XML 84 R42.htm IDEA: XBRL DOCUMENT v3.8.0.1
Asset Quality (Tables)
12 Months Ended
Dec. 31, 2017
Receivables [Abstract]  
Financing Receivable Credit Quality Indicators
Commercial Credit Exposure — Excluding PCI
Credit Risk Profile by Creditworthiness Category (a), (b) 
December 31,
  
  
  
  
  
  
  
  
  
  
in millions
Commercial and industrial
RE — Commercial
RE — Construction
Commercial Lease
Total
RATING
2017
2016
2017
2016
2017
2016
2017
2016
2017
2016
Pass
$
39,833

$
37,845

$
13,328

$
14,308

$
1,894

$
2,287

$
4,730

$
4,632

$
59,785

$
59,072

Criticized (Accruing)
1,790

1,514

482

455

38

30

90

45

2,400

2,044

Criticized (Nonaccruing)
153

297

30

26

2

2

6

8

191

333

Total
$
41,776

$
39,656

$
13,840

$
14,789

$
1,934

$
2,319

$
4,826

$
4,685

$
62,376

$
61,449

 
 
 
 
 
 
 
 
 
 
 
(a)
Credit quality indicators are updated on an ongoing basis and reflect credit quality information as of the dates indicated.
(b)
The term criticized refers to those loans that are internally classified by Key as special mention or worse, which are asset quality categories defined by regulatory authorities. These assets have an elevated level of risk and may have a high probability of default or total loss. Pass rated refers to all loans not classified as criticized.
Consumer Credit Exposure Excluding PCI
Non-PCI Loans by Refreshed FICO Score (a) 
December 31,
 
 
 
 
 
 
 
 
 
 
in millions
Residential — Prime
Consumer direct loans
Credit cards
Consumer indirect loans
Total
FICO SCORE
2017
2016
2017
2016
2017
2016
2017
2016
2017
2016
750 and above
$
10,226

$
9,818

$
519

$
498

$
477

$
453

$
1,472

$
1,266

$
12,694

$
12,035

660 to 749
5,181

5,266

690

661

508

525

1,184

1,195

7,563

7,647

Less than 660
1,519

1,617

225

194

121

132

529

543

2,394

2,486

No Score
208

1,122

356

428


1

76

5

640

1,556

Total
$
17,134

$
17,823

$
1,790

$
1,781

$
1,106

$
1,111

$
3,261

$
3,009

$
23,291

$
23,724

 
 
 
 
 
 
 
 
 
 
 
(a)
Borrower FICO scores provide information about the credit quality of our consumer loan portfolio as they provide an indication as to the likelihood that a debtor will repay their debts. The scores are obtained from a nationally recognized consumer rating agency and are presented in the above table at the dates indicated.
Commercial Credit Exposure — PCI
Credit Risk Profile by Creditworthiness Category (a), (b) 
December 31,
  
  
  
  
  
  
  
  
  
  
in millions
Commercial and industrial
RE — Commercial
RE — Construction
Commercial Lease
Total
RATING
2017
2016
2017
2016
2017
2016
2017
2016
2017
2016
Pass
$
41

$
12

$
153

$
139

$
26

$
21



$
220

$
172

Criticized
42

100

95

183


5



137

288

Total
$
83

$
112

$
248

$
322

$
26

$
26



$
357

$
460

 
 
 
 
 
 
 
 
 
 
 
(a)
Credit quality indicators are updated on an ongoing basis and reflect credit quality information as of the dates indicated.
(b)
The term criticized refers to those loans that are internally classified by Key as special mention or worse, which are asset quality categories defined by regulatory authorities. These assets have an elevated level of risk and may have a high probability of default or total loss. Pass rated refers to all loans not classified as criticized.

Consumer Credit Exposure PCI
PCI Loans by Refreshed FICO Score (a) 
December 31,
 
 
 
 
 
 
 
 
 
 
in millions
Residential — Prime
Consumer direct loans
Credit cards
Consumer indirect loans
Total
FICO SCORE
2017
2016
2017
2016
2017
2016
2017
2016
2017
2016
750 and above
$
149

$
133







$
149

$
133

660 to 749
117

127

$
2

$
2





119

129

Less than 660
105

133

2

4





107

137

No Score
6

5


1





6

6

Total
$
377

$
398

$
4

$
7





$
381

$
405

 
 
 
 
 
 
 
 
 
 
 
(a)
Borrower FICO scores provide information about the credit quality of our consumer loan portfolio as they provide an indication as to the likelihood that a debtor will repay their debts. The scores are obtained from a nationally recognized consumer rating agency and are presented in the above table at the dates indicated.
Past Due Loans Including Current Loans
The following aging analysis of current and past due loans as of December 31, 2017, and December 31, 2016, provides further information regarding Key’s credit exposure.

