XML 45 R29.htm IDEA: XBRL DOCUMENT v3.24.2.u1
Loans and Leases (Tables)
 6 Months Ended
Jun. 30, 2024
Receivables [Abstract]  
Schedule of Loans by Portfolio Segment
The following table provides the amortized cost basis of loans and leases by portfolio segment and class as of June 30, 2024 and December 31, 2023, excluding accrued interest of $294 million and $287 million, respectively, which is included in other assets in the Consolidated Balance Sheets.
LOANS AND LEASES BY PORTFOLIO SEGMENT
(Dollars in millions)June 30, 2024December 31, 2023
Commercial:
Commercial and industrial (a) (b)$30,518 $30,609 
Loans to mortgage companies2,934 2,024 
   Total commercial, financial, and industrial 33,452 32,633 
Commercial real estate14,669 14,216 
Consumer:
HELOC2,122 2,219 
Real estate installment loans11,787 11,431 
   Total consumer real estate13,909 13,650 
Credit card and other (c)751 793 
Loans and leases$62,781 $61,292 
Allowance for loan and lease losses(821)(773)
Net loans and leases$61,960 $60,519 
(a)Includes equipment financing leases of $1.3 billion and $1.2 billion for June 30, 2024 and December 31, 2023, respectively.
(b)Includes PPP loans fully guaranteed by the SBA of $19 million and $29 million as of June 30, 2024 and December 31, 2023, respectively.
(c)Includes $190 million and $180 million of commercial credit card balances as of June 30, 2024 and December 31, 2023, respectively.
Schedule of Financing Receivable Credit Quality Indicators
The following tables provide the amortized cost basis of the commercial loan portfolio by year of origination and credit quality indicator as of June 30, 2024 and December 31, 2023:
C&I PORTFOLIO
June 30, 2024
(Dollars in millions)20242023202220212020Prior to 2020LMC (a)Revolving
 Loans		Revolving
Loans Converted
to Term Loans		Total
Credit Quality Indicator:
Pass (PD grades 1 through 12) (b)$1,623 $3,772 $5,184 $3,139 $1,446 $4,569 $2,934 $8,963 $278 $31,908 
Special Mention (PD grade 13)45 133 71 65 18 149 — 361 28 870 
Substandard, Doubtful, or Loss (PD grades 14,15, and 16)1 48 108 110 25 173 — 188 21 674 
Total C&I loans$1,669 $3,953 $5,363 $3,314 $1,489 $4,891 $2,934 $9,512 $327 $33,452 
December 31, 2023
(Dollars in millions)20232022202120202019Prior to 2019LMC (a)Revolving
 Loans		Revolving
Loans Converted
to Term Loans		Total
Credit Quality Indicator:
Pass (PD grades 1 through 12) (b)$4,008 $5,637 $3,506 $1,636 $1,665 $3,448 $2,019 $9,087 $327 $31,333 
Special Mention (PD grade 13)75 60 64 56 101 57 — 186 — 599 
Substandard, Doubtful, or Loss (PD grades 14,15, and 16)41 135 94 51 39 100 5 187 49 701 
Total C&I loans$4,124 $5,832 $3,664 $1,743 $1,805 $3,605 $2,024 $9,460 $376 $32,633 
(a)    LMC includes non-revolving commercial lines of credit to qualified mortgage companies primarily for the temporary warehousing of eligible mortgage loans prior to the borrower's sale of those mortgage loans to third-party investors. The loans are of short duration with maturities less than one year.
(b)    Balances include PPP loans.

