||||
800+ | 33,311 | 7,705 | 2,408 | 5,397 | 5,127 | 53,948 | |||||
No FICO available | 2,885 | 953 | 244 | 408 | 1,992 | 6,482 | |||||
FICO not required | - | - | - | - | 5,007 | 5,007 | |||||
Government insured/guaranteed loans (1) | 30,737 | - | - | - | 10,696 | 41,433 | |||||
Total consumer loans (excluding PCI) | 234,397 | 65,791 | 26,870 | 50,808 | 42,954 | 420,820 | |||||
Total consumer PCI loans (carrying value) | 24,100 | 123 | - | - | - | 24,223 | |||||
Total consumer loans | $ | 258,497 | 65,914 | 26,870 | 50,808 | 42,954 | 445,043 | ||||
December 31, 2012 | |||||||||||
By updated FICO: | |||||||||||
< 600 | $ | 17,662 | 6,122 | 2,314 | 7,928 | 1,163 | 35,189 | ||||
600-639 | 10,208 | 3,660 | 1,961 | 5,451 | 952 | 22,232 | |||||
640-679 | 15,764 | 6,574 | 3,772 | 8,142 | 2,011 | 36,263 | |||||
680-719 | 24,725 | 11,361 | 4,990 | 7,949 | 3,691 | 52,716 | |||||
720-759 | 31,502 | 15,992 | 5,114 | 5,787 | 4,942 | 63,337 | |||||
760-799 | 63,946 | 21,874 | 4,109 | 5,400 | 6,971 | 102,300 | |||||
800+ | 26,044 | 8,526 | 2,223 | 4,443 | 1,912 | 43,148 | |||||
No FICO available | 3,491 | 1,204 | 157 | 898 | 2,882 | 8,632 | |||||
FICO not required | - | - | - | - | 5,403 | 5,403 | |||||
Government insured/guaranteed loans (1) | 29,719 | - | - | - | 12,446 | 42,165 | |||||
Total consumer loans (excluding PCI) | 223,061 | 75,313 | 24,640 | 45,998 | 42,373 | 411,385 | |||||
Total consumer PCI loans (carrying value) | 26,839 | 152 | - | - | - | 26,991 | |||||
Total consumer loans | $ | 249,900 | 75,465 | 24,640 | 45,998 | 42,373 | 438,376 | ||||
LTV refers to the ratio comparing the loan's unpaid principal balance to the property's collateral value. CLTV refers to the combination of first mortgage and junior lien mortgage (including unused line amounts for credit line products) ratios. LTVs and CLTVs are updated quarterly using a cascade approach which first uses values provided by automated valuation models (AVMs) for the property. If an AVM is not available, then the value is estimated using the original appraised value adjusted by the change in Home Price Index (HPI) for the property location. If an HPI is not available, the original appraised value is used. The HPI value is normally the only method considered for high value properties, generally with an original value of $1 million or more, as the AVM values have proven less accurate for these properties.
The following table shows the most updated LTV and CLTV distribution of the real estate 1-4 family first and junior lien mortgage loan portfolios. We consider the trends in residential real estate markets as we monitor credit risk and establish our allowance for credit losses. LTV does not necessarily reflect the likelihood of performance of a given loan, but does provide an indication of collateral value. In the event of a default, any loss should be limited to the portion of the loan amount in excess of the net realizable value of the underlying real estate collateral value. Certain loans do not have an LTV or CLTV primarily due to industry data availability and portfolios acquired from or serviced by other institutions.
December 31, 2013 | December 31, 2012 | |||||||||||
Real estate | Real estate | Real estate | Real estate | |||||||||
1-4 family | 1-4 family | 1-4 family | 1-4 family | |||||||||
first | junior lien | first | junior lien | |||||||||
mortgage | mortgage | mortgage | mortgage | |||||||||
(in millions) | by LTV | by CLTV | Total | by LTV | by CLTV | Total | ||||||
By LTV/CLTV: | ||||||||||||
0-60% | $ | 74,046 | 13,636 | 87,682 | 56,247 | 12,170 | 68,417 | |||||
60.01-80% | 80,187 | 17,154 | 97,341 | 69,759 | 15,168 | 84,927 | ||||||
80.01-100% | 30,843 | 16,272 | 47,115 | 34,830 | 18,038 | 52,868 | ||||||
100.01-120% (1) | 10,678 | 9,992 | 20,670 | 17,004 | 13,576 | 30,580 | ||||||
> 120% (1) | 6,306 | 7,369 | 13,675 | 13,529 | 14,610 | 28,139 | ||||||
No LTV/CLTV available | 1,600 | 1,368 | 2,968 | 1,973 | 1,751 | 3,724 | ||||||
Government insured/guaranteed loans (2) | 30,737 | - | 30,737 | 29,719 | - | 29,719 | ||||||
Total consumer loans (excluding PCI) | 234,397 | 65,791 | 300,188 | 223,061 | 75,313 | 298,374 | ||||||
Total consumer PCI loans (carrying value) | 24,100 | 123 | 24,223 | 26,839 | 152 | 26,991 | ||||||
Total consumer loans | $ | 258,497 | 65,914 | 324,411 | 249,900 | 75,465 | 325,365 | |||||
Nonaccrual Loans The following table provides loans on nonaccrual status. PCI loans are excluded from this table because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms.
