|X| Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 | | | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
For the quarterly period ended June 30, 2017 |
Delaware (State or other jurisdiction of incorporation or organization) | 65-1051192 (IRS Employer Identification Number) | |
11 West 42nd Street New York, New York (Address of Registrant’s principal executive offices) | 10036 (Zip Code) | |
(212) 461-5200 (Registrant’s telephone number) |
CONTENTS |
Item 1. | ||
Item 2. | ||
and | ||
Item 3. | ||
Item 4. | ||
Item 1. | ||
Item 1A. | ||
Item 2. | ||
Item 4. | ||
Item 6. | ||
CIT GROUP INC. AND SUBSIDIARIES |
CONSOLIDATED BALANCE SHEETS (Unaudited) (dollars in millions — except share data) | ||||||||
June 30, 2017 | December 31, 2016 | |||||||
Assets | ||||||||
Cash and due from banks, including restricted balances of $114.9 and $176.1 at June 30, 2017 and December 31, 2016(1), respectively (see Note 6 for amounts pledged) | $ | 598.9 | $ | 822.1 | ||||
Interest bearing deposits, including restricted balances of $93.6 and $102.8 at June 30, 2017 and December 31, 2016(1), respectively (see Note 6 for amounts pledged) | 4,739.0 | 5,608.5 | ||||||
Investment securities, including securities carried at fair value with changes recorded in net income of $255.6 and $283.5 at June 30, 2017 and December 31, 2016, respectively (see Note 6 for amounts pledged) | 5,530.0 | 4,491.1 | ||||||
Assets held for sale(1) | 1,324.8 | 636.0 | ||||||
Loans (see Note 6 for amounts pledged) | 29,031.7 | 29,535.9 | ||||||
Allowance for loan losses | (426.0 | ) | (432.6 | ) | ||||
Total loans, net of allowance for loan losses(1) | 28,605.7 | 29,103.3 | ||||||
Operating lease equipment, net (see Note 6 for amounts pledged)(1) | 6,736.0 | 7,486.1 | ||||||
Indemnification assets | 208.5 | 341.4 | ||||||
Unsecured counterparty receivable | 205.0 | 394.5 | ||||||
Goodwill | 625.5 | 685.4 | ||||||
Intangible assets | 125.4 | 140.7 | ||||||
Other assets, including $79.4 and $111.6 at June 30, 2017 and December 31, 2016, respectively, at fair value | 1,149.2 | 1,240.4 | ||||||
Assets of discontinued operations | 630.9 | 13,220.7 | ||||||
Total Assets | $ | 50,478.9 | $ | 64,170.2 | ||||
Liabilities | ||||||||
Deposits | $ | 30,925.0 | $ | 32,304.3 | ||||
Credit balances of factoring clients | 1,405.3 | 1,292.0 | ||||||
Other liabilities, including $225.4 and $177.9 at June 30, 2017 and December 31, 2016, respectively, at fair value | 1,567.9 | 1,897.6 | ||||||
Borrowings, including $250.6 and $2,321.7 contractually due within twelve months at June 30, 2017 and December 31, 2016, respectively | 8,621.4 | 14,935.5 | ||||||
Liabilities of discontinued operations | 607.8 | 3,737.7 | ||||||
Total Liabilities | 43,127.4 | 54,167.1 | ||||||
Stockholders’ Equity | ||||||||
Preferred Stock: $0.01 par value, 100,000,000 authorized, 325,000 shares issued and outstanding | 325.0 | — | — | |||||
Common Stock: $0.01 par value, 600,000,000 authorized | ||||||||
Issued: 207,336,689 and 206,182,213 at June 30, 2017 and December 31, 2016, respectively | 2.1 | 2.1 | ||||||
Outstanding: 135,418,595 and 202,087,672 at June 30, 2017 and December 31, 2016, respectively | ||||||||
Paid-in capital | 8,711.8 | 8,765.8 | ||||||
Retained earnings | 1,826.9 | 1,553.0 | ||||||
Accumulated other comprehensive loss | (88.4 | ) | (140.1 | ) | ||||
Treasury stock: 71,918,094 and 4,094,541 shares at June 30, 2017 and December 31, 2016 at cost, respectively | (3,426.2 | ) | (178.1 | ) | ||||
Total Common Stockholders’ Equity | 7,026.2 | 10,002.7 | ||||||
Noncontrolling minority interests | 0.3 | 0.4 | ||||||
Total Equity | 7,351.5 | 10,003.1 | ||||||
Total Liabilities and Equity | $ | 50,478.9 | $ | 64,170.2 |
(1) | The following table presents information on assets and liabilities related to Variable Interest Entities (VIEs) that are consolidated by the Company. The difference between VIE total assets and total liabilities represents the Company’s interests in those entities, which were eliminated in consolidation. The assets of the consolidated VIEs will be used to settle the liabilities of those entities and, except for the Company’s interest in the VIEs, are not available to the creditors of CIT or any affiliates of CIT. |
Assets | |||||||
Cash and interest bearing deposits, restricted | $ | 93.2 | $ | 99.9 | |||
Total loans, net of allowance for loan losses | 181.4 | 300.5 | |||||
Operating lease equipment, net | 764.4 | 775.8 | |||||
Assets of discontinued operations | — | 2,321.7 | |||||
Total Assets | $ | 1,039.0 | $ | 3,497.9 | |||
Liabilities | |||||||
Beneficial interests issued by consolidated VIEs (classified as long-term borrowings) | $ | 647.4 | $ | 770.0 | |||
Liabilities of discontinued operations | — | 1,204.6 | |||||
Total Liabilities | $ | 647.4 | $ | 1,974.6 |
CIT GROUP INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF INCOME (Unaudited) (dollars in millions — except per share data) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | |||||||||||||||
Interest and fees on loans | $ | 421.3 | $ | 447.6 | $ | 833.4 | $ | 899.5 | |||||||
Other interest and dividends | 56.9 | 31.1 | 100.5 | 62.1 | |||||||||||
Interest income | 478.2 | 478.7 | 933.9 | 961.6 | |||||||||||
Interest expense | |||||||||||||||
Interest on borrowings | (114.6 | ) | (92.2 | ) | (183.7 | ) | (187.7 | ) | |||||||
Interest on deposits | (94.6 | ) | (99.4 | ) | (188.6 | ) | (198.9 | ) | |||||||
Interest expense | (209.2 | ) | (191.6 | ) | (372.3 | ) | (386.6 | ) | |||||||
Net interest revenue | 269.0 | 287.1 | 561.6 | 575.0 | |||||||||||
Provision for credit losses | (4.4 | ) | (23.3 | ) | (54.1 | ) | (112.8 | ) | |||||||
Net interest revenue, after credit provision | 264.6 | 263.8 | 507.5 | 462.2 | |||||||||||
Non-interest income | |||||||||||||||
Rental income on operating leases | 251.2 | 261.0 | 502.5 | 525.1 | |||||||||||
Other non-interest income | 84.6 | 99.8 | 163.7 | 184.6 | |||||||||||
Total non-interest income | 335.8 | 360.8 | 666.2 | 709.7 | |||||||||||
Total revenue, net of interest expense and credit provision | 600.4 | 624.6 | 1,173.7 | 1,171.9 | |||||||||||
Non-interest expenses | |||||||||||||||
Depreciation on operating lease equipment | (77.4 | ) | (63.1 | ) | (150.9 | ) | (124.4 | ) | |||||||
Maintenance and other operating lease expenses | (53.3 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||
Operating expenses | (295.6 | ) | (309.3 | ) | (607.2 | ) | (639.4 | ) | |||||||
Loss on debt extinguishment and deposit redemption | (164.8 | ) | (2.4 | ) | (164.8 | ) | (4.0 | ) | |||||||
Total non-interest expenses | (591.1 | ) | (425.4 | ) | (1,030.0 | ) | (867.3 | ) | |||||||
Income from continuing operations before benefit (provision) for income taxes | 9.3 | 199.2 | 143.7 | 304.6 | |||||||||||
Benefit (provision) for income taxes | 31.9 | (111.2 | ) | (24.3 | ) | (155.6 | ) | ||||||||
Income from continuing operations | 41.2 | 88.0 | 119.4 | 149.0 | |||||||||||
Discontinued Operations | |||||||||||||||
Income (loss) from discontinued operations, net of taxes | 8.3 | (71.0 | ) | 97.3 | 14.0 | ||||||||||
Gain on sale of discontinued operations, net of taxes | 107.2 | — | 119.9 | — | |||||||||||
Total income (loss) from discontinued operations, net of taxes | 115.5 | (71.0 | ) | 217.2 | 14.0 | ||||||||||
Net Income | $ | 156.7 | $ | 17.0 | $ | 336.6 | $ | 163.0 | |||||||
Basic income per common share | |||||||||||||||
Income from continuing operations | $ | 0.23 | $ | 0.43 | $ | 0.62 | $ | 0.74 | |||||||
Income (loss) from discontinued operations | 0.63 | (0.35 | ) | 1.13 | 0.07 | ||||||||||
Basic income per share | $ | 0.86 | $ | 0.08 | $ | 1.75 | $ | 0.81 | |||||||
Diluted income per common share | |||||||||||||||
Income from continuing operations | $ | 0.22 | $ | 0.43 | $ | 0.62 | $ | 0.74 | |||||||
Income (loss) from discontinued operations | 0.63 | (0.35 | ) | 1.12 | 0.07 | ||||||||||
Diluted income per share | $ | 0.85 | $ | 0.08 | $ | 1.74 | $ | 0.81 | |||||||
Average number of common shares (thousands) | |||||||||||||||
Basic | 182,347 | 201,893 | 192,286 | 201,647 | |||||||||||
Diluted | 183,796 | 202,275 | 193,460 | 202,208 | |||||||||||
Dividends declared per common share | $ | 0.15 | $ | 0.15 | $ | 0.30 | $ | 0.30 |
CIT GROUP INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (Unaudited) (dollars in millions) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Net Income | $ | 156.7 | $ | 17.0 | $ | 336.6 | $ | 163.0 | |||||||
Other comprehensive income, net of tax: | |||||||||||||||
Foreign currency translation adjustments | 30.7 | (2.7 | ) | 43.5 | 18.5 | ||||||||||
Net unrealized gains on available for sale securities | 4.0 | 12.1 | 6.7 | 14.7 | |||||||||||
Changes in benefit plans net gain (loss) and prior service (cost)/credit | 0.6 | 0.3 | 1.5 | 1.3 | |||||||||||
Other comprehensive income, net of tax | 35.3 | 9.7 | 51.7 | 34.5 | |||||||||||
Comprehensive income | $ | 192.0 | $ | 26.7 | $ | 388.3 | $ | 197.5 |
CIT GROUP INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY (Unaudited) (dollars in millions) | |||||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid-in Capital | Retained Earnings | Accumulated Other Comprehensive Income (Loss) | Treasury Stock | Noncontrolling Minority Interests | Total Equity | ||||||||||||||||||||||||
December 31, 2016 as reported | $ | — | $ | 2.1 | $ | 8,765.8 | $ | 1,553.0 | $ | (140.1 | ) | $ | (178.1 | ) | $ | 0.4 | $ | 10,003.1 | |||||||||||||
Adoption of Accounting Standard Update 2016-09 | — | — | 1.0 | (1.0 | ) | — | — | — | — | ||||||||||||||||||||||
December 31, 2016 | — | 2.1 | 8,766.8 | 1,552.0 | (140.1 | ) | (178.1 | ) | 0.4 | 10,003.1 | |||||||||||||||||||||
Net income | — | — | — | 336.6 | — | — | — | 336.6 | |||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 51.7 | — | — | 51.7 | |||||||||||||||||||||||
Dividends paid | — | — | — | (61.7 | ) | — | — | — | (61.7 | ) | |||||||||||||||||||||
Issuance of preferred stock | 325.0 | — | (7.0 | ) | — | — | — | — | 318.0 | ||||||||||||||||||||||
Share repurchases | — | — | (76.8 | ) | — | — | (3,229.2 | ) | — | (3,306.0 | ) | ||||||||||||||||||||
Amortization of restricted stock, stock option and performance shares expenses | — | — | 27.4 | — | — | (18.9 | ) | — | 8.5 | ||||||||||||||||||||||
Employee stock purchase plan | — | — | 1.4 | — | — | — | — | 1.4 | |||||||||||||||||||||||
Other | — | — | — | — | — | — | (0.1 | ) | (0.1 | ) | |||||||||||||||||||||
June 30, 2017 | $ | 325.0 | $ | 2.1 | $ | 8,711.8 | $ | 1,826.9 | $ | (88.4 | ) | $ | (3,426.2 | ) | $ | 0.3 | $ | 7,351.5 | |||||||||||||
December 31, 2015 | $ | — | $ | 2.0 | $ | 8,718.1 | $ | 2,524.0 | $ | (142.1 | ) | $ | (157.3 | ) | $ | 0.5 | $ | 10,945.2 | |||||||||||||
Net income | — | — | — | 163.0 | — | — | — | 163.0 | |||||||||||||||||||||||
Other comprehensive income, net of tax | — | — | — | — | 34.5 | — | — | 34.5 | |||||||||||||||||||||||
Dividends paid | — | — | — | (61.5 | ) | — | — | — | (61.5 | ) | |||||||||||||||||||||
Amortization of restricted stock, stock option and performance shares expenses | — | — | 30.5 | — | — | (19.7 | ) | — | 10.8 | ||||||||||||||||||||||
Issuance of common stock — acquisition | — | 0.1 | — | — | — | — | — | 0.1 | |||||||||||||||||||||||
Employee stock purchase plan | — | — | 1.2 | — | — | — | — | 1.2 | |||||||||||||||||||||||
June 30, 2016 | $ | — | $ | 2.1 | $ | 8,749.8 | $ | 2,625.5 | $ | (107.6 | ) | $ | (177.0 | ) | $ | 0.5 | $ | 11,093.3 |
CIT GROUP INC. AND SUBSIDIARIES | |||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited) (dollars in millions) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Cash Flows From Operations | |||||||
Net income | $ | 336.6 | $ | 163.0 | |||
Adjustments to reconcile net income to net cash flows from operations: | |||||||
Provision for credit losses | 54.1 | 127.4 | |||||
Net depreciation, amortization and (accretion) | 200.4 | 402.1 | |||||
Net gains on asset sales and impairments on assets held for sale and other | (253.6 | ) | (43.4 | ) | |||
Loss on debt extinguishment | 203.8 | — | |||||
Provision for deferred income taxes | 111.0 | 87.9 | |||||
Decrease in loans held for sale | 80.3 | 244.3 | |||||
Goodwill and intangible assets - impairment | — | 4.2 | |||||
Net (payment) reimbursement of expense from FDIC | (3.8 | ) | 4.4 | ||||
Decrease (increase) in other assets | 130.1 | (37.0 | ) | ||||
(Decrease) increase in other liabilities | (636.6 | ) | 42.4 | ||||
Net cash flows provided by operations | 222.3 | 995.3 | |||||
Cash Flows From Investing Activities | |||||||
Changes in loans, net | 758.9 | 94.5 | |||||
Purchases of investment securities | (3,339.0 | ) | (1,855.2 | ) | |||
Proceeds from maturities of investment securities | 2,215.2 | 1,624.1 | |||||
Proceeds from asset and receivable sales | 677.4 | 784.4 | |||||
Net proceeds from sale of commercial air | 10,004.0 | — | |||||
Purchases of assets to be leased and other equipment | (604.2 | ) | (935.8 | ) | |||
Net decrease in short-term factoring receivables | (91.4 | ) | (129.1 | ) | |||
Purchases of restricted stock | (4.8 | ) | — | ||||
Proceeds from redemption of restricted stock | 8.6 | 2.2 | |||||
Payments to the FDIC under loss share agreements | (0.1 | ) | (2.1 | ) | |||
Proceeds from the FDIC under loss share agreements and participation agreements | 43.4 | 59.8 | |||||
Proceeds from sale of OREO, net of repurchases | 51.4 | 72.7 | |||||
Net change in restricted cash | 600.3 | 26.7 | |||||
Net cash flows provided by (used in) investing activities | 10,319.7 | (257.8 | ) | ||||
Cash Flows From Financing Activities | |||||||
Proceeds from the issuance of term debt | 16.8 | 8.5 | |||||
Repayments of term debt and net settlements | (7,387.3 | ) | (915.3 | ) | |||
Proceeds from FHLB advances | — | 1,645.5 | |||||
Repayments of FHLB advances | (15.4 | ) | (1,768.0 | ) | |||
Net (decrease) increase in deposits | (1,360.8 | ) | 102.6 | ||||
Collection of security deposits and maintenance funds | 63.8 | 168.5 | |||||
Use of security deposits and maintenance funds | (34.2 | ) | (58.3 | ) | |||
Repurchase of common stock | (3,306.0 | ) | — | ||||
Net proceeds from issuance of preferred stock | 318.0 | — | |||||
Dividends paid | (61.7 | ) | (61.5 | ) | |||
Taxes paid through withholding of common stock under employee stock plans | (18.9 | ) | (15.6 | ) | |||
Payments on affordable housing investment credits | (12.1 | ) | (8.1 | ) | |||
Net cash flows used in financing activities | (11,797.8 | ) | (901.7 | ) | |||
Effect of exchange rate changes on cash and cash equivalents | 10.0 | (2.3 | ) | ||||
Decrease in unrestricted cash and cash equivalents | (1,245.8 | ) | (166.5 | ) | |||
Unrestricted cash and cash equivalents, beginning of period | 6,375.2 | 7,470.6 | |||||
Unrestricted cash and cash equivalents, end of period | $ | 5,129.4 | $ | 7,304.1 | |||
Supplementary Cash Flow Disclosure | |||||||
Interest paid | $ | (561.0 | ) | $ | (581.3 | ) | |
Federal, foreign, state and local income taxes paid, net | $ | (13.8 | ) | $ | (6.4 | ) | |
Supplementary Non Cash Flow Disclosure | |||||||
Transfer of assets from held for investment to held for sale | $ | 1,220.0 | $ | 1,528.3 | |||
Transfer of assets from held for sale to held for investment | $ | 88.2 | $ | 76.8 | |||
Deposits on flight equipment purchases applied to acquisition of flight equipment purchases, and origination of finance leases, capitalized interest, and buyer furnished equipment | $ | 91.2 | $ | 179.9 | |||
Transfers of assets from held for investment to OREO | $ | 61.6 | $ | 45.3 | |||
Capital lease unexercised bargain purchase options | $ | 17.5 | $ | 7.1 | |||
Unfunded payments on affordable housing investment credits committed during the period | $ | 50.1 | $ | — |
• | Accounting Standards Update (“ASU”) 2016-05, Derivatives and Hedging (Topic 815): Effect of Derivative Contract Novations on Existing Hedge Accounting Relationships. |
• | ASU 2016-06, Derivatives and Hedging (Top 815): Contingent Put and Call Options in Debt Instruments. |
• | ASU 2016-07, Investments-Equity method and Joint Ventures (Topic 323): Simplifying the Transition to the Equity Method of Accounting. |
• | ASU 2016-09, Compensation-Stock Compensation (Topic 718): Improvements to Employee Share-Based Payment Accounting. |
• | ASU 2017-03, Accounting Changes and Error Corrections (Topic 250) and Investments - Equity Method and Joint Ventures (Topic 323). |
• | ASU 2017-04, Intangibles-Goodwill and Other (Topic 350). |
Standard | Summary of Guidance | Effect on CIT's Financial Statements |
ASU 2014-09, Revenue from Contracts with Customers (Topic 606), and subsequent related ASUs Issued May 2014, with Updates through May 2016 | • Establishes the principles to apply in determining the amount and timing of revenue recognition.• The guidance specifies the accounting for certain costs related to revenue, and requires additional disclosures about the nature, amount, timing and uncertainty of revenues and related cash flows.• The core principle is that a company will recognize revenue when it transfers control of goods or services to customers in an amount that reflects the consideration to which it expects to be entitled in exchange for those goods or services. • May be adopted using a full retrospective approach or a modified, cumulative effect approach. | • Effective for CIT as of January 1, 2018.• The review and analysis of CIT’s individual revenue streams is substantially complete. “Interest Income” and “Rental Income on Operating Leases”, CIT’s two largest revenue items, are out of scope for the new guidance; as are many other revenues relating to financial assets and liabilities, including loans, leases, securities and derivatives. As such, the majority of our revenues will not be impacted; however, certain ancillary revenues and components of “Other income” are being assessed at a contractual level pursuant to the new standard. We expect our accounting policies will not change materially.• CIT does not anticipate a significant impact on our financial statements and disclosures upon adoption of the standard. Our evaluations are not final and we continue to assess the impact of the Update on our revenue contracts.• CIT plans to adopt the standard using the modified retrospective method (cumulative initial effect recognized at the date of adoption, with additional footnote disclosures). |
ASU 2016-02, Leases (Topic 842 Issued February 2016 | • Lessees will need to recognize all leases longer than twelve months on the consolidated balance sheets as lease liabilities with corresponding right-of-use assets. For income statement purposes, the FASB retained a dual model, requiring leases to be classified as either operating or finance. Classification will be based on criteria that are largely similar to those applied in current lease accounting, but without explicit thresholds. • Lessor accounting remains similar to the current model, but updated to align with certain changes to the lessee model (e.g., certain definitions, such as initial direct costs, have been updated) and the new revenue recognition standard. Lease classifications by lessors are similar, operating, direct financing, or sales-type.• The ASU requires both quantitative and qualitative disclosures regarding key information about leasing arrangements. The new standard must be adopted using a modified retrospective transition, and provides for certain practical expedients. Transition will require application of the new guidance at the beginning of the earliest comparative period presented. Early adoption is permitted. | • Effective for CIT as of January 1, 2019.• Although the new guidance does not significantly change lessor accounting, CIT will need to determine the impact where it is both a lessee and a lessor:◦ Lessor accounting: Given limited changes to Lessor accounting, we do not expect material changes to recognition or measurement. Current lease administration and/or reporting systems and processes will need to be evaluated and updated as required to ensure appropriate lease-type identification and classification.◦ Lessee accounting: CIT expects to recognize right of-use assets and lease liabilities on the balance sheet. The impact on lessee accounting also includes identification of any embedded leases included in service contracts that CIT has with vendors.• CIT management has assembled a project committee and is currently evaluating the potential impact of this ASU on its financial statements and disclosures. |
Standard | Summary of Guidance | Effect on CIT's Financial Statements |
ASU 2016-13, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments Issued June 2016 | • Introduces a forward-looking “expected loss” model (the “Current Expected Credit Losses” (“CECL”) model) to estimate credit losses to cover the full remaining expected life of the portfolio upon adoption, rather than the incurred loss model under current U.S. GAAP, on certain types of financial instruments. • It eliminates existing guidance for purchase credit impaired (“PCI”) loans, and requires recognition of an allowance for expected credit losses on financial assets purchased with more than insignificant credit deterioration since origination.• It amends existing impairment guidance for Available for Sale (“AFS”) securities to incorporate an allowance, which will allow for reversals of impairment losses in the event that the credit of an issuer improves.• In addition, it expands the disclosure requirements regarding an entity’s assumptions, models, and methods for estimating the allowance for loan and lease losses (ALLL). • Entities will apply the standard’s provisions as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is adopted (modified-retrospective approach). | • Effective for CIT as of January 1, 2020.• CIT has begun its implementation efforts by establishing a company-wide, cross-discipline governance structure. As part of the assessment phase, CIT is currently identifying key interpretive issues and potential gaps, and is comparing existing credit loss forecasting models and processes with the new guidance. |
ASU 2016-01, Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities Issued June 2016 | • Includes amendments on recognition, measurement, presentation and disclosure of financial instruments.• Adds a new Topic (ASC 321, Investments - Equity Securities) to the FASB Accounting Standards Codification, which provides guidance on accounting for equity investments.• Amendments of this guidance should be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption. • The amendments related to equity securities without readily determinable fair values (including disclosure requirements) should be applied prospectively to equity investments that exist as of the date of adoption of the Update. | • Effective for CIT as of January 1, 2018.• CIT is currently evaluating the impact of this new guidance on the Consolidated Financial Statements and our implementation efforts include the identification of securities within the scope of the guidance and the related impact to accounting policies, presentation, and disclosures. |
Standard | Summary of Guidance | Effect on CIT's Financial Statements |
ASU 2016-16, Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other Than Inventory Issued October 2016 | • Requires that the Company recognize the tax expense from the sale of the asset in the seller's tax jurisdiction when the transfer occurs. Any deferred tax asset that arises in the buyer's jurisdiction would also be recognized at the time of the transfer even though the pre-tax effects of the transaction are eliminated in consolidation. • The modified retrospective approach will be required for transition to the new guidance, with a cumulative-effect adjustment recorded in retained earnings as of the beginning of the period of adoption. | • Effective for CIT as of January 1, 2018.• CIT is currently evaluating the impact of this new guidance on the Consolidated Financial Statements. |
ASU 2016-15, Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments Issued August 2016 | • Clarifies how entities should classify certain cash receipts and cash payments on the statement of cash flows. The new guidance also clarifies how the predominance principle should be applied when cash receipts and cash payments have aspects of more than one class of cash flows. • Requires retrospective application to all periods presented. | • Effective for CIT as of January 1, 2018.• CIT is currently evaluating the potential impact on the Consolidated Financial Statements. |
ASU 2016-18, Statement of Cash Flows (Topic 230):Restricted Cash Issued November 2016 | • Requires that the Statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. • Requires retrospective application to all periods presented. | • Effective for CIT as of January 1, 2018.• CIT is currently evaluating the potential impact on the Consolidated Financial Statements. |
ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business Issued January 2017 | • This guidance narrows the definition of a business and provides guidance to assist entities with evaluating when a set of transferred assets and activities is a business. • The standard must be applied prospectively to transactions occurring within the period of adoption. | • Effective for CIT as of January 1, 2018.• The Company is currently evaluating the impact of this ASU, but does not expect the adoption of this guidance to have a material impact on its Consolidated Financial Statements. |
ASU 2017-05, Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20) Issued February 2017 | • This guidance clarifies the scope of accounting for derecognition or partial sale of nonfinancial assets to exclude all businesses and non-profit activities. • ASU 2017-05 also provides a definition for in substance nonfinancial assets and additional guidance on partial sales of nonfinancial assets. | • Effective for CIT as of January 1, 2018.• CIT will adopt this guidance in conjunction with the new revenue recognition guidance on a modified retrospective basis. |
Standard | Summary of Guidance | Effect on CIT's Financial Statements |
ASU 2017-07, Compensation- Retirement Benefits (Topic 715): Improving the Presentation of Net Periodic Pension Cost and Net Periodic Postretirement Benefit Cost Issued March 2017 | • Requires employers that present a measure of operating income in their statement of income to include only the service cost component of net periodic pension cost and net periodic postretirement benefit cost in operating expenses (together with other employee compensation costs). • The other components of net benefit cost, including amortization of prior service cost/credit, and settlement and curtailment effects, are to be included in non-operating expenses in a separate line item(s).• Employers that do not present a measure of operating income are required to include the service cost component in the same line item as other employee compensation costs. • Stipulates that only the service cost component of net benefit cost is eligible for capitalization. • Early adoption is permitted as of the beginning of an annual period for which financial statements have not yet been issued or made available for issuance. The amendments related to presentation of service cost and other components in the income statements must be applied retrospectively to all periods presented. The amendments related to the capitalization of the service cost component should be applied prospectively, on and after the date of adoption | • Effective for CIT as of January 1, 2018.• The Company is currently evaluating the impact of this ASU on its financial statements and disclosures and does not intend to early adopt this standard. |
ASU 2017-08, Receivables-Nonrefundable Fees and Other Costs (Subtopic 310-20): Premium Amortization on Purchased Callable Debt Securities Issued March 2017 | • This amendment shortens the amortization period for certain callable debt securities held at a premium. Specifically, the amendments require the premium to be amortized to the earliest call date.• It does not require an accounting change for securities held at a discount; the discount continues to be amortized to maturity. | • Effective for CIT as of January 1, 2019.• The Company is currently evaluating the impact of this ASU on its financial statements and disclosures and does not intend to early adopt this standard. |
ASU 2017-09, Compensation-Stock Compensation (Topic 718): Scope of Modification Accounting Issued May 2017 | • The amendments in this Update provide guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting. | • Effective for CIT as of January 1, 2018.• Early adoption is permitted, including adoption in any interim period.• The Company does not expect the adoption of this guidance to have a material impact on its Consolidated Financial Statements. |
Condensed Balance Sheet — Aerospace Discontinued Operations (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Total cash and deposits | $ | — | $ | 759.0 | |||
Net Loans | 226.7 | 1,047.7 | |||||
Operating lease equipment, net | 21.0 | 9,677.6 | |||||
Goodwill | — | 126.8 | |||||
Other assets(1) | (2.8 | ) | 1,161.5 | ||||
Assets of discontinued operations | $ | 244.9 | $ | 12,772.6 | |||
Secured borrowings | $ | — | $ | 1,204.6 | |||
Other liabilities(2) | 23.7 | 1,597.3 | |||||
Liabilities of discontinued operations | $ | 23.7 | $ | 2,801.9 |
(1) | Amount includes Deposits on commercial aerospace equipment of $1,013.7 million at December 31, 2016. |
(2) | Amount includes commercial aerospace maintenance reserves of $1,084.9 million and security deposits of $167.0 million at December 31, 2016. |
Condensed Statement of Income — Aerospace Discontinued Operations (dollars in millions) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | $ | 3.6 | $ | 15.8 | $ | 23.8 | $ | 31.8 | |||||||
Interest expense | (1.4 | ) | (90.9 | ) | (97.3 | ) | (182.3 | ) | |||||||
Provision for credit losses | — | (4.8 | ) | — | (14.7 | ) | |||||||||
Rental income on operating leases | 2.0 | 308.2 | 308.7 | 619.5 | |||||||||||
Other Income | — | 4.5 | 13.4 | 20.5 | |||||||||||
Depreciation on operating lease equipment(1) | — | (113.2 | ) | — | (227.1 | ) | |||||||||
Maintenance and other operating lease expenses | — | (14.3 | ) | (4.2 | ) | (21.6 | ) | ||||||||
Operating expenses(2) | (13.7 | ) | (23.7 | ) | (38.6 | ) | (46.9 | ) | |||||||
Loss on debt extinguishment(3) | — | (1.6 | ) | (39.0 | ) | (1.6 | ) | ||||||||
(Loss) income from discontinued operation before benefit (provision) for income taxes | (9.5 | ) | 80.0 | 166.8 | 177.6 | ||||||||||
Benefit (provision) for income taxes | 7.4 | 15.4 | (70.7 | ) | 7.6 | ||||||||||
Gain on sale of discontinued operations, net of taxes | 107.2 | — | 119.9 | — | |||||||||||