CRE PORTFOLIO
June 30, 2024
(Dollars in millions)20242023202220212020Prior to 2020Revolving
 Loans		Revolving Loans Converted to Term LoansTotal
Credit Quality Indicator:
Pass (PD grades 1 through 12) $288 $1,046 $3,580 $3,470 $1,071 $3,635 $356 $— $13,446 
Special Mention (PD grade 13)— 1 209 94 31 134 — — 469 
Substandard, Doubtful, or Loss (PD grades 14,15, and 16)— 3 67 114 112 452 6 — 754 
Total CRE loans$288 $1,050 $3,856 $3,678 $1,214 $4,221 $362 $— $14,669 
December 31, 2023
(Dollars in millions)20232022202120202019Prior to 2019Revolving
 Loans		Revolving Loans Converted to Term LoansTotal
Credit Quality Indicator:
Pass (PD grades 1 through 12)$853 $3,473 $3,518 $1,162 $1,216 $2,853 $393 $18 $13,486 
Special Mention (PD grade 13)5 1 129 86 175 82 — — 478 
Substandard, Doubtful, or Loss (PD grades 14,15, and 16)— 2 5 11 175 59 — — 252 
Total CRE loans$858 $3,476 $3,652 $1,259 $1,566 $2,994 $393 $18 $14,216 
The following table reflects the amortized cost basis by year of origination and refreshed FICO scores for
consumer real estate loans as of June 30, 2024 and December 31, 2023. Within consumer real estate, classes include HELOC and real estate installment loans. HELOCs are loans which during their draw period are classified as revolving loans. Once the draw period ends and the loan enters its repayment period, the loan converts to a term loan and is classified as a revolving loan converted to a term loan. All loans classified in the following tables as revolving loans or revolving loans converted to term loans are HELOCs. Real estate installment loans are originated as fixed term loans and are classified below in their vintage year. All loans in the following tables classified in a vintage year are real estate installment loans.
CONSUMER REAL ESTATE PORTFOLIO
June 30, 2024
(Dollars in millions)20242023202220212020Prior to 2020Revolving
 Loans		Revolving
Loans Converted
to Term Loans		Total
FICO score 740 or greater$557 $1,550 $2,063 $1,657 $706 $1,670 $1,448 $45 $9,696 
FICO score 720-73980 203 282 223 105 296 192 14 1,395 
FICO score 700-71957 151 223 185 75 264 155 16 1,126 
FICO score 660-69970 166 188 108 79 318 162 17 1,108 
FICO score 620-6595 11 17 23 21 132 34 5 248 
FICO score less than 620 6 19 19 19 18 221 24 10 336 
Total$775 $2,100 $2,792 $2,215 $1,004 $2,901 $2,015 $107 $13,909 
December 31, 2023
(Dollars in millions)20232022202120202019Prior to 2019Revolving
 Loans		Revolving Loans Converted to Term Loans Total
FICO score 740 or greater$1,572 $2,099 $1,720 $730 $465 $1,332 $1,522 $50 $9,490 
FICO score 720-739205 286 227 107 88 230 192 15 1,350 
FICO score 700-719154 232 193 81 52 224 159 17 1,112 
FICO score 660-699170 198 113 83 53 290 168 18 1,093 
FICO score 620-65911 20 23 22 36 106 36 7 261 
FICO score less than 620 18 19 15 20 12 225 24 11 344 
Total$2,130 $2,854 $2,291 $1,043 $706 $2,407 $2,101 $118 $13,650 

The following tables reflect the amortized cost basis by year of origination and refreshed FICO scores for credit card and other loans as of June 30, 2024 and December 31, 2023.