Dec. 31, | Dec. 31, | |||||||
(in millions) | 2013 | 2012 | ||||||
Commercial: | ||||||||
Commercial and industrial | $ | 738 | 1,422 | |||||
Real estate mortgage | 2,252 | 3,322 | ||||||
Real estate construction | 416 | 1,003 | ||||||
Lease financing | 29 | 27 | ||||||
Foreign | 40 | 50 | ||||||
Total commercial (1) | 3,475 | 5,824 | ||||||
Consumer: | ||||||||
Real estate 1-4 family first mortgage (2) | 9,799 | 11,455 | ||||||
Real estate 1-4 family junior lien mortgage | 2,188 | 2,922 | ||||||
Automobile | 173 | 245 | ||||||
Other revolving credit and installment | 33 | 40 | ||||||
Total consumer | 12,193 | 14,662 | ||||||
Total nonaccrual loans | ||||||||
(excluding PCI) | $ | 15,668 | 20,486 | |||||
LOANS 90 Days OR MORE Past Due and Still Accruing Certain loans 90 days or more past due as to interest or principal are still accruing, because they are (1) well-secured and in the process of collection or (2) real estate 1-4 family mortgage loans or consumer loans exempt under regulatory rules from being classified as nonaccrual until later delinquency, usually 120 days past due. PCI loans of $4.5 billion at December 31, 2013, and $6.0 billion at December 31, 2012, are not included in these past due and still accruing loans even though they are 90 days or more contractually past due. These PCI loans are considered to be accruing because they continue to earn interest from accretable yield, independent of performance in accordance with their contractual terms. Loans 90 days or more past due and still accruing whose repayments are predominantly insured by the FHA or guaranteed by the VA for mortgages and the U.S. Department of Education for student loans under the FFELP were $22.2 billion at December 31, 2013, up from $21.8 billion at December 31, 2012.
The following table shows non-PCI loans 90 days or more past due and still accruing by class for loans not government insured/guaranteed.
December 31, | ||||||||
(in millions) | 2013 | 2012 | ||||||
Loan 90 days or more past due and still accruing: | ||||||||
Total (excluding PCI): | $ | 23,219 | 23,245 | |||||
Less: FHA insured/VA guaranteed (1)(2) | 21,274 | 20,745 | ||||||
Less: Student loans guaranteed | ||||||||
under the FFELP (3) | 900 | 1,065 | ||||||
Total, not government | ||||||||
insured/guaranteed | $ | 1,045 | 1,435 | |||||
By segment and class, not government | ||||||||
insured/guaranteed: | ||||||||
Commercial: | ||||||||
Commercial and industrial | $ | 11 | 47 | |||||
Real estate mortgage | 35 | 228 | ||||||
Real estate construction | 97 | 27 | ||||||
Foreign | - | 1 | ||||||
Total commercial | 143 | 303 | ||||||
Consumer: | ||||||||
Real estate 1-4 family first mortgage (2) | 354 | 564 | ||||||
Real estate 1-4 family junior lien mortgage (2) | 86 | 133 | ||||||
Credit card | 321 | 310 | ||||||
Automobile | 55 | 40 | ||||||
Other revolving credit and installment | 86 | 85 | ||||||
Total consumer | 902 | 1,132 | ||||||
Total, not government | ||||||||
insured/guaranteed | $ | 1,045 | 1,435 | |||||
Impaired Loans The table below summarizes key information for impaired loans. Our impaired loans predominantly include loans on nonaccrual status in the commercial portfolio segment and loans modified in a TDR, whether on accrual or nonaccrual status. These impaired loans generally have estimated losses which are included in the allowance for credit losses. We have impaired loans with no allowance for credit losses when loss content has been previously recognized through charge-offs and we do not anticipate additional charge-offs or losses, or certain loans are currently performing in accordance with their terms and for which no loss has been estimated. Impaired loans exclude PCI loans. The table below includes trial modifications that totaled $650 million at December 31, 2013, and $705 million at December 31, 2012.