Income from discontinued operations, net of taxes | $ | 105.1 | $ | 95.4 | $ | 216.0 | $ | 185.2 |
(1) | Depreciation on operating lease equipment is suspended when an operating lease asset is placed in Assets Held for Sale. |
(2) | Operating expenses for the quarter ended June 30, 2017, include costs related to the commercial air separation initiative. Operating expense includes salaries and benefits and other operating expenses in the prior quarters. |
(3) | The Company repaid approximately $1 billion of secured borrowings in the first quarter of 2017 within discontinued operations and recorded a loss of $39 million in relation to the extinguishment of those borrowings. |
Condensed Statement of Cash Flows — Aerospace Discontinued Operations (dollars in millions) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Net cash flows provided by operations | $ | 31.7 | $ | 525.7 | |||
Net cash flows provided by (used in) investing activities | 10,730.2 | (296.1 | ) |
Condensed Balance Sheet — Financial Freedom Discontinued Operations (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Total cash and deposits, all of which is restricted | $ | 11.4 | $ | 5.8 | |||
Net Loans(1) | 327.6 | 374.0 | |||||
Other assets(2) | 47.0 | 68.3 | |||||
Assets of discontinued operations | $ | 386.0 | $ | 448.1 | |||
Secured borrowings(1) | $ | 321.6 | $ | 366.4 | |||
Other liabilities(3) | 262.5 | 569.4 | |||||
Liabilities of discontinued operations | $ | 584.1 | $ | 935.8 |
(1) | Net loans include $320.7 million and $365.5 million of securitized balances at June 30, 2017 and December 31, 2016, respectively, and $6.9 million and $8.5 million of additional draws awaiting securitization respectively. Secured borrowings relate to those receivables. |
(2) | Amount includes servicing advances, servicer receivables and property and equipment, net of accumulated depreciation. |
(3) | Other liabilities include contingent liabilities, reverse mortgage servicing liabilities and other accrued liabilities. |
Condensed Statement of Income — Financial Freedom Discontinued Operations (dollars in millions) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income(1) | $ | 2.7 | $ | 3.0 | $ | 5.5 | $ | 6.0 | |||||||
Interest expense(1) | (2.4 | ) | (2.7 | ) | (4.9 | ) | (5.7 | ) | |||||||
Other income (losses)(2) | (42.8 | ) | 8.7 | (35.5 | ) | 17.5 | |||||||||
Operating expenses(3) | 59.6 | (244.4 | ) | 36.9 | (260.6 | ) | |||||||||
Income (loss) from discontinued operation before benefit for income taxes | 17.1 | (235.4 | ) | 2.0 | (242.8 | ) | |||||||||
(Provision) benefit for income taxes(4) | (6.7 | ) | 69.0 | (0.8 | ) | 71.6 | |||||||||
Income (loss) from discontinued operation, net of taxes | $ | 10.4 | $ | (166.4 | ) | $ | 1.2 | $ | (171.2 | ) |
(1) | Includes amortization for the premium associated with the HECM loans and related secured borrowings. |
(2) | For the quarter and six months ended June 30, 2017, other income included an impairment charge of approximately $50 million on the mortgage servicing rights. |
(3) | For the quarter and six months ended June 30, 2017, operating expense is comprised of approximately $5 million and $9 million in salaries and benefits, $2 million and $8 million in professional and legal services, and $3 million and $4 million for other expenses such as data processing, premises and equipment, and miscellaneous charges. In addition, in the quarter and six months ended June 2017, operating expenses included a net release of the curtailment reserve of $111 million, partially offset by an increase of $40 million in other servicing-related reserves. For the quarter and six months ended June 30, 2016, operating expense is comprised of approximately $5 million and $6 million in salaries and benefits, $6 million and $10 million in professional services and $3 million and $6 million for other expenses such as data processing, premises and equipment, legal settlement, and miscellaneous charges. In addition, in the quarter and six months ended June 30, 2016, operating expenses included a net increase to the servicing-related reserve of approximately $230 million. |
(4) | For the quarter and six months ended June 30, 2017, the Company's tax rate for discontinued operations was 39% and 42%, respectively. For the quarter and six months ended June 30 2016, the Company’s tax rate for discontinued operations was 29% . |
Condensed Statement of Cash Flows — Financial Freedom Discontinued Operations (dollars in millions) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Net cash flows used for operations | $ | (21.4 | ) | $ | (20.6 | ) | |
Net cash flows provided by investing activities | 48.3 | 45.8 |
Condensed Combined Balance Sheet Discontinued Operations (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Total cash and deposits | $ | 11.4 | $ | 764.8 | |||
Net Loans | 554.3 | 1,421.7 | |||||
Operating lease equipment, net | 21.0 | 9,677.6 | |||||
Goodwill | — | 126.8 | |||||
Other assets | 44.2 | 1,229.8 | |||||
Assets of discontinued operations | $ | 630.9 | $ | 13,220.7 | |||
Secured borrowings | $ | 321.6 | $ | 1,571.0 | |||
Other liabilities | 286.2 | 2,166.7 | |||||
Liabilities of discontinued operations | $ | 607.8 | $ | 3,737.7 |
Condensed Combined Statement of Income Discontinued Operations (dollars in millions) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income | $ | 6.3 | $ | 18.8 | $ | 29.2 | $ | 37.8 | |||||||
Interest expense | (3.8 | ) | (93.6 | ) | (102.2 | ) | (188.0 | ) | |||||||
Provision for credit losses | — | (4.8 | ) | — | (14.6 | ) | |||||||||
Rental income on operating leases | 2.0 | 308.2 | 308.7 | 619.5 | |||||||||||
Other income (losses) | (42.8 | ) | 13.2 | (22.1 | ) | 38.0 | |||||||||
Depreciation on operating lease equipment | — | (113.2 | ) | — | (227.1 | ) | |||||||||
Maintenance and other operating lease expenses | — | (14.3 | ) | (4.2 | ) | (21.6 | ) | ||||||||
Operating expenses | 45.9 | (268.1 | ) | (1.7 | ) | (307.6 | ) | ||||||||
Loss on debt extinguishment | — | (1.6 | ) | (39.0 | ) | (1.6 | ) | ||||||||
Income (loss) from discontinued operations before benefit (provision) for income taxes | 7.6 | (155.4 | ) | 168.7 | (65.2 | ) | |||||||||
Benefit (provision) for income taxes | 0.7 | 84.4 | (71.4 | ) | 79.2 | ||||||||||
Gain on sale of discontinued operations, net of taxes | 107.2 | — | 119.9 | — | |||||||||||
Income (loss) from discontinued operations, net of taxes | $ | 115.5 | $ | (71.0 | ) | $ | 217.2 | $ | 14.0 |
Condensed Combined Statement of Cash Flows Discontinued Operations (dollars in millions) | |||||||
Six Months Ended June 30, | |||||||
2017 | 2016 | ||||||
Net cash flows used for operations | $ | 10.3 | $ | 505.1 | |||
Net cash flows provided by (used in) investing activities | 10,778.5 | (250.3 | ) |
Loans by Product (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Commercial loans | $ | 19,902.3 | $ | 20,117.8 | |||
Direct financing leases and leveraged leases | 2,820.6 | 2,852.9 | |||||
Total commercial | 22,722.9 | 22,970.7 | |||||
Consumer loans | 6,308.8 | 6,565.2 | |||||
Total loans | 29,031.7 | 29,535.9 | |||||
Loans held for sale(1) | 305.4 | 635.8 | |||||
Loans and held for sale loans(1) | $ | 29,337.1 | $ | 30,171.7 |
(1) | Loans held for sale includes loans primarily related to portfolios in Commercial Banking and the China portfolio in NSP. As discussed in subsequent tables, since the Company manages the credit risk and collections of loans held for sale consistently with its loans held for investment, the aggregate amount is presented in this table. |
Loans (dollars in millions) | |||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Domestic | Foreign | Total | Domestic | Foreign | Total | ||||||||||||||||||
Commercial Banking | $ | 20,398.0 | $ | 1,943.2 | $ | 22,341.2 | $ | 20,440.7 | $ | 2,121.6 | $ | 22,562.3 | |||||||||||
Consumer Banking(1) | 6,690.5 | — | 6,690.5 | 6,973.6 | — | 6,973.6 | |||||||||||||||||
Total | $ | 27,088.5 | $ | 1,943.2 | $ | 29,031.7 | $ | 27,414.3 | $ | 2,121.6 | $ | 29,535.9 |
(1) | The Consumer Banking segment includes certain commercial loans, primarily consisting of a portfolio of Small Business Administration (SBA) loans. These loans are excluded from the Consumer loan balance and included in the Commercial loan balances in the tables throughout this note. |
Components of Net Investment in Loans (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Unearned income | $ | (811.7 | ) | $ | (727.1 | ) | |
Unamortized premiums / (discounts) | (23.4 | ) | (31.0 | ) | |||
Accretable yield on Purchased Credit-Impaired (“PCI”) loans | (1,176.0 | ) | (1,261.4 | ) | |||
Net unamortized deferred costs and (fees)(1) | 60.9 | 55.8 |
(1) | Balance relates to the Commercial Banking segment. |
Commercial Loans and Held for Sale Loans — Risk Rating by Class / Segment (dollars in millions) | |||||||||||||||||||||||
Grade: | Pass | Special Mention | Classified- accruing | Classified- non-accrual | PCI Loans | Total | |||||||||||||||||
June 30, 2017 | |||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||
Commercial Finance | $ | 7,702.0 | $ | 488.9 | $ | 1,162.3 | $ | 166.1 | $ | 35.6 | $ | 9,554.9 | |||||||||||
Real Estate Finance | 5,200.7 | 165.1 | 166.4 | 3.6 | 65.4 | 5,601.2 | |||||||||||||||||
Business Capital | 6,612.9 | 303.5 | 240.1 | 59.5 | — | 7,216.0 | |||||||||||||||||
Rail | 88.8 | 13.8 | 1.0 | — | — | 103.6 | |||||||||||||||||
Total Commercial Banking | 19,604.4 | 971.3 | 1,569.8 | 229.2 | 101.0 | 22,475.7 | |||||||||||||||||
Consumer Banking | |||||||||||||||||||||||
Other Consumer Banking | 353.5 | 4.7 | 21.2 | — | 2.4 | 381.8 | |||||||||||||||||
Total Consumer Banking | 353.5 | 4.7 | 21.2 | — | 2.4 | 381.8 | |||||||||||||||||
Non- Strategic Portfolios | 68.7 | 26.0 | 11.8 | 8.1 | — | 114.6 | |||||||||||||||||
Total | $ | 20,026.6 | $ | 1,002.0 | $ | 1,602.8 | $ | 237.3 | $ | 103.4 | $ | 22,972.1 | |||||||||||
December 31, 2016 | |||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||
Commercial Finance | $ | 8,184.7 | $ | 677.6 | $ | 1,181.7 | $ | 188.8 | $ | 42.7 | $ | 10,275.5 | |||||||||||
Real Estate Finance | 5,191.4 | 168.7 | 115.6 | 20.4 | 70.5 | 5,566.6 | |||||||||||||||||
Business Capital | 6,238.7 | 422.0 | 271.7 | 41.7 | — | 6,974.1 | |||||||||||||||||
Rail | 88.7 | 14.1 | 0.9 | — | — | 103.7 | |||||||||||||||||
Total Commercial Banking | 19,703.5 | 1,282.4 | 1,569.9 | 250.9 | 113.2 | 22,919.9 | |||||||||||||||||
Consumer Banking | |||||||||||||||||||||||
Other Consumer Banking | 374.9 | 8.3 | 22.4 | — | 2.8 | 408.4 | |||||||||||||||||
Total Consumer Banking | 374.9 | 8.3 | 22.4 | — | 2.8 | 408.4 | |||||||||||||||||
Non- Strategic Portfolios | 143.7 | 36.9 | 19.1 | 10.3 | — | 210.0 | |||||||||||||||||
Total | $ | 20,222.1 | $ | 1,327.6 | $ | 1,611.4 | $ | 261.2 | $ | 116.0 | $ | 23,538.3 |
Consumer Loan LTV Distribution (dollars in millions) | |||||||||||||||||||||||||||||||||||||||
Single Family Residential | Reverse Mortgage | ||||||||||||||||||||||||||||||||||||||
Covered Loans | Non-covered Loans | Total Single Family Residential | Covered Loans Non-PCI | Non-covered Loans | Total Reverse Mortgages | Total Consumer Loans | |||||||||||||||||||||||||||||||||
LTV Range | Non-PCI | PCI | Non-PCI | PCI | Non-PCI | PCI | |||||||||||||||||||||||||||||||||
June 30, 2017 | |||||||||||||||||||||||||||||||||||||||
Greater than 125% | $ | 2.3 | $ | 200.3 | $ | 9.6 | $ | — | $ | 212.2 | $ | 0.8 | $ | 10.6 | $ | 29.8 | $ | 41.2 | $ | 253.4 | |||||||||||||||||||
101% – 125% | 5.3 | 356.8 | 6.3 | — | 368.4 | 0.8 | 14.3 | 7.3 | 22.4 | 390.8 | |||||||||||||||||||||||||||||
80% – 100% | 132.3 | 601.0 | 38.6 | — | 771.9 | 22.8 | 35.8 | 7.6 | 66.2 | 838.1 | |||||||||||||||||||||||||||||
Less than 80% | 1,438.0 | 879.8 | 1,781.2 | 7.4 | 4,106.4 | 396.8 | 303.2 | 11.2 | 711.2 | 4,817.6 | |||||||||||||||||||||||||||||
Not Applicable(1) | — | — | 8.9 | — | 8.9 | — | — | — | — | 8.9 | |||||||||||||||||||||||||||||
Total | $ | 1,577.9 | $ | 2,037.9 | $ | 1,844.6 | $ | 7.4 | $ | 5,467.8 | $ | 421.2 | $ | 363.9 | $ | 55.9 | $ | 841.0 | $ | 6,308.8 | |||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||||||||||||||
Greater than 125% | $ | 2.2 | $ | 261.4 | $ | 12.3 | $ | — | $ | 275.9 | $ | 0.6 | $ | 8.8 | $ | 33.8 | $ | 43.2 | $ | 319.1 | |||||||||||||||||||
101% – 125% | 4.7 | 443.7 | 13.6 | — | 462.0 | 1.2 | 12.7 | 7.9 | 21.8 | 483.8 | |||||||||||||||||||||||||||||
80% – 100% | 226.6 | 588.1 | 40.5 | — | 855.2 | 24.0 | 42.3 | 7.5 | 73.8 | 929.0 | |||||||||||||||||||||||||||||
Less than 80% | 1,515.6 | 872.4 | 1,713.1 | 9.2 | 4,110.3 | 405.4 | 304.9 | 9.8 | 720.1 | 4,830.4 | |||||||||||||||||||||||||||||
Not Applicable(1) | — | — | 2.9 | — | 2.9 | — | — | — | — | 2.9 | |||||||||||||||||||||||||||||
Total | $ | 1,749.1 | $ | 2,165.6 | $ | 1,782.4 | $ | 9.2 | $ | 5,706.3 | $ | 431.2 | $ | 368.7 | $ | 59.0 | $ | 858.9 | $ | 6,565.2 |
(1) | Certain Consumer Loans do not have LTV’s, including the Credit Card portfolio. |
Past Due Finance and Held for Sale Loans (dollars in millions) | |||||||||||||||||||||||||||
Past Due | |||||||||||||||||||||||||||
30–59 Days Past Due | 60–89 Days Past Due | 90 Days or Greater | Total Past Due | Current(1) | PCI Loans(2) | Total | |||||||||||||||||||||
June 30, 2017 | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | $ | 19.7 | $ | 11.6 | $ | 68.7 | $ | 100.0 | $ | 9,419.3 | $ | 35.6 | $ | 9,554.9 | |||||||||||||
Real Estate Finance | — | — | 3.3 | 3.3 | 5,532.5 | 65.4 | 5,601.2 | ||||||||||||||||||||
Business Capital | 95.7 | 30.3 | 16.0 | 142.0 | 7,074.0 | — | 7,216.0 | ||||||||||||||||||||
Rail | 1.0 | 0.6 | 0.6 | 2.2 | 101.4 | — | 103.6 | ||||||||||||||||||||
Total Commercial Banking | 116.4 | 42.5 | 88.6 | 247.5 | 22,127.2 | 101.0 | 22,475.7 | ||||||||||||||||||||
Consumer Banking | |||||||||||||||||||||||||||
Legacy Consumer Mortgages | 20.9 | 3.8 | 37.1 | 61.8 | 2,392.6 | 2,101.1 | 4,555.5 | ||||||||||||||||||||
Other Consumer Banking | 0.6 | — | 1.0 | 1.6 | 2,187.4 | 2.4 | 2,191.4 | ||||||||||||||||||||
Total Consumer Banking | 21.5 | 3.8 | 38.1 | 63.4 | 4,580.0 | 2,103.5 | 6,746.9 | ||||||||||||||||||||
Non-Strategic Portfolios | 3.9 | 3.8 | 6.7 | 14.4 | 100.2 | — | 114.6 | ||||||||||||||||||||
Total | $ | 141.8 | $ | 50.1 | $ | 133.4 | $ | 325.3 | $ | 26,807.4 | $ | 2,204.5 | $ | 29,337.2 | |||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | $ | 21.4 | $ | — | $ | 17.6 | $ | 39.0 | $ | 10,193.8 | $ | 42.7 | $ | 10,275.5 | |||||||||||||
Real Estate Finance | 0.1 | — | — | 0.1 | 5,496.0 | 70.5 | 5,566.6 | ||||||||||||||||||||
Business Capital | 143.6 | 42.4 | 16.3 | 202.3 | 6,771.8 | — | 6,974.1 | ||||||||||||||||||||
Rail | 5.9 | 0.6 | 2.3 | 8.8 | 94.9 | — | 103.7 | ||||||||||||||||||||
Total Commercial Banking | 171.0 | 43.0 | 36.2 | 250.2 | 22,556.5 | 113.2 | 22,919.9 | ||||||||||||||||||||
Consumer Banking | |||||||||||||||||||||||||||
Legacy Consumer Mortgages | 22.6 | 6.1 | 36.6 | 65.3 | 2,563.6 | 2,233.8 | 4,862.7 | ||||||||||||||||||||
Other Consumer Banking | 7.4 | 4.9 | 0.6 | 12.9 | 2,163.4 | 2.8 | 2,179.1 | ||||||||||||||||||||
Total Consumer Banking | 30.0 | 11.0 | 37.2 | 78.2 | 4,727.0 | 2,236.6 | 7,041.8 | ||||||||||||||||||||
Non-Strategic Portfolios | 3.0 | 1.1 | 7.0 | 11.1 | 198.9 | — | 210.0 | ||||||||||||||||||||
Total | $ | 204.0 | $ | 55.1 | $ | 80.4 | $ | 339.5 | $ | 27,482.4 | $ | 2,349.8 | $ | 30,171.7 |
(1) | Due to their nature, reverse mortgage loans are included in Current, as they do not have contractual payments due at a specified time. |
(2) | PCI loans are written down at acquisition to their fair value using an estimate of cash flows deemed to be collectible. Accordingly, such loans are no longer classified as past due or non-accrual even though they may be contractually past due as we expect to fully collect the new carrying values. |
Loans on Non-Accrual Status (dollars in millions)(1) | |||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Held for Investment | Held for Sale | Total | Held for Investment | Held for Sale | Total | ||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||
Commercial Finance | $ | 158.1 | $ | 8.0 | $ | 166.1 | $ | 156.7 | $ | 32.1 | $ | 188.8 | |||||||||||
Real Estate Finance | 3.6 | — | 3.6 | 20.4 | — | 20.4 | |||||||||||||||||
Business Capital | 59.5 | — | 59.5 | 41.7 | — | 41.7 | |||||||||||||||||
Total Commercial Banking | 221.2 | 8.0 | 229.2 | 218.8 | 32.1 | 250.9 | |||||||||||||||||
Consumer Banking | |||||||||||||||||||||||
Legacy Consumer Mortgages | 18.7 | — | 18.7 | 17.3 | — | 17.3 | |||||||||||||||||
Other Consumer Banking | 0.8 | — | 0.8 | 0.1 | — | 0.1 | |||||||||||||||||
Total Consumer Banking | 19.5 | — | 19.5 | 17.4 | — | 17.4 | |||||||||||||||||
Non-Strategic Portfolios | — | 8.1 | 8.1 | — | 10.3 | 10.3 | |||||||||||||||||
Total | $ | 240.7 | $ | 16.1 | $ | 256.8 | $ | 236.2 | $ | 42.4 | $ | 278.6 | |||||||||||
Repossessed assets and OREO | 78.6 | 72.7 | |||||||||||||||||||||
Total non-performing assets | $ | 335.4 | $ | 351.3 | |||||||||||||||||||
Commercial loans past due 90 days or more accruing | $ | 12.0 | $ | 7.2 | |||||||||||||||||||
Consumer loans past due 90 days or more accruing | 21.0 | 24.8 | |||||||||||||||||||||
Total Accruing loans past due 90 days or more | $ | 33.0 | $ | 32.0 |
(1) | Factored receivables within our Business Capital division do not accrue interest and therefore are not considered within non-accrual loan balances, however are considered for credit provisioning purposes. |
Loans in Process of Foreclosure (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
PCI | $ | 172.3 | $ | 201.7 | |||
Non-PCI | 117.6 | 106.3 | |||||
Loans in process of foreclosure | $ | 289.9 | $ | 308.0 | |||
OREO | $ | 65.4 | $ | 69.9 |
Impaired Loans (dollars in millions) | |||||||||||||||||||||||||||
Average Recorded Investment(3) | |||||||||||||||||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Quarter Ended June 30, 2017 | Quarter Ended June 30, 2016 | Six Months Ended June 30, 2017 | Six Months Ended June 30, 2016 | |||||||||||||||||||||
June 30, 2017 | |||||||||||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | $ | 70.5 | $ | 80.0 | $ | — | $ | 67.5 | $ | 10.0 | $ | 63.1 | $ | 11.8 | |||||||||||||
Business Capital | 3.5 | 4.1 | — | 6.4 | 8.3 | 4.5 | 7.7 | ||||||||||||||||||||
Real Estate Finance | 0.7 | 0.7 | — | 0.7 | 2.5 | 0.7 | 1.7 | ||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | 135.3 | 135.4 | 22.6 | 135.1 | 132.6 | 137.7 | 122.6 | ||||||||||||||||||||
Business Capital | 18.7 | 18.7 | 10.4 | 23.2 | 10.4 | 17.7 | 10.2 | ||||||||||||||||||||
Real Estate Finance | 2.9 | 2.9 | 0.4 | 2.9 | 3.2 | 7.5 | 2.1 | ||||||||||||||||||||
Total Impaired Loans(1) | 231.6 | 241.8 | 33.4 | 235.8 | 167.0 | 231.2 | 156.1 | ||||||||||||||||||||
Total Loans Impaired at Acquisition Date(2) | 2,204.5 | 3,210.3 | 17.7 | 2,243.3 | 2,516.9 | 2,278.8 | 2,575.2 | ||||||||||||||||||||
Total | $ | 2,436.1 | $ | 3,452.1 | $ | 51.1 | $ | 2,479.1 | $ | 2,683.9 | $ | 2,510.0 | $ | 2,731.3 | |||||||||||||
Recorded Investment | Unpaid Principal Balance | Related Allowance | Average Recorded Investment (3) | ||||||||||||||||||||||||
December 31, 2016 | |||||||||||||||||||||||||||
With no related allowance recorded: | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | $ | 54.3 | $ | 72.2 | $ | — | $ | 29.5 | |||||||||||||||||||
Business Capital | 0.5 | 1.8 | — | 5.1 | |||||||||||||||||||||||
Real Estate Finance | 0.7 | 0.7 | — | 1.3 | |||||||||||||||||||||||
With an allowance recorded: | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||
Commercial Finance | 143.0 | 146.2 | 25.5 | 132.1 | |||||||||||||||||||||||
Business Capital | 6.6 | 6.6 | 4.2 | 8.2 | |||||||||||||||||||||||
Real Estate Finance | 16.7 | 16.8 | 4.0 | 5.2 | |||||||||||||||||||||||
Total Impaired Loans(1) | 221.8 | 244.3 | 33.7 | 181.4 | |||||||||||||||||||||||
Total Loans Impaired at Acquisition Date(2) | 2,349.8 | 3,440.7 | 13.6 | 2,504.4 | |||||||||||||||||||||||
Total | $ | 2,571.6 | $ | 3,685.0 | $ | 47.3 | $ | 2,685.8 |
(1) | Interest income recorded for the three and six months ended June 30, 2017 while the loans were impaired was $1.0 million of which none was recognized using cash-basis method of accounting. Interest income recorded for the year ended December 31, 2016 while the loans were impaired was $1.6 million of which $0.6 million was interest recognized using cash-basis method of accounting. |
(2) | Details of finance loans that were identified as impaired at the Acquisition Date are presented under Loans Acquired with Deteriorated Credit Quality. |
(3) | Average recorded investment for the quarters and six months ended June 30, 2017, June 30, 2016 and year ended December 31, 2016. |
Purchased Credit Impaired Loans (dollars in millions) | |||||||||||
June 30, 2017 | Unpaid Principal Balance | Carrying Value | Allowance for Loan Losses | ||||||||
Commercial Banking | |||||||||||
Commercial Finance | $ | 60.1 | $ | 35.6 | $ | 1.2 | |||||
Real Estate Finance | 91.1 | 65.4 | 6.2 | ||||||||
Consumer Banking | |||||||||||
Other Consumer Banking | 3.1 | 2.4 | — | ||||||||
Legacy Consumer Mortgages | 3,056.0 | 2,101.1 | 10.3 | ||||||||
$ | 3,210.3 | $ | 2,204.5 | $ | 17.7 | ||||||
December 31, 2016 | |||||||||||
Commercial Banking | |||||||||||
Commercial Finance | $ | 70.0 | $ | 42.7 | $ | 2.4 | |||||
Real Estate Finance | 108.1 | 70.5 | 4.9 | ||||||||
Consumer Banking | |||||||||||
Other Consumer Banking | 3.7 | 2.8 | — | ||||||||
Legacy Consumer Mortgages | 3,258.9 | 2,233.8 | 6.3 | ||||||||
$ | 3,440.7 | $ | 2,349.8 | $ | 13.6 |
June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
(dollars in millions) | Non- criticized | Criticized | Total | Non- criticized | Criticized | Total | |||||||||||||||||
Commercial Finance | $ | 6.1 | $ | 29.5 | $ | 35.6 | $ | 5.4 | $ | 37.3 | $ | 42.7 | |||||||||||
Real Estate Finance | 25.8 | 39.6 | 65.4 | 35.6 | 34.9 | 70.5 | |||||||||||||||||
Total | $ | 31.9 | $ | 69.1 | $ | 101.0 | $ | 41.0 | $ | 72.2 | $ | 113.2 |
Change in Accretable Yield (dollars in millions) |
June 30, 2017 | ||||||
(dollars in millions) | Quarter Ended | Six months ended | ||||
Balance, beginning of period | $ | 1,233.7 | $ | 1,261.4 | ||
Accretion into interest income | (53.7 | ) | (106.3 | ) | ||
Reclassification from non-accretable difference | 0.3 | 33.7 | ||||
Disposals and Other | (4.3 | ) | (12.8 | ) | ||
Balance at June 30, 2017 | $ | 1,176.0 | $ | 1,176.0 |
June 30, 2016 | ||||||
Quarter Ended | Six months ended | |||||
Balance, beginning of period | $ | 1,281.4 | $ | 1,299.1 | ||
Accretion into interest income | (50.5 | ) | (103.5 | ) | ||
Reclassification from non-accretable difference | 55.8 | 110.4 | ||||
Disposals and Other | (9.4 | ) | (28.7 | ) | ||
Balance at June 30, 2016 | $ | 1,277.3 | $ | 1,277.3 |
▪ | The nature of modifications qualifying as TDR’s based upon recorded investment at June 30, 2017 was comprised of payment deferrals for 44% and covenant relief and/or other for 56%. December 31, 2016 TDR recorded investment was comprised of payment deferrals for 12% and covenant relief and/or other for 88%. |
▪ | Payment deferrals result in lower net present value of cash flows, if not accompanied by additional interest or fees, and increased provision for credit losses to the extent applicable. The financial impact of these modifications is not significant given the moderate length of deferral periods. |
▪ | Interest rate reductions result in lower amounts of interest being charged to the customer, but are a relatively small part of the Company’s restructuring programs. Additionally, in some instances, modifications improve the Company’s economic return through increased interest rates and fees, but are reported as TDRs due to assessments regarding the borrowers’ ability to independently obtain similar funding in the market and assessments of the relationship between modified rates and terms and comparable market rates and terms. The weighted average change in interest rates for all TDRs occurring during the quarters ended June 30, 2017 and 2016 was not significant. |
▪ | Debt forgiveness, or the reduction in amount owed by borrower, results in incremental provision for credit losses, in the form of higher charge-offs. While these types of modifications have the greatest individual impact on the allowance, the amounts of principal forgiveness for TDRs occurring during quarters ended June 30, 2017 and 2016 was not significant, as debt forgiveness is a relatively small component of the Company’s modification programs. |
▪ | The other elements of the Company’s modification programs that are not TDRs, do not have a significant impact on financial results given their relative size, or do not have a direct financial impact, as in the case of covenant changes. |
Future Advances (dollars in millions) | |||
Year Ending: | |||
2017 | $ | 7.7 | |
2018 | 11.4 | ||
2019 | 9.5 | ||
2020 | 7.8 | ||
2021 | 6.4 | ||
Years 2022 – 2026 | 17.6 | ||
Years 2027 – 2031 | 5.4 | ||
Years 2032 – 2036 | 1.4 | ||
Thereafter | 0.3 | ||
Total (1),(2) | $ | 67.5 |
(1) | This table does not take into consideration cash inflows including payments from mortgagors or payoffs based on contractual terms. |
(2) | This table includes the reverse mortgages supported by the Company as a result of the IndyMac loss-share agreements with the FDIC. As of June 30, 2017, the Company is responsible for funding up to a remaining $62 million of the total amount. |
Allowance for Loan Losses and Recorded Investment in Loans (dollars in millions) | |||||||||||
Commercial Banking | Consumer Banking | Total | |||||||||
Quarter Ended June 30, 2017 | |||||||||||
Balance - March 31, 2017 | $ | 424.0 | $ | 24.6 | $ | 448.6 | |||||
Provision for credit losses | (0.2 | ) | 4.6 | 4.4 | |||||||
Other(1) | 1.0 | (0.3 | ) | 0.7 | |||||||
Gross charge-offs(2) | (32.3 | ) | (0.9 | ) | (33.2 | ) | |||||
Recoveries | 5.3 | 0.2 | 5.5 | ||||||||
Balance - June 30, 2017 | $ | 397.8 | $ | 28.2 | $ | 426.0 | |||||
Six Months Ended June 30, 2017 | |||||||||||
Balance - December 31, 2016 | $ | 408.4 | $ | 24.2 | $ | 432.6 | |||||
Provision for credit losses | 49.0 | 5.1 | 54.1 | ||||||||
Other(1) | (5.2 | ) | (0.3 | ) | (5.5 | ) | |||||
Gross charge-offs(2) | (64.7 | ) | (1.5 | ) | (66.2 | ) | |||||
Recoveries | 10.3 | 0.7 | 11.0 | ||||||||
Balance - June 30, 2017 | $ | 397.8 | $ | 28.2 | $ | 426.0 | |||||
Allowance balance at June 30, 2017 | |||||||||||
Loans individually evaluated for impairment | $ | 33.4 | $ | — | $ | 33.4 | |||||
Loans collectively evaluated for impairment | 357.0 | 17.9 | 374.9 | ||||||||
Loans acquired with deteriorated credit quality(3) | 7.4 | 10.3 | 17.7 | ||||||||
Allowance for loan losses | $ | 397.8 | $ | 28.2 | $ | 426.0 | |||||
Other reserves(1) | $ | 49.0 | $ | — | $ | 49.0 | |||||
Loans at June 30, 2017 | |||||||||||
Loans individually evaluated for impairment | $ | 231.6 | $ | — | $ | 231.6 | |||||
Loans collectively evaluated for impairment | 22,008.6 | 4,587.0 | 26,595.6 | ||||||||
Loans acquired with deteriorated credit quality(3) | 101.0 | 2,103.5 | 2,204.5 | ||||||||
Ending balance | $ | 22,341.2 | $ | 6,690.5 | $ | 29,031.7 | |||||
Percent of loans to total loans | 77.0 | % | 23.0 | % | 100 | % |
Allowance for Loan Losses and Recorded Investment in Loans (dollars in millions) | |||||||||||
Commercial Banking | Consumer Banking | Total | |||||||||
Quarter Ended June 30, 2016 | |||||||||||
Balance - March 31, 2016 | $ | 386.0 | $ | 14.8 | $ | 400.8 | |||||
Provision for credit losses | 22.2 | 1.1 | 23.3 | ||||||||
Other(1) | 3.5 | (0.1 | ) | 3.4 | |||||||
Gross charge-offs(2) | (38.0 | ) | (0.5 | ) | (38.5 | ) | |||||
Recoveries | 3.3 | 0.8 | 4.1 | ||||||||
Balance - June 30, 2016 | $ | 377.0 | $ | 16.1 | $ | 393.1 | |||||
Six Months Ended June 30, 2016 | |||||||||||
Balance - December 31, 2015 | $ | 336.8 | $ | 10.2 | $ | 347.0 | |||||
Provision for credit losses | 108.6 | 4.2 | 112.8 | ||||||||
Other(1) | (1.6 | ) | 1.3 | (0.3 | ) | ||||||
Gross charge-offs(2) | (74.1 | ) | (1.2 | ) | (75.3 | ) | |||||
Recoveries | 7.3 | 1.6 | 8.9 | ||||||||
Balance - June 30, 2016 | $ | 377.0 | $ | 16.1 | $ | 393.1 | |||||
Allowance balance at June 30, 2016 | |||||||||||
Loans individually evaluated for impairment | $ | 29.4 | $ | — | $ | 29.4 | |||||
Loans collectively evaluated for impairment | 345.0 | 15.4 | 360.4 | ||||||||
Loans acquired with deteriorated credit quality(3) | 2.6 | 0.7 | 3.3 | ||||||||
Allowance for loan losses | $ | 377.0 | $ | 16.1 | $ | 393.1 | |||||
Other reserves(1) | $ | 44.7 | $ | 0.2 | $ | 44.9 | |||||
Loans at June 30, 2016 | |||||||||||
Loans individually evaluated for impairment | $ | 157.3 | $ | — | $ | 157.3 | |||||
Loans collectively evaluated for impairment | 22,691.2 | 4,767.3 | 27,458.5 | ||||||||
Loans acquired with deteriorated credit quality(3) | 125.2 | 2,352.8 | 2,478.0 | ||||||||
Ending balance | $ | 22,973.7 | $ | 7,120.1 | $ | 30,093.8 | |||||
Percentage of loans to total loans | 76.3 | % | 23.7 | % | 100 | % |
(1) | “Other reserves” represents additional credit loss reserves for unfunded lending commitments, letters of credit and for deferred purchase agreements, all of which is recorded in Other liabilities. “Other” also includes changes relating to loans that were charged off and reimbursed by the FDIC under the indemnification provided by the FDIC, sales and foreign currency translations. |
(2) | Gross charge-offs of amounts specifically reserved in prior periods that were charged directly to the Allowance for loan losses included $16.8 million and $31.6 million for the quarter and six months ended June 30, 2017, respectively, and $15.0 million and $22.4 million for the quarter and six months ended June 30, 2016, respectively. The charge-offs related to Commercial Banking for all periods. |
(3) | Represents loans considered impaired as part of the OneWest transaction and are accounted for under the guidance in ASC 310-30 (Loans and Debt Securities Acquired with Deteriorated Credit Quality). |
Investment Securities (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Available-for-sale securities | |||||||
Debt securities | $ | 4,765.0 | $ | 3,674.1 | |||
Equity securities | 34.5 | 34.1 | |||||
Held-to-maturity securities | |||||||
Debt securities(1) | 218.6 | 243.0 | |||||
Securities carried at fair value with changes recorded in net income | |||||||
Debt securities | 255.6 | 283.5 | |||||
Non-marketable investments(2) | 256.3 | 256.4 | |||||
Total investment securities | $ | 5,530.0 | $ | 4,491.1 |
(1) | Recorded at amortized cost. |