Aging Analysis of Loan Portfolio (a) 
December 31, 2017
Current
30-59
Days Past
Due (b)
60-89
Days Past
Due (b)
90 and 
Greater
Days Past
Due (b)
Non-performing
Loans
Total Past Due and
Non-performing
Loans
Purchased
Credit
Impaired
Total
Loans (c), (d)
in millions
LOAN TYPE
 
 
 
 
 
 
 
 
Commercial and industrial
$
41,444

$
111

$
34

$
34

$
153

$
332

$
83

$
41,859

Commercial real estate:
 
 
 
 
 
 
 
 
Commercial mortgage
13,750

26

13

21

30

90

248

14,088

Construction
1,919

4

9


2

15

26

1,960

Total commercial real estate loans
15,669

30

22

21

32

105

274

16,048

Commercial lease financing
4,791

23

4

2

6

35


4,826

Total commercial loans
$
61,904

$
164

$
60

$
57

$
191

$
472

$
357

$
62,733

Real estate — residential mortgage
$
5,043

$
16

$
7

$
4

$
58

$
85

$
355

$
5,483

Home equity loans
11,721

32

15

9

229

285

22

12,028

Consumer direct loans
1,768

9

4

5

4

22

4

1,794

Credit cards
1,081

7

5

11

2

25


1,106

Consumer indirect loans
3,199

33

7

3

19

62


3,261

Total consumer loans
$
22,812

$
97

$
38

$
32

$
312

$
479

$
381

$
23,672

Total loans
$
84,716

$
261

$
98

$
89

$
503

$
951

$
738

$
86,405

 
 
 
 
 
 
 
 
 
(a)
Amounts in table represent recorded investment and exclude loans held for sale. Recorded investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs.
(b)
Past due loan amounts exclude purchased impaired loans, even if contractually past due (or if we do not expect to collect principal or interest in full based on the original contractual terms), as we are currently accreting income over the remaining term of the loans.
(c)
Net of unearned income, net deferred loan fees and costs, and unamortized discounts and premiums.
(d)
Future accretable yield related to purchased credit impaired loans is not included in the analysis of the loan portfolio.
December 31, 2016
Current
30-59
Days Past
Due (b)
60-89
Days Past
Due (b)
90 and 
Greater
Days Past
Due (b)
Non-performing
Loans
Total Past Due and
Non-performing
Loans
Purchased
Credit
Impaired
Total
Loans (c), (d)
in millions
LOAN TYPE
 
 
 
 
 
 
 
 
Commercial and industrial
$
39,242

$
58

$
28

$
31

$
297

$
414

$
112

$
39,768

Commercial real estate:
 
 
 
 
 
 
 
 
Commercial mortgage
14,655

93

9

6

26

134

322

15,111

Construction
2,314



2

3

5

26

2,345

Total commercial real estate loans
16,969

93

9

8

29

139

348

17,456

Commercial lease financing
4,641

28

3

5

8

44


4,685

Total commercial loans
$
60,852

$
179

$
40

$
44

$
334

$
597

$
460

$
61,909

Real estate — residential mortgage
$
5,098

$
17

$
5

$
3

$
56

$
81

$
368

$
5,547

Home equity loans
12,327

49

29

16

223

317

30

12,674

Consumer direct loans
1,705

44

15

11

6

76

7

1,788

Credit cards
1,082

9

6

12

2

29


1,111

Consumer indirect loans
2,993

7

4

1

4

16


3,009

Total consumer loans
$
23,205

$
126

$
59

$
43

$
291

$
519

$
405

$
24,129

Total loans
$
84,057

$
305

$
99

$
87

$
625

$
1,116

$
865

$
86,038

 
 
 
 
 
 
 
 