For additional information on our impaired loans and allowance for credit losses, see Note 1.
Recorded investment | |||||||||
Impaired loans | |||||||||
Unpaid | with related | Related | |||||||
principal | Impaired | allowance for | allowance for | ||||||
(in millions) | balance | loans | credit losses | credit losses | |||||
December 31, 2013 | |||||||||
Commercial: | |||||||||
Commercial and industrial | $ | 2,016 | 1,274 | 1,024 | 223 | ||||
Real estate mortgage | 4,269 | 3,375 | 3,264 | 819 | |||||
Real estate construction | 946 | 615 | 589 | 101 | |||||
Lease financing | 71 | 33 | 33 | 8 | |||||
Foreign | 44 | 37 | 37 | 5 | |||||
Total commercial (1) | 7,346 | 5,334 | 4,947 | 1,156 | |||||
Consumer: | |||||||||
Real estate 1-4 family first mortgage | 22,450 | 19,500 | 13,896 | 3,026 | |||||
Real estate 1-4 family junior lien mortgage | 3,130 | 2,582 | 2,092 | 681 | |||||
Credit card | 431 | 431 | 431 | 132 | |||||
Automobile | 245 | 189 | 95 | 11 | |||||
Other revolving credit and installment | 44 | 34 | 27 | 3 | |||||
Total consumer (2) | 26,300 | 22,736 | 16,541 | 3,853 | |||||
Total impaired loans (excluding PCI) | $ | 33,646 | 28,070 | 21,488 | 5,009 | ||||
December 31, 2012 | |||||||||
Commercial: | |||||||||
Commercial and industrial | $ | 3,331 | 2,086 | 2,086 | 353 | ||||
Real estate mortgage | 5,766 | 4,673 | 4,537 | 1,025 | |||||
Real estate construction | 1,975 | 1,345 | 1,345 | 276 | |||||
Lease financing | 54 | 39 | 39 | 11 | |||||
Foreign | 109 | 43 | 43 | 9 | |||||
Total commercial (1) | 11,235 | 8,186 | 8,050 | 1,674 | |||||
Consumer: | |||||||||
Real estate 1-4 family first mortgage | 21,293 | 18,472 | 15,224 | 3,074 | |||||
Real estate 1-4 family junior lien mortgage | 2,855 | 2,483 | 2,070 | 859 | |||||
Credit card | 531 | 531 | 531 | 244 | |||||
Automobile | 314 | 314 | 314 | 27 | |||||
Other revolving credit and installment | 27 | 26 | 26 | 6 | |||||
Total consumer (2) | 25,020 | 21,826 | 18,165 | 4,210 | |||||
Total impaired loans (excluding PCI) | $ | 36,255 | 30,012 | 26,215 | 5,884 | ||||
Commitments to lend additional funds on loans whose terms have been modified in a TDR amounted to $407 million and $421 million at December 31, 2013 and 2012, respectively.
The following tables provide the average recorded investment in impaired loans and the amount of interest income recognized on impaired loans by portfolio segment and class.
Year ended December 31, | |||||||||||||
2013 | 2012 | 2011 | |||||||||||
Average | Recognized | Average | Recognized | Average | Recognized | ||||||||
recorded | interest | recorded | interest | recorded | interest | ||||||||
(in millions) | investment | income | investment | income | investment | income | |||||||
Commercial: | |||||||||||||
Commercial and industrial | $ | 1,475 | 94 | 2,281 | 111 | 3,282 | 105 | ||||||
Real estate mortgage | 3,842 | 141 | 4,821 | 119 | 5,308 | 80 | |||||||
Real estate construction | 966 | 35 | 1,818 | 61 | 2,481 | 70 | |||||||
Lease financing | 38 | 1 | 57 | 1 | 80 | - | |||||||
Foreign | 33 | - | 36 | 1 | 29 | - | |||||||
Total commercial | 6,354 | 271 | 9,013 | 293 | 11,180 | 255 | |||||||
Consumer: | |||||||||||||
Real estate 1-4 family first mortgage | 19,419 | 973 | 15,750 | 803 | 13,592 | 700 | |||||||
Real estate 1-4 family | |||||||||||||
junior lien mortgage | 2,498 | 143 | 2,193 | 80 | 1,962 | 76 | |||||||
Credit card | 480 | 57 | 572 | 63 | 594 | 21 | |||||||
Automobile | 232 | 29 | 299 | 42 | 244 | 26 | |||||||
Other revolving credit and installment | 30 | 3 | 25 | 2 | 26 | 1 | |||||||
Total consumer (1) | 22,659 | 1,205 | 18,839 | 990 | 16,418 | 824 | |||||||
Total impaired loans (excluding PCI) | $ | 29,013 | 1,476 | 27,852 | 1,283 | 27,598 | 1,079 | ||||||
Year ended December 31, | ||||||||
(in millions) | 2013 | 2012 | 2011 | |||||
Average recorded investment in impaired loans | $ | 29,013 | 27,852 | 27,598 | ||||
Interest income: | ||||||||
Cash basis of accounting | $ | 426 | 316 | 180 | ||||
Other (2) | 1,050 | 967 | 899 | |||||
Total interest income | $ | 1,476 | 1,283 | 1,079 | ||||
TROUBLED DEBT RESTRUCTURINGs (TDRs) When, for economic or legal reasons related to a borrower's financial difficulties, we grant a concession for other than an insignificant period of time to a borrower that we would not otherwise consider, the related loan is classified as a TDR. We do not consider any loans modified through a loan resolution such as foreclosure or short sale to be a TDR.