CREDIT CARD & OTHER PORTFOLIO
June 30, 2024
(Dollars in millions)20242023202220212020Prior to 2020Revolving
 Loans		Revolving
Loans Converted
to Term Loans 		Total
FICO score 740 or greater$13 $34 $18 $7 $3 $25 $191 $7 $298 
FICO score 720-7398 5 2 1 1 5 21 1 44 
FICO score 700-7191 4 3 1 1 4 22 1 37 
FICO score 660-6991 3 2 1 — 7 21 — 35 
FICO score 620-6591 1 — — — 2 6 — 10 
FICO score less than 620 4 13 8 6 7 109 179 1 327 
Total$28 $60 $33 $16 $12 $152 $440 $10 $751 
December 31, 2023
(Dollars in millions)20232022202120202019Prior to 2019Revolving
 Loans		Revolving Loans Converted to Term Loans Total
FICO score 740 or greater$52 $26 $10 $5 $3 $27 $207 $5 $335 
FICO score 720-7395 3 1 1 1 5 24 1 41 
FICO score 700-7195 4 1 1 1 4 25 1 42 
FICO score 660-6994 3 1 1 1 8 23 — 41 
FICO score 620-6592 1 1 — — 3 7 — 14 
FICO score less than 620 12 9 6 8 13 103 168 1 320 
Total$80 $46 $20 $16 $19 $150 $454 $8 $793 
Schedule of Accruing and Non-Accruing Loans by Class
The following table reflects accruing and non-accruing loans and leases by class on June 30, 2024 and December 31, 2023:
ACCRUING & NON-ACCRUING LOANS AND LEASES
June 30, 2024
 AccruingNon-Accruing 
(Dollars in millions)Current30-89
Days
Past Due		90+
Days
Past Due		Total
Accruing		Current30-89
Days
Past Due		90+
Days
Past Due		Total
Non-
Accruing		Total
Loans and Leases
Commercial, financial, and industrial:
C&I (a) $30,318 $32 $1 $30,351 $87 $3 $77 $167 $30,518 
Loans to mortgage companies2,934 — — 2,934 — — — — 2,934 
Total commercial, financial, and industrial33,252 32 1 33,285 87 3 77 167 33,452 
Commercial real estate:
CRE (b)14,404 4 — 14,408 137 29 95 261 14,669 
Consumer real estate:
HELOC (c)2,068 9 3 2,080 29 4 9 42 2,122 
Real estate installment loans (d)11,645 40 — 11,685 38 13 51 102 11,787 
Total consumer real estate13,713 49 3 13,765 67 17 60 144 13,909 
Credit card and other:
Credit card276 4 2 282 — — — — 282 
Other465 2 — 467 1 — 1 2 469 
Total credit card and other741 6 2 749 1 — 1 2 751 
Total loans and leases$62,110 $91 $6 $62,207 $292 $49 $233 $574 $62,781 
December 31, 2023
 AccruingNon-Accruing 
(Dollars in millions)Current30-89
Days
Past Due		90+
Days
Past Due		Total
Accruing		Current30-89
Days
Past Due		90+
Days
Past Due		Total
Non-
Accruing		Total
Loans and Leases
Commercial, financial, and industrial:
C&I (a) $30,398 $31 $1 $30,430 $108 $18 $53 $179 $30,609 
Loans to mortgage companies2,018 1 — 2,019 5 — — 5 2,024 
Total commercial, financial, and industrial32,416 32 1 32,449 113 18 53 184 32,633 
Commercial real estate:
CRE (b)14,072 8 — 14,080 41 — 95 136 14,216 
Consumer real estate:
HELOC (c)2,158 11 4 2,173 30 6 10 46 2,219 
Real estate installment loans (d)11,295 29 13 11,337 43 6 45 94 11,431 
Total consumer real estate13,453 40 17 13,510 73 12 55 140 13,650 
Credit card and other:
Credit card271 3 3 277 — — — — 277 
Other512 2 — 514 1 — 1 2 516 
Total credit card and other783 5 3 791 1 — 1 2 793 
Total loans and leases$60,724 $85 $21 $60,830 $228 $30 $204 $462 $61,292 
(a)    $158 million and $178 million of C&I loans are nonaccrual loans that have been specifically reviewed for impairment with no related allowance in 2024 and 2023, respectively.
(b)    $255 million and $129 million of CRE loans are nonaccrual loans that have been specifically reviewed for impairment with no related allowance in 2024 and 2023, respectively.
(c)    $4 million of HELOC loans are nonaccrual loans that have been specifically reviewed for impairment with no related allowance in both 2024 and 2023.
(d)    $10 million of real estate installment loans are nonaccrual loans that have been specifically reviewed for impairment with no related allowance in both 2024 and 2023.
Schedule of Financing Receivables Modified
The following tables present the amortized cost basis at the end of the reporting period of loans modified to borrowers experiencing financial difficulty, disaggregated by class of financing receivable and type of modification made, as well as the financial effect of the modifications made as of June 30, 2024:
LOAN MODIFICATIONS TO BORROWERS EXPERIENCING FINANCIAL DIFFICULTY
Interest Rate Reduction
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total Class Financial EffectBalance% of Total ClassFinancial Effect
Consumer real estate (a)$— — %
Reduced weighted-average contractual interest rate from 9.87% to 6.52%
$1 — %
Reduced weighted-average contractual interest rate from 8.70% to 3.60%
Credit card and other (a)— — 
Reduced weighted-average contractual interest rate from 5.77% to 4.41%
— — 
Reduced weighted-average contractual interest rate from 14.70% to 0.00%
Total$— — %$1 — %
(a) Balance less than $1 million.