(2) | Non-marketable investments include restricted stock of the FRB and FHLB carried at cost of $233.4 million at June 30, 2017 and $239.7 million at December 31, 2016. The remaining non-marketable investments include ownership interests greater than 3% in limited partnership investments that are accounted for under the equity method, other investments carried at cost, which include qualified Community Reinvestment Act (CRA) investments, equity fund holdings and shares issued by customers during loan work out situations or as part of an original loan investment, totaling $22.9 million and $16.7 million at June 30, 2017 and December 31, 2016, respectively. |
Interest and Dividend Income (dollars in millions) | |||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||
2017 | 2016 | 2017 | 2016 | ||||||||||||
Interest income — investments | $ | 30.6 | $ | 19.8 | $ | 58.4 | $ | 39.0 | |||||||
Interest income — interest bearing deposits | 23.8 | 8.3 | 36.3 | 16.7 | |||||||||||
Dividends — investments | 2.5 | 3.0 | 5.8 | 6.4 | |||||||||||
Total interest and dividends | $ | 56.9 | $ | 31.1 | $ | 100.5 | $ | 62.1 |
Amortized Cost and Fair Value (dollars in millions) | |||||||||||||||
June 30, 2017 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Debt securities AFS | |||||||||||||||
Mortgage-backed Securities | |||||||||||||||
U.S. government agency securities | $ | 3,124.7 | $ | 2.3 | $ | (35.9 | ) | $ | 3,091.1 | ||||||
Non-agency securities | 429.0 | 28.7 | (0.8 | ) | 456.9 | ||||||||||
U.S. government agency obligations | 549.9 | — | (4.2 | ) | 545.7 | ||||||||||
U.S. Treasury Securities | 372.3 | — | (0.3 | ) | 372.0 | ||||||||||
Supranational securities | 299.3 | — | — | 299.3 | |||||||||||
Total debt securities AFS | 4,775.2 | 31.0 | (41.2 | ) | 4,765.0 | ||||||||||
Equity securities AFS | 35.4 | — | (0.9 | ) | 34.5 | ||||||||||
Total securities AFS | 4,810.6 | 31.0 | (42.1 | ) | 4,799.5 | ||||||||||
Debt securities HTM | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | 95.5 | 0.5 | (2.7 | ) | 93.3 | ||||||||||
State and municipal | 18.8 | — | (0.4 | ) | 18.4 | ||||||||||
Corporate — foreign | 104.3 | 7.6 | — | 111.9 | |||||||||||
Total debt securities HTM | 218.6 | 8.1 | (3.1 | ) | 223.6 | ||||||||||
Total | $ | 5,029.2 | $ | 39.1 | $ | (45.2 | ) | $ | 5,023.1 | ||||||
December 31, 2016 | |||||||||||||||
Debt Securities AFS | |||||||||||||||
Mortgage-backed Securities | |||||||||||||||
U.S. government agency securities | $ | 2,073.6 | $ | 1.6 | $ | (32.3 | ) | $ | 2,042.9 | ||||||
Non-agency securities | 471.7 | 15.6 | (1.8 | ) | 485.5 | ||||||||||
U.S. government agency obligations | 649.9 | — | (3.9 | ) | 646.0 | ||||||||||
U.S. Treasury Securities | 299.9 | — | (0.4 | ) | 299.5 | ||||||||||
Supranational securities | 200.2 | — | — | 200.2 | |||||||||||
Total debt securities AFS | 3,695.3 | 17.2 | (38.4 | ) | 3,674.1 | ||||||||||
Equity securities AFS | 35.0 | — | (0.9 | ) | 34.1 | ||||||||||
Total securities AFS | 3,730.3 | 17.2 | (39.3 | ) | 3,708.2 | ||||||||||
Debt securities HTM | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | 110.0 | 0.7 | (3.3 | ) | 107.4 | ||||||||||
State and municipal | 27.7 | — | (0.5 | ) | 27.2 | ||||||||||
Foreign government | 2.4 | — | — | 2.4 | |||||||||||
Corporate — foreign | 102.9 | 6.2 | — | 109.1 | |||||||||||
Total debt securities HTM | 243.0 | 6.9 | (3.8 | ) | 246.1 | ||||||||||
Total | $ | 3,973.3 | $ | 24.1 | $ | (43.1 | ) | $ | 3,954.3 |
Maturities (dollars in millions) | ||||||||||
June 30, 2017 | ||||||||||
Amortized Cost | Fair Value | Weighted Average Yield | ||||||||
Debt securities AFS | ||||||||||
Mortgage-backed securities — U.S. government agency securities | ||||||||||
After 5 but within 10 years | $ | 49.2 | $ | 48.4 | 1.52 | % | ||||
Due after 10 years | 3,075.5 | 3,042.7 | 2.36 | % | ||||||
Total | 3,124.7 | 3,091.1 | 2.35 | % | ||||||
Mortgage-backed securities — non-agency securities | ||||||||||
After 5 but within 10 years | 21.5 | 21.5 | 4.94 | % | ||||||
Due after 10 years | 407.5 | 435.4 | 6.01 | % | ||||||
Total | 429.0 | 456.9 | 5.95 | % | ||||||
U.S. government agency obligations | ||||||||||
After 1 but within 5 years | 549.9 | 545.7 | 1.22 | % | ||||||
Total | 549.9 | 545.7 | 1.22 | % | ||||||
U.S. Treasury Securities | ||||||||||
Due within 1 year | 349.4 | 349.2 | 0.88 | % | ||||||
After 1 but within 5 years | 22.9 | 22.8 | 1.01 | % | ||||||
Total | 372.3 | 372.0 | 0.89 | % | ||||||
Supranational securities | ||||||||||
Due within 1 year | 299.3 | 299.3 | 1.06 | % | ||||||
Total | 299.3 | 299.3 | 1.06 | % | ||||||
Total debt securities AFS | $ | 4,775.2 | $ | 4,765.0 | 2.35 | % | ||||
Debt securities HTM | ||||||||||
Mortgage-backed securities — U.S. government agency securities | ||||||||||
Due after 10 years | $ | 95.5 | $ | 93.3 | 2.42 | % | ||||
Total | 95.5 | 93.3 | 2.42 | % | ||||||
State and municipal | ||||||||||
Due within 1 year | 0.4 | 0.4 | 2.09 | % | ||||||
After 1 but within 5 years | 0.3 | 0.3 | 2.46 | % | ||||||
After 5 but within 10 years | 0.3 | 0.3 | 2.70 | % | ||||||
Due after 10 years | 17.8 | 17.4 | 2.33 | % | ||||||
Total | 18.8 | 18.4 | 2.34 | % | ||||||
Corporate — Foreign securities | ||||||||||
After 1 but within 5 years | 104.3 | 111.9 | 4.16 | % | ||||||
Total | 104.3 | 111.9 | 4.16 | % | ||||||
Total debt securities HTM | $ | 218.6 | $ | 223.6 | 3.24 | % |
Gross Unrealized Loss (dollars in millions) | |||||||||||||||
June 30, 2017 | |||||||||||||||
Less than 12 months | 12 months or greater | ||||||||||||||
Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||
Securities AFS | |||||||||||||||
Debt securities AFS | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | $ | 2,379.5 | $ | (35.4 | ) | $ | 14.1 | $ | (0.5 | ) | |||||
Non-agency securities | 14.1 | (0.4 | ) | 0.5 | (0.4 | ) | |||||||||
U.S. government agency obligations | 545.7 | (4.2 | ) | — | — | ||||||||||
U.S. Treasury Securities | 222.2 | (0.3 | ) | — | — | ||||||||||
Total debt securities AFS | 3,161.5 | (40.3 | ) | 14.6 | (0.9 | ) | |||||||||
Equity securities AFS | 34.3 | (0.6 | ) | 0.1 | (0.3 | ) | |||||||||
Total securities available-for-sale | 3,195.8 | (40.9 | ) | 14.7 | (1.2 | ) | |||||||||
Debt Securities HTM | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | 58.6 | (1.4 | ) | 24.3 | (1.3 | ) | |||||||||
State and municipal | 0.9 | — | 14.9 | (0.4 | ) | ||||||||||
Total debt securities held-to-maturity | 59.5 | (1.4 | ) | 39.2 | (1.7 | ) | |||||||||
Total | $ | 3,255.3 | $ | (42.3 | ) | $ | 53.9 | $ | (2.9 | ) |
December 31, 2016 | |||||||||||||||
Less than 12 months | 12 months or greater | ||||||||||||||
Fair Value | Gross Unrealized Loss | Fair Value | Gross Unrealized Loss | ||||||||||||
Debt securities AFS | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | $ | 1,589.6 | $ | (31.8 | ) | $ | 13.8 | $ | (0.5 | ) | |||||
Non-agency securities | 56.5 | (1.4 | ) | 15.8 | (0.4 | ) | |||||||||
U.S. government agency obligations | 546.1 | (3.9 | ) | — | — | ||||||||||
U.S. Treasury Securities | 299.5 | (0.4 | ) | — | — | ||||||||||
Total debt securities AFS | 2,491.7 | (37.5 | ) | 29.6 | (0.9 | ) | |||||||||
Equity securities AFS | 34.1 | (0.9 | ) | — | — | ||||||||||
Total securities available-for-sale | 2,525.8 | (38.4 | ) | 29.6 | (0.9 | ) | |||||||||
Debt securities HTM | |||||||||||||||
Mortgage-backed securities | |||||||||||||||
U.S. government agency securities | 68.2 | (1.7 | ) | 26.7 | (1.6 | ) | |||||||||
State and municipal | 3.8 | (0.1 | ) | 22.4 | (0.4 | ) | |||||||||
Total securities held-to-maturity | 72.0 | (1.8 | ) | 49.1 | (2.0 | ) | |||||||||
Total | $ | 2,597.8 | $ | (40.2 | ) | $ | 78.7 | $ | (2.9 | ) |
Changes in Accretable Yield (dollars in millions) | |||||||
Quarter Ended June 30, 2017 | Six Months Ended June 30, 2017 | ||||||
Balance, beginning of period | $ | 158.2 | $ | 165.0 | |||
Accretion into interest income | (6.3 | ) | (12.8 | ) | |||
Reclassifications from non-accretable difference due to improving cash flows | 0.4 | 0.5 | |||||
Reclassifications to non-accretable difference due to decreasing cash flows | (0.3 | ) | (0.7 | ) | |||
Disposals and other | 0.1 | 0.1 | |||||
Balance at June 30, 2017 | $ | 152.1 | $ | 152.1 |
Quarter Ended June 30, 2016 | Six Months Ended June 30, 2016 | ||||||
Balance, beginning of period | $ | 185.1 | $ | 189.0 | |||
Accretion into interest income | (7.4 | ) | (15.2 | ) | |||
Reclassifications from non-accretable difference | 1.5 | 5.4 | |||||
Balance at June 30, 2016 | $ | 179.2 | $ | 179.2 |
Securities Carried at Fair Value with Changes Recorded in Net Income (dollars in millions) | |||||||||||||||
June 30, 2017 | Amortized Cost | Gross Unrealized Gains | Gross Unrealized Losses | Fair Value | |||||||||||
Mortgage-backed Securities — Non-agency | $ | 243.0 | $ | 12.7 | $ | (0.1 | ) | $ | 255.6 | ||||||
Total securities held at fair value with changes recorded in net income | $ | 243.0 | $ | 12.7 | $ | (0.1 | ) | $ | 255.6 | ||||||
December 31, 2016 | |||||||||||||||
Mortgage-backed Securities — Non-agency | $ | 277.5 | $ | 6.7 | $ | (0.7 | ) | $ | 283.5 | ||||||
Total securities held at fair value with changes recorded in net income | $ | 277.5 | $ | 6.7 | $ | (0.7 | ) | $ | 283.5 |
Securities Carried at Fair Value with Changes Recorded in Net Income — Amortized Cost and Fair Value Maturities (dollars in millions) | ||||||||||
June 30, 2017 | ||||||||||
Amortized Cost | Fair Value | Weighted Average Yield | ||||||||
Mortgage-backed securities — non-agency securities | ||||||||||
After 5 but within 10 years | $ | 0.3 | $ | 0.3 | 41.82 | % | ||||
Due after 10 years | 242.7 | 255.3 | 4.89 | % | ||||||
Total | $ | 243.0 | $ | 255.6 | 4.94 | % |
Borrowings (dollars in millions) | |||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||
CIT Group Inc. | Subsidiaries | Total | Total | ||||||||||||
Senior Unsecured | $ | 4,545.1 | $ | — | $ | 4,545.1 | $ | 10,599.0 | |||||||
Secured borrowings: | |||||||||||||||
Structured financings | — | 1,680.8 | 1,680.8 | 1,925.7 | |||||||||||
FHLB advances | — | 2,395.5 | 2,395.5 | 2,410.8 | |||||||||||
Total Borrowings | $ | 4,545.1 | $ | 4,076.3 | $ | 8,621.4 | $ | 14,935.5 |
Senior Unsecured Notes (dollars in millions) | |||||||
Maturity Date | Rate (%) | Date of Issuance | Par Value | ||||
February 2019 | 5.500% | February 2012 | $ | 781.0 | |||
February 2019 | 3.875% | February 2014 | 1,000.0 | ||||
May 2020 | 5.375% | May 2012 | 750.0 | ||||
August 2022 | 5.000% | August 2012 | 1,250.0 | ||||
August 2023 | 5.000% | August 2013 | 750.0 | ||||
Weighted average rate and total | 4.900% | $ | 4,531.0 |
FHLB Advances with Pledged Assets Summary (dollars in millions) | |||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||
FHLB Advances | Pledged Assets | FHLB Advances | Pledged Assets | ||||||||||||
Total | $ | 2,395.5 | $ | 6,048.9 | $ | 2,410.8 | $ | 6,389.7 |
Structured Financings and Pledged Assets Summary (dollars in millions) | |||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||
Secured Borrowing | Pledged Assets | Secured Borrowing | Pledged Assets | ||||||||||||
Business Capital | $ | 830.1 | $ | 2,704.4 | $ | 949.8 | $ | 2,608.0 | |||||||
Rail(1) | 812.1 | 1,294.6 | 860.1 | 1,327.5 | |||||||||||
Commercial Finance | — | — | — | 0.2 | |||||||||||
Subtotal — Commercial Banking | 1,642.2 | 3,999.0 | 1,809.9 | 3,935.7 | |||||||||||
Non-Strategic Portfolios | 38.6 | 38.6 | 115.8 | 212.6 | |||||||||||
Total | $ | 1,680.8 | $ | 4,037.6 | $ | 1,925.7 | $ | 4,148.3 |
(1) | At June 30, 2017, the TRS Transactions related borrowings and pledged assets, respectively, of $511.3 million and $827.2 million were included in Commercial Banking. The TRS Transactions are described in Note 7 — Derivative Financial Instruments. |
Unconsolidated VIEs (dollars in millions) | |||||||||||||||
Unconsolidated VIEs Carrying Value | Unconsolidated VIEs Carrying Value | ||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||
Securities | Partnership Investment | Securities | Partnership Investment | ||||||||||||
Agency securities | $ | 3,186.7 | $ | — | $ | 2,152.9 | $ | — | |||||||
Non agency securities — Other servicer | 712.3 | — | 769.0 | — | |||||||||||
Tax credit equity investments | — | 215.4 | — | 167.7 | |||||||||||
Equity investments | — | 14.0 | — | 11.4 | |||||||||||
Total Assets | $ | 3,899.0 | $ | 229.4 | $ | 2,921.9 | $ | 179.1 | |||||||
Commitments to tax credit investments | $ | — | $ | 100.2 | $ | — | $ | 62.3 | |||||||
Total Liabilities | $ | — | $ | 100.2 | $ | — | $ | 62.3 | |||||||
Maximum loss exposure(1) | $ | 3,899.0 | $ | 229.4 | $ | 2,921.9 | $ | 179.1 |
(1) | Maximum loss exposure to the unconsolidated VIEs excludes the liability for representations and warranties, corporate guarantees and also excludes servicing advances. |
Fair and Notional Values of Derivative Financial Instruments(1) (dollars in millions) | |||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Qualifying Hedges | Notional Amount | Asset Fair Value | Liability Fair Value | Notional Amount | Asset Fair Value | Liability Fair Value | |||||||||||||||||
Foreign currency forward contracts — net investment hedges | $ | 952.5 | $ | — | $ | (42.8 | ) | $ | 817.9 | $ | 16.9 | $ | — | ||||||||||
Total Qualifying Hedges | 952.5 | — | (42.8 | ) | 817.9 | 16.9 | — | ||||||||||||||||
Non-Qualifying Hedges | |||||||||||||||||||||||
Interest rate swaps(2) | 6,335.7 | 61.6 | (31.2 | ) | 5,309.2 | 63.0 | (50.1 | ) | |||||||||||||||
Written options | 2,732.7 | — | (0.8 | ) | 2,626.5 | 0.1 | (1.0 | ) | |||||||||||||||
Purchased options | 2,518.4 | 0.8 | — | 2,129.6 | 1.0 | (0.1 | ) | ||||||||||||||||
Foreign currency forward contracts | 1,425.3 | 16.6 | (27.5 | ) | 1,329.8 | 30.2 | (6.0 | ) | |||||||||||||||
Total Return Swap (TRS) | 165.8 | — | (12.6 | ) | 587.5 | — | (11.3 | ) | |||||||||||||||
Equity Warrants | 1.0 | 0.3 | — | 1.0 | 0.2 | — | |||||||||||||||||
Interest Rate Lock Commitments | 6.9 | 0.1 | — | 20.7 | 0.1 | (0.1 | ) | ||||||||||||||||
Forward Sale Commitments on Agency MBS | 9.0 | — | — | 39.0 | 0.1 | — | |||||||||||||||||
Credit derivatives | 265.4 | — | (0.1 | ) | 267.6 | — | (0.2 | ) | |||||||||||||||
Total Non-qualifying Hedges | 13,460.2 | 79.4 | (72.2 | ) | 12,310.9 | 94.7 | (68.8 | ) | |||||||||||||||
Total Hedges | $ | 14,412.7 | $ | 79.4 | $ | (115.0 | ) | $ | 13,128.8 | $ | 111.6 | $ | (68.8 | ) |
(1) | Presented on a gross basis. |
(2) | Fair value balances include accrued interest. |
Offsetting of Derivative Assets and Liabilities (dollars in millions)(1) | |||||||||||||||||||||||
Gross Amounts not offset in the Consolidated Balance Sheet | |||||||||||||||||||||||
Gross Amount of Recognized Assets (Liabilities) | Gross Amount Offset in the Consolidated Balance Sheet | Net Amount Presented in the Consolidated Balance Sheet | Derivative Financial Instruments(2) | Cash Collateral Pledged/ (Received)(2)(3) | Net Amount | ||||||||||||||||||
June 30, 2017 | |||||||||||||||||||||||
Derivative assets | $ | 79.4 | $ | — | $ | 79.4 | $ | (26.5 | ) | $ | (3.5 | ) | $ | 49.4 | |||||||||
Derivative liabilities | (115.0 | ) | — | (115.0 | ) | 26.5 | 55.6 | (32.9 | ) | ||||||||||||||
December 31, 2016 | |||||||||||||||||||||||
Derivative assets | $ | 111.6 | $ | — | $ | 111.6 | $ | (30.9 | ) | $ | (48.7 | ) | $ | 32.0 | |||||||||
Derivative liabilities | (68.8 | ) | — | (68.8 | ) | 30.9 | 5.0 | (32.9 | ) |
(1) | Due to a change in clearinghouse rules, the Company accounts for swap contracts cleared by the Chicago Mercantile Exchange (“CME”) as “settled-to-market” effective January 2017. As a result, variation margin payments are characterized as settlement of the derivative exposure and variation margin balances are netted against the corresponding derivative mark-to-market balances. The Company’s swap contracts cleared by LCH Clearnet (“LCH”) continue to be accounted for as “collateralized-to-market” and variation margin balances are characterized as collateral against derivative exposures. At June 30, 2017, gross amount of recognized assets and liabilities were lower by $4.1 million and $20.4 million, respectively. |
(2) | The Company’s derivative transactions are governed by ISDA agreements that allow for net settlements of certain payments as well as offsetting of all contracts (“Derivative Financial Instruments”) with a given counterparty in the event of bankruptcy or default of one of the two parties to the transaction. We believe our ISDA agreements meet the definition of a master netting arrangement or similar agreement for purposes of the above disclosure. In conjunction with the ISDA agreements, the Company has entered into collateral arrangements with its counterparties which provide for the exchange of cash depending on change in the market valuation of the derivative contracts outstanding. Such collateral is available to be applied in settlement of the net balances upon an event of default of one of the counterparties. |
(3) | Collateral pledged or received is included in Other assets or Other liabilities, respectively. |
Derivative Instrument Gains and Losses (dollars in millions) | |||||||||||||||||
Quarters Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
Derivative Instruments | Gain / (Loss) Recognized | 2017 | 2016 | 2017 | 2016 | ||||||||||||
Non Qualifying Hedges | |||||||||||||||||
Interest rate swaps | Other income | $ | 0.5 | $ | — | $ | 2.7 | $ | (2.6 | ) | |||||||
Interest rate options | Other income | 0.1 | — | 0.2 | 0.4 | ||||||||||||
Foreign currency forward contracts | Other income | (20.8 | ) | 21.6 | (27.8 | ) | (12.3 | ) | |||||||||
Equity warrants | Other income | 0.2 | — | 0.1 | (0.3 | ) | |||||||||||
Total Return Swap (TRS) | Other income | (0.4 | ) | 8.6 | (1.3 | ) | 26.8 | ||||||||||
Interest Rate Lock Commitments | Other income | — | 0.1 | 0.1 | 0.1 | ||||||||||||
Forward Sale Commitments on Agency MBS | Other income | (0.2 | ) | — | (0.3 | ) | — | ||||||||||
Credit Derivatives | Other income | — | 0.3 | — | 1.2 | ||||||||||||
Total Non-qualifying Hedges | $ | (20.6 | ) | $ | 30.6 | $ | (26.3 | ) | $ | 13.3 | |||||||
Total derivatives-income statement impact | $ | (20.6 | ) | $ | 30.6 | $ | (26.3 | ) | $ | 13.3 |
Changes in AOCI Relating to Derivatives (dollars in millions) | |||||||||||||||||||
Contract Type | Derivatives - effective portion reclassified from AOCI to income | Hedge ineffectiveness recorded directly in income | Total income statement impact | Derivatives - effective portion recorded in OCI | Total change in OCI for period | ||||||||||||||
Quarter Ended June 30, 2017 | |||||||||||||||||||
Foreign currency forward contracts — net investment hedges | $ | 6.5 | $ | — | $ | 6.5 | $ | (32.8 | ) | $ | (39.3 | ) | |||||||
Total | $ | 6.5 | $ | — | $ | 6.5 | $ | (32.8 | ) | $ | (39.3 | ) | |||||||
Quarter Ended June 30, 2016 | |||||||||||||||||||
Foreign currency forward contracts — net investment hedges | $ | — | $ | — | $ | — | $ | 5.7 | $ | 5.7 | |||||||||
Total | $ | — | $ | — | $ | — | $ | 5.7 | $ | 5.7 | |||||||||
Six Months Ended June 30, 2017 | |||||||||||||||||||
Foreign currency forward contracts — net investment hedges | $ | 13.4 | $ | — | $ | 13.4 | $ | (41.7 | ) | $ | (55.1 | ) | |||||||
Total | $ | 13.4 | $ | — | $ | 13.4 | $ | (41.7 | ) | $ | (55.1 | ) | |||||||
Six Months Ended June 30, 2016 | |||||||||||||||||||
Foreign currency forward contracts — net investment hedges | $ | 1.8 | $ | — | $ | 1.8 | $ | (32.3 | ) | $ | (34.1 | ) | |||||||
Total | $ | 1.8 | $ | — | $ | 1.8 | $ | (32.3 | ) | $ | (34.1 | ) |
Assets and Liabilities Measured at Fair Value on a Recurring Basis (dollars in millions) | |||||||||||||||
Total | Level 1 | Level 2 | Level 3 | ||||||||||||
June 30, 2017 | |||||||||||||||
Assets | |||||||||||||||
Debt Securities AFS | $ | 4,765.0 | $ | 349.3 | $ | 3,958.9 | $ | 456.8 | |||||||
Securities carried at fair value with changes recorded in net income | 255.6 | — | — | 255.6 | |||||||||||
Equity Securities AFS | 34.5 | 0.2 | 34.3 | — | |||||||||||
Derivative assets at fair value — non-qualifying hedges(1) | 79.4 | — | 79.3 | 0.1 | |||||||||||
Total | $ | 5,134.5 | $ | 349.5 | $ | 4,072.5 | $ | 712.5 | |||||||
Liabilities | |||||||||||||||
Derivative liabilities at fair value — non-qualifying hedges(1) | $ | (72.2 | ) | $ | — | $ | (59.5 | ) | $ | (12.7 | ) | ||||
Derivative liabilities at fair value — qualifying hedges | (42.8 | ) | — | (42.8 | ) | — | |||||||||
Consideration holdback liability | (46.1 | ) | — | — | (46.1 | ) | |||||||||
FDIC True-up Liability | (64.3 | ) | — | — | (64.3 | ) | |||||||||
Total | $ | (225.4 | ) | $ | — | $ | (102.3 | ) | $ | (123.1 | ) | ||||
December 31, 2016 | |||||||||||||||
Assets | |||||||||||||||
Debt Securities AFS | $ | 3,674.1 | $ | 200.1 | $ | 2,988.5 | $ | 485.5 | |||||||
Securities carried at fair value with changes recorded in net income | 283.5 | — | — | 283.5 | |||||||||||
Equity Securities AFS(2) | 34.1 | 0.3 | 33.8 | — | |||||||||||
Derivative assets at fair value — non-qualifying hedges(1) | 94.7 | — | 94.7 | — | |||||||||||
Derivative assets at fair value — qualifying hedges | 16.9 | — | 16.9 | — | |||||||||||
Total | $ | 4,103.3 | $ | 200.4 | $ | 3,133.9 | $ | 769.0 | |||||||
Liabilities | |||||||||||||||
Derivative liabilities at fair value — non-qualifying hedges(1) | $ | (68.8 | ) | $ | — | $ | (57.3 | ) | $ | (11.5 | ) | ||||
Consideration holdback liability | (47.2 | ) | — | — | (47.2 | ) | |||||||||
FDIC True-up Liability | (61.9 | ) | — | — | (61.9 | ) | |||||||||
Total | $ | (177.9 | ) | $ | — | $ | (57.3 | ) | $ | (120.6 | ) |
(1) | Derivative fair values include accrued interest |
Quantitative Information about Level 3 Fair Value Measurements — Recurring (dollars in millions) | |||||||||||
Financial Instrument | Estimated Fair Value | Valuation Technique(s) | Significant Unobservable Inputs | Range of Inputs | Weighted Average | ||||||
June 30, 2017 | |||||||||||
Assets | |||||||||||
Securities — AFS | $ | 456.8 | Discounted cash flow | Discount Rate | 0.0% – 52.9% | 4.8% | |||||
Prepayment Rate | 3.6% – 22.7% | 9.0% | |||||||||
Default Rate | 0.0% – 9.3% | 3.6% | |||||||||
Loss Severity | 0.6% – 76.4% | 38.0% | |||||||||
Securities carried at fair value with changes recorded in net income | 255.6 | Discounted cash flow | Discount Rate | 1.5% – 47.7% | 4.9% | ||||||
Prepayment Rate | 5.3% – 18.8% | 11.9% | |||||||||
Default Rate | 3.0% – 8.8% | 4.6% | |||||||||
Loss Severity | 13.1% – 43.8% | 25.9% | |||||||||
Derivative assets — non qualifying | 0.1 | Internal valuation model | Borrower Rate | 3.4% – 5.0% | 4.1% | ||||||
Total Assets | $ | 712.5 | |||||||||
Liabilities | |||||||||||
FDIC True-up liability | $ | (64.3 | ) | Discounted cash flow | Discount Rate | 2.5% | 2.5% | ||||
Consideration holdback liability | (46.1 | ) | Discounted cash flow | Payment Probability | 28.0% – 100% | 40.9% | |||||
Discount Rate | 1.2% – 4.2% | 1.8% | |||||||||
Derivative liabilities — non-qualifying | (12.7 | ) | Market Comparables(1) | ||||||||
Total Liabilities | $ | (123.1 | ) | ||||||||
December 31, 2016 | |||||||||||
Assets | |||||||||||
Securities — AFS | $ | 485.5 | Discounted cash flow | Discount Rate | 0.0% – 96.4% | 5.5% | |||||
Prepayment Rate | 3.2% – 21.2% | 8.8% | |||||||||
Default Rate | 0.0% – 9.0% | 3.9% | |||||||||
Loss Severity | 1.0% – 79.8% | 36.3% | |||||||||
Securities carried at fair value with changes recorded in net income | 283.5 | Discounted cash flow | Discount Rate | 0.0% – 34.6% | 5.6% | ||||||
Prepayment Rate | 6.1% – 16.2% | 11.9% | |||||||||
Default Rate | 1.9% – 8.1% | 4.6% | |||||||||
Loss Severity | 22.2% – 44.7% | 25.8% | |||||||||
Total Assets | $ | 769.0 | |||||||||
Liabilities | |||||||||||
FDIC True-up liability | $ | (61.9 | ) | Discounted cash flow | Discount Rate | 3.2% | 3.2% | ||||
Consideration holdback liability | (47.2 | ) | Discounted cash flow | Payment Probability | 0% – 100% | 40.9% | |||||
Discount Rate | 1.3% – 4.0% | 2.1% | |||||||||
Derivative liabilities — non-qualifying | (11.5 | ) | Market Comparables(1) | ||||||||
Total Liabilities | $ | (120.6 | ) |
(1) | The valuation of these derivatives is primarily related to the GSI facilities which is based on several factors using a discounted cash flow methodology, including a) funding costs for similar financings based on current market conditions; b) forecasted usage of long-dated facilities through the final maturity date in 2028; and c) forecasted amortization, due to principal payments on the underlying ABS, which impacts the amount of the unutilized portion. |
▪ | Discounted cash flow — Discounted cash flow valuation techniques generally consist of developing an estimate of future cash flows that are expected to occur over the life of an instrument and then discounting those cash flows at a rate of return that results in the estimated fair value amount. The Company utilizes both the direct and indirect valuation methods. Under the direct method, contractual cash flows are adjusted for expected losses. The adjusted cash |
▪ | Market comparables — Market comparable(s) pricing valuation techniques are used to determine the estimated fair value of certain instruments by incorporating known inputs such as recent transaction prices, pending transactions, or prices of other similar investments which require significant adjustment to reflect differences in instrument characteristics. |
▪ | Internal valuation model — The internal model for rate lock valuation uses the spread on borrower mortgage rate and the Fannie Mae pass through rate and applies a conversion factor to assess the derivative value. |
▪ | Default rate — is an estimate of the likelihood of not collecting contractual amounts owed expressed as a constant default rate. |
▪ | Discount rate — is a rate of return used to present value the future expected cash flows to arrive at the estimated fair value of an instrument. The discount rate consists of a benchmark rate component and a risk premium component. The benchmark rate component, for example, LIBOR or U.S. Treasury rates, is generally observable within the market and is necessary to appropriately reflect the time value of money. The risk premium component reflects the amount of compensation market participants require due to the uncertainty inherent in the instruments’ cash flows resulting from risks such as credit and liquidity. |
▪ | Loss severity — is the percentage of contractual cash flows lost in the event of a default. |
▪ | Prepayment rate — is the estimated rate at which forecasted prepayments of principal of the related loan or debt instrument are expected to occur, expressed as a constant prepayment rate (“CPR”). |
▪ | Payment Probability — is an estimate of the likelihood the consideration holdback amount will be required to be paid expressed as a percentage. |
▪ | Borrower rate — Mortgage rate committed to the borrower by CIT Bank. Effective for up to 90 days. |
Changes in Estimated Fair Value of Level 3 Financial Assets and Liabilities Measured on a Recurring Basis (dollars in millions) | |||||||||||||||||||||||||||
Securities- AFS | Securities carried at fair value with changes recorded in net income | FDIC Receivable | Derivative assets- non- qualifying(1) | Derivative liabilities- non- qualifying(2) | FDIC True-up Liability | Consideration holdback Liability | |||||||||||||||||||||
December 31, 2016 | $ | 485.5 | $ | 283.5 | $ | 0.6 | $ | — | $ | (11.5 | ) | $ | (61.9 | ) | $ | (47.2 | ) | ||||||||||
Included in earnings | (2.9 | ) | 8.0 | 0.7 | 0.1 | (1.2 | ) | (2.4 | ) | 1.1 | |||||||||||||||||
Included in comprehensive income | 14.0 | — | — | — | — | — | — | ||||||||||||||||||||
Impairment | (0.1 | ) | — | — | — | — | — | — | |||||||||||||||||||
Settlements | (39.7 | ) | (35.9 | ) | — | — | — | — | — | ||||||||||||||||||
Balance as of June 30, 2017 | $ | 456.8 | $ | 255.6 | $ | 1.3 | $ | 0.1 | $ | (12.7 | ) | $ | (64.3 | ) | $ | (46.1 | ) | ||||||||||
December 31, 2015 | $ | 567.1 | $ | 339.7 | $ | 54.8 | $ | — | $ | (55.5 | ) | $ | (56.9 | ) | $ | (60.8 | ) | ||||||||||
Included in earnings | (3.1 | ) | 5.5 | 5.0 | 0.2 | 26.8 | (2.8 | ) | (0.7 | ) | |||||||||||||||||
Included in comprehensive income | 12.5 | — | — | — | — | — | — | ||||||||||||||||||||
Impairment | (2.2 | ) | — | — | — | — | — | — | |||||||||||||||||||
Settlements | (50.9 | ) | (32.6 | ) | (6.6 | ) | — | — | — | 14.3 | |||||||||||||||||
Balance as of June 30, 2016 | $ | 523.4 | $ | 312.6 | $ | 53.2 | $ | 0.2 | $ | (28.7 | ) | $ | (59.7 | ) | $ | (47.2 | ) |
(1) | Valuation of Interest Rate Lock Commitments |
(2) | Valuation of the derivatives related to the TRS Transactions and written options on certain CIT Bank CDs. |
Carrying Value of Assets Measured at Fair Value on a Non-recurring Basis (dollars in millions) | |||||||||||||||||||
Fair Value Level at Reporting Date | |||||||||||||||||||
Total Carrying Value | Level 1 | Level 2 | Level 3 | Total (Losses) | |||||||||||||||
Assets | |||||||||||||||||||
June 30, 2017 | |||||||||||||||||||
Assets held for sale | $ | 123.6 | $ | — | $ | — | $ | 123.6 | $ | (1.9 | ) | ||||||||
Other real estate owned | 17.7 | — | — | 17.7 | (1.3 | ) | |||||||||||||
Impaired loans | 100.7 | — | — | 100.7 | (23.5 | ) | |||||||||||||
Total | $ | 242.0 | $ | — | $ | — | $ | 242.0 | $ | (26.7 | ) | ||||||||
December 31, 2016 | |||||||||||||||||||
Goodwill | $ | 51.8 | $ | — | $ | — | $ | 51.8 | $ | (354.2 | ) | ||||||||
Assets held for sale | 201.6 | — | — | 201.6 | (14.7 | ) | |||||||||||||
Other real estate owned | 22.5 | — | — | 22.5 | (3.2 | ) | |||||||||||||
Impaired loans | 151.9 | — | — | 151.9 | (26.8 | ) | |||||||||||||
Total | $ | 427.8 | $ | — | $ | — | $ | 427.8 | $ | (398.9 | ) |
Financial Instruments (dollars in millions) | |||||||||||||||||||
Estimated Fair Value | |||||||||||||||||||
Carrying Value | Level 1 | Level 2 | Level 3 | Total | |||||||||||||||
June 30, 2017 | |||||||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and interest bearing deposits | $ | 5,337.9 | $ | 5,337.9 | $ | — | $ | — | $ | 5,337.9 | |||||||||
Derivative assets at fair value — non-qualifying hedges | 79.4 | — | 79.3 | 0.1 | 79.4 | ||||||||||||||
Assets held for sale (excluding leases) | 170.8 | — | 7.4 | 163.8 | 171.2 | ||||||||||||||
Loans (excluding leases) | 26,211.1 | — | 392.2 | 26,257.0 | 26,649.2 | ||||||||||||||
Investment securities(1) | 5,530.0 | 349.5 | 4,145.9 | 1,039.6 | 5,535.0 | ||||||||||||||
Indemnification assets(2) | 179.5 | — | — | 136.0 | 136.0 | ||||||||||||||
Other assets subject to fair value disclosure and unsecured counterparty receivables(3) | 597.2 | — | — | 597.2 | 597.2 | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits(4) | (30,942.9 | ) | — | — | (31,072.7 | ) | (31,072.7 | ) | |||||||||||
Derivative liabilities at fair value — non-qualifying hedges | (72.2 | ) | — | (59.5 | ) | (12.7 | ) | (72.2 | ) | ||||||||||
Derivative liabilities at fair value — qualifying hedges | (42.8 | ) | — | (42.8 | ) | — | (42.8 | ) | |||||||||||
Borrowings(4) | (8,700.5 | ) | — | (7,982.0 | ) | (1,055.3 | ) | (9,037.3 | ) | ||||||||||
Credit balances of factoring clients | (1,405.3 | ) | — | — | (1,405.3 | ) | (1,405.3 | ) | |||||||||||