We may require some borrowers experiencing financial difficulty to make trial payments generally for a period of three to four months, according to the terms of a planned permanent modification, to determine if they can perform according to those terms. These arrangements represent trial modifications, which we classify and account for as TDRs. While loans are in trial payment programs, their original terms are not considered modified and they continue to advance through delinquency status and accrue interest according to their original terms. The planned modifications for these arrangements predominantly involve interest rate reductions or other interest rate concessions; however, the exact concession type and resulting financial effect are usually not finalized and do not take effect until the loan is permanently modified. The trial period terms are developed in accordance with our proprietary programs or the U.S. Treasury's Making Homes Affordable programs for real estate 1-4 family first lien (i.e. Home Affordable Modification Program – HAMP) and junior lien (i.e. Second Lien Modification Program – 2MP) mortgage loans.
At December 31, 2013, the loans in trial modification period were $253 million under HAMP, $45 million under 2MP and $352 million under proprietary programs, compared with $402 million, $45 million and $258 million at December 31, 2012, respectively. Trial modifications with a recorded investment of $286 million at December 31, 2013, and $276 million at December 31, 2012, were accruing loans and $364 million and $429 million, respectively, were nonaccruing loans. Our experience is that most of the mortgages that enter a trial payment period program are successful in completing the program requirements and are then permanently modified at the end of the trial period. Our allowance process considers the impact of those modifications that are probable to occur.
The following table summarizes our TDR modifications for the periods presented by primary modification type and includes the financial effects of these modifications. For those loans that modify more than once, the table reflects each modification that occurred during the period.
Primary modification type (1) | Financial effects of modifications | ||||||||||||||
Weighted | Recorded | ||||||||||||||
average | investment | ||||||||||||||
Interest | interest | related to | |||||||||||||
rate | Other | Charge- | rate | interest rate | |||||||||||
(in millions) | Principal (2) | reduction | concessions (3) | Total | offs (4) | reduction | reduction (5) | ||||||||
Year ended December 31, 2013 | |||||||||||||||
Commercial: | |||||||||||||||
Commercial and industrial | $ | 4 | 176 | 1,081 | 1,261 | 17 | 4.71 | % | $ | 176 | |||||
Real estate mortgage | 33 | 307 | 1,391 | 1,731 | 8 | 1.66 | 308 | ||||||||
Real estate construction | - | 12 | 381 | 393 | 4 | 1.07 | 12 | ||||||||
Lease financing | - | - | - | - | - | - | - | ||||||||
Foreign | 15 | 1 | - | 16 | - | - | 1 | ||||||||
Total commercial | 52 | 496 | 2,853 | 3,401 | 29 | 2.72 | 497 | ||||||||
Consumer: | |||||||||||||||
Real estate 1-4 family first mortgage | 1,143 | 1,170 | 3,681 | 5,994 | 233 | 2.64 | 2,019 | ||||||||
Real estate 1-4 family junior lien mortgage | 103 | 181 | 472 | 756 | 42 | 3.33 | 276 | ||||||||
Credit card | - | 182 | - | 182 | - | 10.38 | 182 | ||||||||
Automobile | 3 | 12 | 97 | 112 | 34 | 7.66 | 12 | ||||||||
Other revolving credit and installment | - | 10 | 12 | 22 | - | 4.87 | 10 | ||||||||
Trial modifications (6) | - | - | 50 | 50 | - | - | - | ||||||||
Total consumer | 1,249 | 1,555 | 4,312 | 7,116 | 309 | 3.31 | 2,499 | ||||||||
Total | $ | 1,301 | 2,051 | 7,165 | 10,517 | 338 | 3.21 | % | $ | 2,996 | |||||
Year ended December 31, 2012 | |||||||||||||||
Commercial: | |||||||||||||||