Term Extension
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total ClassFinancial EffectBalance% of Total ClassFinancial Effect
C&I$95 0.3 %
Added an estimated weighted-average 1.2 years to the life of loans, which reduced monthly payment amounts for the borrowers
$73 0.2 %
Added an estimated weighted-average 1 year to the life of loans, which reduced monthly payment amounts for the borrowers
CRE28 0.2 
Added an estimated weighted-average 2.4 years to the life of loans, which reduced monthly payment amounts for the borrowers
46 0.3 
Added an estimated weighted-average 1 year to the life of loans, which reduced monthly payment amounts for the borrowers
Consumer real estate (a)— — 
Added a weighted-average 22 years to the life of loans, which reduced monthly payment amounts for the borrowers
1 — 
Added a weighted-average 13 years to the life of loans, which reduced monthly payment amounts for the borrowers
Total$123 0.2 %$120 0.2 %
(a) Balance less than $1 million.
Principal Forgiveness
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total Class Financial EffectBalance% of Total ClassFinancial Effect
Consumer real estate (a)$— — %
Less than $1 million of the principal of consumer real estate loan was legally discharged in bankruptcy during the period and the borrowers have not re-affirmed the debt as of period end
$1 — %
$1 million of the principal of consumer loans was legally discharged in bankruptcy during the period and the borrowers have not re-affirmed the debt as of period end. Less than $1 million of this principal continues to experience payments in accordance with the original loan terms
Total$— — %$1 — %
(a) Balance less than $1 million.


Payment Deferrals
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total ClassFinancial EffectBalance% of Total ClassFinancial Effect
Consumer real estate$— — %N/A$3 — %
Payment deferral for 11 months, with a balloon payment at the end of the term
Total$— — %$3 — %


Combination - Term Extension and Interest Rate Reduction
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total Class Financial EffectBalance% of Total ClassFinancial Effect
Consumer real estate$3 — %
Added an estimated weighted-average 10.8 years to the life of loans and reduced weighted-average contractual interest rate from 8.39% to 3.67%
$3 — %
Added a weighted-average 13.1 years to the life of loans and reduced weighted-average contractual interest rate from 5.40% to 3.90%
Total$3 — %$3 — %


Combination - Principal Forgiveness, Term Extension, and Payment Deferrals
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total Class Financial EffectBalance% of Total ClassFinancial Effect
C&I$— — %N/A$16 — %
Reduced the balance of the loans by $2 million and added a weighted-average 6.2 years to the life of loans
Total$— — %$16 — %
Combination - Term Extension, Interest Rate Reduction, and Interest Forgiveness
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total Class Financial EffectBalance% of Total ClassFinancial Effect
C&I$— — %N/A$2 — %
Added a weighted-average 3.7 years to the life of loans, reduced weighted-average contractual interest rate from 11.30% to 7.50% and provided less than $1 million in interest forgiveness
Total$— — %$2 — %


Combination - Term Extension, Interest Rate Reduction, and Interest Deferrals
June 30, 2024June 30, 2023
(Dollars in millions)Balance% of Total ClassFinancial EffectBalance% of Total ClassFinancial Effect
CRE$— — %N/A$17 — %
Added a weighted-average 1.0 year to the life of loans, reduced weighted-average contractual interest rate from 8.70% to 8.00% and provided less than $1 million in deferred interest
Total$— — %$17 — %
Schedule of Financing Receivable, Performance of Modified Loan
The following table depicts the performance of loans that have been modified in the last 12 months:
PERFORMANCE OF LOANS THAT HAVE BEEN MODIFIED IN THE LAST 12 MONTHS
June 30, 2024
(Dollars in millions)Current30-89 Days Past Due90+ Days Past DueNon-Accruing
C&I$110 $— $— $13 
CRE29 — — — 
Consumer Real Estate3 — — 3 
Credit Card and Other— — — — 
Total$142 $— $— $16