 
(a)
Amounts in table represent recorded investment and exclude loans held for sale. Recorded investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs.
(b)
Past due loan amounts exclude purchased impaired loans, even if contractually past due (or if we do not expect to collect principal or interest in full based on the original contractual terms), as we are currently accreting income over the remaining term of the loans.
(c)
Net of unearned income, net deferred loan fees and costs, and unamortized discounts and premiums.
(d)
Future accretable yield related to purchased credit impaired loans is not included in the analysis of the loan portfolio.
Breakdown of Individually Impaired Loans
The following tables set forth a further breakdown of individually impaired loans for the periods indicated are as follows:
December 31, 2017
Recorded  
Investment (a)
Unpaid Principal Balance (b)
Specific  
Allowance (c)  
in millions
With no related allowance recorded:
 
 
 
Commercial and industrial
$
126

$
153


Commercial real estate:
 
 
 
Commercial mortgage
12

18


Construction



Total commercial real estate loans
12

18


Total commercial loans
138

171


Real estate — residential mortgage
17

17


Home equity loans
56

56


Consumer indirect loans
2

2


Total consumer loans
75

75


Total loans with no related allowance recorded
213

246


With an allowance recorded:
 
 
 
Commercial and industrial
10

28

$
6

Commercial real estate:
 
 
 
Commercial mortgage



Total commercial real estate loans



Total commercial loans
10

28

6

Real estate — residential mortgage
32

32

5

Home equity loans
61

61

9

Consumer direct loans
4

4


Credit cards
2

2


Consumer indirect loans
32

32
3
Total consumer loans
131

131

17

Total loans with an allowance recorded
141

159

23

Total
$
354

$
405

$
23

 
 
 
 
(a)
The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet.
(b)
The Unpaid Principal Balance represents the customer’s legal obligation to us.
(c)
See Note 1 (“Summary of Significant Accounting Policies”) under the heading “Impaired Loans” for a description of the specific allowance methodology.
December 31, 2016
Recorded
Investment (a)
Unpaid Principal Balance (b)
Specific  
Allowance (c)  
in millions
With no related allowance recorded:
 
 
 
Commercial and industrial
$
222

$
301


Commercial real estate:
 
 
 
Commercial mortgage
2

3


Total commercial real estate loans
2

3


Total commercial loans
224

304


Real estate — residential mortgage
20

20


Home equity loans
61

61


Consumer indirect loans
1

1


Total consumer loans
82

82


Total loans with no related allowance recorded
306

386


 
 
 
 
With an allowance recorded:
 
 
 
Commercial and industrial
62

73

$
17

Commercial real estate:
 
 
 
Commercial mortgage
4

4


Total commercial real estate loans
4

4


Total commercial loans
66

77

17

Real estate — residential mortgage
31

31

2

Home equity loans
64

64

18

Consumer direct loans
2

3


Credit cards
3

3


Consumer indirect loans
29

29

1

Total consumer loans
129

130

21

Total loans with an allowance recorded
195

207

38

Total
$
501

$
593

$
38

 
 
 
 
 
(a)
The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet.
(b)
The Unpaid Principal Balance represents the customer’s legal obligation to us.
(c)
See Note 1 (“Summary of Significant Accounting Policies”) under the heading “Impaired Loans” for a description of the specific allowance methodology.

The following table sets forth a further breakdown of average individually impaired loans reported by Key:
Average Recorded Investment (a)
Twelve Months Ended December 31,
in millions
2017
2016
2015
Commercial and industrial
$
210

$
176

$
56

Commercial real estate:
 
 
 
Commercial mortgage
9

8

15

Construction

3

7

Total commercial real estate loans
9

11

22

Total commercial loans
219

187

78

Real estate — residential mortgage
50

53

55

Home equity loans
121

125

122

Consumer direct loans
3

3

4

Credit cards
3

3

4

Consumer indirect loans
32

34

42

Total consumer loans
209

218

227

Total
$
428

$
405

$
305

 
 
 
 
(a)
The Recorded Investment represents the face amount of the loan increased or decreased by applicable accrued interest, net deferred loan fees and costs, and unamortized premium or discount, and reflects direct charge-offs. This amount is a component of total loans on our consolidated balance sheet.
Post-Modification Outstanding Recorded Investment by Concession Type for Our Commercial Accruing and Nonaccruing TDRs
The following table shows the period-end post-modification outstanding recorded investment by concession type for our commercial and consumer accruing and nonaccruing TDRs added during the periods indicated:
 
Twelve Months Ended December 31,
in millions
2017
2016
2015
Commercial loans:
 