Commercial and industrial | $ | 11 | 35 | 1,370 | 1,416 | 40 | 1.60 | % | $ | 38 | |||||
Real estate mortgage | 47 | 219 | 1,907 | 2,173 | 12 | 1.57 | 226 | ||||||||
Real estate construction | 12 | 19 | 531 | 562 | 10 | 1.69 | 19 | ||||||||
Lease financing | - | - | 4 | 4 | - | - | - | ||||||||
Foreign | - | - | 19 | 19 | - | - | - | ||||||||
Total commercial | 70 | 273 | 3,831 | 4,174 | 62 | 1.58 | 283 | ||||||||
Consumer: | |||||||||||||||
Real estate 1-4 family first mortgage | 1,371 | 1,302 | 5,822 | 8,495 | 547 | 3.00 | 2,379 | ||||||||
Real estate 1-4 family junior lien mortgage | 79 | 244 | 756 | 1,079 | 512 | 3.70 | 313 | ||||||||
Credit card | - | 241 | - | 241 | - | 10.85 | 241 | ||||||||
Automobile | 5 | 54 | 265 | 324 | 50 | 6.90 | 56 | ||||||||
Other revolving credit and installment | - | 1 | 22 | 23 | 5 | 4.29 | 2 | ||||||||
Trial modifications (6) | - | - | 666 | 666 | - | - | - | ||||||||
Total consumer | 1,455 | 1,842 | 7,531 | 10,828 | 1,114 | 3.78 | 2,991 | ||||||||
Total | $ | 1,525 | 2,115 | 11,362 | 15,002 | 1,176 | 3.59 | % | $ | 3,274 | |||||
Year ended December 31, 2011 | |||||||||||||||
Commercial: | |||||||||||||||
Commercial and industrial | $ | 166 | 64 | 2,412 | 2,642 | 84 | 3.13 | % | $ | 69 | |||||
Real estate mortgage | 113 | 146 | 1,894 | 2,153 | 24 | 1.46 | 160 | ||||||||
Real estate construction | 29 | 114 | 421 | 564 | 26 | 0.81 | 125 | ||||||||
Lease financing | - | - | 57 | 57 | - | - | - | ||||||||
Foreign | - | - | 22 | 22 | - | - | - | ||||||||
Total commercial | 308 | 324 | 4,806 | 5,438 | 134 | 1.55 | 354 | ||||||||
Consumer: | |||||||||||||||
Real estate 1-4 family first mortgage | 1,629 | 1,908 | 934 | 4,471 | 293 | 3.27 | 3,322 | ||||||||
Real estate 1-4 family junior lien mortgage | 98 | 559 | 197 | 854 | 28 | 4.34 | 654 | ||||||||
Credit card | - | 336 | - | 336 | 2 | 10.77 | 260 | ||||||||
Automobile | 73 | 115 | 3 | 191 | 23 | 6.39 | 177 | ||||||||
Other revolving credit and installment | 1 | 4 | 4 | 9 | 1 | 5.00 | 4 | ||||||||
Trial modifications (6) | - | - | 651 | 651 | - | - | - | ||||||||
Total consumer | 1,801 | 2,922 | 1,789 | 6,512 | 347 | 4.00 | 4,417 | ||||||||
Total | $ | 2,109 | 3,246 | 6,595 | 11,950 | 481 | 3.82 | % | $ | 4,771 | |||||
(1) | Amounts represent the recorded investment in loans after recognizing the effects of the TDR, if any. TDRs may have multiple types of concessions, but are presented only once in the first modification type based on the order presented in the table above. The reported amounts include loans remodified of $3.1 billion, $3.9 billion and $496 million, for the years ended December 31, 2013, 2012 and 2011, respectively, which reflect the impact of the prospective adoption of the OCC guidance issued in 2012. | ||||||||||||||
(2) | Principal modifications include principal forgiveness at the time of the modification, contingent principal forgiveness granted over the life of the loan based on borrower performance, and principal that has been legally separated and deferred to the end of the loan, with a zero percent contractual interest rate. | ||||||||||||||
(3) | Other concessions include loan renewals, term extensions and other interest and noninterest adjustments, but exclude modifications that also forgive principal and/or reduce the interest rate. Years ended December 2013 and 2012 includes $4.0 billion and $5.2 billion of consumer loans discharged in bankruptcy, respectively, as a result of the OCC guidance implementation. The OCC guidance issued in third quarter 2012 required consumer loans discharged in bankruptcy to be classified as TDRs, as well as written down to net realizable collateral value. | ||||||||||||||
