Condensed Consolidated Statements of Operations (Unaudited) (USD $)	3 Months Ended		9 Months Ended
	Sep. 30, 2014	Sep. 30, 2013	Sep. 30, 2014		Sep. 30, 2013
INTEREST INCOME:
Loans	$ 1,822,275,000	$ 485,598,000	$ 4,948,106,000		$ 1,480,851,000
Interest-earning deposits	2,250,000	2,417,000	5,811,000		4,268,000
Investment securities:
Available-for-sale	61,290,000	67,205,000	183,158,000		240,383,000
Other investments	9,205,000	7,293,000	26,950,000		20,003,000
TOTAL INTEREST INCOME	1,895,020,000	562,513,000	5,164,025,000		1,745,505,000
INTEREST EXPENSE:
Deposits and customer accounts	53,952,000	51,560,000	151,708,000		161,898,000
Borrowings and other debt obligations	215,592,000	142,272,000	624,702,000		433,631,000
TOTAL INTEREST EXPENSE	269,544,000	193,832,000	776,410,000		595,529,000
NET INTEREST INCOME	1,625,476,000	368,681,000	4,387,615,000		1,149,976,000
Provision for credit losses	1,013,357,000	0	2,034,721,000		26,850,000
NET INTEREST INCOME AFTER PROVISION FOR CREDIT LOSSES	612,119,000	368,681,000	2,352,894,000		1,123,126,000
NON-INTEREST INCOME:
Consumer fees	93,451,000	60,014,000	273,128,000		172,546,000
Commercial fees	44,515,000	45,275,000	130,044,000		145,318,000
Mortgage banking income, net	97,576,000	24,576,000	127,285,000		107,402,000
Equity method investments	(4,619,000)	70,330,000	7,607,000		365,067,000
Bank owned life insurance	13,373,000	13,701,000	44,536,000		42,683,000
Miscellaneous income	399,399,000	6,325,000	1,120,753,000		28,853,000
TOTAL FEES AND OTHER INCOME	643,695,000	220,221,000	1,703,353,000		861,869,000
OTTI recognized in earnings	0	0	0		(63,630,000)
Gain on Change in Control	0	0	2,428,539,000	[1]	0
Net gain/(loss) on sale of investment securities	131,000	(23,422,000)	11,480,000		72,773,000
Net gain/(loss) recognized in earnings	131,000	(23,422,000)	2,440,019,000		9,143,000
TOTAL NON-INTEREST INCOME	643,826,000	196,799,000	4,143,372,000		871,012,000
GENERAL AND ADMINISTRATIVE EXPENSES:
Compensation and benefits	290,665,000	186,623,000	894,051,000		527,244,000
Occupancy and equipment expenses	117,697,000	97,774,000	350,788,000		280,322,000
Technology expense	40,806,000	35,715,000	124,874,000		95,835,000
Outside services	57,870,000	23,887,000	136,979,000		61,971,000
Marketing expense	11,858,000	14,967,000	37,077,000		30,178,000
Loan expense	80,392,000	16,794,000	237,691,000		54,474,000
Other administrative expenses	320,455,000	74,901,000	748,802,000		159,555,000
TOTAL GENERAL AND ADMINISTRATIVE EXPENSES	919,743,000	450,661,000	2,530,262,000		1,209,579,000
OTHER EXPENSES:
Amortization of intangibles	17,730,000	6,557,000	50,670,000		21,373,000
Deposit insurance premiums and other expenses	14,967,000	12,574,000	43,937,000		55,824,000
Loss on debt extinguishment	8,311,000	288,000	11,946,000		558,000
Impairment of long-lived assets	0	0	97,546,000		0
TOTAL OTHER EXPENSES	41,008,000	19,419,000	204,099,000		77,755,000
INCOME BEFORE INCOME TAXES	295,194,000	95,400,000	3,761,905,000		706,804,000
Income tax provision	36,102,000	18,692,000	1,285,855,000		156,670,000
NET INCOME INCLUDING NONCONTROLLING INTEREST	259,092,000	76,708,000	2,476,050,000		550,134,000
LESS: NET INCOME ATTRIBUTABLE TO NONCONTROLLING INTEREST	54,420,000	0	298,633,000		0
NET INCOME ATTRIBUTABLE TO SHUSA	$ 204,672,000	$ 76,708,000	$ 2,177,417,000		$ 550,134,000

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