 
 
Interest rate reduction



Forgiveness of principal


$
22

Extension of maturity date
$
12


21

Payment or covenant modification/deferment
46

$
19


Bankruptcy plan modification
31

18


Total
$
89

$
37

$
43

Consumer loans:
 
 
 
Interest rate reduction
$
13

$
10

$
19

Forgiveness of principal

3

4

Other
28

21

17

Total
$
41

$
34

$
40

Total commercial and consumer TDRs
$
130

$
71

$
83

Summary Of Post-Modification Outstanding Recorded Investment, Accruing And Nonaccruing TDRs
The following table summarizes the change in the post-modification outstanding recorded investment of our accruing and nonaccruing TDRs during the periods indicated:
Year ended December 31,
 
 
in millions
2017
2016
Balance at beginning of the period
$
280

$
280

Additions
165

107

Payments
(111
)
(68
)
Charge-offs
(17
)
(39
)
Balance at end of period (a)
$
317

$
280

 
 
 
Breakdown of Nonperforming TDRs by Loans Category
A further breakdown of TDRs included in nonperforming loans by loan category for the periods indicated are as follows:
December 31, 2017
Number  
of Loans  
Pre-modification  
Outstanding  
Recorded  
Investment  
Post-modification  
Outstanding  
Recorded  
Investment  
dollars in millions
LOAN TYPE
 
 
 
Nonperforming:
 
 
 
Commercial and industrial
20

$
109

$
86

Commercial real estate:
 
 
 
Real estate — commercial mortgage
8

16

12

Total commercial real estate loans
8

16

12

Total commercial loans
28

125

98

Real estate — residential mortgage
308

18

18

Home equity loans
1,025

64

57

Consumer direct loans
114

2

2

Credit cards
322

2

1

Consumer indirect loans
825

16

13

Total consumer loans
2,594

102

91

Total nonperforming TDRs
2,622

227

189

Prior-year accruing: (a)
 
 
 
Commercial and industrial
4

30

13

Total commercial loans
4

30

13

Real estate — residential mortgage
484

31

31

Home equity loans
1,276

75

59

Consumer direct loans
48

3

2

Credit cards
430

1

1

Consumer indirect loans
320

31

22

Total consumer loans
2,558

141

115

Total prior-year accruing TDRs
2,562

171

128

Total TDRs
5,184

$
398

$
317

 
 
 
 
(a)
All TDRs that were restructured prior to January 1, 2017, and are fully accruing.
December 31, 2016
Number  
of Loans  
Pre-modification  
Outstanding  
Recorded  
Investment  
Post-modification  
Outstanding  
Recorded  
Investment  
dollars in millions
LOAN TYPE
 
 
 
Nonperforming:
 
 
 
Commercial and industrial
18

$
91

$
50

Commercial real estate:
 
 
 
Real estate — commercial mortgage
7

2

1

Total commercial real estate loans
7

2

1

Total commercial loans
25

93

51

Real estate — residential mortgage
264

16

16

Home equity loans
1,199

77

69

Consumer direct loans
32

1


Credit cards
336

2

2

Consumer indirect loans
124

4

3

Total consumer loans
1,955

100

90

Total nonperforming TDRs
1,980

193

141

Prior-year accruing: (a)
 
 
 
Commercial and industrial
5

30

16

Total commercial loans
5

30

16

Real estate — residential mortgage
477

35

35

Home equity loans
1,231

70

57

Consumer direct loans
35

2

2

Credit cards
410

3

1

Consumer indirect loans
377

56

28

Total consumer loans
2,530

166

123

Total prior-year accruing TDRs
2,535

196

139

Total TDRs
4,515

$
389

$
280

 
 
 
 
(a)
All TDRs that were restructured prior to January 1, 2016, and are fully accruing.