(4) | Charge-offs include write-downs of the investment in the loan in the period it is contractually modified. The amount of charge-off will differ from the modification terms if the loan has been charged down prior to the modification based on our policies. In addition, there may be cases where we have a charge-off/down with no legal principal modification. Modifications resulted in legally forgiving principal (actual, contingent or deferred) of $393 million, $495 million and $577 million for the years ended December 31, 2013, 2012 and 2011, respectively. | ||||||||||||||
(5) | Reflects the effect of reduced interest rates on loans with principal or interest rate reduction primary modification type. | ||||||||||||||
(6) | Trial modifications are granted a delay in payments due under the original terms during the trial payment period. However, these loans continue to advance through delinquency status and accrue interest according to their original terms. Any subsequent permanent modification generally includes interest rate related concessions; however, the exact concession type and resulting financial effect are usually not known until the loan is permanently modified. Trial modifications for the period are presented net of previously reported trial modifications that became permanent in the current period. | ||||||||||||||
The table below summarizes permanent modification TDRs that have defaulted in the current period within 12 months of their permanent modification date. We are reporting these defaulted TDRs based on a payment default definition of 90 days past due for the commercial portfolio segment and 60 days past due for the consumer portfolio segment.
Recorded investment of defaults | ||||||||
Year ended December 31, | ||||||||
(in millions) | 2013 | 2012 | 2011 | |||||
Commercial: | ||||||||
Commercial and industrial | $ | 234 | 379 | 216 | ||||
Real estate mortgage | 303 | 579 | 331 | |||||
Real estate construction | 70 | 261 | 69 | |||||
Lease financing | - | 1 | 1 | |||||
Foreign | 1 | - | 1 | |||||
Total commercial | 608 | 1,220 | 618 | |||||
Consumer: | ||||||||
Real estate 1-4 family first mortgage | 370 | 567 | 1,110 | |||||
Real estate 1-4 family junior lien mortgage | 34 | 55 | 137 | |||||
Credit card | 59 | 94 | 156 | |||||
Automobile | 18 | 55 | 110 | |||||
Other revolving credit and installment | 1 | 1 | 3 | |||||
Total consumer | 482 | 772 | 1,516 | |||||
Total | $ | 1,090 | 1,992 | 2,134 | ||||
Purchased Credit-Impaired Loans
Substantially all of our PCI loans were acquired from Wachovia on December 31, 2008. The following table presents PCI loans net of any remaining purchase accounting adjustments. Real estate 1-4 family first mortgage PCI loans are predominantly Pick-a-Pay loans.
December 31, | ||||||||
(in millions) | 2013 | 2012 | 2008 | |||||
Commercial: | ||||||||
Commercial and industrial | $ | 215 | 259 | 4,580 | ||||
Real estate mortgage | 1,136 | 1,970 | 5,803 | |||||
Real estate construction | 433 | 877 | 6,462 | |||||
Foreign | 720 | 871 | 1,859 | |||||
Total commercial | 2,504 | 3,977 | 18,704 | |||||
Consumer: | ||||||||
Real estate 1-4 family first mortgage | 24,100 | 26,839 | 39,214 | |||||
Real estate 1-4 family junior lien mortgage | 123 | 152 | 728 | |||||
Automobile | - | - | 151 | |||||
Total consumer | 24,223 | 26,991 | 40,093 | |||||
Total PCI loans (carrying value) | $ | 26,727 | 30,968 | 58,797 | ||||
Total PCI loans (unpaid principal balance) | $ | 38,229 | 45,174 | 98,182 | ||||
Accretable Yield The excess of cash flows expected to be collected over the carrying value of PCI loans is referred to as the accretable yield and is recognized in interest income using an effective yield method over the remaining life of the loan, or pools of loans. The accretable yield is affected by:
The change in the accretable yield related to PCI loans is presented in the following table.