Other liabilities subject to fair value disclosure(5) | (682.5 | ) | — | — | (682.5 | ) | (682.5 | ) | |||||||||||
December 31, 2016 | |||||||||||||||||||
Financial Assets | |||||||||||||||||||
Cash and interest bearing deposits | $ | 6,430.6 | $ | 6,430.6 | $ | — | $ | — | $ | 6,430.6 | |||||||||
Derivative assets at fair value — non-qualifying hedges | 94.7 | — | 94.7 | — | 94.7 | ||||||||||||||
Derivative assets at fair value — qualifying hedges | 16.9 | — | 16.9 | — | 16.9 | ||||||||||||||
Assets held for sale (excluding leases) | 428.4 | — | 175.0 | 264.6 | 439.6 | ||||||||||||||
Loans (excluding leases) | 26,683.0 | — | 390.3 | 26,456.4 | 26,846.7 | ||||||||||||||
Investment securities(1) | 4,491.1 | 200.4 | 3,199.6 | 1,094.2 | 4,494.2 | ||||||||||||||
Indemnification assets(2) | 233.4 | — | — | 201.0 | 201.0 | ||||||||||||||
Other assets subject to fair value disclosure and unsecured counterparty receivables(3) | 712.2 | — | — | 712.2 | 712.2 | ||||||||||||||
Financial Liabilities | |||||||||||||||||||
Deposits(4) | (32,323.2 | ) | — | — | (32,490.9 | ) | (32,490.9 | ) | |||||||||||
Derivative liabilities at fair value — non-qualifying hedges | (68.8 | ) | — | (57.3 | ) | (11.5 | ) | (68.8 | ) | ||||||||||
Borrowings(4) | (15,097.8 | ) | — | (14,457.8 | ) | (1,104.9 | ) | (15,562.7 | ) | ||||||||||
Credit balances of factoring clients | (1,292.0 | ) | — | — | (1,292.0 | ) | (1,292.0 | ) | |||||||||||
Other liabilities subject to fair value disclosure(5) | (1,003.6 | ) | — | — | (1,003.6 | ) | (1,003.6 | ) |
(1) | Level 3 estimated fair value at June 30, 2017, includes debt securities AFS ($457 million), securities carried at fair value with changes recorded in net income ($256 million), non-marketable investments ($256 million), and debt securities HTM ($71 million). Level 3 estimated fair value at December 31, 2016 included debt securities AFS ($485.5 million), debt securities carried at fair value with changes recorded in net income ($283.5 million), non-marketable investments ($256.4 million), and debt securities HTM ($68.8 million). |
(2) | The indemnification assets included in the above table do not include Agency claims indemnification ($28.9 million and $108.0 million at June 30, 2017 and December 31, 2016, respectively), as they are not considered financial instruments. |
(3) | Other assets subject to fair value disclosure primarily include accrued interest receivable and miscellaneous receivables. These assets have carrying values that approximate fair value generally due to the short-term nature and are classified as Level 3. The unsecured counterparty receivables primarily consist of amounts owed to CIT from GSI for debt discount, return of collateral posted to GSI and settlements resulting from market value changes to asset-backed securities underlying the TRS. |
(4) | Deposits and borrowings include accrued interest, which is included in “Other liabilities” in the Balance Sheet. |
(5) | Other liabilities subject to fair value disclosure include accounts payable, accrued liabilities, customer security and maintenance deposits and miscellaneous liabilities. The fair value of these approximate carrying value and are classified as level 3. |
▪ | Commercial and Consumer Loans — Of the loan balance above, $392.2 million and $390.3 million at June 30, 2017 and December 31, 2016, respectively, were valued using Level 2 inputs. As there is no liquid secondary market for the other loans in the Company’s portfolio, the fair value is estimated based on discounted cash flow analyses which use Level 3 inputs at both June 30, 2017 and December 31, 2016. In addition to the characteristics of the underlying contracts, key inputs to the analysis include interest rates, prepayment rates, and credit spreads. For the commercial loan portfolio, the market based credit spread inputs are derived from instruments with comparable credit risk characteristics obtained from independent third party vendors. As these Level 3 unobservable inputs are specific to individual loans/collateral types, management does not believe that sensitivity analysis of individual inputs is meaningful, but rather that sensitivity is more meaningfully assessed through the evaluation of aggregate carrying values of the loans. The fair value of loans at June 30, 2017 was $26.6 billion which was 101.7% of carrying value. The fair value of loans at December 31, 2016 was $26.8 billion, which was 100.6% of carrying value. |
▪ | Impaired Loans — The value of impaired loans is estimated using the fair value of collateral (on an orderly liquidation basis) if the loan is collateralized, the present value of expected cash flows utilizing the current market rate for such loan, or observable market price. As these Level 3 unobservable inputs are specific to individual loans/collateral types, management does not believe that sensitivity analysis of individual inputs is meaningful, but rather that sensitivity is more meaningfully assessed through the evaluation of aggregate carrying values of impaired loans relative to contractual amounts owed (unpaid principal balance or “UPB”) from customers. As of June 30, 2017, the UPB related to impaired loans totaled $241.8 million. Including related allowances, these loans are carried at $198.2 million, or 82.0% of UPB. Of these amounts, $84.8 million and $74.7 million of UPB and carrying value, respectively, relate to loans with no specific allowance. As of December 31, 2016 the UPB related to impaired loans including loans for |
▪ | PCI loans — These loans are valued by grouping the loans into performing and non-performing groups and stratifying the loans based on common risk characteristics such as product type, FICO score and other economic attributes. Due to a lack of observable market data, the estimated fair value of these loan portfolios was based on an internal model using unobservable inputs, including discount rates, prepayment rates, delinquency roll-rates, and loss severities. Due to the significance of the unobservable inputs, these instruments are classified as Level 3. |
▪ | Jumbo Mortgage Loans — The estimated fair value was determined by discounting the future cash flows using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities. Due to the unobservable nature of the inputs used in deriving the estimated fair value of these instruments, these loans are classified as Level 3. |
▪ | Unsecured debt — Approximately $4.6 billion par value at June 30, 2017 and $10.6 million at December 31, 2016 were valued using market inputs, which are Level 2 inputs. |
▪ | Secured borrowings — Secured borrowings include both structured financings and FHLB Advances. Approximately $3.0 billion par value at June 30, 2017 and $3.3 billion par value at December 31, 2016 were valued using market inputs, which are Level 2 inputs. Where market estimates were not available for approximately $1.0 billion and $1.1 billion par value at June 30, 2017 and December 31, 2016, respectively, values were estimated using a discounted cash flow analysis with a discount rate approximating current market rates for issuances by CIT of similar debt, which are Level 3 inputs. Included in the above, the estimated fair value of FHLB Advances is based on a discounted cash flow model that utilizes benchmark interest rates and other observable market inputs. The discounted cash flow model uses the contractual advance features to determine the cash flows with a zero spread to the forward FHLB curve, which are discounted using observable benchmark interest rates. As the model inputs can be observed in a liquid market and the model does not require significant judgment, FHLB advances are classified as Level 2. |
Number of Shares of Common Stock | |||||||||
Issued | Less Treasury | Outstanding | |||||||
Common Stock – December 31, 2016 | 206,182,213 | (4,094,541 | ) | 202,087,672 | |||||
Restricted stock issued | 1,127,202 | – | 1,127,202 | ||||||
Repurchase of common stock | – | (67,363,405 | ) | (67,363,405 | ) | ||||
Shares held to cover taxes on vesting restricted shares and other | – | (460,148 | ) | (460,148 | ) | ||||
Employee stock purchase plan participation | 27,274 | – | 27,274 | ||||||
Common Stock – June 30, 2017 | 207,336,689 | (71,918,094 | ) | 135,418,595 | |||||
• | an equity tender offer, in which we repurchased approximately 57.3 million common shares at a purchase price of $48 per share; |
• | open market repurchases of 818,071 common shares at an average share price of $46.45; and |
• | an accelerated share repurchase program (ASR), in which CIT paid to the dealer $512 million in exchange for the initial delivery of approximately 9.25 million common shares. The total share delivery is subject to a true-up upon the final settlement of the ASR, which is expected to occur by the end of the third quarter of 2017. |
Components of Accumulated Other Comprehensive Loss (dollars in millions) | |||||||||||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||||||||||
Gross Unrealized | Income Taxes | Net Unrealized | Gross Unrealized | Income Taxes | Net Unrealized | ||||||||||||||||||
Foreign currency translation adjustments | $ | (2.2 | ) | $ | (15.7 | ) | $ | (17.9 | ) | $ | (28.6 | ) | $ | (32.8 | ) | $ | (61.4 | ) | |||||
Changes in benefit plan net gain (loss) and prior service (cost)/credit | (68.5 | ) | 4.7 | (63.8 | ) | (70.6 | ) | 5.3 | (65.3 | ) | |||||||||||||
Unrealized net gains on available for sale securities | (11.1 | ) | 4.4 | (6.7 | ) | (22.0 | ) | 8.6 | (13.4 | ) | |||||||||||||
Total accumulated other comprehensive loss | $ | (81.8 | ) | $ | (6.6 | ) | $ | (88.4 | ) | $ | (121.2 | ) | $ | (18.9 | ) | $ | (140.1 | ) |
Changes in Accumulated Other Comprehensive Loss by Component (dollars in millions) | |||||||||||||||
Foreign currency translation adjustments | Changes in benefit plan net gain (loss) and prior service (cost) credit | Unrealized net gains (losses) on available for sale securities | Total AOCI | ||||||||||||
Balance as of December 31, 2016 | $ | (61.4 | ) | $ | (65.3 | ) | $ | (13.4 | ) | $ | (140.1 | ) | |||
AOCI activity before reclassifications | 17.3 | 0.9 | 6.9 | 25.1 | |||||||||||
Amounts reclassified from AOCI | 26.2 | 0.6 | (0.2 | ) | 26.6 | ||||||||||
Net current period AOCI | 43.5 | 1.5 | 6.7 | 51.7 | |||||||||||
Balance as of June 30, 2017 | $ | (17.9 | ) | $ | (63.8 | ) | $ | (6.7 | ) | $ | (88.4 | ) | |||
Balance as of December 31, 2015 | $ | (65.7 | ) | $ | (69.3 | ) | $ | (7.1 | ) | $ | (142.1 | ) | |||
AOCI activity before reclassifications | 13.9 | (0.2 | ) | 14.7 | 28.4 | ||||||||||
Amounts reclassified from AOCI | 4.7 | 1.4 | — | 6.1 | |||||||||||
Net current period AOCI | 18.6 | 1.2 | 14.7 | 34.5 | |||||||||||
Balance as of June 30, 2016 | $ | (47.1 | ) | $ | (68.1 | ) | $ | 7.6 | $ | (107.6 | ) |
Reclassifications Out of Accumulated Other Comprehensive Income (dollars in millions) | |||||||||||||||||||||||||
Quarters Ended June 30, | |||||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||
Gross Amount | Tax | Net Amount | Gross Amount | Tax | Net Amount | Income Statement line item | |||||||||||||||||||
Foreign currency translation adjustments losses | $ | 16.0 | $ | 0.7 | $ | 16.7 | $ | — | $ | — | $ | — | Gain on sale, discontinued operations | ||||||||||||
Changes in benefit plan net gain/(loss) and prior service (cost)/credit gains (losses) | 0.6 | — | 0.6 | 0.5 | (0.1 | ) | 0.4 | Operating Expenses | |||||||||||||||||
Unrealized net gains on available for sale securities | (0.2 | ) | — | (0.2 | ) | — | — | — | Other Income | ||||||||||||||||
Total Reclassifications out of AOCI | $ | 16.4 | $ | 0.7 | $ | 17.1 | $ | 0.5 | $ | (0.1 | ) | $ | 0.4 | ||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||||
Gross Amount | Tax | Net Amount | Gross Amount | Tax | Net Amount | Income Statement line item | |||||||||||||||||||
Foreign currency translation adjustments losses (1) | $ | 24.1 | $ | 2.1 | $ | 26.2 | $ | 3.6 | $ | 1.1 | $ | 4.7 | Other Income | ||||||||||||
Changes in benefit plan net gain/(loss) and prior service (cost)/credit gains (losses) | 0.6 | — | 0.6 | 1.6 | (0.2 | ) | 1.4 | Operating Expenses | |||||||||||||||||
Unrealized net gains on available for sale securities | (0.2 | ) | — | (0.2 | ) | — | — | — | Other Income | ||||||||||||||||
Total Reclassifications out of AOCI | $ | 24.5 | $ | 2.1 | $ | 26.6 | $ | 5.2 | $ | 0.9 | $ | 6.1 |
Capital Components and Ratios (dollars in millions, except ratios) | |||||||||||||||
CIT | CIT Bank, N.A. | ||||||||||||||
June 30, 2017 | December 31, 2016 | June 30, 2017 | December 31, 2016 | ||||||||||||
Common Equity Tier 1 Capital | $ | 6,319.5 | $ | 9,058.9 | $ | 4,804.8 | $ | 4,623.2 | |||||||
Tier 1 Capital | $ | 6,622.1 | $ | 9,058.9 | $ | 4,804.8 | $ | 4,623.2 | |||||||
Total Capital | $ | 7,097.0 | $ | 9,535.2 | $ | 5,228.8 | $ | 5,053.4 | |||||||
Risk-Weighted Assets(1) | $ | 43,392.7 | $ | 64,586.3 | $ | 33,904.7 | $ | 34,410.3 | |||||||
Capital Ratios: | |||||||||||||||
Common Equity Tier 1 Capital Ratio: | |||||||||||||||
Actual | 14.6 | % | 14.0 | % | 14.2 | % | 13.4 | % | |||||||
Effective minimum ratios under Basel III guidelines(2) | 5.750 | % | 5.125 | % | 5.750 | % | 5.125 | % | |||||||
Tier 1 Capital Ratio: | |||||||||||||||
Actual | 15.3 | % | 14.0 | % | 14.2 | % | 13.4 | % | |||||||
Effective minimum ratios under Basel III guidelines(2) | 7.250 | % | 6.625 | % | 7.250 | % | 6.625 | % | |||||||
Total Capital Ratio: | |||||||||||||||
Actual | 16.4 | % | 14.8 | % | 15.4 | % | 14.7 | % | |||||||
Effective minimum ratios under Basel III guidelines(2) | 9.250 | % | 8.625 | % | 9.250 | % | 8.625 | % | |||||||
Tier 1 Leverage Ratio: | |||||||||||||||
Actual | 12.1 | % | 13.9 | % | 10.5 | % | 10.9 | % | |||||||
Required minimum ratio for capital adequacy purposes | 4.0 | % | 4.0 | % | 4.0 | % | 4.0 | % |
• | $19.3 million net current tax benefit, including interest and penalties, recognized for the resolution of an uncertain tax position taken on certain prior year income tax returns and certain refunds expected of previously paid taxes, all related to legacy OneWest Bank matters, |
• | $65.2 million deferred tax benefit on the debt extinguishment costs, |
• | $6.9 million deferred tax benefit related to the recognition of a deferred tax asset related to the Company’s investment in Nacco, which is now categorized as “held for sale.” |
• | $13.9 million in deferred tax expense recorded in the prior quarter related to the restructuring of legal entities in preparation for the Commercial Air sale, and |
• | $4.6 million of miscellaneous other year to date net tax benefit items. |
Commitments (dollars in millions) | |||||||||||||||
June 30, 2017 | |||||||||||||||
Due to Expire | December 31, 2016 | ||||||||||||||
Within One Year | After One Year | Total Outstanding | Total Outstanding | ||||||||||||
Financing Commitments | |||||||||||||||
Financing assets | $ | 1,793.8 | $ | 4,811.8 | $ | 6,605.6 | $ | 6,008.1 | |||||||
Letters of credit | |||||||||||||||
Standby letters of credit | 55.1 | 191.0 | 246.1 | 232.2 | |||||||||||
Other letters of credit | 26.7 | — | 26.7 | 14.0 | |||||||||||
Guarantees | |||||||||||||||
Deferred purchase agreements | 1,494.1 | — | 1,494.1 | 2,060.5 | |||||||||||
Guarantees, acceptances and other recourse obligations | 1.1 | — | 1.1 | 1.6 | |||||||||||
Purchase and Funding Commitments | |||||||||||||||
Aerospace purchase commitments (1) | — | — | — | 8,683.5 | |||||||||||
Rail and other purchase commitments | 236.1 | 33.2 | 269.3 | 300.7 |
Segment Pre-tax Income (Loss) (dollars in millions) | |||||||||||||||||||
Commercial Banking | Consumer Banking | Non-Strategic Portfolios | Corporate and Other | Total CIT | |||||||||||||||
Quarter Ended June 30, 2017 | |||||||||||||||||||
Interest income | $ | 316.6 | $ | 101.6 | $ | 6.2 | $ | 53.8 | $ | 478.2 | |||||||||
Interest (expense) benefit | (127.8 | ) | 9.6 | (5.0 | ) | (86.0 | ) | (209.2 | ) | ||||||||||
Provision for credit losses | 0.2 | (4.6 | ) | — | — | (4.4 | ) | ||||||||||||
Rental income on operating leases | 251.2 | — | — | — | 251.2 | ||||||||||||||
Other non-interest income | 74.8 | 5.7 | 0.2 | 3.9 | 84.6 | ||||||||||||||
Depreciation on operating lease equipment | (77.4 | ) | — | — | — | (77.4 | ) | ||||||||||||
Maintenance and other operating lease expenses | (53.3 | ) | — | — | — | (53.3 | ) | ||||||||||||
Operating expenses / loss on debt extinguishment and deposit redemption | (176.5 | ) | (96.2 | ) | (1.8 | ) | (185.9 | ) | (460.4 | ) | |||||||||
Income (loss) from continuing operations before (provision) benefit for income taxes | $ | 207.8 | $ | 16.1 | $ | (0.4 | ) | $ | (214.2 | ) | $ | 9.3 | |||||||
Quarter Ended June 30, 2016 | |||||||||||||||||||
Interest income | $ | 323.4 | $ | 103.5 | $ | 23.2 | $ | 28.6 | $ | 478.7 | |||||||||
Interest expense | (130.3 | ) | (4.8 | ) | (13.8 | ) | (42.7 | ) | (191.6 | ) | |||||||||
Provision for credit losses | (22.2 | ) | (1.1 | ) | — | — | (23.3 | ) | |||||||||||
Rental income on operating leases | 257.0 | — | 4.0 | — | 261.0 | ||||||||||||||
Other non-interest income | 68.0 | 11.7 | 6.7 | 13.4 | 99.8 | ||||||||||||||
Depreciation on operating lease equipment | (63.1 | ) | — | — | — | (63.1 | ) | ||||||||||||
Maintenance and other operating lease expenses | (50.6 | ) | — | — | — | (50.6 | ) | ||||||||||||
Operating expenses / loss on debt extinguishment | (188.0 | ) | (86.0 | ) | (12.0 | ) | (25.7 | ) | (311.7 | ) | |||||||||
Income (loss) from continuing operations before (provision) benefit for income taxes | $ | 194.2 | $ | 23.3 | $ | 8.1 | $ | (26.4 | ) | $ | 199.2 |
Segment Pre-tax Income (Loss) continued (dollars in millions) | |||||||||||||||||||
Commercial Banking | Consumer Banking | Non-Strategic Portfolios | Corporate and Other | Total CIT | |||||||||||||||
Six Months Ended June 30, 2017 | |||||||||||||||||||
Interest income | $ | 624.1 | $ | 201.6 | $ | 13.2 | $ | 95.0 | $ | 933.9 | |||||||||
Interest (expense) benefit | (247.6 | ) | 16.1 | (10.0 | ) | (130.8 | ) | (372.3 | ) | ||||||||||
Provision for credit losses | (49.0 | ) | (5.1 | ) | — | — | (54.1 | ) | |||||||||||
Rental income on operating leases | 502.5 | — | — | — | 502.5 | ||||||||||||||
Other non-interest income | 147.1 | 13.6 | (2.7 | ) | 5.7 | 163.7 | |||||||||||||
Depreciation on operating lease equipment | (150.9 | ) | — | — | — | (150.9 | ) | ||||||||||||
Maintenance and other operating lease expenses | (107.1 | ) | — | — | — | (107.1 | ) | ||||||||||||
Operating expenses / loss on debt extinguishment and deposit redemption | (355.2 | ) | (191.8 | ) | (3.8 | ) | (221.2 | ) | (772.0 | ) | |||||||||
Income (loss) from continuing operations before (provision) benefit for income taxes | $ | 363.9 | $ | 34.4 | $ | (3.3 | ) | $ | (251.3 | ) | $ | 143.7 | |||||||
Select Period End Balances | |||||||||||||||||||
Loans | $ | 22,341.2 | $ | 6,690.5 | $ | — | $ | — | $ | 29,031.7 | |||||||||
Credit balances of factoring clients | 1,405.3 | — | — | — | 1,405.3 | ||||||||||||||
Assets held for sale | 1,153.8 | 56.4 | 114.6 | — | 1,324.8 | ||||||||||||||
Operating lease equipment, net | 6,736.0 | — | — | — | 6,736.0 | ||||||||||||||
Six Months Ended June 30, 2016 | |||||||||||||||||||
Interest income | $ | 647.3 | $ | 208.8 | $ | 48.2 | $ | 57.3 | $ | 961.6 | |||||||||
Interest expense | (260.4 | ) | (12.8 | ) | (28.3 | ) | (85.1 | ) | (386.6 | ) | |||||||||
Provision for credit losses | (108.6 | ) | (4.2 | ) | — | — | (112.8 | ) | |||||||||||
Rental income on operating leases | 517.3 | — | 7.8 | — | 525.1 | ||||||||||||||
Other non-interest income | 126.0 | 19.9 | 21.2 | 17.5 | 184.6 | ||||||||||||||
Depreciation on operating lease equipment | (124.4 | ) | — | — | — | (124.4 | ) | ||||||||||||
Maintenance and other operating lease expenses | (99.5 | ) | — | — | — | (99.5 | ) | ||||||||||||
Operating expenses / loss on debt extinguishment | (385.4 | ) | (171.1 | ) | (24.2 | ) | (62.7 | ) | (643.4 | ) | |||||||||
Income (loss) from continuing operations before (provision) benefit for income taxes | $ | 312.3 | $ | 40.6 | $ | 24.7 | $ | (73.0 | ) | $ | 304.6 | ||||||||
Select Period End Balances | |||||||||||||||||||
Loans | $ | 22,973.7 | $ | 7,120.1 | $ | — | $ | — | $ | 30,093.8 | |||||||||
Credit balances of factoring clients | 1,215.2 | — | — | — | 1,215.2 | ||||||||||||||
Assets held for sale | 508.2 | 37.8 | 1,093.1 | — | 1,639.1 | ||||||||||||||
Operating lease equipment, net | 7,179.1 | — | — | — | 7,179.1 |
Commercial Banking | Consumer Banking | Total | |||||||
December 31, 2016 | $ | 642.2 | $ | 43.2 | $ | 685.4 | |||
Transfers to Held for Sale | (65.1 | ) | — | (65.1 | ) | ||||
Foreign exchange translation | 5.2 | — | 5.2 | ||||||
June 30, 2017 | $ | 582.3 | $ | 43.2 | $ | 625.5 |
Results of Operations (dollars in millions) | |||||||||||||||||||
Quarter Ended | Six Months Ended | ||||||||||||||||||
GAAP Results | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Income from continuing operations | $ | 41.2 | $ | 78.2 | $ | 88.0 | $ | 119.4 | $ | 149.0 | |||||||||
Income (loss) from discontinued operations, net of taxes | 115.5 | 101.7 | (71.0 | ) | 217.2 | 14.0 | |||||||||||||
Net income | $ | 156.7 | $ | 179.9 | $ | 17.0 | $ | 336.6 | $ | 163.0 | |||||||||
Diluted income per common share | |||||||||||||||||||
Income from continuing operations | $ | 0.22 | $ | 0.38 | $ | 0.43 | $ | 0.62 | $ | 0.74 | |||||||||
Income (loss) from discontinued operations, net of taxes | 0.63 | 0.50 | (0.35 | ) | 1.12 | 0.07 | |||||||||||||
Diluted income per common share | $ | 0.85 | $ | 0.88 | $ | 0.08 | $ | 1.74 | $ | 0.81 | |||||||||
Average number of common shares — diluted (thousands) | 183,796 | 203,348 | 202,275 | 193,460 | 202,208 | ||||||||||||||
Non-GAAP Results | |||||||||||||||||||
Income from continuing operations, excluding noteworthy items | $ | 125.7 | $ | 109.4 | $ | 94.0 | $ | 235.1 | $ | 150.7 | |||||||||
Income from discontinued operations, net of taxes, excluding noteworthy items | 3.4 | 53.7 | 94.6 | 57.1 | 179.6 | ||||||||||||||
Net income, excluding noteworthy items | $ | 129.1 | $ | 163.1 | $ | 188.6 | $ | 292.2 | $ | 330.3 | |||||||||
Diluted income per common share | |||||||||||||||||||
Income from continuing operations, excluding noteworthy items | $ | 0.68 | $ | 0.54 | $ | 0.46 | $ | 1.22 | $ | 0.74 | |||||||||
Income (loss) from discontinued operations, net of taxes, excluding noteworthy items | 0.02 | 0.26 | 0.47 | 0.29 | 0.89 | ||||||||||||||
Diluted income per common share, excluding noteworthy items | $ | 0.70 | $ | 0.80 | $ | 0.93 | $ | 1.51 | $ | 1.63 | |||||||||
Average number of common shares — diluted (thousands) | 183,796 | 203,348 | 202,275 | 193,460 | 202,208 |
Noteworthy Adjustments to 2017 Results (dollars in millions) | |||||||
Income from Continuing Operations | Net Income | ||||||
GAAP results | $ | 41.2 | $ | 156.7 | |||
Debt redemption costs | 99.6 | 99.6 | |||||
Excess interest costs | 14.5 | 14.5 | |||||
Interest on excess cash | (5.6 | ) | (5.6 | ) | |||
Resolution of legacy tax items | (19.3 | ) | (19.3 | ) | |||
Deferred tax recognition | (6.9 | ) | (6.9 | ) | |||
Restructuring expenses | 2.2 | 2.2 | |||||
Gain on sale - Commercial Air, net of certain expenses | — | (99.7 | ) | ||||
Financial Freedom net settlement items & servicing rights impairment | — | (12.4 | ) | ||||
Non-GAAP results | $ | 125.7 | $ | 129.1 |
• | $100 million ($0.54 per diluted common share) in debt extinguishment costs related to the reduction of $5.8 billion in unsecured debt; |
• | $9 million ($0.05 per diluted common share) in net interest cost related to the elevated borrowings and cash balances for the period between the closing of the Commercial Air sale and the completion of liability management and capital actions; |
• | $19 million ($0.11 per diluted common share) benefit from the resolution of legacy tax items; |
• | $7 million ($0.04 per diluted common share) benefit from a deferred tax asset recognition related to NACCO; and |
• | $2 million ($0.01 per diluted common share) in restructuring charges. |
• | $100 million ($0.54 per diluted common share) gain on the sale of Commercial Air; |
• | $12 million ($0.07 per diluted common share) net benefit related to Financial Freedom due to a net release of the interest curtailment reserve and a reduction in the FDIC indemnification asset, partially offset by an impairment charge related to mortgage servicing rights. |
1. Net income excluding noteworthy items is a non-GAAP measure; see “Non-GAAP Financial Measurements” for a reconciliation of non-GAAP to GAAP financial information. | |
2 Income from continuing operations excluding noteworthy items is a non-GAAP measure; see “Non-GAAP Financial Measurements” for a reconciliation of non-GAAP to GAAP financial information. |
• | $7 million ($0.03 per diluted share) charge related to a currency translation adjustment relating to international business exits; |
• | $10 million ($0.05 per diluted share) in restructuring expenses; and |
• | $14 million ($0.07 per diluted share) in deferred tax expense related to the restructuring of legal entities in preparation for the Commercial Air sale. |
• | $13 million ($0.06 per diluted share) gain on the sale of the TC-CIT joint venture |
• | $34 million ($0.17 per diluted share) in secured debt extinguishment costs; and |
• | $69 million ($0.34 per diluted share) of suspended depreciation benefits related to the Commercial Air business. |
Net Finance Revenue(1) (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended, | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Interest income | $ | 478.2 | $ | 455.7 | $ | 478.7 | $ | 933.9 | $ | 961.6 | |||||||||
Rental income on operating leases | 251.2 | 251.3 | 261.0 | 502.5 | 525.1 | ||||||||||||||
Finance revenue | 729.4 | 707.0 | 739.7 | 1,436.4 | 1,486.7 | ||||||||||||||
Interest expense | (209.2 | ) | (163.1 | ) | (191.6 | ) | (372.3 | ) | (386.6 | ) | |||||||||
Depreciation on operating lease equipment | (77.4 | ) | (73.5 | ) | (63.1 | ) | (150.9 | ) | (124.4 | ) | |||||||||
Maintenance and other operating lease expenses | (53.3 | ) | (53.8 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||||
Net finance revenue | $ | 389.5 | $ | 416.6 | $ | 434.4 | $ | 806.1 | $ | 876.2 | |||||||||
Average earning assets ("AEA")(1) | $ | 50,675.8 | $ | 46,638.9 | $ | 47,893.4 | $ | 48,672.2 | $ | 48,014.3 | |||||||||
Net finance margin(1) | 3.07 | % | 3.57 | % | 3.63 | % | 3.31 | % | 3.65 | % | |||||||||
NFR, excluding noteworthy items(1) | $ | 403.8 | $ | 416.6 | $ | 434.4 | $ | 820.4 | $ | 876.2 | |||||||||
Average earning assets ("AEA"), excluding noteworthy items(1) | $ | 46,989.8 | $ | 46,638.9 | $ | 47,893.4 | $ | 46,795.9 | $ | 48,014.3 | |||||||||
Net finance margin, excluding noteworthy items(1) | 3.44 | % | 3.57 | % | 3.63 | % | 3.51 | % | 3.65 | % |
(1) | NFR, NFM and AEA, and amounts excluding noteworthy items, are non-GAAP measures; see “Non-GAAP Financial Measurements” sections for a reconciliation of non-GAAP to GAAP financial information. |
3 Net finance revenue, net finance margin, net operating lease revenue and average earnings assets, and respective amounts excluding noteworthy items are non-GAAP measures. See “Non-GAAP Measurements” for reconciliation of non-GAAP to GAAP financial information. |
Average Balances and Rates(1) for the Quarters Ended (dollars in millions) | ||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Average Balance | Revenue/ Expense | Average Rate (%) | Average Balance | Revenue/ Expense | Average Rate (%) | Average Balance | Revenue/ Expense | Average Rate (%) | ||||||||||||||||||||||||
Interest bearing deposits(2) | $ | 9,510.5 | $ | 23.8 | 1.00 | % | $ | 5,652.4 | $ | 12.5 | 0.88 | % | $ | 6,584.1 | $ | 8.3 | 0.50 | % | ||||||||||||||
Investments | 5,016.1 | 33.1 | 2.64 | % | 4,452.4 | 31.0 | 2.79 | % | 3,130.7 | 22.8 | 2.92 | % | ||||||||||||||||||||
Loans (including held for sale and credit balances of factoring clients) | 28,273.9 | 431.0 | 6.10 | % | 28,705.3 | 420.0 | 5.85 | % | 30,635.8 | 456.2 | 5.96 | % | ||||||||||||||||||||
Operating lease equipment, net (including held for sale)(3) | 7,595.3 | 120.5 | 6.35 | % | 7,500.9 | 124.0 | 6.61 | % | 7,166.4 | 147.3 | 8.22 | % | ||||||||||||||||||||
Indemnification assets | 280.0 | (9.7 | ) | (13.86 | )% | 327.9 | (7.8 | ) | (9.50 | )% | 376.4 | (8.6 | ) | (9.14 | )% | |||||||||||||||||
Average earning assets(2) | $ | 50,675.8 | 598.7 | 4.73 | % | $ | 46,638.9 | 579.7 | 4.97 | % | $ | 47,893.4 | 626.0 | 5.23 | % | |||||||||||||||||
Interest-bearing deposits | $ | 30,222.9 | $ | 94.6 | 1.25 | % | $ | 30,953.0 | $ | 94.0 | 1.21 | % | $ | 31,644.4 | $ | 99.4 | 1.26 | % | ||||||||||||||
Borrowings(4) | 10,702.5 | 114.6 | 4.28 | % | 14,815.0 | 69.1 | 1.87 | % | 15,848.8 | 92.2 | 2.33 | % | ||||||||||||||||||||
Total interest-bearing liabilities | $ | 40,925.4 | 209.2 | 2.04 | % | $ | 45,768.0 | 163.1 | 1.43 | % | $ | 47,493.2 | 191.6 | 1.61 | % | |||||||||||||||||
NFR and NFM | $ | 389.5 | 3.07 | % | $ | 416.6 | 3.57 | % | $ | 434.4 | 3.63 | % |
(1) | Average rates are impacted by purchase accounting accretion and amortization. |
(2) | Higher average balance and associated revenues on interest bearing deposits for the quarter ended June 30, 2017, reflect the additional cash from the Commercial Air sale, as discussed earlier. As noted earlier, the additional interest earned on the cash was approximately $9 million, and the average balance was increased by approximately $3.7 billion. |
(3) | Operating lease rental income is a significant source of revenue; therefore, we have presented the rental revenues net of depreciation and net of maintenance and other operating lease expenses. |
(4) | See the following discussion on the lower average balance and higher rate and table for impact excluding certain noteworthy items. |
Interest-Bearing Deposits and Borrowings — Adjusted Average Balances and Rates for the Quarter Ended (dollars in millions) | ||||||||||
June 30, 2017 | ||||||||||
Average Balance | Revenue/ Expense | Average Rate (%) | ||||||||
Interest bearing deposits(1) | $ | 5,824.5 | $ | 14.7 | 1.01 | % | ||||
Investments | 5,016.1 | 33.1 | 2.64 | % | ||||||
Loans (including held for sale and credit balances of factoring clients) | 28,273.9 | 431.0 | 6.10 | % | ||||||
Operating lease equipment, net (including held for sale)(3) | 7,595.3 | 120.5 | 6.35 | % | ||||||
Indemnification assets | 280.0 | (9.7 | ) | (13.86 | )% | |||||
Average earning assets(1) | $ | 46,989.8 | $ | 589.6 | 5.02 | % | ||||
Interest-bearing deposits | $ | 30,222.9 | $ | 94.6 | 1.25 | % | ||||
Borrowings(1) | 8,967.5 | 91.2 | 4.07 | % | ||||||
Total interest-bearing liabilities(1) | $ | 39,190.4 | $ | 185.8 | 1.90 | % | ||||
NFR and NFM(1) | $ | 403.8 | 3.44 | % |
(1) | Balances include noteworthy items. |