Summary of Allowance for Loan and Lease Losses
A summary of the changes in the ALLL for the periods indicated is presented in the table below:
December 31,
in millions
2017
2016
2015
Balance at beginning of period — continuing operations
$
858

$
796

$
794

 
 
 
 
Charge-offs
(302
)
(261
)
(203
)
Recoveries
94

56

61

Net loans and leases charged off
(208
)
(205
)
(142
)
 
 
 
 
Provision for loan and lease losses from continuing operations
227

267

145

Foreign currency translation adjustment


(1
)
Balance at end of period — continuing operations
$
877

$
858

$
796

 
 
 
 
Changes in Allowance for Loan and Lease Losses by Loan Category
The changes in the ALLL by loan category for the periods indicated are as follows:
in millions
December 31, 2016
Provision 
 
Charge-offs 
Recoveries   
December 31, 2017
Commercial and industrial
$
508

$
114

  
$
(133
)
$
40

$
529

Real estate — commercial mortgage
144

(2
)
 
(11
)
2

133

Real estate — construction
22

9

 
(2
)
1

30

Commercial lease financing
42

9

 
(14
)
6

43

Total commercial loans
716

130

 
(160
)
49

735

Real estate — residential mortgage
17

(11
)
 
(3
)
4

7

Home equity loans
54

4

 
(30
)
15

43

Consumer direct loans
24

32

 
(34
)
6

28

Credit cards
38

45

 
(44
)
5

44

Consumer indirect loans
9

27

 
(31
)
15

20

Total consumer loans
142

97

  
(142
)
45

142

Total ALLL — continuing operations
858

227

(a)  
(302
)
94

877

Discontinued operations
24

10

  
(26
)
8

16

Total ALLL — including discontinued operations
$
882

$
237

  
$
(328
)
$
102

$
893

 
 
 
 
 
 
 
(a)
Excludes a provision for losses on lending-related commitments of $2 million.
in millions
December 31, 2015
Provision 
 
Charge-offs 
Recoveries   
December 31, 2016
Commercial and industrial
$
450

$
165

  
$
(118
)
$
11

$
508

Real estate — commercial mortgage
134

6

 
(5
)
9

144

Real estate — construction
25

4

 
(9
)
2

22

Commercial lease financing
47

4

 
(12
)
3

42

Total commercial loans
656

179

 
(144
)
25

716

Real estate — residential mortgage
18

2

 
(4
)
1

17

Home equity loans
57

13

 
(30
)
14

54

Consumer direct loans
20

26

 
(27
)
5

24

Credit cards
32

37

 
(35
)
4

38

Consumer indirect loans
13

10

 
(21
)
7

9

Total consumer loans
140

88

 
(117
)
31

142

Total ALLL — continuing operations
796

267

(a)  
(261
)
56

858

Discontinued operations
28

13

  
(28
)
11

24

Total ALLL — including discontinued operations
$
824

$
280

  
$
(289
)
$
67

$
882

 
 
 
 
 
 
 
(a)
Excludes a credit for losses on lending-related commitments of $1 million.
in millions
December 31, 2014
Provision

 
Charge-offs

Recoveries  

December 31, 2015
Commercial and industrial
$
391

$
120

  
$
(77
)
$
16

$
450

Real estate — commercial mortgage
148

(16
)
 
(4
)
6

134

Real estate — construction
28

(3
)
 
(1
)
1

25

Commercial lease financing
56

(5
)
 
(11
)
7

47

Total commercial loans
623

96

 
(93
)
30

656

Real estate — residential mortgage
23

(2
)
 
(6
)
3

18

Home equity loans
71

7

 
(32
)
11

57

Consumer direct loans
22

16

  
(24
)
6

20

Credit cards
33

27

  
(30
)
2

32

Consumer indirect loans
22


 
(18
)
9

13

Total consumer loans
171

48

  
(110
)
31

140

Total ALLL — continuing operations
794

144

(a) 
(203
)
61

796

Discontinued operations
29

21

  
(35
)
13

28

Total ALLL — including discontinued operations
$
823

$
165

  
$
(238
)
$
74

$
824

 
 
 
 
 
 
 
(a)
Includes a $1 million foreign currency translation adjustment. Excludes a provision for losses on lending-related commitments of $21 million.
Allowance for Loan and Lease Losses and Corresponding Loan Balances
A breakdown of the individual and collective ALLL and the corresponding loan balances for the periods indicated are as follows:
 
Allowance
Outstanding
December 31, 2017
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
Purchased
Credit
Impaired
Loans
 
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
 
Purchased
Credit
Impaired
in millions
 
 
Commercial and industrial
$
6

$
520

$
3

$
41,859

  
$
136

$
41,640

  
$
83

Commercial real estate:
 
 
 
 
 
 
 
 
 
Commercial mortgage

131

2

14,088

  
12

13,828

  
248

Construction

30


1,960

  