Year ended December 31, | |||||||||||
(in millions) | 2013 | 2012 | 2011 | 2010 | 2009 | ||||||
Total, beginning of year | $ | 18,548 | 15,961 | 16,714 | 14,559 | 10,447 | |||||
Addition of accretable yield due to acquisitions | 1 | 3 | 128 | - | - | ||||||
Accretion into interest income (1) | (1,833) | (2,152) | (2,206) | (2,392) | (2,601) | ||||||
Accretion into noninterest income due to sales (2) | (151) | (5) | (189) | (43) | (5) | ||||||
Reclassification from nonaccretable difference for loans with improving credit-related cash flows | 971 | 1,141 | 373 | 3,399 | 441 | ||||||
Changes in expected cash flows that do not affect nonaccretable difference (3) | (144) | 3,600 | 1,141 | 1,191 | 6,277 | ||||||
Total, end of year | $ | 17,392 | 18,548 | 15,961 | 16,714 | 14,559 | |||||
PCI Allowance Based on our regular evaluation of estimates of cash flows expected to be collected, we may establish an allowance for a PCI loan or pool of loans, with a charge to income though the provision for losses. The following table summarizes the changes in allowance for PCI loan losses.
Other | |||||||
(in millions) | Commercial | Pick-a-Pay | consumer | Total | |||
Balance, December 31, 2008 | $ | - | - | - | - | ||
Provision for losses due to credit deterioration | 850 | - | 3 | 853 | |||
Charge-offs | (520) | - | - | (520) | |||
Balance, December 31, 2009 | 330 | - | 3 | 333 | |||
Provision for losses due to credit deterioration | 712 | - | 59 | 771 | |||
Charge-offs | (776) | - | (30) | (806) | |||
Balance, December 31, 2010 | 266 | - | 32 | 298 | |||
Provision for losses due to credit deterioration | 106 | - | 54 | 160 | |||
Charge-offs | (207) | - | (20) | (227) | |||
Balance, December 31, 2011 | 165 | - | 66 | 231 | |||
Provision for losses due to credit deterioration | 25 | - | 7 | 32 | |||
Charge-offs | (102) | - | (44) | (146) | |||
Balance, December 31, 2012 | 88 | - | 29 | 117 | |||
Reversal of provision for losses | (52) | - | (16) | (68) | |||
Charge-offs | (10) | - | (9) | (19) | |||
Balance, December 31, 2013 | $ | 26 | - | 4 | 30 | ||
Commercial PCI Credit Quality Indicators The following
table provides a breakdown of commercial PCI loans by risk category.
Commercial | Real | Real | ||||||||
and | estate | estate | ||||||||
(in millions) | industrial | mortgage | construction | Foreign | Total | |||||
December 31, 2013 | ||||||||||
By risk category: | ||||||||||
Pass | $ | 118 | 316 | 160 | 8 | 602 | ||||
Criticized | 97 | 820 | 273 | 712 | 1,902 | |||||
Total commercial PCI loans | $ | 215 | 1,136 | 433 | 720 | 2,504 | ||||
December 31, 2012 | ||||||||||
By risk category: | ||||||||||
Pass | $ | 95 | 341 | 207 | 255 | 898 | ||||
Criticized | 164 | 1,629 | 670 | 616 | 3,079 | |||||
Total commercial PCI loans | $ | 259 | 1,970 | 877 | 871 | 3,977 | ||||
The following table provides past due information for commercial PCI loans.
Commercial | Real | Real | ||||||||
and | estate | estate | ||||||||
(in millions) | industrial | mortgage | construction | Foreign | Total | |||||
December 31, 2013 | ||||||||||
By delinquency status: | ||||||||||
Current-29 DPD and still accruing | $ | 210 | 1,052 | 355 | 632 | 2,249 | ||||
30-89 DPD and still accruing | 5 | 41 | 2 | - | 48 | |||||
90+ DPD and still accruing | - | 43 | 76 | 88 | 207 | |||||
Total commercial PCI loans | $ | 215 | 1,136 | 433 | 720 | 2,504 | ||||
December 31, 2012 | ||||||||||
By delinquency status: | ||||||||||
Current-29 DPD and still accruing | $ | 235 | 1,804 | 699 | 704 | 3,442 | ||||
30-89 DPD and still accruing | 1 | 26 | 51 | - | 78 | |||||
90+ DPD and still accruing | 23 | 140 | 127 | 167 | 457 | |||||
Total commercial PCI loans | $ | 259 | 1,970 | 877 | 871 | 3,977 | ||||
Consumer PCI Credit Quality Indicators Our consumer PCI loans were aggregated into several pools of loans at acquisition. Below, we have provided credit quality indicators based on the unpaid principal balance (adjusted for write-downs) of the individual loans included in the pool, but we have not allocated the remaining purchase accounting adjustments, which were established at a pool level. The following table provides the delinquency status of consumer PCI loans.