Average Balances and Rates(1) for the Quarters Ended (dollars in millions) (continued) | |||||||||||||||||||||||
June 2017 Over March 2017 Comparison | June 2017 Over June 2016 Comparison | ||||||||||||||||||||||
Increase (Decrease) Due To Change In: | Increase (Decrease) Due To Change In: | ||||||||||||||||||||||
Volume | Rate | Net | Volume | Rate | Net | ||||||||||||||||||
Interest-bearing cash | $ | 9.4 | $ | 1.9 | $ | 11.3 | $ | 6.1 | $ | 9.4 | $ | 15.5 | |||||||||||
Investments | 3.9 | (1.8 | ) | 2.1 | 13.0 | (2.7 | ) | 10.3 | |||||||||||||||
Loans (including held for sale and net of credit balances of factoring clients)(2) | (6.7 | ) | 17.7 | 11.0 | (35.8 | ) | 10.6 | (25.2 | ) | ||||||||||||||
Operating lease equipment, net (including held for sale)(3) | 1.5 | (5.0 | ) | (3.5 | ) | 6.8 | (33.6 | ) | (26.8 | ) | |||||||||||||
Indemnification assets | 1.3 | (3.2 | ) | (1.9 | ) | 3.1 | (4.2 | ) | (1.1 | ) | |||||||||||||
Total earning assets | $ | 9.4 | $ | 9.6 | $ | 19.0 | $ | (6.8 | ) | $ | (20.5 | ) | $ | (27.3 | ) | ||||||||
Interest-bearing deposits | $ | (2.4 | ) | $ | 3.0 | $ | 0.6 | $ | (4.0 | ) | $ | (0.8 | ) | $ | (4.8 | ) | |||||||
Borrowings(4) | (23.4 | ) | 68.9 | 45.5 | (48.8 | ) | 71.2 | 22.4 | |||||||||||||||
Total interest-bearing liabilities | $ | (25.8 | ) | $ | 71.9 | $ | 46.1 | $ | (52.8 | ) | $ | 70.4 | $ | 17.6 |
Funding Mix | ||||||||
June 30, 2017 | December 31, 2016 | June 30, 2016 | ||||||
Deposits | 78 | % | 68 | % | 68 | % | ||
Unsecured | 12 | % | 23 | % | 22 | % | ||
Secured Borrowings: | ||||||||
Structured financings | 4 | % | 4 | % | 4 | % | ||
FHLB Advances | 6 | % | 5 | % | 6 | % |
Interest-Bearing Deposits and Borrowings — Average Balances and Rates for the Quarters Ended (dollars in millions) | ||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Average Balance | Interest Expense | Rate % | Average Balance | Interest Expense | Rate % | Average Balance | Interest Expense | Rate % | ||||||||||||||||||||||||
Interest-bearing Deposits | ||||||||||||||||||||||||||||||||
Time deposits | $ | 15,787.0 | $ | 63.8 | 1.62 | % | $ | 16,454.2 | $ | 64.6 | 1.57 | % | $ | 18,398.0 | $ | 75.3 | 1.64 | % | ||||||||||||||
Interest-bearing checking | 2,934.8 | 3.8 | 0.52 | % | 3,197.0 | 4.2 | 0.53 | % | 3,008.0 | 3.5 | 0.47 | % | ||||||||||||||||||||
Savings | 4,920.4 | 11.9 | 0.97 | % | 4,499.7 | 10.7 | 0.95 | % | 4,569.1 | 9.8 | 0.86 | % | ||||||||||||||||||||
Money markets / sweeps | 6,580.7 | 15.1 | 0.92 | % | 6,802.1 | 14.5 | 0.85 | % | 5,669.3 | 10.8 | 0.76 | % | ||||||||||||||||||||
Total interest-bearing deposits | 30,222.9 | 94.6 | 1.25 | % | 30,953.0 | 94.0 | 1.21 | % | 31,644.4 | 99.4 | 1.26 | % | ||||||||||||||||||||
Borrowings | ||||||||||||||||||||||||||||||||
Unsecured notes | 6,591.1 | 85.5 | 5.19 | % | 10,599.8 | 136.8 | 5.16 | % | 10,589.3 | 137.0 | 5.18 | % | ||||||||||||||||||||
Secured borrowings | 2,037.1 | 17.3 | 3.40 | % | 2,948.9 | 27.0 | 3.66 | % | 4,526.3 | 39.0 | 3.45 | % | ||||||||||||||||||||
FHLB advances | 2,406.8 | 7.3 | 1.21 | % | 2,410.7 | 6.4 | 1.06 | % | 3,143.2 | 5.0 | 0.64 | % | ||||||||||||||||||||
Other credit facilities(1) | — | 4.9 | — | % | — | (2.7 | ) | — | % | — | 6.0 | — | % | |||||||||||||||||||
Total borrowings | 11,035.0 | 115.0 | 4.17 | % | 15,959.4 | 167.5 | 4.20 | % | 18,258.8 | 187.0 | 4.10 | % | ||||||||||||||||||||
Allocated to discontinued operations | (332.5 | ) | (0.4 | ) | (1,144.4 | ) | (98.4 | ) | (2,410.0 | ) | (94.8 | ) | ||||||||||||||||||||
Total borrowings(2) | 10,702.5 | 114.6 | 4.28 | % | 14,815.0 | 69.1 | 1.87 | % | 15,848.8 | 92.2 | 2.33 | % | ||||||||||||||||||||
Total interest-bearing liabilities | $ | 40,925.4 | $ | 209.2 | 2.04 | % | $ | 45,768.0 | $ | 163.1 | 1.43 | % | $ | 47,493.2 | $ | 191.6 | 1.61 | % |
(1) | Balance includes interest expense related to facility fees and amortization of deferred costs on unused portions of credit facilities, including the Revolving Credit Facility and total return swaps. Amounts for the quarters ended March 31, 2017 and June 30, 2016, were reduced by capitalized interest on aircraft pre-delivery deposits and included in the amount allocated to discontinued operations. |
(2) | For the quarters ended March 31, 2017 and June 30, 2016, the interest expense presented represented only the interest expense of continuing operations, and excluded interest expense of discontinued operation. See table with adjusted balances and commentary earlier in this section. |
Total Deposits — Average Balances and Rates for the Quarters Ended (dollars in millions) | ||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Average Balance | Interest Expense | Average Rate (%) | Average Balance | Interest Expense | Average Rate (%) | Average Balance | Interest Expense | Average | ||||||||||||||||||||||||
Interest-bearing deposits | $ | 30,222.9 | $ | 94.6 | 1.25 | % | $ | 30,953.0 | $ | 94.0 | 1.21 | % | $ | 31,644.4 | $ | 99.4 | 1.26 | % | ||||||||||||||
Non-interest-bearing deposits | 1,411.2 | — | — | 1,387.3 | — | — | 1,108.8 | — | — | |||||||||||||||||||||||
Total deposits | $ | 31,634.1 | $ | 94.6 | 1.20 | % | $ | 32,340.3 | $ | 94.0 | 1.16 | % | $ | 32,753.2 | $ | 99.4 | 1.21 | % |
Segment Average Yield and Other Data (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended, | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Commercial Banking | |||||||||||||||||||
AEA | $ | 29,158.6 | $ | 29,304.7 | $ | 29,900.9 | $ | 29,231.8 | $ | 29,906.2 | |||||||||
Net Finance Revenue | 309.3 | 311.7 | 336.4 | 621.0 | 680.3 | ||||||||||||||
Gross yield | 7.79 | % | 7.63 | % | 7.76 | % | 7.71 | % | 7.79 | % | |||||||||
Net Finance Margin | 4.24 | % | 4.25 | % | 4.50 | % | 4.25 | % | 4.55 | % | |||||||||
AEA | |||||||||||||||||||
Commercial Finance | $ | 9,858.1 | $ | 10,216.9 | $ | 11,542.6 | $ | 10,035.0 | $ | 11,696.2 | |||||||||
Rail | 7,393.3 | 7,320.0 | 7,036.6 | 7,363.4 | 6,954.7 | ||||||||||||||
Real Estate Finance | 5,646.0 | 5,565.4 | 5,460.9 | 5,598.6 | 5,407.4 | ||||||||||||||
Business Capital | 6,261.2 | 6,202.4 | 5,860.8 | 6,234.8 | 5,847.9 | ||||||||||||||
Gross yield | |||||||||||||||||||
Commercial Finance | 5.61 | % | 5.16 | % | 5.39 | % | 5.38 | % | 5.29 | % | |||||||||
Rail | 11.70 | % | 11.98 | % | 13.16 | % | 11.83 | % | 13.45 | % | |||||||||
Real Estate Finance | 5.34 | % | 4.90 | % | 5.17 | % | 5.12 | % | 5.30 | % | |||||||||
Business Capital | 8.80 | % | 9.01 | % | 8.38 | % | 8.90 | % | 8.36 | % | |||||||||
NFR | |||||||||||||||||||
Commercial Finance | $ | 100.9 | $ | 97.8 | $ | 115.1 | $ | 198.7 | $ | 228.6 | |||||||||
Rail | 77.6 | 81.8 | 94.0 | 159.4 | 194.2 | ||||||||||||||
Real Estate Finance | 52.3 | 48.2 | 51.7 | 100.5 | 106.2 | ||||||||||||||
Business Capital | 78.5 | 83.9 | 75.6 | 162.4 | 151.3 | ||||||||||||||
NFM | |||||||||||||||||||
Commercial Finance | 4.09 | % | 3.83 | % | 3.99 | % | 3.96 | % | 3.91 | % | |||||||||
Rail | 4.20 | % | 4.47 | % | 5.34 | % | 4.33 | % | 5.58 | % | |||||||||
Real Estate Finance | 3.71 | % | 3.46 | % | 3.79 | % | 3.59 | % | 3.93 | % | |||||||||
Business Capital | 5.02 | % | 5.41 | % | 5.16 | % | 5.21 | % | 5.17 | % | |||||||||
Consumer Banking | |||||||||||||||||||
AEA | $ | 7,092.8 | $ | 7,291.8 | $ | 7,568.3 | $ | 7,192.6 | $ | 7,575.3 | |||||||||
Net Finance Revenue | 111.2 | 106.5 | 98.7 | 217.7 | 196.0 | ||||||||||||||
Gross yield | 5.73 | % | 5.49 | % | 5.47 | % | 5.61 | % | 5.51 | % | |||||||||
Net Finance Margin | 6.27 | % | 5.84 | % | 5.22 | % | 6.05 | % | 5.17 | % | |||||||||
AEA | |||||||||||||||||||
Other Consumer Banking | $ | 2,168.0 | $ | 2,165.9 | $ | 1,921.0 | $ | 2,170.4 | $ | 1,848.9 | |||||||||
Legacy Consumer Mortgages | 4,924.8 | 5,125.9 | 5,647.3 | 5,022.2 | 5,726.4 | ||||||||||||||
Gross yield | |||||||||||||||||||
Other Consumer Banking | 3.56 | % | 3.46 | % | 3.62 | % | 3.51 | % | 3.66 | % | |||||||||
Legacy Consumer Mortgages | 6.68 | % | 6.34 | % | 6.10 | % | 6.51 | % | 6.12 | % | |||||||||
NFR | |||||||||||||||||||
Other Consumer Banking | $ | 52.5 | $ | 46.6 | $ | 37.1 | $ | 99.1 | $ | 70.8 | |||||||||
Legacy Consumer Mortgages | 58.7 | 59.9 | 61.6 | 118.6 | 125.2 | ||||||||||||||
NFM | |||||||||||||||||||
Other Consumer Banking | 9.69 | % | 8.61 | % | 7.72 | % | 9.13 | % | 7.66 | % | |||||||||
Legacy Consumer Mortgages | 4.77 | % | 4.67 | % | 4.36 | % | 4.72 | % | 4.37 | % | |||||||||
Non-Strategic Portfolios | |||||||||||||||||||
AEA | $ | 319.5 | $ | 367.5 | $ | 1,383.3 | $ | 342.8 | $ | 1,455.0 | |||||||||
Net Finance Revenue | 1.2 | 2.0 | 13.4 | 3.2 | 27.7 | ||||||||||||||
Gross yield | 7.76 | % | 7.62 | % | 7.87 | % | 7.70 | % | 7.70 | % | |||||||||
Net Finance Margin | 1.50 | % | 2.18 | % | 3.87 | % | 1.87 | % | 3.81 | % |
Purchase Accounting Accretion (PAA) (dollars in millions) | |||||||||||||||||||||||||||||||||||
Quarters Ended | |||||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | |||||||||||||||||||||||||||||||||
PAA Accretion Recognized in: | PAA Accretion Recognized in: | PAA Accretion Recognized in: | |||||||||||||||||||||||||||||||||
Interest Income(1) | Interest Expense(2) | NFR | Interest Income(1) | Interest Expense(2) | NFR | Interest Income(1) | Interest Expense(2) | NFR | |||||||||||||||||||||||||||
Commercial Banking | |||||||||||||||||||||||||||||||||||
Commercial Finance | $ | 15.4 | $ | 0.3 | $ | 15.7 | $ | 12.2 | $ | 0.3 | $ | 12.5 | $ | 18.5 | $ | 0.6 | $ | 19.1 | |||||||||||||||||
Real Estate Finance | 10.7 | — | 10.7 | 11.9 | — | 11.9 | 18.8 | — | 18.8 | ||||||||||||||||||||||||||
Total Commercial Banking | 26.1 | 0.3 | 26.4 | 24.1 | 0.3 | 24.4 | 37.3 | 0.6 | 37.9 | ||||||||||||||||||||||||||
Consumer Banking | |||||||||||||||||||||||||||||||||||
Other Consumer Banking | 0.3 | 1.2 | 1.5 | (0.4 | ) | 1.2 | 0.8 | 0.3 | 2.4 | 2.7 | |||||||||||||||||||||||||
Legacy Consumer Mortgages | 33.0 | — | 33.0 | 30.7 | — | 30.7 | 31.4 | — | 31.4 | ||||||||||||||||||||||||||
Total Consumer Banking | 33.3 | 1.2 | 34.5 | 30.3 | 1.2 | 31.5 | 31.7 | 2.4 | 34.1 | ||||||||||||||||||||||||||
Corporate and Other | — | 0.1 | 0.1 | — | 0.2 | 0.2 | — | 1.3 | 1.3 | ||||||||||||||||||||||||||
Total CIT | $ | 59.4 | $ | 1.6 | $ | 61.0 | $ | 54.4 | $ | 1.7 | $ | 56.1 | $ | 69.0 | $ | 4.3 | $ | 73.3 |
(1) | Included in the above are accelerated recognition of approximately $16.5 million, $19.3 million and $12.3 million for the quarters ended June 30, 2017 and 2016 and March 31, 2017, respectively. |
(2) | Debt and deposits acquired in the OneWest Bank acquisition were recorded at a net premium, therefore the purchase accounting accretion of that adjustment decreases interest expense. |
Net Operating Lease Data (dollars in millions) | ||||||||||||||||||||||||||||||||||
Quarters Ended | Six Months Ended, | |||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Rental income on operating leases | $ | 251.2 | 13.66 | % | 251.3 | 13.40 | % | $ | 261.0 | 14.65 | % | $ | 502.5 | 13.55 | % | $ | 525.1 | 14.94 | % | |||||||||||||||
Depreciation on operating lease equipment | (77.4 | ) | (4.21 | )% | (73.5 | ) | (3.92 | )% | (63.1 | ) | (3.54 | )% | (150.9 | ) | (4.07 | )% | (124.4 | ) | (3.54 | )% | ||||||||||||||
Maintenance and other operating lease expenses | (53.3 | ) | (2.90 | )% | (53.8 | ) | (2.87 | )% | (50.6 | ) | (2.84 | )% | (107.1 | ) | (2.89 | )% | (99.5 | ) | (2.83 | )% | ||||||||||||||
Net operating lease revenue and % | $ | 120.5 | 6.55 | % | $ | 124.0 | 6.61 | % | $ | 147.3 | 8.27 | % | $ | 244.5 | 6.59 | % | $ | 301.2 | 8.57 | % | ||||||||||||||
Average Operating Lease Equipment (“AOL”) | $ | 7,357.0 | $ | 7,500.7 | $ | 7,125.1 | $ | 7,416.3 | $ | 7,027.2 |
Allowance for Loan Losses (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Allowance — beginning of period | $ | 448.6 | $ | 432.6 | $ | 400.8 | $ | 432.6 | $ | 347.0 | |||||||||
Provision for credit losses(1) | 4.4 | 49.7 | 23.3 | 54.1 | 112.8 | ||||||||||||||
Other(1) | 0.7 | (6.2 | ) | 3.4 | (5.5 | ) | (0.3 | ) | |||||||||||
Net additions | 5.1 | 43.5 | 26.7 | 48.6 | 112.5 | ||||||||||||||
Gross charge-offs | (33.2 | ) | (33.0 | ) | (38.5 | ) | (66.2 | ) | (75.3 | ) | |||||||||
Recoveries | 5.5 | 5.5 | 4.1 | 11.0 | 8.9 | ||||||||||||||
Net Charge-offs | (27.7 | ) | (27.5 | ) | (34.4 | ) | (55.2 | ) | (66.4 | ) | |||||||||
Allowance — end of period | $ | 426.0 | $ | 448.6 | $ | 393.1 | $ | 426.0 | $ | 393.1 | |||||||||
Provision for credit losses | |||||||||||||||||||
Specific reserves on impaired loans | $ | (5.6 | ) | $ | 9.6 | $ | (0.5 | ) | $ | 4.0 | $ | 13.2 | |||||||
Non-specific reserves | 10.0 | 40.1 | 23.8 | 50.1 | 99.6 | ||||||||||||||
Total | $ | 4.4 | $ | 49.7 | $ | 23.3 | $ | 54.1 | $ | 112.8 | |||||||||
Allowance for loan losses | |||||||||||||||||||
Specific reserves on impaired loans | $ | 33.4 | $ | 39.5 | $ | 29.4 | |||||||||||||
Non-specific reserves | 392.6 | 409.1 | 363.7 | ||||||||||||||||
Total | $ | 426.0 | $ | 448.6 | $ | 393.1 | |||||||||||||
Ratio | |||||||||||||||||||
Allowance for loan losses as a percentage of total loans | 1.47 | % | 1.51 | % | 1.31 | % | |||||||||||||
Allowance for loan losses as a percent of loans/Commercial | 1.78 | % | 1.85 | % | 1.64 | % |
(1) | The provision for credit losses includes amounts related to reserves on unfunded loan commitments and letters of credit, and for deferred purchase agreements, which are reflected in other liabilities. The items included in other liabilities totaled $49 million, $50 million and $45 million at June 30, 2017, March 31, 2017 and June 30, 2016, respectively. “Other” also includes allowance for loan losses associated with loan sales and foreign currency translations. |
Loan Net Carrying Value (dollars in millions) | |||||||||||
Loans | Allowance for Loan Losses | Net Carrying Value | |||||||||
June 30, 2017 | |||||||||||
Commercial Banking | $ | 22,341.2 | $ | (397.8 | ) | $ | 21,943.4 | ||||
Consumer Banking | 6,690.5 | (28.2 | ) | 6,662.3 | |||||||
Total | $ | 29,031.7 | $ | (426.0 | ) | $ | 28,605.7 | ||||
December 31, 2016 | |||||||||||
Commercial Banking | $ | 22,562.3 | $ | (408.4 | ) | $ | 22,153.9 | ||||
Consumer Banking | 6,973.6 | (24.2 | ) | 6,949.4 | |||||||
Total | $ | 29,535.9 | $ | (432.6 | ) | $ | 29,103.3 |
Net Charge-offs (dollars in millions) | ||||||||||||||||||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Gross Charge-offs | ||||||||||||||||||||||||||||||||||
Commercial Finance | $ | 7.4 | 0.31 | % | $ | 10.6 | 0.43 | % | $ | 18.8 | 0.67 | % | $ | 18.0 | 0.37 | % | $ | 35.3 | 0.62 | % | ||||||||||||||
Real Estate Finance | 0.4 | 0.03 | % | 3.9 | 0.28 | % | 0.1 | 0.01 | % | 4.3 | 0.15 | % | 1.6 | 0.06 | % | |||||||||||||||||||
Business Capital | 24.5 | 1.33 | % | 17.9 | 0.99 | % | 19.1 | 1.16 | % | 42.4 | 1.16 | % | 37.2 | 1.14 | % | |||||||||||||||||||
Commercial Banking | 32.3 | 0.57 | % | 32.4 | 0.57 | % | 38.0 | 0.65 | % | 64.7 | 0.57 | % | 74.1 | 0.63 | % | |||||||||||||||||||
Legacy Consumer Mortgages | 0.9 | 0.05 | % | 0.6 | 0.03 | % | 0.5 | 0.03 | % | 1.5 | 0.04 | % | 1.2 | 0.03 | % | |||||||||||||||||||
Consumer Banking | 0.9 | 0.05 | % | 0.6 | 0.03 | % | 0.5 | 0.03 | % | 1.5 | 0.04 | % | 1.2 | 0.03 | % | |||||||||||||||||||
Total | $ | 33.2 | 0.45 | % | $ | 33.0 | 0.45 | % | $ | 38.5 | 0.51 | % | $ | 66.2 | 0.45 | % | $ | 75.3 | 0.49 | % | ||||||||||||||
Recoveries | ||||||||||||||||||||||||||||||||||
Commercial Finance | $ | 0.6 | 0.02 | % | $ | 0.1 | — | $ | 0.1 | — | % | $ | 0.7 | 0.01 | % | $ | 0.7 | 0.01 | % | |||||||||||||||
Business Capital | 4.7 | 0.26 | % | 4.9 | 0.27 | % | 3.2 | 0.20 | % | 9.6 | 0.26 | % | 6.6 | 0.21 | % | |||||||||||||||||||
Commercial Banking | 5.3 | 0.28 | % | 5.0 | 0.09 | % | 3.3 | 0.20 | % | 10.3 | 0.27 | % | 7.3 | 0.22 | % | |||||||||||||||||||
Legacy Consumer Mortgages | 0.2 | 0.01 | % | 0.5 | 0.02 | % | 0.8 | 0.05 | % | 0.7 | 0.02 | % | 1.6 | 0.04 | % | |||||||||||||||||||
Consumer Banking | 0.2 | 0.01 | % | 0.5 | 0.02 | % | 0.8 | 0.05 | % | 0.7 | 0.02 | % | 1.6 | 0.04 | % | |||||||||||||||||||
Total | $ | 5.5 | 0.29 | % | $ | 5.5 | 0.08 | % | $ | 4.1 | 0.25 | % | $ | 11.0 | 0.29 | % | $ | 8.9 | 0.26 | % | ||||||||||||||
Net Charge-offs | ||||||||||||||||||||||||||||||||||
Commercial Finance | $ | 6.8 | 0.29 | % | $ | 10.5 | 0.43 | % | $ | 18.7 | 0.67 | % | $ | 17.3 | 0.36 | % | $ | 34.6 | 0.61 | % | ||||||||||||||
Real Estate Finance | 0.4 | 0.03 | % | 3.9 | 0.28 | % | 0.1 | 0.01 | % | 4.3 | 0.15 | % | 1.6 | 0.06 | % | |||||||||||||||||||
Business Capital | 19.8 | 1.07 | % | 13.0 | 0.72 | % | 15.9 | 0.96 | % | 32.8 | 0.90 | % | 30.6 | 0.93 | % | |||||||||||||||||||
Commercial Banking | 27.0 | 0.48 | % | 27.4 | 0.48 | % | 34.7 | 0.59 | % | 54.4 | 0.48 | % | 66.8 | 0.57 | % | |||||||||||||||||||
Legacy Consumer Mortgages | 0.7 | 0.04 | % | 0.1 | 0.01 | % | (0.3 | ) | (0.02 | )% | 0.8 | 0.02 | % | (0.4 | ) | (0.01 | )% | |||||||||||||||||
Consumer Banking | 0.7 | 0.04 | % | 0.1 | 0.01 | % | (0.3 | ) | (0.02 | )% | 0.8 | 0.02 | % | (0.4 | ) | (0.01 | )% | |||||||||||||||||
Total | $ | 27.7 | 0.38 | % | $ | 27.5 | 0.37 | % | $ | 34.4 | 0.45 | % | $ | 55.2 | 0.37 | % | $ | 66.4 | 0.44 | % |
Non-accrual Loans (dollars in millions)(1) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Non-accrual loans | |||||||
U.S. | $ | 217.5 | $ | 218.9 | |||
Foreign | 39.3 | 59.7 | |||||
Non-accrual loans | $ | 256.8 | $ | 278.6 | |||
Troubled Debt Restructurings(2) | |||||||
U.S. | $ | 42.9 | $ | 41.7 | |||
Foreign | 71.8 | 40.6 | |||||
Restructured loans | $ | 114.7 | $ | 82.3 | |||
Accruing loans past due 90 days or more | |||||||
Accruing loans past due 90 days or more | $ | 33.0 | $ | 32.0 |
(1) | Factored receivables within our Business Capital division do not accrue interest and therefore are not considered within non-accrual loan balances, however are considered for credit provisioning purposes. |
(2) | Excludes TDR loans in a trial modification period of $17.9 million and $39.5 million at June 30, 2017 and December 31, 2016, respectively. Refer to Note 3 — Loans for further details. |
Non-accrual Loans (dollars in millions) continued | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Commercial Finance | $ | 166.1 | 1.76 | % | $ | 188.8 | 1.90 | % | |||||
Real Estate Finance | 3.6 | 0.06 | % | 20.4 | 0.37 | % | |||||||
Business Capital | 59.5 | 0.82 | % | 41.7 | 0.60 | % | |||||||
Commercial Banking | 229.2 | 1.03 | % | 250.9 | 1.11 | % | |||||||
Legacy Consumer Mortgages | 18.7 | 0.42 | % | 17.3 | 0.36 | % | |||||||
Other Consumer Banking | 0.8 | 0.04 | % | 0.1 | — | ||||||||
Consumer Banking | 19.5 | 0.29 | % | 17.4 | 0.25 | % | |||||||
Non-Strategic Portfolios | 8.1 | NM | 10.3 | NM | |||||||||
Total | $ | 256.8 | 0.88 | % | $ | 278.6 | 0.94 | % |
Forgone Interest (dollars in millions) | |||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||
2017 | 2016 | ||||||||||||||||||||||
U.S. | Foreign | Total | U.S. | Foreign | Total | ||||||||||||||||||
Interest revenue that would have been earned at original terms | $ | 13.4 | $ | 3.6 | $ | 17.0 | $ | 6.3 | $ | 2.2 | $ | 8.5 | |||||||||||
Less: Interest recorded | (1.8 | ) | (0.9 | ) | (2.7 | ) | (0.8 | ) | (0.7 | ) | (1.5 | ) | |||||||||||
Foregone interest revenue | $ | 11.6 | $ | 2.7 | $ | 14.3 | $ | 5.5 | $ | 1.5 | $ | 7.0 |
TDRs and Modifications (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
% Compliant | % Compliant | ||||||||||||
Troubled Debt Restructurings(1) | |||||||||||||
Deferral of principal and/or interest | $ | 50.0 | 32 | % | $ | 9.6 | 99 | % | |||||
Covenant relief and other | 64.7 | 99 | % | 72.7 | 95 | % | |||||||
Total TDRs | $ | 114.7 | 69 | % | $ | 82.3 | 84 | % | |||||
Percent non-accrual | 46 | % | 41 | % | |||||||||
Modifications(2) | |||||||||||||
Extended maturity | $ | 118.8 | 97 | % | $ | 95.0 | 100 | % | |||||
Covenant relief | 263.0 | 98 | % | 261.1 | 100 | % | |||||||
Interest rate increase | 136.6 | 99 | % | 138.2 | 100 | % | |||||||
Other | 183.6 | 91 | % | 216.0 | 92 | % | |||||||
Total Modifications | $ | 702.0 | 96 | % | $ | 710.3 | 98 | % | |||||
Percent non-accrual | 12 | % | 23 | % |
(1) | Excludes TDR loans in a trial modification period of $17.9 million and $39.5 million at June 30, 2017 and December 31, 2016, respectively. Refer to Note 3 — Loans for further details. |
(2) | Table depicts the predominant element of each modification, which may contain several of the characteristics listed. |
Non-interest Income (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Rental income on operating leases | $ | 251.2 | $ | 251.3 | $ | 261.0 | $ | 502.5 | $ | 525.1 | |||||||||
Other non-interest income: | |||||||||||||||||||
Fee revenues | 28.2 | 28.9 | 25.6 | 57.1 | 55.9 | ||||||||||||||
Factoring commissions | 23.1 | 26.1 | 24.1 | 49.2 | 50.5 | ||||||||||||||
Gains on sales of leasing equipment | 14.0 | 8.5 | 23.3 | 22.5 | 28.1 | ||||||||||||||
Gains on loan and portfolio sales | 7.4 | 4.8 | 7.7 | 12.2 | 8.0 | ||||||||||||||
Gains on investments | 4.7 | 4.1 | 6.3 | 8.8 | 2.2 | ||||||||||||||
Gain on OREO sales | 2.3 | 1.3 | 3.4 | 3.6 | 5.1 | ||||||||||||||
Net (losses) gains on derivatives and foreign currency exchange | (1.8 | ) | (11.3 | ) | 10.7 | (13.1 | ) | 20.0 | |||||||||||
Impairment on assets held for sale | (1.9 | ) | (1.7 | ) | (12.8 | ) | (3.6 | ) | (33.1 | ) | |||||||||
Other revenues | 8.6 | 18.4 | 11.5 | 27.0 | 47.9 | ||||||||||||||
Total other non-interest income | 84.6 | 79.1 | 99.8 | 163.7 | 184.6 | ||||||||||||||
Total non-interest income | $ | 335.8 | $ | 330.4 | $ | 360.8 | $ | 666.2 | $ | 709.7 |
Non-Interest Expense (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Depreciation on operating lease equipment | $ | (77.4 | ) | $ | (73.5 | ) | $ | (63.1 | ) | $ | (150.9 | ) | $ | (124.4 | ) | ||||
Maintenance and other operating lease expenses | (53.3 | ) | (53.8 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||||
Operating expenses: | |||||||||||||||||||
Compensation and benefits | (145.4 | ) | (143.3 | ) | (146.8 | ) | (288.7 | ) | (304.5 | ) | |||||||||
Technology | (33.9 | ) | (32.7 | ) | (31.0 | ) | (66.6 | ) | (61.3 | ) | |||||||||
Professional fees | (31.6 | ) | (39.8 | ) | (37.0 | ) | (71.4 | ) | (74.3 | ) | |||||||||
Insurance | (24.9 | ) | (25.6 | ) | (28.7 | ) | (50.5 | ) | (53.6 | ) | |||||||||
Net occupancy expense | (15.1 | ) | (19.9 | ) | (17.0 | ) | (35.0 | ) | (34.9 | ) | |||||||||
Advertising and marketing | (10.4 | ) | (5.4 | ) | (4.4 | ) | (15.8 | ) | (9.6 | ) | |||||||||
Other expenses | (24.7 | ) | (23.9 | ) | (28.3 | ) | (48.6 | ) | (58.4 | ) | |||||||||
Operating expenses, excluding restructuring costs and intangible asset amortization | (286.0 | ) | (290.6 | ) | (293.2 | ) | (576.6 | ) | (596.6 | ) | |||||||||
Intangible asset amortization | (6.2 | ) | (6.2 | ) | (6.4 | ) | (12.4 | ) | (12.8 | ) | |||||||||
Provision for severance and facilities exiting activities | (3.4 | ) | (14.8 | ) | (9.7 | ) | (18.2 | ) | (30.0 | ) | |||||||||
Total operating expenses | (295.6 | ) | (311.6 | ) | (309.3 | ) | (607.2 | ) | (639.4 | ) | |||||||||
Loss on debt extinguishment and deposit redemption | (164.8 | ) | — | (2.4 | ) | (164.8 | ) | (4.0 | ) | ||||||||||
Total non-interest expenses | $ | (591.1 | ) | $ | (438.9 | ) | $ | (425.4 | ) | $ | (1,030.0 | ) | $ | (867.3 | ) | ||||
Headcount | 3,995 | 4,060 | 4,220 | ||||||||||||||||
Operating expenses excluding restructuring costs and intangible asset amortization as a % of AEA(1) | 2.26 | % | 2.49 | % | 2.45 | % | 2.37 | % | 2.49 | % | |||||||||
Operating expenses excluding restructuring costs and intangible asset amortization and other noteworthy items as a % of AEA(1) | 2.43 | % | 2.49 | % | 2.50 | % | 2.46 | % | 2.49 | % | |||||||||
Net efficiency ratio(2) | 60.3 | % | 58.6 | % | 54.9 | % | 59.5 | % | 56.2 | % | |||||||||
Net Efficiency Ratio excluding noteworthy items(2) | 58.6 | % | 57.7 | % | 54.9 | % | 58.1 | % | 56.8 | % |
(1) | Operating expenses excluding restructuring costs and intangible asset amortization as a % of AEA is a non-GAAP measure; see “Non-GAAP Financial Measurements” for a reconciliation of non-GAAP to GAAP financial information. |
(2) | Net efficiency ratio and net efficiency ratio adjusted are non-GAAP measurements used by management to measure operating expenses (before restructuring costs and intangible amortization) to the level of total net revenues. See “Non-GAAP Financial Measurements” for a reconciliation of non-GAAP to GAAP financial information and description of the calculation. |
▪ | Compensation and benefits decreased from the year-ago quarter, primarily reflecting the impact of fewer employees and a $3 million non-restructuring severance charge. Throughout 2016, we reduced the number of total employees primarily as a result of business sales and other strategic initiatives. |
▪ | Technology costs increased from the prior quarters due to the timing of anticipated costs. |
▪ | Professional fees included legal and other professional fees, such as tax, audit, and consulting services. Professional fees were down from the prior quarters primarily as a result of lower costs related to the CCAR process and our strategic initiatives. |
▪ | Insurance expenses decreased slightly from the prior quarter. |
▪ | Net Occupancy expenses were down from the prior and year-ago quarters. The prior quarter included costs associated with consolidating office space. |
▪ | Advertising and marketing expenses include costs associated with raising deposits and may fluctuate based on timing of marketing programs. |
▪ | Intangible asset amortization primarily results from intangible assets recorded in the OneWest Bank acquisition. |
▪ | Provision for severance and facilities exiting activities primarily reflects strategic initiatives to reduce operating expenses and streamline our operations, which resulted in employee reductions compared to the year-ago period. |
▪ | Other expenses include items such as travel and entertainment, office equipment and supplies and taxes (other than income taxes, such as state sales tax, etc.), and from time to time includes settlement agreement costs, including OneWest Bank legacy matters. |
Income Tax Data (dollars in millions) | ||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Provision for income taxes, before discrete items | $ | 61.5 | $ | 44.9 | $ | 107.6 | $ | 106.4 | $ | 163.0 | ||||||||
Discrete items | (93.4 | ) | 11.3 | 3.6 | (82.1 | ) | (7.4 | ) | ||||||||||
Provision (benefit) for income taxes | $ | (31.9 | ) | $ | 56.2 | $ | 111.2 | $ | 24.3 | $ | 155.6 | |||||||
Effective tax rate | (343.0 | )% | 41.8 | % | 55.8 | % | 16.9 | % | 51.1 | % | ||||||||
Effective tax rate, before discrete items(1) | 35.2 | % | 33.4 | % | 54.0 | % | 34.2 | % | 53.5 | % |
(1) | Effective tax rate excluding discrete items is a non-GAAP measure. See “Non-GAAP Measurements” for reconciliation of non-GAAP financial information. |
• | $19.3 million net current tax benefit, including interest and penalties, recognized for the resolution of an uncertain tax position taken on certain prior year income tax returns and certain refunds expected of previously paid taxes, all related to legacy OneWest bank matters, |
• | $65.2 million deferred tax benefit on the debt extinguishment costs, |
• | $6.9 million deferred tax benefit related to the recognition of a deferred tax asset related to the Company’s investment in NACCO, which is now categorized as “held for sale.” |
• | $13.9 million in deferred tax expense recorded in the prior quarter related to the restructuring of legal entities in preparation for the Commercial Air sale, and |
• | $4.6 million of miscellaneous other year to date net tax benefit items. |
Commercial Banking: Financial Data and Metrics (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
Earnings Summary | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 316.6 | $ | 307.5 | $ | 323.4 | $ | 624.1 | $ | 647.3 | |||||||||
Rental income on operating leases | 251.2 | 251.3 | 257.0 | 502.5 | 517.3 | ||||||||||||||
Finance revenue | 567.8 | 558.8 | 580.4 | 1,126.6 | 1,164.6 | ||||||||||||||
Interest expense | (127.8 | ) | (119.8 | ) | (130.3 | ) | (247.6 | ) | (260.4 | ) | |||||||||
Depreciation on operating lease equipment | (77.4 | ) | (73.5 | ) | (63.1 | ) | (150.9 | ) | (124.4 | ) | |||||||||
Maintenance and other operating lease expenses | (53.3 | ) | (53.8 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||||
Net finance revenue (NFR) | 309.3 | 311.7 | 336.4 | 621.0 | 680.3 | ||||||||||||||
Provision for credit losses | 0.2 | (49.2 | ) | (22.2 | ) | (49.0 | ) | (108.6 | ) | ||||||||||
Other non-interest income | 74.8 | 72.3 | 68.0 | 147.1 | 126.0 | ||||||||||||||
Operating expenses | (176.5 | ) | (178.7 | ) | (188.0 | ) | (355.2 | ) | (385.4 | ) | |||||||||
Income before provision for income taxes | $ | 207.8 | $ | 156.1 | $ | 194.2 | $ | 363.9 | $ | 312.3 |
Select Period End Balance | |||||||||||||||||||
Loans and leases | $ | 30,231.0 | $ | 30,731.2 | $ | 30,661.0 | $ | 30,231.0 | $ | 30,661.0 | |||||||||
Earning assets | 30,467.9 | 30,976.0 | 31,078.1 | 30,467.9 | 31,078.1 | ||||||||||||||
Select Average Balances | |||||||||||||||||||
Average loans | $ | 22,700.8 | $ | 22,749.7 | $ | 23,346.8 | $ | 22,703.3 | $ | 23,385.1 | |||||||||
Average operating leases (AOL) | 7,357.0 | 7,500.7 | 7,125.1 | 7,416.3 | 7,027.2 | ||||||||||||||
Average earning assets (AEA) | 29,158.6 | 29,304.7 | 29,900.9 | 29,231.8 | 29,906.2 | ||||||||||||||
Statistical Data | |||||||||||||||||||
Net operating lease revenue — rental income, net of depreciation and maintenance and other operating lease expenses | $ | 120.5 | $ | 124.0 | $ | 143.3 | $ | 244.5 | $ | 293.4 | |||||||||
Operating lease margin as a % of AOL | 6.55 | % | 6.61 | % | 8.04 | % | 6.59 | % | 8.35 | % | |||||||||
Net efficiency ratio | 45.6 | % | 46.2 | % | 46.1 | % | 45.9 | % | 47.4 | % | |||||||||
Pretax return on AEA | 2.85 | % | 2.13 | % | 2.60 | % | 2.49 | % | 2.09 | % | |||||||||
New business volume | $ | 2,046.3 | $ | 1,615.4 | $ | 2,239.5 | $ | 3,661.7 | $ | 4,016.5 | |||||||||
Factoring volume | $ | 5,731.3 | $ | 6,811.6 | $ | 5,529.3 | $ | 12,542.9 | $ | 11,403.1 | |||||||||
Select Divisional Data | |||||||||||||||||||
Net finance revenue: | |||||||||||||||||||
Commercial Finance | $ | 100.9 | $ | 97.8 | $ | 115.1 | $ | 198.7 | $ | 228.6 | |||||||||
Rail | 77.6 | 81.8 | 94.0 | 159.4 | 194.2 | ||||||||||||||
Real Estate Finance | 52.3 | 48.2 | 51.7 | 100.5 | 106.2 | ||||||||||||||
Business Capital | 78.5 | 83.9 | 75.6 | 162.4 | 151.3 | ||||||||||||||
Segment total | $ | 309.3 | $ | 311.7 | $ | 336.4 | $ | 621.0 | $ | 680.3 | |||||||||
Net finance margin — NFR as a % of AEA | |||||||||||||||||||
Commercial Finance | 4.09 | % | 3.83 | % | 3.99 | % | 3.96 | % | 3.91 | % | |||||||||
Rail | 4.20 | % | 4.47 | % | 5.34 | % | 4.33 | % | 5.58 | % | |||||||||
Real Estate Finance | 3.71 | % | 3.46 | % | 3.79 | % | 3.59 | % | 3.93 | % | |||||||||
