Condensed Consolidated Statements of Operations (Unaudited) (USD $)	3 Months Ended		6 Months Ended
	Jun. 30, 2014	Jun. 30, 2013	Jun. 30, 2014		Jun. 30, 2013
INTEREST INCOME:
Loans	$ 1,791,311,000	$ 495,490,000	$ 3,125,831,000		$ 995,253,000
Interest-earning deposits	1,566,000	1,045,000	3,561,000		2,069,000
Investment securities:
Available-for-sale	60,284,000	79,542,000	121,868,000		173,178,000
Other investments	9,638,000	6,272,000	17,745,000		12,492,000
TOTAL INTEREST INCOME	1,862,799,000	582,349,000	3,269,005,000		1,182,992,000
INTEREST EXPENSE:
Deposits and customer accounts	48,809,000	53,396,000	97,756,000		110,338,000
Borrowings and other debt obligations	223,956,000	143,676,000	409,110,000		291,359,000
TOTAL INTEREST EXPENSE	272,765,000	197,072,000	506,866,000		401,697,000
NET INTEREST INCOME	1,590,034,000	385,277,000	2,762,139,000		781,295,000
Provision for credit losses	686,034,000	10,000,000	1,021,364,000		26,850,000
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES	904,000,000	375,277,000	1,740,775,000		754,445,000
NON-INTEREST INCOME:
Consumer fees	96,713,000	57,755,000	179,677,000		112,532,000
Commercial fees	42,559,000	47,548,000	85,529,000		100,043,000
Mortgage banking income, net	16,762,000	50,518,000	29,709,000		82,826,000
Equity method investments	(7,416,000)	112,643,000	12,226,000		294,737,000
Bank owned life insurance	16,981,000	15,033,000	31,163,000		28,982,000
Miscellaneous income	463,286,000	11,852,000	721,354,000		22,528,000
TOTAL FEES AND OTHER INCOME	628,885,000	295,349,000	1,059,658,000		641,648,000
OTTI recognized in earnings	0	(63,630,000)	0		(63,630,000)
Gain on Change in Control	0	0	2,428,539,000	[1]	0
Net gain on sale of investment securities	9,405,000	22,673,000	11,349,000		96,195,000
Net gain/(loss) recognized in earnings	9,405,000	(40,957,000)	2,439,888,000		32,565,000
TOTAL NON-INTEREST INCOME	638,290,000	254,392,000	3,499,546,000		674,213,000
GENERAL AND ADMINISTRATIVE EXPENSES:
Compensation and benefits	284,427,000	165,887,000	603,386,000		340,621,000
Occupancy and equipment expenses	112,221,000	90,304,000	233,091,000		182,548,000
Technology expense	43,798,000	31,425,000	84,068,000		60,120,000
Outside services	43,150,000	20,182,000	79,109,000		38,084,000
Marketing expense	11,119,000	8,203,000	25,219,000		15,211,000
Loan expense	88,291,000	17,825,000	157,299,000		37,679,000
Other administrative expenses	287,232,000	44,853,000	428,347,000		84,655,000
TOTAL GENERAL AND ADMINISTRATIVE EXPENSES	870,238,000	378,679,000	1,610,519,000		758,918,000
OTHER EXPENSES:
Amortization of intangibles	20,892,000	7,118,000	32,940,000		14,816,000
Deposit insurance premiums and other expenses	14,553,000	20,613,000	28,970,000		43,250,000
Loss on debt extinguishment	0	24,000	3,635,000		270,000
Impairment of long-lived assets	97,546,000	0	97,546,000		0
TOTAL OTHER EXPENSES	132,991,000	27,755,000	163,091,000		58,336,000
INCOME BEFORE INCOME TAXES	539,061,000	223,235,000	3,466,711,000		611,404,000
Income tax provision	199,746,000	35,308,000	1,249,753,000		137,978,000
NET INCOME INCLUDING NONCONTROLLING INTEREST	339,315,000	187,927,000	2,216,958,000		473,426,000
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST	136,473,000	0	244,213,000		0
NET INCOME ATTRIBUTABLE TO SHUSA	$ 202,842,000	$ 187,927,000	$ 1,972,745,000		$ 473,426,000

[1] Management of SHUSA manages SCUSA by analyzing the pre-Change in Control results of SCUSA as disclosed in this column.