December 31, 2013 | December 31, 2012 | |||||||||||
Real estate | Real estate | Real estate | Real estate | |||||||||
1-4 family | 1-4 family | 1-4 family | 1-4 family | |||||||||
first | junior lien | first | junior lien | |||||||||
(in millions) | mortgage | mortgage | Total | mortgage | mortgage | Total | ||||||
By delinquency status: | ||||||||||||
Current-29 DPD and still accruing | $ | 20,712 | 171 | 20,883 | 22,304 | 198 | 22,502 | |||||
30-59 DPD and still accruing | 2,185 | 8 | 2,193 | 2,587 | 11 | 2,598 | ||||||
60-89 DPD and still accruing | 1,164 | 4 | 1,168 | 1,361 | 7 | 1,368 | ||||||
90-119 DPD and still accruing | 457 | 2 | 459 | 650 | 6 | 656 | ||||||
120-179 DPD and still accruing | 517 | 4 | 521 | 804 | 7 | 811 | ||||||
180+ DPD and still accruing | 4,291 | 95 | 4,386 | 5,356 | 116 | 5,472 | ||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 29,326 | 284 | 29,610 | 33,062 | 345 | 33,407 | |||||
Total consumer PCI loans (carrying value) | $ | 24,100 | 123 | 24,223 | 26,839 | 152 | 26,991 | |||||
The following table provides FICO scores for consumer PCI loans.
December 31, 2013 | December 31, 2012 | |||||||||||
Real estate | Real estate | Real estate | Real estate | |||||||||
1-4 family | 1-4 family | 1-4 family | 1-4 family | |||||||||
first | junior lien | first | junior lien | |||||||||
(in millions) | mortgage | mortgage | Total | mortgage | mortgage | Total | ||||||
By FICO: | ||||||||||||
< 600 | $ | 9,933 | 101 | 10,034 | 13,163 | 144 | 13,307 | |||||
600-639 | 6,029 | 60 | 6,089 | 6,673 | 68 | 6,741 | ||||||
640-679 | 6,789 | 70 | 6,859 | 6,602 | 73 | 6,675 | ||||||
680-719 | 3,732 | 35 | 3,767 | 3,635 | 39 | 3,674 | ||||||
720-759 | 1,662 | 11 | 1,673 | 1,757 | 11 | 1,768 | ||||||
760-799 | 865 | 5 | 870 | 874 | 6 | 880 | ||||||
800+ | 198 | 1 | 199 | 202 | 1 | 203 | ||||||
No FICO available | 118 | 1 | 119 | 156 | 3 | 159 | ||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 29,326 | 284 | 29,610 | 33,062 | 345 | 33,407 | |||||
Total consumer PCI loans (carrying value) | $ | 24,100 | 123 | 24,223 | 26,839 | 152 | 26,991 | |||||
The following table shows the distribution of consumer PCI loans by LTV for real estate 1-4 family first mortgages and by CLTV for real estate 1-4 family junior lien mortgages.
December 31, 2013 | December 31, 2012 | |||||||||||
Real estate | Real estate | Real estate | Real estate | |||||||||
1-4 family | 1-4 family | 1-4 family | 1-4 family | |||||||||
first | junior lien | first | junior lien | |||||||||
mortgage | mortgage | mortgage | mortgage | |||||||||
(in millions) | by LTV | by CLTV | Total | by LTV | by CLTV | Total | ||||||
By LTV/CLTV: | ||||||||||||
0-60% | $ | 2,501 | 32 | 2,533 | 1,374 | 21 | 1,395 | |||||
60.01-80% | 8,541 | 42 | 8,583 | 4,119 | 30 | 4,149 | ||||||
80.01-100% | 10,366 | 88 | 10,454 | 9,576 | 61 | 9,637 | ||||||
100.01-120% (1) | 4,677 | 67 | 4,744 | 8,084 | 93 | 8,177 | ||||||
> 120% (1) | 3,232 | 54 | 3,286 | 9,889 | 138 | 10,027 | ||||||
No LTV/CLTV available | 9 | 1 | 10 | 20 | 2 | 22 | ||||||
Total consumer PCI loans (adjusted unpaid principal balance) | $ | 29,326 | 284 | 29,610 | 33,062 | 345 | 33,407 | |||||
Total consumer PCI loans (carrying value) | $ | 24,100 | 123 | 24,223 | 26,839 | 152 | 26,991 | |||||