Business Capital | 5.02 | % | 5.41 | % | 5.16 | % | 5.21 | % | 5.17 | % | |||||||||
Segment total | 4.24 | % | 4.25 | % | 4.50 | % | 4.25 | % | 4.55 | % |
▪ | Net finance revenue ("NFR") decreased from both the prior and the year-ago quarters reflecting lower earning assets primarily driven by the Commercial Finance division, and lower net rental income in the Rail division, despite steady utilization and higher assets. These were partially offset by the impact of higher interest rates, as well as higher purchase accounting accretion due to prepayments in Commercial Finance and prepayment fee income on a single transaction in Real Estate Finance. The decrease from the year-ago quarter also reflects lower purchase accounting accretion. |
▪ | Net Finance Margin ("NFM") was down slightly compared to the prior quarter and down compared to the year-ago quarter, reflecting lower net rental income in the Rail division, partially offset by the impact of higher interest rates, as well as higher purchase accounting accretion due to prepayments in Commercial Finance and prepayment fee income on a single transaction in Real Estate Finance. NFM compared to the prior quarter was up in Commercial Finance and Real Estate, while Rail and Business Capital were down. |
▪ | Purchase accounting accretion totaled $26 million, $24 million and $38 million in the current, prior and year-ago quarters, respectively. Essentially all accretion benefited interest income, with a small amount decreasing interest expense. (Purchase accounting accretion is depicted in tabular form in the Net Finance Revenue section). The current quarter, prior and year-ago quarters included $12 million, $10 million and $16 million, respectively, of PAA that was accelerated due to prepayments. |
▪ | Gross yields increased as compared to the prior quarter driven by increases in Commercial Finance and Real Estate Finance, reflecting the impact of higher interest rates and slightly higher purchase accounting accretion and prepayment benefits. Gross yields were essentially flat compared to the year ago quarter as lower Rail rentals and lower Commercial Finance and Real Estate Finance purchase accounting accretion were offset by the impact of higher interest rates. |
▪ | Net operating lease revenue, which is a component of NFR, is driven primarily by the performance of our rail portfolio. Net operating lease revenue was down from the prior quarter and the year-ago quarter, due to lower renewal lease rates, as well as higher depreciation. Rental rates declined as average lease renewal rates continued to re-price |
▪ | Railcar utilization, including commitments to lease, remained flat at 94% from prior quarter and from the year-ago quarter. |
▪ | Other non-interest income increased from the year-ago quarter and prior quarter, reflecting the following: |
▪ | Factoring commissions of $23 million were down from the prior quarter, reflecting the seasonal decline in volume and were essentially flat compared to the year-ago quarter, despite an increase in factoring volumes, as a reduction in the mix of higher risk receivables put downward pressure on pricing. Year to date, factoring commissions were $49 million, down from $51 million for the prior year. |
▪ | Gains on asset sales (including receivables, equipment and investments) totaled $21 million, compared to $14 million in the prior quarter and $30 million in the year-ago quarter. The gains for the quarters were primarily driven by sales of rail cars. Year to date, gains totaled $35 million, up slightly from the prior year. |
▪ | Fee revenue is mainly driven by fees on lines of credit and letters of credit, capital markets-related fees, agent and advisory fees and banking related fees, including cash management and account fees. Fee revenue was $26 million in the current quarter, down slightly from $27 million in the prior quarter and up from $22 million in the year-ago quarter driven by higher capital market fees in the Commercial Finance division. Year to date, fee revenue totaled $52 million, up from $49 million in the prior year. |
▪ | There was a slight benefit for credit losses in the current quarter, compared to provisions of $49 million in the prior quarter and $22 million in the year-ago quarter. The provision this quarter is below the normalized run rate and principally the result of lower loan balances and net credit benefits from changes in portfolio mix. The decline from the year-ago quarter was in the Commercial Finance division and reflected lower provision amounts for the energy and maritime sectors. The provision in the prior quarter was primarily driven by a specific reserve on a single account in the factoring business within the Business Capital division. Year to date, the provision for credit losses was down due to the noted quarterly decline. |
▪ | Net charge-offs were $27 million (0.48% of average loans), down from $35 million (0.59%) in the year-ago quarter and unchanged from the prior quarter. The decrease from the year-ago quarter was driven by the Commercial Finance division, mostly in the energy portfolio. Year to date, net charge-offs were $54 million (0.48%) in 2017 and $67 million (0.57%) in 2016. |
▪ | Operating expenses declined $2 million from the prior quarter, as lower employee related costs were mostly offset by a $5 million non-recurring charge related to Nacco, and $12 million from the year-ago quarter, reflecting lower employee related costs. Year to date, operating expenses decreased from $385 million to $355 million, reflecting lower operating expenses from the impact of management expense initiatives. |
Consumer Banking: Financial Data and Metrics (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
Earnings Summary | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 101.6 | $ | 100.0 | $ | 103.5 | $ | 201.6 | $ | 208.8 | |||||||||
Finance revenue | 101.6 | 100.0 | 103.5 | 201.6 | 208.8 | ||||||||||||||
Interest benefit (expense) | 9.6 | 6.5 | (4.8 | ) | 16.1 | (12.8 | ) | ||||||||||||
Net finance revenue (NFR) | 111.2 | 106.5 | 98.7 | 217.7 | 196.0 | ||||||||||||||
Provision for credit losses | (4.6 | ) | (0.5 | ) | (1.1 | ) | (5.1 | ) | (4.2 | ) | |||||||||
Other non-interest income | 5.7 | 7.9 | 11.7 | 13.6 | 19.9 | ||||||||||||||
Operating expenses | (96.2 | ) | (95.6 | ) | (86.0 | ) | (191.8 | ) | (171.1 | ) | |||||||||
Income before provision for income taxes | $ | 16.1 | $ | 18.3 | $ | 23.3 | $ | 34.4 | $ | 40.6 | |||||||||
Select Period End Balance | |||||||||||||||||||
Loans | $ | 6,746.9 | $ | 6,876.9 | $ | 7,157.9 | $ | 6,746.9 | $ | 7,157.9 | |||||||||
Earning assets | 6,955.4 | 7,190.0 | 7,543.9 | 6,955.4 | 7,543.9 | ||||||||||||||
Deposits | 22,935.4 | 22,584.1 | 22,957.8 | 22,935.4 | 22,957.8 | ||||||||||||||
Select Average Balances | |||||||||||||||||||
Average loans | $ | 6,751.3 | $ | 6,888.7 | $ | 7,142.2 | $ | 6,821.0 | $ | 7,140.5 | |||||||||
Average earning assets (AEA) | 7,092.8 | 7,291.8 | 7,568.3 | 7,192.6 | 7,575.3 | ||||||||||||||
Statistical Data | |||||||||||||||||||
Net efficiency ratio | 78.3 | % | 79.5 | % | 73.7 | % | 78.9 | % | 75.0 | % | |||||||||
Pretax return on AEA | 0.91 | % | 1.00 | % | 1.23 | % | 0.96 | % | 1.07 | % | |||||||||
New business volume | $ | 149.6 | $ | 154.7 | $ | 261.3 | $ | 304.3 | $ | 475.7 | |||||||||
Select Divisional Data | |||||||||||||||||||
Net finance revenue: | |||||||||||||||||||
Other Consumer Banking | $ | 52.5 | $ | 46.6 | $ | 37.1 | $ | 99.1 | $ | 70.8 | |||||||||
Legacy Consumer Mortgages | 58.7 | 59.9 | 61.6 | 118.6 | 125.2 | ||||||||||||||
Segment total | $ | 111.2 | $ | 106.5 | $ | 98.7 | $ | 217.7 | $ | 196.0 | |||||||||
Net finance margin — NFR as a % of AEA | |||||||||||||||||||
Other Consumer Banking | 9.69 | % | 8.61 | % | 7.72 | % | 9.13 | % | 7.66 | % | |||||||||
Legacy Consumer Mortgages | 4.77 | % | 4.67 | % | 4.36 | % | 4.72 | % | 4.37 | % | |||||||||
Segment total | 6.27 | % | 5.84 | % | 5.22 | % | 6.05 | % | 5.17 | % |
▪ | NFR of $111 million increased from the year-ago and prior quarters mostly due to larger benefit from the value of the excess deposits generated. Net finance margin reflected similar trends. There was about $35 million of purchase accounting accretion in the current quarter, compared to $34 million in the year-ago quarter and $32 million in the prior quarter. There was a small amount of accelerated purchase accounting accretion due to prepayments in the LCM single family residential mortgages of $4 million, $2 million and $4 million for the current, prior quarter and year ago |
▪ | Other non-interest income included gains on REO properties, fee revenue and other miscellaneous income. Gains on OREO properties totaled approximately $3 million in the current quarter and $5 million in the prior-year quarter, while the prior quarter was $1 million. Fee revenue was approximately $2 million in the current and prior quarters, and $3 million in the year-ago quarter. Other revenue was $1 million, down from $4 million in the year-ago quarter and $6 million in the prior quarter, both of which benefited from valuation adjustment gains for the FDIC Receivable measured at fair value. |
▪ | Non-accrual loans were $20 million (0.29% of loans) at June 30, 2017, up slightly from $16 million (0.24%) at March 31, 2017, and from 17 million (0.25%) at December 31, 2016, essentially all of which are in the LCM portfolios. |
▪ | Compared to the year-ago quarter, operating expenses increased, primarily driven by higher advertising and marketing expenses. Operating expenses was flat compared to the prior quarter, as an increase in advertising and marketing expenses was offset by declines in other operating expenses. |
Non-Strategic Portfolios: Financial Data and Metrics (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
Earnings Summary | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 6.2 | $ | 7.0 | $ | 23.2 | $ | 13.2 | $ | 48.2 | |||||||||
Rental income on operating leases | — | — | 4.0 | — | 7.8 | ||||||||||||||
Finance revenue | 6.2 | 7.0 | 27.2 | 13.2 | 56.0 | ||||||||||||||
Interest expense | (5.0 | ) | (5.0 | ) | (13.8 | ) | (10.0 | ) | (28.3 | ) | |||||||||
Net finance revenue (NFR) | 1.2 | 2.0 | 13.4 | 3.2 | 27.7 | ||||||||||||||
Other non-interest income | 0.2 | (2.9 | ) | 6.7 | (2.7 | ) | 21.2 | ||||||||||||
Operating expenses | (1.8 | ) | (2.0 | ) | (12.0 | ) | (3.8 | ) | (24.2 | ) | |||||||||
Income (loss) before provision for income taxes | $ | (0.4 | ) | $ | (2.9 | ) | $ | 8.1 | $ | (3.3 | ) | $ | 24.7 | ||||||
Select Period End Balance | |||||||||||||||||||
Loans and leases | $ | 114.6 | $ | 162.1 | $ | 1,093.1 | $ | 114.6 | $ | 1,093.1 | |||||||||
Earning assets | 230.0 | 348.2 | 1,340.2 | 230.0 | 1,340.2 | ||||||||||||||
Select Average Balances | |||||||||||||||||||
Average earning assets (AEA) | 319.5 | 367.5 | 1,383.3 | 342.8 | 1,455.0 | ||||||||||||||
Statistical Data | |||||||||||||||||||
Net finance margin — NFR as a % of AEA | 1.50 | % | 2.18 | % | 3.87 | % | 1.87 | % | 3.81 | % | |||||||||
Pretax return on AEA | (0.50 | )% | (3.16 | )% | 2.34 | % | (1.93 | )% | 3.40 | % | |||||||||
New business volume | $ | — | $ | — | $ | 61.1 | $ | — | $ | 105.4 |
Corporate and Other: Financial Data and Metrics (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
Earnings Summary | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 53.8 | $ | 41.2 | $ | 28.6 | $ | 95.0 | $ | 57.3 | |||||||||
Interest expense | (86.0 | ) | (44.8 | ) | (42.7 | ) | (130.8 | ) | (85.1 | ) | |||||||||
Net finance revenue (NFR) | (32.2 | ) | (3.6 | ) | (14.1 | ) | (35.8 | ) | (27.8 | ) | |||||||||
Other non-interest income | 3.9 | 1.8 | 13.4 | 5.7 | 17.5 | ||||||||||||||
Operating expenses | (21.1 | ) | (35.3 | ) | (23.3 | ) | (56.4 | ) | (58.7 | ) | |||||||||
Loss on debt extinguishment and deposit redemption | (164.8 | ) | — | (2.4 | ) | (164.8 | ) | (4.0 | ) | ||||||||||
Loss before benefit for income taxes | $ | (214.2 | ) | $ | (37.1 | ) | $ | (26.4 | ) | $ | (251.3 | ) | $ | (73.0 | ) | ||||
Select Balances | |||||||||||||||||||
Average earning assets | $ | 14,104.9 | $ | 9,674.9 | $ | 9,040.9 | $ | 11,905.0 | $ | 9,077.8 | |||||||||
Earning asset (end of period) | $ | 9,916.8 | $ | 9,460.7 | $ | 9,123.8 | $ | 9,916.8 | $ | 9,123.8 |
• | Interest income consists of interest and dividend income, primarily from investment securities and cash deposited at other financial institutions. The increase from the prior and year-ago periods reflects cash proceeds from the sale of Commercial Air on April 4, 2017, which earned interest while on deposit. In addition, we continued to use cash to invest in higher-yielding “High Quality Liquid Assets." $9 million in interest income in the current quarter related to higher cash balances between the closing of the Commercial Air sale and the related liability management and capital actions. |
• | Interest expense in Corporate represents amounts in excess of expenses allocated to segments and amounts related to excess liquidity. In the current quarter, $23 million of the increase from the year-ago and prior quarters resulted from the interest expense on approximately $5.8 billion of unsecured borrowings that previously was allocated to the Commercial Air discontinued operations but was recorded in continuing operations following the Commercial Air sale on April 4, 2017, until the redemption of that debt later in the quarter. |
• | Other non-interest income primarily reflects gains and (losses) on derivatives and foreign currency exchange, and mark to market adjustments on certain MBS securities carried at fair value. Other non-interest income increased from the prior quarter, driven by greater gains on asset sales, and declined from the year-ago quarter, which included mark-to-market benefits of $9 million on the total return swap and $5 million on MBS securities carried at fair value. The year to date decline was driven primarily by positive marks on the TRS Transactions in the prior year. |
• | Operating expenses reflects salary and general and administrative expenses in excess of amounts allocated to the business segments. Operating expenses totaled $21 million, down from $35 million in the prior quarter due to lower restructuring charges, and down from $23 million in the year-ago quarter. Operating expenses for the quarter included $3 million in restructuring charges, compared to $15 million in the prior quarter and $10 million in the year-ago quarter. |
• | The loss on debt extinguishment for the current quarter reflects the costs incurred on the tender and redemptions of approximately $5.8 billion of unsecured debt, as discussed further in Note 6 — Borrowings of Item 1. Consolidated Financial Statements and "Funding and Liquidity" later in the MDA. |
Loans and Leases Composition (dollars in millions) | |||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | |||||||||
Commercial Banking | |||||||||||
Commercial Finance | |||||||||||
Loans | $ | 9,440.5 | $ | 9,638.0 | $ | 9,923.9 | |||||
Assets held for sale | 114.4 | 332.1 | 351.4 | ||||||||
Total loans and leases | 9,554.9 | 9,970.1 | 10,275.3 | ||||||||
Rail | |||||||||||
Loans | 83.5 | 104.7 | 103.7 | ||||||||
Operating lease equipment, net | 6,298.2 | 7,120.5 | 7,117.1 | ||||||||
Assets held for sale | 1,039.4 | 0.6 | 0.3 | ||||||||
Total loans and leases | 7,421.1 | 7,225.8 | 7,221.1 | ||||||||
Real Estate Finance | |||||||||||
Loans | 5,601.2 | 5,655.4 | 5,566.6 | ||||||||
Total loans and leases | 5,601.2 | 5,655.4 | 5,566.6 | ||||||||
Business Capital | |||||||||||
Loans | 7,216.0 | 7,480.5 | 6,968.1 | ||||||||
Operating lease equipment, net | 437.8 | 395.7 | 369.0 | ||||||||
Assets held for sale | — | 3.7 | 6.0 | ||||||||
Total loans and leases | 7,653.8 | 7,879.9 | 7,343.1 | ||||||||
Total Segment - Commercial Banking | |||||||||||
Loans | 22,341.2 | 22,878.6 | 22,562.3 | ||||||||
Operating lease equipment, net | 6,736.0 | 7,516.2 | 7,486.1 | ||||||||
Assets held for sale | 1,153.8 | 336.4 | 357.7 | ||||||||
Total loans and leases | 30,231.0 | 30,731.2 | 30,406.1 | ||||||||
Consumer Banking | |||||||||||
Legacy Consumer Mortgages | |||||||||||
Loans | 4,503.1 | 4,692.8 | 4,829.9 | ||||||||
Assets held for sale | 52.4 | 41.4 | 32.8 | ||||||||
Total loans | 4,555.5 | 4,734.2 | 4,862.7 | ||||||||
Other Consumer Banking | |||||||||||
Loans | 2,187.4 | 2,120.0 | 2,143.7 | ||||||||
Assets held for sale | 4.0 | 22.7 | 35.4 | ||||||||
Total loans | 2,191.4 | 2,142.7 | 2,179.1 | ||||||||
Total Segment - Consumer Banking | |||||||||||
Loans | 6,690.5 | 6,812.8 | 6,973.6 | ||||||||
Assets held for sale | 56.4 | 64.1 | 68.2 | ||||||||
Total loans | 6,746.9 | 6,876.9 | 7,041.8 | ||||||||
Non-Strategic Portfolios | |||||||||||
Assets held for sale | 114.6 | 162.1 | 210.1 | ||||||||
Total loans and leases | 114.6 | 162.1 | 210.1 | ||||||||
Total Loans | $ | 29,031.7 | $ | 29,691.4 | $ | 29,535.9 | |||||
Total operating lease equipment, net | 6,736.0 | 7,516.2 | 7,486.1 | ||||||||
Total assets held for sale | 1,324.8 | 562.6 | 636.0 | ||||||||
Total loans and leases | $ | 37,092.5 | $ | 37,770.2 | $ | 37,658.0 |
Loans and Leases Rollforward (dollars in millions) | |||||||||||||||
Commercial Banking | Consumer Banking | Non- Strategic Portfolios | Total | ||||||||||||
Balance at March 31, 2017 | $ | 30,731.2 | $ | 6,876.9 | $ | 162.1 | $ | 37,770.2 | |||||||
New business volume | 2,046.3 | 149.6 | — | 2,195.9 | |||||||||||
Loan and portfolio sales | (112.6 | ) | (32.8 | ) | (0.6 | ) | (146.0 | ) | |||||||
Equipment sales | (52.1 | ) | — | (13.2 | ) | (65.3 | ) | ||||||||
Depreciation | (77.4 | ) | — | — | (77.4 | ) | |||||||||
Gross charge-offs | (32.3 | ) | (0.9 | ) | — | (33.2 | ) | ||||||||
Collections and other | (2,272.1 | ) | (245.9 | ) | (33.7 | ) | (2,551.7 | ) | |||||||
Balance at June 30, 2017 | $ | 30,231.0 | $ | 6,746.9 | $ | 114.6 | $ | 37,092.5 | |||||||
Balance at December 31, 2016 | $ | 30,406.1 | $ | 7,041.8 | $ | 210.1 | $ | 37,658.0 | |||||||
New business volume | 3,661.7 | 304.3 | — | 3,966.0 | |||||||||||
Loan and portfolio sales | (239.5 | ) | (77.7 | ) | (0.6 | ) | (317.8 | ) | |||||||
Equipment sales | (85.1 | ) | — | (31.1 | ) | (116.2 | ) | ||||||||
Depreciation | (150.9 | ) | — | — | (150.9 | ) | |||||||||
Gross charge-offs | (64.7 | ) | (1.5 | ) | — | (66.2 | ) | ||||||||
Collections and other | (3,296.6 | ) | (520.0 | ) | (63.8 | ) | (3,880.4 | ) | |||||||
Balance at June 30, 2017 | $ | 30,231.0 | $ | 6,746.9 | $ | 114.6 | $ | 37,092.5 |
New Business Volume (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Commercial Banking | $ | 2,046.3 | $ | 1,615.4 | $ | 2,239.5 | $ | 3,661.7 | $ | 4,016.5 | |||||||||
Consumer Banking | 149.6 | 154.7 | 261.3 | 304.3 | 475.7 | ||||||||||||||
Non-Strategic Portfolios | — | — | 61.1 | — | 105.4 | ||||||||||||||
Total | $ | 2,195.9 | $ | 1,770.1 | $ | 2,561.9 | $ | 3,966.0 | $ | 4,597.6 | |||||||||
Factoring volume | $ | 5,731.3 | $ | 6,811.6 | $ | 5,529.3 | $ | 12,542.9 | $ | 11,403.1 |
Loan and Portfolio Sales (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Commercial Banking | $ | 112.6 | $ | 126.9 | $ | 186.9 | $ | 239.5 | $ | 270.3 | |||||||||
Consumer Banking | 32.8 | 44.9 | 32.5 | 77.7 | 43.1 | ||||||||||||||
Non-Strategic Portfolios | 0.6 | — | — | 0.6 | 20.1 | ||||||||||||||
Total | $ | 146.0 | $ | 171.8 | $ | 219.4 | $ | 317.8 | $ | 333.5 |
Equipment Sales (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Commercial Banking | $ | 52.1 | $ | 33.0 | $ | 85.8 | $ | 85.1 | $ | 135.1 | |||||||||
Non-Strategic Portfolios | 13.2 | 17.9 | 12.4 | 31.1 | 22.9 | ||||||||||||||
Total | $ | 65.3 | $ | 50.9 | $ | 98.2 | $ | 116.2 | $ | 158.0 |
Total Loans and Leases by Geographic Region (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
West | $ | 11,703.2 | 31.6 | % | $ | 11,858.7 | 31.5 | % | |||||
Northeast | 8,700.7 | 23.5 | % | 9,766.0 | 25.9 | % | |||||||
Midwest | 4,537.9 | 12.2 | % | 4,241.9 | 11.3 | % | |||||||
Southwest | 4,161.7 | 11.2 | % | 4,112.8 | 10.9 | % | |||||||
Southeast | 3,432.4 | 9.3 | % | 3,299.5 | 8.8 | % | |||||||
Total U.S. | 32,535.9 | 87.8 | % | 33,278.9 | 88.4 | % | |||||||
Canada | 1,388.2 | 3.7 | % | 1,199.8 | 3.2 | % | |||||||
Europe | 1,281.9 | 3.5 | % | 1,154.5 | 3.1 | % | |||||||
Asia / Pacific | 942.7 | 2.5 | % | 1,100.1 | 2.9 | % | |||||||
All other countries | 943.8 | 2.5 | % | 924.7 | 2.4 | % | |||||||
Total | $ | 37,092.5 | 100.0 | % | $ | 37,658.0 | 100.0 | % |
Commercial Loans and Leases by Obligor - Geographic Region (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Northeast | $ | 7,629.6 | 24.8 | % | $ | 8,643.0 | 27.9 | % | |||||
West | 7,195.2 | 23.4 | % | 7,168.7 | 23.1 | % | |||||||
Midwest | 4,330.8 | 14.1 | % | 4,027.8 | 13.0 | % | |||||||
Southwest | 4,063.3 | 13.2 | % | 4,016.7 | 12.9 | % | |||||||
Southeast | 2,951.9 | 9.6 | % | 2,789.3 | 9.0 | % | |||||||
Total U.S. | 26,170.8 | 85.1 | % | 26,645.5 | 85.9 | % | |||||||
Canada | 1,388.2 | 4.5 | % | 1,199.8 | 3.9 | % | |||||||
Europe | 1,281.9 | 4.2 | % | 1,154.5 | 3.7 | % | |||||||
Asia / Pacific | 942.7 | 3.1 | % | 1,100.1 | 3.5 | % | |||||||
All other countries | 943.8 | 3.1 | % | 924.7 | 3.0 | % | |||||||
Total | $ | 30,727.4 | 100.0 | % | $ | 31,024.6 | 100.0 | % |
Commercial Loans and Leases by Obligor - State and Country (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
State | |||||||||||||
California | $ | 5,330.2 | 17.3 | % | $ | 5,220.8 | 16.8 | % | |||||
Texas | 3,334.6 | 10.8 | % | 3,296.3 | 10.6 | % | |||||||
New York | 2,725.6 | 8.9 | % | 3,084.0 | 10.0 | % | |||||||
All other states | 14,780.4 | 48.1 | % | 15,044.4 | 48.5 | % | |||||||
Total U.S. | 26,170.8 | 85.1 | % | 26,645.5 | 85.9 | % | |||||||
Country | |||||||||||||
Canada | 1,388.2 | 4.5 | % | 1,199.8 | 3.9 | % | |||||||
Marshall Islands | 582.3 | 1.9 | % | 632.2 | 2.0 | % | |||||||
All other countries | 2,586.1 | 8.5 | % | 2,547.1 | 8.2 | % | |||||||
Total International | $ | 4,556.6 | 14.9 | % | $ | 4,379.1 | 14.1 | % |
Commercial Loans and Leases by Obligor - Industry (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Real Estate | $ | 5,060.4 | 16.5 | % | $ | 4,988.5 | 16.1 | % | |||||
Manufacturing(1) | 4,723.9 | 15.4 | % | 4,478.7 | 14.4 | % | |||||||
Retail(2) | 2,324.2 | 7.6 | % | 2,296.3 | 7.4 | % | |||||||
Wholesale | 2,293.1 | 7.5 | % | 2,178.2 | 7.0 | % | |||||||
Energy and utilities | 2,169.1 | 7.0 | % | 2,224.4 | 7.2 | % | |||||||
Rail | 1,878.2 | 6.1 | % | 2,088.5 | 6.7 | % | |||||||
Maritime | 1,574.1 | 5.1 | % | 1,660.2 | 5.4 | % | |||||||
Business Services | 1,405.7 | 4.6 | % | 1,424.0 | 4.6 | % | |||||||
Service industries | 1,386.7 | 4.5 | % | 1,533.7 | 4.9 | % | |||||||
Oil and gas extraction / services | 1,340.4 | 4.4 | % | 1,516.7 | 4.9 | % | |||||||
Healthcare | 1,276.6 | 4.1 | % | 1,325.3 | 4.3 | % | |||||||
Finance and insurance | 1,051.2 | 3.4 | % | 698.6 | 2.3 | % | |||||||
Transportation | 781.7 | 2.5 | % | 809.5 | 2.6 | % | |||||||
Other (no industry greater than 2%) | 3,462.1 | 11.3 | % | 3,802.0 | 12.2 | % | |||||||
Total | $ | 30,727.4 | 100.0 | % | $ | 31,024.6 | 100.0 | % |
(1) | At June 30, 2017, includes manufacturers of chemicals, including pharmaceuticals (4.4%), petroleum and coal, including refining (2.7%), food (1.4%), and stone, clay, glass and concrete (1.4%). |
(2) | At June 30, 2017 includes retailers of general merchandise (2.7%) and food and beverage providers (1.6%). |
Consumer Loans (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Net Investment | % of Total | Net Investment | % of Total | ||||||||||
Single family residential | $ | 5,275.4 | 82.9 | % | $ | 5,501.6 | 82.9 | % | |||||
Reverse mortgage | 893.4 | 14.0 | % | 891.8 | 13.5 | % | |||||||
Home Equity Lines of Credit | 195.2 | 3.1 | % | 237.1 | 3.6 | % | |||||||
Other consumer | 1.2 | — | 2.9 | — | |||||||||
Total loans | $ | 6,365.2 | 100.0 | % | $ | 6,633.4 | 100.0 | % |
Consumer Loans Geographic Concentrations (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Net Investment | % of Total | Net Investment | % of Total | ||||||||||
California | $ | 4,055.6 | 63.7 | % | $ | 4,217.0 | 63.6 | % | |||||
New York | 505.3 | 7.9 | % | 524.0 | 7.9 | % | |||||||
Florida | 266.1 | 4.2 | % | 282.7 | 4.3 | % | |||||||
New Jersey | 147.9 | 2.3 | % | 159.4 | 2.4 | % | |||||||
Maryland | 130.3 | 2.1 | % | 137.7 | 2.1 | % | |||||||
Other States and Territories(1) | 1,260.0 | 19.8 | % | 1,312.6 | 19.7 | % | |||||||
$ | 6,365.2 | 100.0 | % | $ | 6,633.4 | 100.0 | % |
(1) | No state or territory has a total in excess of 2%. |
Other Assets (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Tax credit investments and investments in unconsolidated subsidiaries | $ | 265.8 | $ | 220.2 | |||
Property, furniture and fixtures | 184.6 | 191.1 | |||||
Other counterparty receivables | 97.6 | 42.8 | |||||
Fair value of derivative financial instruments | 79.1 | 111.2 | |||||
Other real estate owned and repossessed assets | 78.6 | 72.7 | |||||
Current and deferred federal and state tax assets | 68.5 | 201.3 | |||||
Tax receivables, other than income taxes | 29.4 | 50.7 | |||||
Other(1) | 345.6 | 350.4 | |||||
Total other assets | $ | 1,149.2 | $ | 1,240.4 |
(1) | Other includes executive retirement plan and deferred compensation, prepaid expenses, accrued interest and dividends, servicing advances and other miscellaneous assets. |
Other Liabilities (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Accrued expenses and accounts payable | $ | 500.3 | $ | 580.4 | |||
Current and deferred taxes payable | 248.8 | 250.6 | |||||
Fair value of derivative financial instruments | 115.2 | 69.0 | |||||
Other(1) | 703.6 | 997.6 | |||||
Total other liabilities | $ | 1,567.9 | $ | 1,897.6 |
(1) | Other consists of liabilities for taxes other than income, fair value of derivative financial instruments, equipment maintenance reserves, cash collateral deposits and contingent liabilities and other miscellaneous liabilities. |
▪ Strategic Risk | ▪ Capital Risk | |
▪ Credit Risk | ▪ Operational Risk | |
▪ Asset Risk | ▪ Information Technology Risk | |
▪ Market Risk | ▪ Legal and Regulatory Risk | |
▪ Liquidity Risk | ▪ Reputational Risk |
▪ | Net Interest Income Sensitivity (“NII Sensitivity”), which measures the net impact of hypothetical changes in interest rates on forecasted net interest revenue and rental income assuming a static balance sheet over a twelve month period; and |
▪ | Economic Value of Equity Sensitivity (“EVE Sensitivity"), which measures the net impact of these hypothetical changes on the value of equity by assessing the economic value of assets, liabilities and derivatives. |
Change to NII and EVE Sensitivity | |||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | |||||||||
+100 bps | –100 bps | +100 bps | –100 bps | +100 bps | –100 bps | ||||||
NII | 4.4% | (4.5)% | 3.2% | (3.0)% | 3.2% | (2.4)% | |||||
EVE | (0.6)% | 0.9% | (2.6)% | 2.9% | (2.1)% | 2.3% |
▪ | A multi-year committed Revolving Credit Facility that has a total commitment of $750 million, of which approximately $640 million was available to be drawn upon; and |
▪ | Committed securitization facilities and secured bank lines totaled $2.4 billion, of which $1.2 billion was unused at June 30, 2017, provided that eligible assets are available that can be funded through these facilities. |
Deposits by Channel(1) (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Total | Percent of Total | Total | Percent of Total | ||||||||||
Branch | $ | 11,948.1 | 39 | % | $ | 12,269.7 | 38 | % | |||||
Online | 10,987.3 | 35 | % | 10,272.4 | 32 | % | |||||||
Brokered | 5,132.1 | 17 | % | 5,807.4 | 18 | % | |||||||
Commercial | 2,857.5 | 9 | % | 3,954.8 | 12 | % | |||||||
Total | $ | 30,925.0 | 100 | % | $ | 32,304.3 | 100 | % |
(1) | The December 31, 2016 presentation was updated to conform to the current period presentation, which aligns with our management view of the deposit channels. |
Deposits (dollars in millions) | |||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||
Total | Percent of Total | Total | Percent of Total | ||||||||||
Checking and Savings: | |||||||||||||
Non-interest bearing checking | $ | 1,274.3 | 4.1 | % | $ | 1,255.6 | 3.9 | % | |||||
Interest bearing checking | 2,744.2 | 8.9 | % | 3,251.8 | 10.1 | % | |||||||
Money market / Sweeps(1) | 6,112.6 | 19.8 | % | 6,593.3 | 20.4 | % | |||||||
Savings | 5,272.6 | 17.0 | % | 4,303.0 | 13.3 | % | |||||||
Time deposits | 15,356.5 | 49.7 | % | 16,729.0 | 51.8 | % | |||||||
Other | 164.8 | 0.5 | % | 171.6 | 0.5 | % | |||||||
Total | $ | 30,925.0 | 100.0 | % | $ | 32,304.3 | 100.0 | % |
(1) | Includes deposit sweep arrangements related to money market and healthcare savings accounts. |
FHLB Balances (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Total borrowing capacity | $ | 5,072.6 | $ | 5,462.4 | |||
Less: | |||||||
Advances | (2,395.5 | ) | (2,410.8 | ) | |||
Letters of credit | (197.4 | ) | (758.3 | ) | |||
Available capacity | $ | 2,479.7 | $ | 2,293.3 | |||
Weighted average rate | 1.45 | % | 1.18 | % | |||
Pledged assets | $ | 6,048.9 | $ | 6,389.7 |
Ratings | |||||||
S&P | Fitch | Moody’s | DBRS | ||||
CIT Group Inc. | |||||||
Issuer / Counterparty Credit Rating | BB+ | BB+ | N/A | BB (High) | |||
Revolving Credit Facility Rating | BB+ | BB+ | Ba2 | BBB (Low) | |||
Series C Notes / Senior Unsecured Debt Rating | BB+ | BB+ | Ba2 | BB (High) | |||
Non-Cumulative Perpetual Preferred Stock | B+ | B | B1 | B+ | |||
Outlook | Stable | Stable | Stable | Stable | |||
CIT Bank, N.A. | |||||||
Deposit Rating (LT/ST) | N/A | BBB-/F3 | Baa2/P-2 | BB (High)/R-4 | |||
Issuer Senior Unsecured Debt | BBB- | BB+ | Ba2 | BB (High) | |||
Outlook | Stable | Stable | Stable | Positive |
Payments for the Twelve Months Ended June 30(1) (dollars in millions) | |||||||||||||||||||||||
Total | 2018 | 2019 | 2020 | 2021 | 2022+ | ||||||||||||||||||
Structured financings(2) | $ | 1,690.4 | $ | 250.6 | $ | 161.3 | $ | 758.4 | $ | 76.2 | $ | 443.9 | |||||||||||
FHLB advances | 2,395.5 | — | 2,145.5 | 250.0 | — | — | |||||||||||||||||
Senior unsecured | 4,582.4 | — | 1,781.0 | 750.0 | — | 2,051.4 | |||||||||||||||||
Total Long-term borrowings | 8,668.3 | 250.6 | 4,087.8 | 1,758.4 | 76.2 | 2,495.3 | |||||||||||||||||
Deposits | 30,918.4 | 23,302.8 | 3,176.8 | 2,105.3 | 948.3 | 1,385.2 | |||||||||||||||||
Credit balances of factoring clients | 1,405.3 | 1,405.3 | — | — | — | — | |||||||||||||||||
Lease rental expense | 264.9 | 46.8 | 46.9 | 40.9 | 35.6 | 94.7 | |||||||||||||||||
Total contractual payments | $ | 41,256.9 | $ | 25,005.5 | $ | 7,311.5 | $ | 3,904.6 | $ | 1,060.1 | $ | 3,975.2 |
(1) | Projected payments of debt interest expense and obligations relating to post-retirement programs are excluded. |
(2) | Includes non-recourse secured borrowings, which are generally repaid in conjunction with the pledged receivable maturities. |