1,934

  
26

Total commercial real estate loans

161

2

16,048

  
12

15,762

  
274

Commercial lease financing

43


4,826

  

4,826

  

Total commercial loans
6

724

5

62,733

  
148

62,228

  
357

Real estate — residential mortgage
5

2


5,483

  
49

5,079

  
355

Home equity loans
9

33

1

12,028

 
117

11,889

 
22

Consumer direct loans

28


1,794

  
4

1,786

  
4

Credit cards

44


1,106

  
2

1,104

  

Consumer indirect loans
3

17


3,261

 
34

3,227

 

Total consumer loans
17

124

1

23,672

  
206

23,085

  
381

Total ALLL — continuing operations
23

848

6

86,405

  
354

85,313

  
738

Discontinued operations
3

13


1,314

(a)  
21

1,293

(a)  

Total ALLL — including discontinued operations
$
26

$
861

$
6

$
87,719

  
$
375

$
86,606

  
$
738

 
 
 
 
 
 
 
 
 
 
(a)
Amount includes $2 million of loans carried at fair value that are excluded from ALLL consideration.
 
Allowance
Outstanding
December 31, 2016
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
Purchased
Credit
Impaired
Loans
 
Individually
Evaluated for
Impairment
Collectively
Evaluated for
Impairment
 
Purchased
Credit
Impaired
in millions
 
 
Commercial and industrial
$
17

$
486

$
5

$
39,768

  
$
284

$
39,372

  
$
112

Commercial real estate:
 
 
 
 
 
 
 
 
 
Commercial mortgage

144


15,111

  
5

14,784

  
322

Construction

22


2,345

  

2,319

  
26

Total commercial real estate loans

166


17,456

  
5

17,103

  
348

Commercial lease financing

42


4,685

  

4,685

  

Total commercial loans
17

694

5

61,909

  
289

61,160

  
460

Real estate — residential mortgage
2

15


5,547

  
51

5,128

  
368

Home equity loans
17

37


12,674

 
125

12,519

 
30

Consumer direct loans

24


1,788

  
3

1,778

  
7

Credit cards

38


1,111

  
3

1,108

  

Consumer indirect loans
1

8


3,009

 
30

2,979

 

Total consumer loans
20

122


24,129

 
212

23,512

 
405

Total ALLL — continuing operations
37

816

5

86,038

 
501

84,672

 
865

Discontinued operations
2

22


1,565

(a) 
22

1,543

(a) 

Total ALLL — including discontinued operations
$
39

$
838

$
5

$
87,603

 
$
523

$
86,215

 
$
865

 
 
 
 
 
 
 
 
 
 
(a)
Amount includes $3 million of loans carried at fair value that are excluded from ALLL consideration.
Changes in Liability for Credit Losses on Lending Related Commitments
Changes in the liability for credit losses on unfunded lending-related commitments are summarized as follows:
Year ended December 31,
in millions
2017
2016
2015
Balance at beginning of period
$
55

$
56

$
35

Provision (credit) for losses on lending-related commitments
2

(1
)
21

Balance at end of period
$
57

$
55

$
56

 
 
 
 
Certain Loans Acquired in Transfer Not Accounted for as Debt Securities Acquired During Period
The following table presents the PCI loans receivable balance at the First Niagara Acquisition Date:
August 1, 2016
PCI
in millions
Contractual required payments receivable
$
1,434

Nonaccretable difference
173

Expected cash flows
1,261

Accretable yield
172

Fair Value
$
1,089

 
 

Schedule of Changes in Outstanding Unpaid Principal Balance, Carrying Amount, and Accretable Yield
PCI Loans
 
Twelve Months Ended December 31,
 
2017
 
2016
in millions
Accretable Yield
Carrying Amount
Outstanding Unpaid Principal Balance
 
Accretable Yield
Carrying Amount
Outstanding Unpaid Principal Balance
Balance at beginning of period
$
197

$
865

$
1,002

 
$
5

$
11

$
17

Additions
(32
)
 
 
 
205

 
 
Accretion
(44
)
 
 
 
(29
)
 
 
Net reclassifications from non-accretable to accretable
15

 
 
 
35

 
 
Payments received, net
(4
)
 
 
 
(19
)
 
 
Disposals
(1
)
 
 
 

 
 
Balance at end of period
$
131

$
738

$
803

 
$
197

$
865

$
1,002