Commitment Expiration for the Twelve Months Ended June 30 (dollars in millions) | |||||||||||||||||||||||
Total | 2018 | 2019 | 2020 | 2021 | 2022+ | ||||||||||||||||||
Financing commitments | $ | 6,605.6 | $ | 1,793.8 | $ | 842.1 | $ | 1,310.5 | $ | 1,042.8 | $ | 1,616.4 | |||||||||||
Rail and other purchase commitments | 269.3 | 236.1 | 33.2 | — | — | — | |||||||||||||||||
Letters of credit | 272.8 | 81.8 | 63.9 | 20.6 | 79.0 | 27.5 | |||||||||||||||||
Deferred purchase agreements | 1,494.1 | 1,494.1 | — | — | — | — | |||||||||||||||||
Guarantees, acceptances and other recourse obligations | 1.1 | 1.1 | — | — | — | — | |||||||||||||||||
Liabilities for unrecognized tax obligations(1) | 15.1 | 5.0 | 10.1 | — | — | — | |||||||||||||||||
Total contractual commitments | $ | 8,658.0 | $ | 3,611.9 | $ | 949.3 | $ | 1,331.1 | $ | 1,121.8 | $ | 1,643.9 |
2017 Dividends | |||
Declaration Date | Payment Date | Per Share Dividend | |
January 18, 2017 | February 24, 2017 | $0.15 | |
April 18, 2017 | May 26, 2017 | $0.15 | |
July 17, 2017 | August 25, 2017 | $0.15 |
Capital Components, Risk-Weighted Assets, and Capital Ratios (dollars in millions, except ratios) | |||||||||||||||
June 30, 2017 | December 31, 2016 | ||||||||||||||
Transition Basis | Fully Phased-in Basis | Transition Basis | Fully Phased-in Basis | ||||||||||||
Common Equity Tier 1 (CET1) Capital | |||||||||||||||
Total common stockholders’ equity(1) | $ | 7,026.2 | $ | 7,026.2 | $ | 10,002.7 | $ | 10,002.7 | |||||||
Effect of certain items in accumulated other comprehensive loss excluded from CET1 Capital and qualifying noncontrolling interests | 69.9 | 69.9 | 79.1 | 79.1 | |||||||||||
Adjusted total equity | 7,096.1 | 7,096.1 | 10,081.8 | 10,081.8 | |||||||||||
Less: Goodwill, net associated deferred tax liabilities (DTLs)(2) | (658.4 | ) | (658.4 | ) | (733.1 | ) | (733.1 | ) | |||||||
Less: Deferred tax assets (DTAs) arising from net operating loss and tax credit carryforwards | (42.8 | ) | (53.5 | ) | (213.7 | ) | (213.7 | ) | |||||||
Less: Intangible assets, net of associated DTLs(2) | (75.4 | ) | (91.5 | ) | (68.3 | ) | (113.8 | ) | |||||||
Less: Other CET1 Capital deductions (3) | — | — | (7.8 | ) | (17.5 | ) | |||||||||
Total CET1 Capital | 6,319.5 | 6,292.7 | 9,058.9 | 9,003.7 | |||||||||||
Additional Tier 1 Capital | |||||||||||||||
Preferred Stock | 325.0 | 325.0 | — | — | |||||||||||
Less: Other Additional Tier 1 Capital deductions (4) | (22.4 | ) | (22.9 | ) | — | — | |||||||||
Total Additional Tier 1 Capital | 302.6 | 302.1 | — | — | |||||||||||
Total Tier 1 Capital | 6,622.1 | 6,594.8 | 9,058.9 | 9,003.7 | |||||||||||
Tier 2 Capital | |||||||||||||||
Qualifying allowance for credit losses and other reserves(5) | 474.9 | 475.0 | 476.3 | 476.3 | |||||||||||
Total Capital | $ | 7,097.0 | $ | 7,069.8 | $ | 9,535.2 | $ | 9,480.0 | |||||||
Risk-Weighted Assets | $ | 43,392.7 | $ | 43,717.9 | $ | 64,586.3 | $ | 65,068.2 | |||||||
CIT Ratios | |||||||||||||||
CET1 Capital Ratio | 14.6 | % | 14.4 | % | 14.0 | % | 13.8 | % | |||||||
Tier 1 Capital Ratio | 15.3 | % | 15.1 | % | 14.0 | % | 13.8 | % | |||||||
Total Capital Ratio | 16.4 | % | 16.2 | % | 14.8 | % | 14.6 | % | |||||||
Tier 1 Leverage Ratio | 12.1 | % | 12.1 | % | 13.9 | % | 13.9 | % | |||||||
CIT Bank, N.A. Ratios | |||||||||||||||
CET1 Capital Ratio | 14.2 | % | 14.0 | % | 13.4 | % | 13.2 | % | |||||||
Tier 1 Capital Ratio | 14.2 | % | 14.0 | % | 13.4 | % | 13.2 | % | |||||||
Total Capital Ratio | 15.4 | % | 15.2 | % | 14.7 | % | 14.4 | % | |||||||
Tier 1 Leverage Ratio | 10.5 | % | 10.5 | % | 10.9 | % | 10.8 | % |
(1) | See Consolidated Balance Sheets for the components of Total common stockholders’ equity. |
(2) | Goodwill and disallowed intangible assets adjustments also reflect the portion included within assets held for sale and discontinued operations. |
(3) | Represents deductions applied to CET1 Capital due to insufficient amount of Additional Tier 1 Capital to cover deductions, including 20% of the deduction on DTAs arising from net operating loss and tax carryforwards applied to Additional Tier 1 Capital under transition basis, and covered funds deduction required by the Volcker Rule. |
(4) | Represents 20% of the deduction on DTAs arising from net operating loss and tax credit carryforwards applied to Additional Tier 1 Capital under transition basis, and covered funds deduction required by the Volcker Rule. |
(5) | “Other reserves” represents additional credit loss reserves for unfunded lending commitments, letters of credit, and deferred purchase agreements, all of which are recorded in Other Liabilities. |
Risk-Weighted Assets (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Balance sheet assets | $ | 50,478.9 | $ | 64,170.2 | |||
Risk weighting adjustments to balance sheet assets | (12,228.2 | ) | (13,241.6 | ) | |||
Off-Balance sheet items | 5,142.0 | 13,657.7 | |||||
Risk-Weighted Assets | $ | 43,392.7 | $ | 64,586.3 |
Tangible Book Value and per Share Amounts (dollars in millions, except per share amounts) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Total common stockholders’ equity | $ | 7,026.2 | $ | 10,002.7 | |||
Less: Goodwill | (625.5 | ) | (685.4 | ) | |||
Intangible assets | (125.4 | ) | (140.7 | ) | |||
Tangible book value(1) | $ | 6,275.3 | $ | 9,176.6 | |||
Book value per share | $ | 51.88 | $ | 49.50 | |||
Tangible book value per share(1) | $ | 46.34 | $ | 45.41 |
(1) | Tangible book value and tangible book value per share are non-GAAP measures. |
Condensed Balance Sheets (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
ASSETS: | |||||||
Cash and deposits with banks | $ | 4,124.4 | $ | 4,647.2 | |||
Investment securities | 4,826.4 | 4,035.6 | |||||
Assets held for sale | 386.2 | 927.3 | |||||
Loans | 26,559.9 | 27,246.2 | |||||
Allowance for loan losses | (400.5 | ) | (406.6 | ) | |||
Operating lease equipment, net | 3,728.7 | 3,575.8 | |||||
Indemnification Assets | 208.5 | 341.4 | |||||
Goodwill | 490.9 | 490.9 | |||||
Intangible assets | 130.1 | 144.0 | |||||
Other assets | 740.5 | 780.6 | |||||
Assets of discontinued operations | 386.0 | 448.1 | |||||
Total Assets | $ | 41,181.1 | $ | 42,230.5 | |||
LIABILITIES AND EQUITY: | |||||||
Deposits, including $932.6 and $15.4 deposits of affiliates at June 30, 2017 and December 31, 2016, respectively | $ | 31,873.9 | $ | 32,324.5 | |||
FHLB advances | 2,395.5 | 2,410.8 | |||||
Borrowings | 136.1 | 241.4 | |||||
Other liabilities | 833.2 | 1,130.2 | |||||
Liabilities of discontinued operations | 584.1 | 935.8 | |||||
Total Liabilities | 35,822.8 | 37,042.7 | |||||
Total Equity | 5,358.3 | 5,187.8 | |||||
Total Liabilities and Equity | $ | 41,181.1 | $ | 42,230.5 |
Capital Ratios* | |||||
June 30, 2017 | December 31, 2016 | ||||
Common Equity Tier 1 Capital | 14.0 | % | 13.2 | % | |
Tier 1 Capital Ratio | 14.0 | % | 13.2 | % | |
Total Capital Ratio | 15.2 | % | 14.4 | % | |
Tier 1 Leverage ratio | 10.5 | % | 10.8 | % |
Loans and Leases by Segment (dollars in millions) | |||||||
June 30, 2017 | December 31, 2016 | ||||||
Commercial Banking | |||||||
Commercial Finance | $ | 9,760.4 | $ | 10,753.3 | |||
Real Estate Finance | 5,601.2 | 5,566.6 | |||||
Business Capital | 5,243.4 | 5,146.9 | |||||
Rail | 3,322.9 | 3,240.7 | |||||
Total | 23,927.9 | 24,707.5 | |||||
Consumer Banking | |||||||
Legacy Consumer Mortgages | 4,555.5 | 4,862.7 | |||||
Other Consumer Banking | 2,191.4 | 2,179.1 | |||||
Total | 6,746.9 | 7,041.8 | |||||
Total Financing and Leasing Assets | $ | 30,674.8 | $ | 31,749.3 |
Condensed Statements of Operations (dollars in millions) | ||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 453.4 | $ | 429.0 | $ | 441.9 | $ | 882.4 | $ | 891.6 | ||||||||
Interest expense | (115.4 | ) | (105.1 | ) | (110.5 | ) | (220.5 | ) | (221.3 | ) | ||||||||
Net interest revenue | 338.0 | 323.9 | 331.4 | 661.9 | 670.3 | |||||||||||||
Provision for credit losses | (8.7 | ) | (28.7 | ) | (31.6 | ) | (37.4 | ) | (124.0 | ) | ||||||||
Net interest revenue, after credit provision | 329.3 | 295.2 | 299.8 | 624.5 | 546.3 | |||||||||||||
Rental income on operating leases | 110.8 | 108.3 | 94.3 | 219.1 | 186.5 | |||||||||||||
Other non-interest income | 74.8 | 77.1 | 78.8 | 151.9 | 125.1 | |||||||||||||
Total net revenue, net of interest expense and credit provision | 514.9 | 480.6 | 472.9 | 995.5 | 857.9 | |||||||||||||
Operating expenses | (253.2 | ) | (260.7 | ) | (260.8 | ) | (513.9 | ) | (528.2 | ) | ||||||||
Depreciation on operating lease equipment | (48.8 | ) | (46.4 | ) | (38.9 | ) | (95.2 | ) | (75.6 | ) | ||||||||
Maintenance and other operating lease expenses | (5.8 | ) | (8.1 | ) | (9.9 | ) | (13.9 | ) | (12.5 | ) | ||||||||
Loss on debt extinguishment and deposit redemption | (0.5 | ) | — | (2.4 | ) | (0.5 | ) | (2.4 | ) | |||||||||
Income before provision for income taxes | 206.6 | 165.4 | 160.9 | 372.0 | 239.2 | |||||||||||||
Provision for income taxes | (53.3 | ) | (60.9 | ) | (60.3 | ) | (114.2 | ) | (84.6 | ) | ||||||||
Income from continuing operations | 153.3 | 104.5 | 100.6 | 257.8 | 154.6 | |||||||||||||
Income (loss) on discontinued operations | 10.4 | (9.2 | ) | (166.4 | ) | 1.2 | (171.2 | ) | ||||||||||
Net income (loss) | $ | 163.7 | $ | 95.3 | $ | (65.8 | ) | $ | 259.0 | $ | (16.6 | ) | ||||||
New business volume — funded | $ | 2,168.7 | $ | 1,747.3 | $ | 2,484.0 | $ | 3,916.1 | $ | 4,467.6 |
Net Finance Revenue (dollars in millions) | ||||||||||||||||||
Quarters Ended | Six Months Ended | |||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
Interest income | $ | 453.4 | $ | 429.0 | $ | 441.9 | $ | 882.4 | $ | 891.6 | ||||||||
Rental income on operating leases | 110.8 | 108.3 | 94.3 | 219.1 | 186.5 | |||||||||||||
Finance revenue | 564.2 | 537.3 | 536.2 | 1,101.5 | 1,078.1 | |||||||||||||
Interest expense | (115.4 | ) | (105.1 | ) | (110.5 | ) | (220.5 | ) | (221.3 | ) | ||||||||
Depreciation on operating lease equipment | (48.8 | ) | (46.4 | ) | (38.9 | ) | (95.2 | ) | (75.6 | ) | ||||||||
Maintenance and other operating lease expenses | (5.8 | ) | (8.1 | ) | (9.9 | ) | (13.9 | ) | (12.5 | ) | ||||||||
Net finance revenue (“NFR”) | $ | 394.2 | $ | 377.7 | $ | 376.9 | $ | 771.9 | $ | 768.7 | ||||||||
Average Earning Assets (“AEA”) | $ | 44,542.2 | $ | 40,510.9 | $ | 41,331.1 | $ | 42,484.1 | $ | 41,430.2 |
Net Finance Revenue (continued) | |||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||
As a % of AEA: | |||||||||||||
Interest income | 4.07 | % | 4.24 | % | 4.28 | % | 4.15 | % | 4.30 | % | |||
Rental income on operating leases | 1.00 | % | 1.07 | % | 0.91 | % | 1.03 | % | 0.90 | % | |||
Finance revenue | 5.07 | % | 5.31 | % | 5.19 | % | 5.18 | % | 5.20 | % | |||
Interest expense | (1.04 | )% | (1.04 | )% | (1.07 | )% | (1.04 | )% | (1.07 | )% | |||
Depreciation on operating lease equipment | (0.44 | )% | (0.46 | )% | (0.38 | )% | (0.45 | )% | (0.36 | )% | |||
Maintenance and other operating lease expenses | (0.05 | )% | (0.08 | )% | (0.10 | )% | (0.07 | )% | (0.06 | )% | |||
Net finance margin (“NFM”) | 3.54 | % | 3.73 | % | 3.64 | % | 3.62 | % | 3.71 | % |
▪ Allowance for Loan Losses | ▪ Liabilities for Uncertain Tax Positions |
▪ Loan Impairment | ▪ Realizability of Deferred Tax Assets |
▪ Fair Value Determination | ▪ Contingent Liabilities |
▪ Lease Residual Values | ▪ Goodwill Assets |
Select Data (dollars in millions) | |||||||||||||||||||
At or for the Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Select Statement of Operations Data | |||||||||||||||||||
Net interest revenue | $ | 269.0 | $ | 292.6 | $ | 287.1 | $ | 561.6 | $ | 575.0 | |||||||||
Provision for credit losses | (4.4 | ) | (49.7 | ) | (23.3 | ) | (54.1 | ) | (112.8 | ) | |||||||||
Total non-interest income | 335.8 | 330.4 | 360.8 | 666.2 | 709.7 | ||||||||||||||
Total non-interest expenses | (591.1 | ) | (438.9 | ) | (425.4 | ) | (1,030.0 | ) | (867.3 | ) | |||||||||
Income from continuing operations, net of tax | 41.2 | 78.2 | 88.0 | 119.4 | 149.0 | ||||||||||||||
Income (loss) from discontinued operation, net of tax | 115.5 | 101.7 | (71.0 | ) | 217.2 | 14.0 | |||||||||||||
Net income | 156.7 | 179.9 | 17.0 | 336.6 | 163.0 | ||||||||||||||
Per Common Share Data | |||||||||||||||||||
Diluted income per common share — continuing operations | $ | 0.22 | $ | 0.38 | $ | 0.43 | $ | 0.62 | $ | 0.74 | |||||||||
Diluted income per common share | $ | 0.85 | $ | 0.88 | $ | 0.08 | $ | 1.74 | $ | 0.81 | |||||||||
Book value per common share | $ | 51.88 | $ | 50.14 | $ | 54.92 | |||||||||||||
Tangible book value per common share | $ | 46.34 | $ | 46.09 | $ | 48.99 | |||||||||||||
Dividends declared per common share | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.30 | $ | 0.30 | |||||||||
Dividend payout ratio | 17.6 | % | 17.0 | % | 187.5 | % | 17.2 | % | 37.0 | % | |||||||||
Performance Ratios | |||||||||||||||||||
Return (continuing operations) on average common stockholders’ equity | 1.78 | % | 3.09 | % | 3.16 | % | 2.46 | % | 2.68 | % | |||||||||
Pre-tax Return (continuing operations) on average common stockholders' equity | 0.40 | % | 5.31 | % | 7.14 | % | 2.97 | % | 5.49 | % | |||||||||
Adjusted return on average tangible common equity | 8.14 | % | 7.40 | % | 6.35 | % | 7.77 | % | 5.21 | % | |||||||||
Net finance revenue as a percentage of average earning assets | 3.07 | % | 3.57 | % | 3.63 | % | 3.31 | % | 3.65 | % | |||||||||
Return on average earning assets | 0.33 | % | 0.67 | % | 0.73 | % | 0.49 | % | 0.62 | % | |||||||||
Return on average continuing operations total assets | 0.31 | % | 0.63 | % | 0.67 | % | 0.47 | % | 0.56 | % | |||||||||
Balance Sheet Data | |||||||||||||||||||
Loans including receivables pledged | $ | 29,031.7 | $ | 29,691.4 | $ | 30,093.8 | |||||||||||||
Allowance for loan losses | (426.0 | ) | (448.6 | ) | (393.1 | ) | |||||||||||||
Operating lease equipment, net | 6,736.0 | 7,516.2 | 7,179.1 | ||||||||||||||||
Goodwill | 625.5 | 686.1 | 1,044.1 | ||||||||||||||||
Total cash and deposits | 5,337.9 | 6,156.9 | 7,435.5 | ||||||||||||||||
Investment securities | 5,530.0 | 4,476.3 | 3,229.1 | ||||||||||||||||
Assets of discontinued operation | 630.9 | 12,718.2 | 12,960.8 | ||||||||||||||||
Total assets | 50,478.9 | 63,094.4 | 66,706.2 | ||||||||||||||||
Deposits | 30,925.0 | 32,336.2 | 32,862.5 | ||||||||||||||||
Borrowings | 8,621.4 | 14,736.3 | 15,583.6 | ||||||||||||||||
Liabilities of discontinued operation | 607.8 | 2,731.9 | 4,394.0 | ||||||||||||||||
Total common stockholders’ equity | 7,026.2 | 10,165.2 | 11,092.8 | ||||||||||||||||
Credit Quality | |||||||||||||||||||
Non-accrual loans as a percentage of loans | 0.88 | % | 0.87 | % | 0.88 | % | |||||||||||||
Net charge-offs as a percentage of average loans | 0.38 | % | 0.37 | % | 0.45 | % | 0.37 | % | 0.44 | % | |||||||||
Allowance for loan losses as a percentage of loans | 1.47 | % | 1.51 | % | 1.31 | % | |||||||||||||
Capital Ratios | |||||||||||||||||||
Total ending equity to total ending assets | 14.6 | % | 16.1 | % | 16.6 | % | |||||||||||||
Common Equity Tier 1 Capital Ratio (fully phased-in) | 14.4 | % | 14.3 | % | 13.4 | % | |||||||||||||
Total Tier 1 Capital Ratio (fully phased-in) | 15.1 | % | 14.3 | % | 13.4 | % | |||||||||||||
Total Capital Ratio (fully phased-in) | 16.2 | % | 15.1 | % | 14.0 | % |
Average Balances and Rates(1) (dollars in millions) | ||||||||||||||||||||||||||||||||
Quarters Ended | ||||||||||||||||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | ||||||||||||||||||||||||||||||
Average Balance | Revenue / Expense | Average Rate (%) | Average Balance | Revenue / Expense | Average Rate (%) | Average Balance | Revenue / Expense | Average Rate (%) | ||||||||||||||||||||||||
Interest bearing deposits | $ | 9,510.5 | $ | 23.8 | 1.00 | % | $ | 5,652.4 | $ | 12.5 | 0.88 | % | $ | 6,584.1 | $ | 8.3 | 0.50 | % | ||||||||||||||
Investments | 5,016.1 | 33.1 | 2.64 | % | 4,452.4 | 31.0 | 2.79 | % | 3,130.7 | 22.8 | 2.92 | % | ||||||||||||||||||||
Loans and loans held for sale (net of credit balances of factoring clients)(2)(3) | ||||||||||||||||||||||||||||||||
U.S.(2) | 28,014.9 | 424.1 | 6.06 | % | 28,241.4 | 403.4 | 5.71 | % | 29,475.6 | 431.8 | 5.86 | % | ||||||||||||||||||||
Non-U.S. | 259.0 | 6.9 | 10.66 | % | 463.9 | 16.6 | 14.31 | % | 1,160.2 | 24.4 | 8.40 | % | ||||||||||||||||||||
Total Loans(2) | 28,273.9 | 431.0 | 6.10 | % | 28,705.3 | 420.0 | 5.85 | % | 30,635.8 | 456.2 | 5.96 | % | ||||||||||||||||||||
Total interest earning assets / interest income(2)(3) | 42,800.5 | 487.9 | 4.56 | % | 38,810.1 | 463.5 | 4.78 | % | 40,350.6 | 487.3 | 4.83 | % | ||||||||||||||||||||
Operating lease equipment, net (including held for sale)(4) | ||||||||||||||||||||||||||||||||
U.S.(4) | 6,026.0 | 97.0 | 6.44 | % | 6,044.9 | 101.6 | 6.72 | % | 5,794.2 | 118.5 | 8.18 | % | ||||||||||||||||||||
Non-U.S.(4) | 1,569.3 | 23.5 | 5.99 | % | 1,456.0 | 22.4 | 6.15 | % | 1,372.2 | 28.8 | 8.40 | % | ||||||||||||||||||||
Total operating leases, net(4) | 7,595.3 | 120.5 | 6.35 | % | 7,500.9 | 124.0 | 6.61 | % | 7,166.4 | 147.3 | 8.22 | % | ||||||||||||||||||||
Indemnification assets | 280.0 | (9.7 | ) | (13.86 | )% | 327.9 | (7.8 | ) | (9.50 | )% | 376.4 | (8.6 | ) | (9.14 | )% | |||||||||||||||||
Average earning assets ("AEA")(2) | 50,675.8 | 598.7 | 4.73 | % | 46,638.9 | 579.7 | 4.97 | % | 47,893.4 | 626.0 | 5.23 | % | ||||||||||||||||||||
Non-interest earning assets | ||||||||||||||||||||||||||||||||
Cash and due from banks | 647.2 | 783.6 | 938.1 | |||||||||||||||||||||||||||||
Allowance for loan losses | (439.9 | ) | (436.0 | ) | (394.7 | ) | ||||||||||||||||||||||||||
All other non-interest bearing assets | 2,124.6 | 2,321.3 | 4,250.6 | |||||||||||||||||||||||||||||
Assets of discontinued operation | 1,108.1 | 12,969.7 | 12,947.7 | |||||||||||||||||||||||||||||
Total Average Assets | $ | 54,115.8 | $ | 62,277.5 | $ | 65,635.1 | ||||||||||||||||||||||||||
Liabilities | ||||||||||||||||||||||||||||||||
Borrowings | ||||||||||||||||||||||||||||||||
Interest bearing deposits | $ | 30,222.9 | 94.6 | 1.25 | % | $ | 30,953.0 | 94.0 | 1.21 | % | $ | 31,644.4 | 99.4 | 1.26 | % | |||||||||||||||||
Borrowings(5) | 10,702.5 | 114.6 | 4.28 | % | 14,815.0 | 69.1 | 1.87 | % | 15,848.8 | 92.2 | 2.33 | % | ||||||||||||||||||||
Total interest-bearing liabilities | 40,925.4 | 209.2 | 2.04 | % | 45,768.0 | 163.1 | 1.43 | % | 47,493.2 | 191.6 | 1.61 | % | ||||||||||||||||||||
Non-interest bearing deposits | 1,411.2 | 1,387.3 | 1,108.8 | |||||||||||||||||||||||||||||
Other non-interest bearing liabilities | 1,609.1 | 1,778.8 | 1,626.2 | |||||||||||||||||||||||||||||
Liabilities of discontinued operation | 904.8 | 3,223.6 | 4,253.6 | |||||||||||||||||||||||||||||
Noncontrolling interests | 0.3 | 0.3 | 0.5 | |||||||||||||||||||||||||||||
Stockholders' equity | 9,265.0 | 10,119.5 | 11,152.8 | |||||||||||||||||||||||||||||
Total Average Liabilities and Shareholders' Equity | $ | 54,115.8 | $ | 62,277.5 | $ | 65,635.1 | ||||||||||||||||||||||||||
Net revenue spread | 2.69 | % | 3.54 | % | 3.62 | % | ||||||||||||||||||||||||||
Impact of non-interest bearing sources | 0.38 | % | 0.03 | % | 0.01 | % | ||||||||||||||||||||||||||
Net revenue/yield on earning assets(2) | $ | 389.5 | 3.07 | % | $ | 416.6 | 3.57 | % | $ | 434.4 | 3.63 | % |
Average Balances and Rates(1) (dollars in millions) (continued) | |||||||||||||||||||||
Six Months Ended | |||||||||||||||||||||
June 30, 2017 | June 30, 2016 | ||||||||||||||||||||
Average Balance | Revenue / Expense | Average Rate (%) | Average Balance | Revenue / Expense | Average Rate (%) | ||||||||||||||||
Interest bearing deposits | $ | 7,559.1 | $ | 36.4 | 0.96 | % | $ | 6,743.5 | $ | 16.7 | 0.50 | % | |||||||||
Investments | 4,771.1 | 64.1 | 2.69 | % | 3,045.7 | 45.3 | 2.97 | % | |||||||||||||
Loans and loans held for sale (net of credit balances of factoring clients)(2)(3) | |||||||||||||||||||||
U.S.(2) | 28,135.7 | 827.4 | 5.88 | % | 29,534.3 | 860.5 | 5.83 | % | |||||||||||||
Non-U.S. | 351.2 | 23.5 | 13.34 | % | 1,230.6 | 50.8 | 8.26 | % | |||||||||||||
Total Loans(2) | 28,486.9 | 850.9 | 5.97 | % | 30,764.9 | 911.3 | 5.92 | % | |||||||||||||
Total interest earning assets / interest income(2)(3) | 40,817.1 | 951.4 | 4.66 | % | 40,554.1 | 973.3 | 4.80 | % | |||||||||||||
Operating lease equipment, net (including held for sale)(4) | |||||||||||||||||||||
U.S.(4) | 6,041.1 | 198.6 | 6.57 | % | 5,723.9 | 243.8 | 8.52 | % | |||||||||||||
Non-U.S.(4) | 1,511.5 | 45.9 | 6.06 | % | 1,349.7 | 57.4 | 8.49 | % | |||||||||||||
Total operating leases, net(4) | 7,552.6 | 244.5 | 6.47 | % | 7,073.6 | 301.2 | 8.51 | % | |||||||||||||
Indemnification assets | 302.5 | (17.5 | ) | (11.57 | )% | 386.6 | (11.7 | ) | (6.05 | )% | |||||||||||
Average earning assets ("AEA")(2) | 48,672.2 | 1,178.4 | 4.84 | % | 48,014.3 | 1,262.8 | 5.26 | % | |||||||||||||
Non-interest earning assets | |||||||||||||||||||||
Cash and due from banks | 711.7 | 943.2 | |||||||||||||||||||
Allowance for loan losses | (436.4 | ) | (374.7 | ) | |||||||||||||||||
All other non-interest bearing assets | 2,238.3 | 4,253.5 | |||||||||||||||||||
Assets of discontinued operation | 6,927.5 | 12,965.3 | |||||||||||||||||||
Total Average Assets | $ | 58,113.3 | $ | 65,801.6 | |||||||||||||||||
Liabilities | |||||||||||||||||||||
Borrowings | |||||||||||||||||||||
Interest bearing deposits | $ | 30,534.4 | 188.6 | 1.23 | % | $ | 31,727.6 | 198.9 | 1.25 | % | |||||||||||
Borrowings(5) | 12,751.6 | 183.7 | 2.88 | % | 15,992.8 | 187.7 | 2.34 | % | |||||||||||||
Total interest-bearing liabilities | 43,286.0 | 372.3 | 1.72 | % | 47,720.4 | 386.6 | 1.62 | % | |||||||||||||
Non-interest bearing deposits | 1,402.9 | 1,086.8 | |||||||||||||||||||
Other non-interest bearing liabilities | 1,672.3 | 1,632.7 | |||||||||||||||||||
Liabilities of discontinued operation | 2,061.5 | 4,257.7 | |||||||||||||||||||
Noncontrolling interests | 0.3 | 0.5 | |||||||||||||||||||
Stockholders' equity | 9,690.3 | 11,103.5 | |||||||||||||||||||
Total Average Liabilities and Shareholders' Equity | $ | 58,113.3 | $ | 65,801.6 | |||||||||||||||||
Net revenue spread | 3.12 | % | 3.64 | % | |||||||||||||||||
Impact of non-interest bearing sources | 0.19 | % | 0.01 | % | |||||||||||||||||
Net revenue/yield on earning assets(2) | $ | 806.1 | 3.31 | % | $ | 876.2 | 3.65 | % |
(1) | Average rates are impacted by PAA accretion and amortization. |
(2) | The balance and rate presented is calculated net of average credit balances for factoring clients. |
(3) | Non-accrual loans and related income are included in the respective categories. |
(4) | Operating lease rental income is a significant source of revenue; therefore we have presented the rental revenues net of depreciation and net of maintenance and other operating lease expenses. |
(5) | See table with adjusted balances and commentary in the Net Finance Revenue section. |
1. | Total Net Revenue, Net Finance Revenue, Net Financing Margin (“NFM”), and Net Operating Lease Revenue |
Total Net Revenue and Net Operating Lease Revenue (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Total Net Revenue | |||||||||||||||||||
Interest income (GAAP) | $ | 478.2 | $ | 455.7 | $ | 478.7 | $ | 933.9 | $ | 961.6 | |||||||||
Rental income on operating leases (GAAP) | 251.2 | 251.3 | 261.0 | 502.5 | 525.1 | ||||||||||||||
Finance revenue (Noon-GAAP) | 729.4 | 707.0 | 739.7 | 1,436.4 | 1,486.7 | ||||||||||||||
Interest expense (GAAP) | (209.2 | ) | (163.1 | ) | (191.6 | ) | (372.3 | ) | (386.6 | ) | |||||||||
Depreciation on operating lease equipment (GAAP) | (77.4 | ) | (73.5 | ) | (63.1 | ) | (150.9 | ) | (124.4 | ) | |||||||||
Maintenance and other operating lease expenses (GAAP) | (53.3 | ) | (53.8 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||||
Net finance revenue (Non-GAAP) | 389.5 | 416.6 | 434.4 | 806.1 | 876.2 | ||||||||||||||
Other non-interest income (GAAP) | 84.6 | 79.1 | 99.8 | 163.7 | 184.6 | ||||||||||||||
Total net revenue (Non-GAAP) | 474.1 | 495.7 | 534.2 | 969.8 | 1,060.8 | ||||||||||||||
Average Earning Assets (Non-GAAP) | $ | 50,675.8 | $ | 46,638.9 | $ | 47,893.4 | $ | 48,672.2 | $ | 48,014.3 | |||||||||
NFM (NFR as a % of AEA) | 3.07 | % | 3.57 | % | 3.63 | % | 3.31 | % | 3.65 | % | |||||||||
Net Operating Lease Revenue | |||||||||||||||||||
Rental income on operating leases (GAAP) | $ | 251.2 | $ | 251.3 | $ | 261.0 | $ | 502.5 | $ | 525.1 | |||||||||
Depreciation on operating lease equipment (GAAP) | (77.4 | ) | (73.5 | ) | (63.1 | ) | (150.9 | ) | (124.4 | ) | |||||||||
Maintenance and other operating lease expenses (GAAP) | (53.3 | ) | (53.8 | ) | (50.6 | ) | (107.1 | ) | (99.5 | ) | |||||||||
Net operating lease revenue | $ | 120.5 | $ | 124.0 | $ | 147.3 | $ | 244.5 | $ | 301.2 | |||||||||
Net finance revenue (Non-GAAP) | $ | 389.5 | $ | 416.6 | $ | 434.4 | $ | 806.1 | $ | 876.2 | |||||||||
Noteworthy Items: | |||||||||||||||||||
Excess interest cost from Commercial Air transaction | 23.4 | — | — | 23.4 | — | ||||||||||||||
Interest on excess cash from Commercial Air transaction | (9.1 | ) | — | — | (9.1 | ) | — | ||||||||||||
NFR, excluding noteworthy items (Non-GAAP) | $ | 403.8 | $ | 416.6 | $ | 434.4 | $ | 820.4 | $ | 876.2 | |||||||||
Average Earning Assets (Non-GAAP) | $ | 50,675.8 | $ | 46,638.9 | $ | 47,893.4 | $ | 48,672.2 | $ | 48,014.3 | |||||||||
AEA adjustment for Commercial Air sale | (3,686.0 | ) | — | — | (1,876.3 | ) | — | ||||||||||||
AEA, excluding Commercial Air adjustment (Non-GAAP) | $ | 46,989.8 | $ | 46,638.9 | $ | 47,893.4 | $ | 46,795.9 | $ | 48,014.3 | |||||||||
NFM (NFR as a % of AEA) | 3.44 | % | 3.57 | % | 3.63 | % | 3.51 | % | 3.65 | % |
2. | Operating Expenses and Net Efficiency Ratio Excluding Certain Costs |
Operating Expenses Excluding Certain Costs (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Operating expenses (GAAP) | $ | (295.6 | ) | $ | (311.6 | ) | $ | (309.3 | ) | $ | (607.2 | ) | $ | (639.4 | ) | ||||
Intangible asset amortization | 6.2 | 6.2 | 6.4 | 12.4 | 12.8 | ||||||||||||||
Provision for severance and facilities exiting activities | 3.4 | 14.8 | 9.7 | 18.2 | 30.0 | ||||||||||||||
Operating expenses exclusive of restructuring costs and intangible assets amortization, and other noteworthy items (Non-GAAP) | $ | (286.0 | ) | $ | (290.6 | ) | $ | (293.2 | ) | $ | (576.6 | ) | $ | (596.6 | ) | ||||
Operating expenses (exclusive of restructuring costs and intangible assets amortization) as a % of AEA | (2.26 | )% | (2.49 | )% | (2.45 | )% | (2.37 | )% | (2.49 | )% | |||||||||
Operating expenses excluding restructuring costs and intangible asset amortization and other noteworthy items as a % of AEA | (2.43 | )% | (2.49 | )% | (2.45 | )% | (2.46 | )% | (2.49 | )% | |||||||||
Total Net Revenue (Non-GAAP) | $ | 474.1 | $ | 495.7 | $ | 534.2 | $ | 969.8 | $ | 1,060.8 | |||||||||
Net costs of excess liquidity | 14.3 | — | — | 14.3 | — | ||||||||||||||
CTA Charge | — | 8.1 | — | 8.1 | — | ||||||||||||||
Gain on sale - UK business | — | — | — | — | (24.0 | ) | |||||||||||||
Asset Impairment | — | — | — | — | 11.0 | ||||||||||||||
Liquidating Europe CTA | — | — | — | — | 3.0 | ||||||||||||||
Total Net Revenue, excluding noteworthy items (Non-GAAP) | $ | 488.4 | $ | 503.8 | $ | 534.2 | $ | 992.2 | $ | 1,050.8 | |||||||||
Net Efficiency Ratio | 60.3 | % | 58.6 | % | 54.9 | % | 59.5 | % | 56.2 | % | |||||||||
Net Efficiency Ratio excluding noteworthy items | 58.6 | % | 57.7 | % | 54.9 | % | 58.1 | % | 56.8 | % |
3. | Earning Assets and Average Earning Assets (“AEA”) |
Period End Earning Assets and Average Earning Asset Total (dollars in millions) | |||||||||||
June 30, 2017 | March 31, 2017 | December 31, 2016 | |||||||||
Loans (GAAP) | $ | 29,031.7 | $ | 29,691.4 | $ | 29,535.9 | |||||
Operating lease equipment, net (GAAP) | 6,736.0 | 7,516.2 | 7,486.1 | ||||||||
Interest bearing cash (GAAP) | 4,739.0 | 5,415.2 | 5,608.5 | ||||||||
Investment securities (GAAP) | 5,530.0 | 4,476.3 | 4,491.1 | ||||||||
Assets held for sale (GAAP) | 1,324.8 | 562.6 | 636.0 | ||||||||
Indemnification assets (GAAP) | 208.5 | 313.1 | 341.4 | ||||||||
Credit balances of factoring clients (GAAP) | (1,405.3 | ) | (1,547.1 | ) | (1,292.0 | ) | |||||
Total earning assets (Non-GAAP) | $ | 46,164.7 | $ | 46,427.7 | $ | 46,807.0 | |||||
Average Earning Assets, excluding noteworthy items (for the respective quarters) (NON-GAAP) | $ | 46,989.8 | $ | 46,638.9 | $ | 46,964.7 |
4. | Tangible Book Value, ROTCE and Tangible Book Value per Share |
Tangible Book Value (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | |||||||||||||||
Total common shareholders' equity (GAAP) | $ | 7,026.2 | $ | 10,165.2 | $ | 11,092.8 | $ | 7,026.2 | $ | 11,092.8 | |||||||||
Less: Goodwill | (625.5 | ) | (686.1 | ) | (1,044.1 | ) | (625.5 | ) | (1,044.1 | ) | |||||||||
Intangible assets | (125.4 | ) | (134.3 | ) | (154.2 | ) | (125.4 | ) | (154.2 | ) | |||||||||
Tangible book value (Non-GAAP) | 6,275.3 | 9,344.8 | 9,894.5 | 6,275.3 | 9,894.5 | ||||||||||||||
Less: Disallowed deferred tax asset | (53.5 | ) | (140.6 | ) | (845.8 | ) | (53.5 | ) | (845.8 | ) | |||||||||
Tangible common equity (Non-GAAP) | $ | 6,221.8 | $ | 9,204.2 | $ | 9,048.7 | $ | 6,221.8 | $ | 9,048.7 | |||||||||
Average tangible common equity (Non-GAAP) | $ | 8,280.4 | $ | 9,118.8 | $ | 9,077.4 | $ | 8,695.4 | $ | 8,998.2 | |||||||||
Pro forma estimated capital adjustment related to Commercial Air sale | (1,903.1 | ) | (2,975.0 | ) | (2,975.0 | ) | (2,429.7 | ) | (2,975.0 | ) | |||||||||
Average tangible common equity, pro forma for estimated capital adjustment (Non-GAAP) | $ | 6,377.3 | $ | 6,143.8 | $ | 6,102.4 | $ | 6,265.7 | $ | 6,023.2 | |||||||||
Net income (GAAP) | $ | 156.7 | $ | 179.9 | $ | 17.0 | $ | 336.6 | $ | 163.0 | |||||||||
Intangible asset amortization, after tax | 4.0 | 4.1 | 2.9 | 8.1 | 5.9 | ||||||||||||||
Non-GAAP income - for ROTCE calculation | $ | 160.7 | $ | 184.0 | $ | 19.9 | $ | 344.7 | $ | 168.9 | |||||||||
Return on average tangible common equity | 7.76 | % | 8.07 | % | 0.88 | % | 7.93 | % | 3.75 | % | |||||||||
Non-GAAP income, excluding noteworthy items | $ | 129.1 | $ | 163.2 | $ | 189.0 | $ | 292.3 | $ | 331.0 | |||||||||
Intangible asset amortization, after tax | 4.0 | 4.1 | 2.9 | 8.1 | 5.9 | ||||||||||||||
Non-GAAP income, excluding noteworthy items - for ROTCE calculation | $ | 133.1 | $ | 167.3 | $ | 191.9 | $ | 300.4 | $ | 336.9 | |||||||||
Return on average tangible common equity, excluding noteworthy items | 6.43 | % | 7.34 | % | 8.46 | % | 6.91 | % | 7.49 | % | |||||||||
Return on average tangible common equity, after noteworthy items and proforma for estimated capital adjustment | 8.35 | % | 10.89 | % | 12.58 | % | 9.59 | % | 11.19 | % | |||||||||
Income from continuing operations (GAAP) | $ | 41.2 | $ | 78.2 | $ | 88.0 | $ | 119.4 | $ | 149.0 | |||||||||
Intangible asset amortization, after tax | 4.0 | 4.1 | 2.9 | 8.1 | 5.9 | ||||||||||||||
Non-GAAP income from continuing operations - for ROTCE calculation | $ | 45.2 | $ | 82.3 | $ | 90.9 | $ | 127.5 | $ | 154.9 | |||||||||
Return on average tangible common equity, proforma for estimated capital adjustment | 2.84 | % | 5.36 | % | 5.96 | % | 4.07 | % | 5.14 | % | |||||||||
Non-GAAP income from continuing operations (from next page) | $ | 125.7 | $ | 109.5 | $ | 94.0 | $ | 235.2 | $ | 151.0 | |||||||||
Intangible asset amortization, after tax | 4.0 | 4.1 | 2.9 | 8.1 | 5.9 | ||||||||||||||
Non-GAAP income from continuing operations - for ROTCE calculation | $ | 129.7 | $ | 113.6 | $ | 96.9 | $ | 243.3 | $ | 156.9 | |||||||||
Return on average tangible common equity, after noteworthy items and proforma for estimated capital adjustment | 8.14 | % | 7.40 | % | 6.35 | % | 7.77 | % | 5.21 | % |
5. | Net income excluding noteworthy items and income from continuing operations excluding noteworthy items |
Net Income and Income from Continuing Operations, Excluding Noteworthy Items (dollars in millions, except per share data) | ||||||||||||||||||
Description | Line Item | Pre-tax Balance | Income Tax(2) | After-tax Balance | Per Share | |||||||||||||
Quarter Ended June 30, 2017 | ||||||||||||||||||
Net income | $ | 156.7 | $ | 0.85 | ||||||||||||||
Continuing Operations | Debt redemption costs | Non-interest expense | $ | 164.8 | $ | (65.2 | ) | 99.6 | 0.54 | |||||||||
Excess interest costs | Interest expense | 23.4 | (8.9 | ) | 14.5 | 0.08 | ||||||||||||
Interest on excess cash | Interest income | (9.1 | ) | 3.5 | (5.6 | ) | (0.03 | ) | ||||||||||
Resolution of legacy tax items | Benefit for income taxes | — | (19.3 | ) | (19.3 | ) | (0.11 | ) | ||||||||||
Deferred tax recognition | Benefit for income taxes | — | (6.9 | ) | (6.9 | ) | (0.04 | ) | ||||||||||
Restructuring Expenses | Operating expenses | 3.4 | (1.2 | ) | 2.2 | 0.01 | ||||||||||||
Discontinued Operations | Gain on sale - Commercial Air, net of certain expenses | (134.7 | ) | 35.0 | (99.7 | ) | (0.54 | ) | ||||||||||
Financial Freedom net settlement items & servicing rights impairment | (20.2 | ) | 7.8 | (12.4 | ) | (0.07 | ) | |||||||||||
Non-GAAP income, excluding noteworthy items(1) | $ | 129.1 | $ | 0.70 | ||||||||||||||
Income from continuing operations | $ | 41.2 | $ | 0.22 | ||||||||||||||
Continuing Operations | Debt redemption costs | Non-interest expense | $ | 164.8 | $ | (65.2 | ) | 99.6 | 0.54 | |||||||||
Excess interest costs | Interest expense | 23.4 | (8.9 | ) | 14.5 | 0.08 | ||||||||||||
Interest on excess cash | Interest income | (9.1 | ) | 3.5 | (5.6 | ) | (0.03 | ) | ||||||||||
Resolution of legacy tax items | Benefit for income taxes | — | (19.3 | ) | (19.3 | ) | (0.11 | ) | ||||||||||
Deferred tax recognition | Benefit for income taxes | — | (6.9 | ) | (6.9 | ) | (0.04 | ) | ||||||||||
Restructuring Expenses | Operating expenses | 3.4 | (1.2 | ) | 2.2 | 0.01 | ||||||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 125.7 | $ | 0.68 | ||||||||||||||
Quarter Ended March 31, 2017 | ||||||||||||||||||
Net income | $ | 179.9 | $ | 0.88 | ||||||||||||||
Continuing Operations | CTA Charge | Other non-interest income | $ | 8.1 | $ | (1.3 | ) | 6.8 | 0.03 | |||||||||
Restructuring Expenses | Operating expenses | 14.8 | (4.4 | ) | 10.4 | 0.05 | ||||||||||||
Entity Restructuring | Provision for income taxes | — | 14.0 | 14.0 | 0.07 | |||||||||||||
Discontinued Operations | Suspended Depreciation | (113.0 | ) | 44.0 | (69.0 | ) | (0.34 | ) | ||||||||||
Secured Debt Paydown | 34.0 | — | 34.0 | 0.17 | ||||||||||||||
Gain on sale - TC CIT joint venture | (14.0 | ) | 1.0 | (13.0 | ) | (0.06 | ) | |||||||||||
Non-GAAP income, excluding noteworthy items(1) | $ | 163.1 | $ | 0.80 | ||||||||||||||
Income from continuing operations | $ | 78.2 | $ | 0.38 | ||||||||||||||
Continuing Operations | CTA Charge | Other non-interest income | $ | 8.1 | $ | (1.3 | ) | 6.8 | 0.03 | |||||||||
Restructuring Expenses | Operating expenses | 14.8 | (4.4 | ) | 10.4 | 0.05 | ||||||||||||
Entity Restructuring | Provision for income taxes | — | 14.0 | 14.0 | 0.07 | |||||||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 109.4 | $ | 0.54 | ||||||||||||||
Net Income and Income from Continuing Operations, Excluding Noteworthy Items (dollars in millions, except per share data) | ||||||||||||||||||
Description | Line Item | Pre-tax Balance | Income Tax(2) | After-tax Balance | Per Share | |||||||||||||
Quarter Ended June 30, 2016 | ||||||||||||||||||
Net income | $ | 17.0 | $ | 0.08 | ||||||||||||||
Continuing Operations | Restructuring Expenses | Operating expenses | $ | 9.7 | $ | (3.7 | ) | 6.0 | 0.03 | |||||||||
Discontinued Operations | Financial Freedom interest curtailment reserve | 230.0 | (67.0 | ) | 163.0 | 0.81 | ||||||||||||
Business Air goodwill impairment | 4.2 | (1.6 | ) | 2.6 | 0.01 | |||||||||||||
Non-GAAP income, excluding noteworthy items(1) | $ | 188.6 | $ | 0.93 | ||||||||||||||
Income from continuing operations | $ | 88.0 | $ | 0.43 | ||||||||||||||
Continuing Operations | Restructuring Expenses | Operating expenses | $ | 9.7 | $ | (3.7 | ) | 6.0 | 0.03 | |||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 94.0 | $ | 0.46 | ||||||||||||||
Six Months Ended June 30, 2017 | ||||||||||||||||||
Net income | $ | 336.6 | $ | 1.74 | ||||||||||||||
Continuing Operations | Debt redemption costs | Non-interest expense | $ | 164.8 | $ | (65.2 | ) | 99.6 | 0.51 | |||||||||
Excess interest costs | Interest expense | 23.4 | (8.9 | ) | 14.5 | 0.07 | ||||||||||||
CTA Charge | Other non-interest income | 8.1 | (1.3 | ) | 6.8 | 0.04 | ||||||||||||
Entity Restructuring | Provision for income taxes | — | 14.0 | 14.0 | 0.07 | |||||||||||||
Resolution of legacy tax items | Benefit for income taxes | — | (19.3 | ) | (19.3 | ) | (0.10 | ) | ||||||||||
Deferred tax recognition | Benefit for income taxes | — | (6.9 | ) | (6.9 | ) | (0.04 | ) | ||||||||||
Interest on excess cash | Interest income | (9.1 | ) | 3.5 | (5.6 | ) | (0.03 | ) | ||||||||||
Restructuring Expenses | Operating expenses | 18.2 | (5.6 | ) | 12.6 | 0.07 | ||||||||||||
Discontinued Operations | Gain on sale - Commercial Air, net of certain expenses | (134.7 | ) | 35.0 | (99.7 | ) | (0.52 | ) | ||||||||||
Financial Freedom net settlement items & servicing rights impairment | (20.2 | ) | 7.8 | (12.4 | ) | (0.06 | ) | |||||||||||
Suspended Depreciation | (113.0 | ) | 44.0 | (69.0 | ) | (0.36 | ) | |||||||||||
Secured Debt Paydown | 34.0 | — | 34.0 | 0.18 | ||||||||||||||
Gain on sale - TC CIT joint venture | (14.0 | ) | 1.0 | (13.0 | ) | (0.07 | ) | |||||||||||
Non-GAAP income, excluding noteworthy items(1) | $ | 292.2 | $ | 1.51 | ||||||||||||||
Income from continuing operations | $ | 119.4 | $ | 0.62 | ||||||||||||||
Continuing Operations | Debt redemption costs | Non-interest expense | $ | 164.8 | $ | (65.2 | ) | 99.6 | 0.51 | |||||||||
Excess interest costs | Interest expense | 23.4 | (8.9 | ) | 14.5 | 0.07 | ||||||||||||
CTA Charge | Other non-interest income | 8.1 | (1.3 | ) | 6.8 | 0.04 | ||||||||||||
Entity Restructuring | Provision for income taxes | — | 14.0 | 14.0 | 0.07 | |||||||||||||
Resolution of legacy tax items | Benefit for income taxes | — | (19.3 | ) | (19.3 | ) | (0.10 | ) | ||||||||||
Deferred tax recognition | Benefit for income taxes | — | (6.9 | ) | (6.9 | ) | (0.04 | ) | ||||||||||
Interest on excess cash | Interest income | (9.1 | ) | 3.5 | (5.6 | ) | (0.03 | ) | ||||||||||
Restructuring Expenses | Operating expenses | 18.2 | (5.6 | ) | 12.6 | 0.07 | ||||||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 235.1 | $ | 1.22 | ||||||||||||||
Six Months Ended June 30, 2016 | ||||||||||||||||||
Net income | $ | 163.0 | $ | 0.81 | ||||||||||||||
Continuing Operations | Restructuring Expenses | Operating expenses | $ | 30.0 | $ | (11.5 | ) | 18.5 | 0.09 | |||||||||
Gain on Sale - UK | Other Income | (23.5 | ) | 8.2 | (15.3 | ) | (0.08 | ) | ||||||||||
Discrete Tax Benefit | Benefit for income taxes | — | (13.0 | ) | (13.0 | ) | (0.06 | ) | ||||||||||
Asset Impairment | Other Income | 11.0 | (2.8 | ) | 8.2 | 0.04 | ||||||||||||
Liquidating Europe CTA | Other Income | 3.3 | — | 3.3 | 0.02 | |||||||||||||
Discontinued Operations | Financial Freedom interest curtailment reserve | 230.0 | (67.0 | ) | 163.0 | 0.81 | ||||||||||||
Business Air goodwill impairment | 4.2 | (1.6 | ) | 2.6 | 0.01 | |||||||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 330.3 | $ | 1.63 | ||||||||||||||
Income from continuing operations | $ | 149.0 | $ | 0.74 | ||||||||||||||
Continuing Operations | Restructuring Expenses | Operating expenses | $ | 30.0 | $ | (11.5 | ) | 18.5 | 0.09 | |||||||||
Gain on Sale - UK | Other Income | (23.5 | ) | 8.2 | (15.3 | ) | (0.08 | ) | ||||||||||
Discrete Tax Benefit | Benefit for income taxes | — | (13.0 | ) | (13.0 | ) | (0.06 | ) | ||||||||||
Asset Impairment | Other Income | 11.0 | (2.8 | ) | 8.2 | 0.04 | ||||||||||||
Liquidating Europe CTA | Other Income | 3.3 | — | 3.3 | 0.02 | |||||||||||||
Non-GAAP income from continuing operations, excluding noteworthy items(1) | $ | 150.7 | $ | 0.74 |
(1) | Items may not sum due to rounding. |
(2) | Income tax rates vary depending on the specific item and the entity location in which it is recorded. |
Effective Tax Rate Reconciliation (dollars in millions) | |||||||||||||||||||
Quarters Ended | Six Months Ended | ||||||||||||||||||
Effective Tax Rate Reconciliation | June 30, 2017 | March 31, 2017 | June 30, 2016 | June 30, 2017 | June 30, 2016 | ||||||||||||||
(Provision) benefit for income taxes - GAAP | $ | 31.9 | $ | (56.2 | ) | $ | (111.2 | ) | $ | (24.3 | ) | $ | (155.6 | ) | |||||
Income tax discrete items | (93.4 | ) | 11.3 | 3.6 | (82.1 | ) | (7.4 | ) | |||||||||||
Provision for income taxes, before discrete tax items - Non-GAAP | $ | (61.5 | ) | $ | (44.9 | ) | $ | (107.6 | ) | $ | (106.4 | ) | $ | (163.0 | ) | ||||
Income from continuing operations before provision for income taxes - GAAP | $ | 9.3 | $ | 134.4 | $ | 199.2 | $ | 143.7 | $ | 304.6 | |||||||||
Adjustments to pretax income | 165.4 | 1.8 | — | 164.8 | — | ||||||||||||||
Adjusted income from continuing operations before provision for income taxes - Non-GAAP | $ | 174.7 | $ | 136.2 | $ | 199.2 | $ | 308.5 | $ | 304.6 | |||||||||
Effective tax rate - GAAP | (343.0 | )% | 41.8 | % | 55.8 | % | 16.9 | % | 51.1 | % | |||||||||
Effective tax rate, before discrete items - Non-GAAP | 35.2 | % | 33.0 | % | 54.0 | % | 34.5 | % | 53.5 | % |
7. | Regulatory |
• | our liquidity risk and capital management, including our capital plan, leverage, capital ratios, and credit ratings, our liquidity plan, and our plans and the potential transactions designed to enhance our liquidity and capital, to repay secured and unsecured debt, to issue qualifying capital instruments, including Tier 1 qualifying preferred stock, and for a return of capital, |
• | our plans to change our funding mix, to access new sources of funding, and to broaden our use of deposit taking capabilities, including increasing our level of commercial deposits and expanding our treasury management services, |
• | our pending or potential acquisition and disposition plans, and the integration and restructuring risks inherent in such acquisitions, including our proposed sale of our Financial Freedom reverse mortgage business and our Business Air loan portfolio, |
• | our credit risk management and credit quality, |
• | our asset/liability risk management, |
• | our funding, borrowing costs and net finance revenue, |
• | our operational risks, including risk of operational errors, failure of operational controls, success of systems enhancements and expansion of risk management and control functions, |
• | our mix of portfolio asset classes, including changes resulting from growth initiatives, new business initiatives, new products, acquisitions and divestitures, new business and customer retention, |
• | our legal risks, including the enforceability of our agreements, the impact of legal proceedings, and the impact of changes in laws and regulations, |
• | our growth rates, and |
• | our commitments to extend credit or purchase equipment. |
• | risks inherent in deposit funding, including reducing reliance on brokered deposits, increasing commercial deposits and savings accounts, and expanding treasury management services, |
• | risks inherent in capital markets, including liquidity, changes in market interest rates and quality spreads, and our access to secured and unsecured debt and asset-backed securitization markets, |
• | risks inherent in a return of capital, including risks related to obtaining regulatory approval, the nature and allocation among different methods of returning capital, and the amount and timing of any capital return, |
• | risks of actual or perceived economic slowdown, downturn or recession, including slowdown in customer demand for credit or increases in non-accrual loans or default rates, |
• | industry cycles and trends, including in oil and gas, power and energy, telecommunications, information technology, and commercial and residential real estate. |
• | uncertainties associated with risk management, including evaluating credit, adequacy of reserves for credit losses, prepayment risk, asset/liability risk, and interest rate and currency risks, |
• | risks of implementing new processes, procedures, and systems, including those required to strengthen internal controls, improve data quality, and reliability, or comply with the additional laws and regulations applicable to systemically important financial institutions, such as the CCAR process, enhanced prudential standards, and Basel III, |
• | risks associated with the value and recoverability of leased equipment and related lease residual values, including railcars, telecommunications towers, technology and office equipment, information technology equipment, including data centers, and large and small industrial, medical, and transportation equipment, |
• | risks of failing to achieve the projected revenue growth from new business initiatives or the projected expense reductions from efficiency improvements, |
• | application of goodwill accounting or fair value accounting in volatile markets, |
• | regulatory changes and developments, including changes in laws or regulations governing our business and operations, or affecting our assets, including our operating lease equipment or changes in the regulatory environment, whether due to events or factors specific to CIT, or other large multi-national or regional banks, or the industry in general, |
• | risks associated with dispositions of businesses or asset portfolios, including how to replace the income associated with such businesses or asset portfolios and the risk of residual liabilities from such businesses or portfolios, |
• | risks associated with acquisitions of businesses or asset portfolios, including integrating and reducing duplication in personnel, policies, internal controls, and systems. |
1. | Home Equity Conversion Mortgages (“HECM”) Interest Curtailment Reserve: |
a. | Enhancing the process used to identify and interpret regulatory changes; |
b. | Strengthening controls over the model; |
c. | Improving loan data accuracy; and |
d. | Simplifying the reserve estimation process and improving governance, controls and documentation over the reserving process. |
2. | Information Technology General Controls (“ITGCs”): |
a. | Change Management: |
i. | Ensuring financially relevant applications and key reports used by management are subject to consistent controls for initiation, testing and approval of change activities; and |
ii. | Reducing or eliminating access that allows direct changes to data and programs in the company’s production environment. Where such access is required, enhancing existing monitoring controls to ensure activity is reviewed and appropriately authorized. |
b. | Logical Access: |
i. | Assessing and enhancing logical access processes, tools and controls. |
c. | Computer Operations: |
i. | Developing and maintaining a comprehensive inventory of all key financial system interfaces and job schedulers used in the Company, and implementing the requisite controls for each. |
Total Number of Shares Purchased | Average Price Paid Per Share | Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs | Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs | |||||
April 1 - 30, 2017 | — | $ | — | |||||
May 1 - 31, 2017 | 57,291,666 | $ | 48.00 | 57,291,666 | ||||
June 1 - 30, 2017 | 10,071,739 | $ | 46.98 | 10,071,739 | ||||
Total Purchases | 67,363,405 | |||||||
(a) | Exhibits |
2.1 | Agreement and Plan of Merger, by and among CIT Group Inc., IMB HoldCo LLC, Carbon Merger Sub LLC and JCF III HoldCo I L.P., dated as of July 21, 2014 (incorporated by reference to Exhibit 2.1 to Form 8-K filed July 25, 2014). | ||
2.2 | Amendment No. 1, dated as of July 21, 2015, to the Agreement and Plan of Merger, by and among CIT Group Inc., IMB HoldCo I L.P., Carbon Merger Sub LLC and JCF III HoldCo I L.P., dated as of July 21, 2014 (incorporated by reference to Exhibit 2.1 to Form 8-K filed July 27, 2015). | ||
3.1 | Fourth Restated Certificate of Incorporation of the Company, as filed with the Office of the Secretary of State of the State of Delaware on May 17, 2016 (incorporated by reference to Exhibit 3.1 to Form 8-K filed May 17, 2016). | ||
3.2 | Amended and Restated By-laws of the Company, as amended through May 15, 2016 (incorporated by reference to Exhibit 3.2 to Form 8-K filed May 17, 2016). | ||
3.3 | Certificate of Designation of Fixed-to-Floating Rate Non-Cumulative Perpetual Preferred Stock, Series A of CIT Group Inc., dated June 6, 2017 (incorporated by reference to Exhibit 3.1 to Form 8-K filed June 7, 2017). | ||
4.1 | Indenture, dated as of January 20, 2006, between CIT Group Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank N.A.) for the issuance of senior debt securities (incorporated by reference to Exhibit 4.3 to Form S-3 filed January 20, 2006). | ||
4.2 | First Supplemental Indenture, dated as of February 13, 2007, between CIT Group Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank N.A.) for the issuance of senior debt securities (incorporated by reference to Exhibit 4.1 to Form 8-K filed on February 13, 2007). | ||
4.3 | Third Supplemental Indenture, dated as of October 1, 2009, between CIT Group Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank N.A.) relating to senior debt securities (incorporated by reference to Exhibit 4.4 to Form 8-K filed on October 7, 2009). | ||
4.4 | Fourth Supplemental Indenture, dated as of October 16, 2009, between CIT Group Inc. and The Bank of New York Mellon (as successor to JPMorgan Chase Bank N.A.) relating to senior debt securities (incorporated by reference to Exhibit 4.1 to Form 8-K filed October 19, 2009). |
4.5 | Indenture, dated as of March 30, 2011, between CIT Group Inc. and Deutsche Bank Trust Company Americas, as trustee (incorporated by reference to Exhibit 4.1 to Form 8-K filed June 30, 2011). | ||
4.6 | First Supplemental Indenture, dated as of March 30, 2011, between CIT Group Inc., the Guarantors named therein, and Deutsche Bank Trust Company Americas, as trustee (including the Form of 5.250% Note due 2014 and the Form of 6.625% Note due 2018) (incorporated by reference to Exhibit 4.2 to Form 8-K filed June 30, 2011). |
4.7 | Third Supplemental Indenture, dated as of February 7, 2012, between CIT Group Inc., the Guarantors named therein, and Deutsche Bank Trust Company Americas, as trustee (including the Form of Notes) (incorporated by reference to Exhibit 4.4 of Form 8-K dated February 13, 2012). | ||
4.8 | Indenture, dated as of March 15, 2012, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (incorporated by reference to Exhibit 4.1 of Form 8-K filed March 16, 2012). | ||
4.9 | First Supplemental Indenture, dated as of March 15, 2012, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 5.25% Senior Unsecured Note due 2018) (incorporated by reference to Exhibit 4.2 of Form 8-K filed March 16, 2012). |
4.10 | Second Supplemental Indenture, dated as of May 4, 2012, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 5.000% Senior Unsecured Note due 2017 and the Form of 5.375% Senior Unsecured Note due 2020) (incorporated by reference to Exhibit 4.2 of Form 8-K filed May 4, 2012). | ||
4.11 | Third Supplemental Indenture, dated as of August 3, 2012, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 4.25% Senior Unsecured Note due 2017 and the Form of 5.00% Senior Unsecured Note due 2022) (incorporated by reference to Exhibit 4.2 to Form 8-K filed August 3, 2012). | ||
4.12 | Fourth Supplemental Indenture, dated as of August 1, 2013, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 5.00% Senior Unsecured Note due 2023) (incorporated by reference to Exhibit 4.2 to Form 8-K filed August 1, 2013). | ||
4.13 | Fifth Supplemental Indenture, dated as of February 19, 2014, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 3.875% Senior Unsecured Note due 2019) (incorporated by reference to Exhibit 4.1 to Form 8-K filed February 19, 2014. | ||
4.14 | Sixth Supplemental Indenture, dated as of December 23, 2016, among CIT Group Inc., Wilmington Trust, National Association, as trustee, and Deutsche Bank Trust Company Americas, as paying agent, security registrar and authenticating agent (including the Form of 5.000% Senior Unsecured Note due 2018) (incorporated by reference to Exhibit 4.1 to Form 8-K filed December 23, 2016). | ||
4.15 | Second Amended and Restated Revolving Credit and Guaranty Agreement, dated as of February 17, 2016, as amended by Amendment No. 1 on February 27, 2017, among CIT Group Inc., certain subsidiaries of CIT Group Inc., as Guarantors, the Lenders party thereto from time to time and Bank of America, N.A., as Administrative Agent and L/C Issuer (incorporated by reference to Exhibit 10.1 to Form 8-K filed February 27, 2017). | ||
10.1* | CIT Group Inc. Omnibus Incentive Plan (incorporated by reference to Exhibit 4.1 to Form S-8 filed September 27, 2016). | ||
10.2* | CIT Group Inc. Supplemental Retirement Plan (As Amended and Restated Effective as of January 1, 2008) (incorporated by reference to Exhibit 10.27 to Form 10-Q filed May 12, 2008). | ||
10.3* | CIT Group Inc. Supplemental Savings Plan (As Amended and Restated Effective as of January 1, 2008) (incorporated by reference to Exhibit 10.28 to Form 10-Q filed May 12, 2008). | ||
10.4* | New Executive Retirement Plan of CIT Group Inc. (As Amended and Restated as of January 1, 2008) (incorporated by reference to Exhibit 10.29 to Form 10-Q filed May 12, 2008). |
10.5* | Form of CIT Group Inc. Long-term Incentive Plan Stock Option Award Agreement (One Year Vesting) (incorporated by reference to Exhibit 10.35 to Form 10-Q filed August 9, 2010). | ||
10.6* | Form of CIT Group Inc. Long-term Incentive Plan Stock Option Award Agreement (Three Year Vesting) (incorporated by reference to Exhibit 10.36 to Form 10-Q filed August 9, 2010). | ||
10.7* | Form of CIT Group Inc. Long-term Incentive Plan Restricted Stock Unit Director Award Agreement (Initial Grant) (incorporated by reference to Exhibit 10.39 to Form 10-Q filed August 9, 2010). | ||
10.8* | Form of CIT Group Inc. Long-term Incentive Plan Restricted Stock Unit Director Award Agreement (Annual Grant) (incorporated by reference to Exhibit 10.40 to Form 10-Q filed August 9, 2010). | ||
10.9** | Amended and Restated Confirmation, dated June 28, 2012, between CIT TRS Funding B.V. and Goldman Sachs International, and Credit Support Annex and ISDA Master Agreement and Schedule, each dated October 26, 2011, between CIT TRS Funding B.V. and Goldman Sachs International, evidencing a $625 billion securities based financing facility (incorporated by reference to Exhibit 10.32 to Form 10-Q filed August 9, 2012). | ||
10.10* | CIT Employee Severance Plan (Effective as of November 6, 2013) (incorporated by reference to Exhibit 10.37 in Form 10-Q filed November 6, 2013). | ||
10.11 | Stockholders Agreement, by and among CIT Group Inc. and the parties listed on the signature pages thereto, dated as of July 21, 2014 (incorporated by reference to Exhibit 10.1 to Form 8-K filed July 25, 2014). | ||
10.12* | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (2013) (incorporated by reference to Exhibit 10.30 to Form 10-K filed February 20, 2015). | ||
10.13* | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (2013) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10.31 to Form 10-K filed February 20, 2015). | ||
10.14* | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (2014) (incorporated by reference to Exhibit 10.32 to Form 10-K filed February 20, 2015). | ||
10.15* | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (Executives with Employment Agreements) (2014) (incorporated by reference to Exhibit 10.33 to Form 10-K filed February 20, 2015). |
10.16* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2014) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10.32 to Form 10-Q filed August 5, 2015). | |
10.17* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2014) (incorporated by reference to Exhibit 10.33 to Form 10-Q filed August 5, 2015). | |
10.18* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2015) (with ROTCE and Credit Provision Performance Measures) (incorporated by reference to Exhibit 10.34 to Form 10-Q filed August 5, 2015). | |
10.19* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2015) (with ROTCE and Credit Provision Performance Measures) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10.35 to Form 10-Q filed August 5, 2015). | |
10.20* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2015) (with Average Earnings per Share and Average Pre-Tax Return on Assets Performance Measures) (incorporated by reference to Exhibit 10.36 to Form 10-Q filed August 5, 2015). | |
10.21* | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2015) (with Average Earnings per Share and Average Pre-Tax Return on Assets Performance Measures) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10.37 to Form 10-Q filed August 5, 2015). | |
10.22* | Offer Letter, dated October 27, 2015, between CIT Group Inc. and Ellen R. Alemany, including Attached Exhibits. (incorporated by reference to Exhibit 10.39 to Form 10-Q filed November 13, 2015). | |
10.23 | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2016) (with ROTCE and Credit Provision Performance Measures) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10-36 to Form 10-K filed on March 16, 2017). | |
10.24 | Form of CIT Group Inc. Long-Term Incentive Plan Performance Share Unit Award Agreement (2016) (with ROTCE and Credit Provision Performance Measures) (incorporated by reference to Exhibit 10-37 to Form 10-K filed on March 16, 2017). | |
10.25 | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (2016) (with Performance Based Vesting) (incorporated by reference to Exhibit 10-38 to Form 10-K filed on March 16, 2017). | |
10.26 | Form of CIT Group Inc. Long-Term Incentive Plan Restricted Stock Unit Award Agreement (2016) (with Performance Based Vesting) (Executives with Employment Agreements) (incorporated by reference to Exhibit 10-39 to Form 10-K filed on March 16, 2017). | |
10.27 | Form of CIT Group Inc. Omnibus Incentive Plan Performance Share Unit Award Agreement (2016) (with ROTCE and Credit Provision Performance Measures) (incorporated by reference to Exhibit 10-40 to Form 10-K filed on March 16, 2017). | |
10.28 | Form of CIT Group Inc. Omnibus Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (2016) (incorporated by reference to Exhibit 10-41 to Form 10-K filed on March 16, 2017). | |
10.29 | CIT Employee Severance Plan (As Amended and Restated Effective January 1, 2017) (incorporated by reference to Exhibit 10.40 to Form 10-Q filed November 9, 2016). | |
10.30 | Form of CIT Group Inc. Omnibus Incentive Plan Restricted Stock Unit Director Award Agreement (Three Year Vesting) (incorporated by reference to Exhibit 10-43 to Form 10-K filed on March 16, 2017). | |
10.31 | Form of CIT Group Inc. Omnibus Incentive Plan Performance Share Unit Award Agreement (2017) (with ROTCE Performance Measure and TSR Modifier) (incorporated by reference to Exhibit 10.39 to Form 10-Q filed May 8, 2017). | |
10.32 | Form of CIT Group Inc. Omnibus Incentive Plan Restricted Stock Unit Award Agreement (with Performance Based Vesting) (2017) (incorporated by reference to Exhibit 10.40 to Form 10-Q filed May 8, 2017). | |
12.1 | CIT Group Inc. and Subsidiaries Computation of Ratio of Earnings to Fixed Charges. | |
31.1 | Certification of Ellen R. Alemany pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Commission, as promulgated pursuant to Section 13(a) of the Securities Exchange Act and Section 302 of the Sarbanes-Oxley Act of 2002. | |
31.2 | Certification of John Fawcett pursuant to Rules 13a-14(a) and 15d-14(a) of the Securities Exchange Commission, as promulgated pursuant to Section 13(a) of the Securities Exchange Act and Section 302 of the Sarbanes-Oxley Act of 2002. |
32.1*** | Certification of Ellen R. Alemany pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
32.2*** | Certification of John Fawcett pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. | |
101.INS | XBRL Instance Document (Includes the following financial information included in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Statements of Operations, (ii) the Consolidated Balance Sheets, (iii) the Consolidated Statements of Changes in Stockholders’ Equity and Comprehensive Income, (iv) the Consolidated Statements of Cash Flows, and (v) Notes to Consolidated Financial Statements.) | |
101.SCH | XBRL Taxonomy Extension Schema Document. | |
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document. | |
101.LAB | XBRL Taxonomy Extension Label Linkbase Document. | |
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document. | |
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document. |
* | Indicates a management contract or compensatory plan or arrangement. |
** | Portions of this exhibit have been omitted and filed separately with the Securities and Exchange Commission as part of an application for granting confidential treatment pursuant to the Securities Exchange Act of 1934, as amended. |
*** | This information is furnished and not filed for purposes of Section 18 of the Securities Exchange Act of 1934 and is not incorporated by reference into any filing under the Securities Act of 1933. |
August 7, 2017 | CIT GROUP INC. |
/s/ John Fawcett | |
John Fawcett | |
Executive Vice President and Chief Financial Officer | |
/s/ Edward K. Sperling | |
Edward K. Sperling | |
Executive Vice President and Controller |