Attached files
file | filename |
---|---|
8-K - TRUIST FINANCIAL CORP | earnings8k.htm |
EX-99.1 - TRUIST FINANCIAL CORP | exhibit991.htm |
Exhibit 99.2
BB&T Corporation
Quarterly Performance Summary
Third Quarter 2009
BB&T Corporation Quarterly Performance Summary Table of Contents |
|
BB&T Corporation Financial Highlights (Dollars in millions, except per share data, shares in thousands) |
|
Quarter Ended | Year-to-Date | ||||||||||||||||||||
September 30 | % | September 30 | % | ||||||||||||||||||
2009 | 2008 | Change | 2009 | 2008 | Change | ||||||||||||||||
Summary Income Statement | |||||||||||||||||||||
Interest income | $ | 1,776 | $ | 1,821 | (2.5 | ) % | $ | 5,155 | $ | 5,556 | (7.2 | ) % | |||||||||
Interest expense | 509 | 712 | (28.5 | ) | 1,547 | 2,323 | (33.4 | ) | |||||||||||||
Net interest income - taxable equivalent | 1,267 | 1,109 | 14.2 | 3,608 | 3,233 | 11.6 | |||||||||||||||
Less: Taxable-equivalent adjustment | 30 | 21 | 42.9 | 87 | 60 | 45.0 | |||||||||||||||
Net interest income | 1,237 | 1,088 | 13.7 | 3,521 | 3,173 | 11.0 | |||||||||||||||
Provision for credit losses | 709 | 364 | 94.8 | 2,086 | 917 | 127.5 | |||||||||||||||
Net interest income after provision for credit losses | 528 | 724 | (27.1 | ) | 1,435 | 2,256 | (36.4 | ) | |||||||||||||
Noninterest income | 940 | 792 | 18.7 | 2,964 | 2,390 | 24.0 | |||||||||||||||
Noninterest expense | 1,320 | 1,005 | 31.3 | 3,570 | 2,899 | 23.1 | |||||||||||||||
Income before income taxes | 148 | 511 | (71.0 | ) | 829 | 1,747 | (52.5 | ) | |||||||||||||
Provision for income taxes | (9 | ) | 149 | (106.0 | ) | 146 | 525 | (72.2 | ) | ||||||||||||
Net income | 157 | 362 | (56.6 | ) | 683 | 1,222 | (44.1 | ) | |||||||||||||
Noncontrolling interest | 5 | 4 | 25.0 | 15 | 8 | 87.5 | |||||||||||||||
Dividends and accretion on preferred stock | - | - | - | 124 | - | 100.0 | |||||||||||||||
Net income available to common shareholders | 152 | 358 | (57.5 | ) | 544 | 1,214 | (55.2 | ) | |||||||||||||
Per Common Share Data | |||||||||||||||||||||
Earnings | |||||||||||||||||||||
Basic | $ | .23 | $ | .65 | (64.6 | ) % | $ | .89 | $ | 2.22 | (59.9 | ) % | |||||||||
Diluted | .23 | .65 | (64.6 | ) | .88 | 2.20 | (60.0 | ) | |||||||||||||
Cash dividends paid | .15 | .47 | (68.1 | ) | 1.09 | 1.39 | (21.6 | ) | |||||||||||||
Book value | 23.41 | 23.42 | (0.0 | ) | 23.41 | 23.42 | (0.0 | ) | |||||||||||||
Tangible book value (1) | 14.10 | 13.81 | 2.1 | 14.10 | 13.81 | 2.1 | |||||||||||||||
End of period shares outstanding (in thousands) | 687,446 | 552,259 | 24.5 | 687,446 | 552,259 | 24.5 | |||||||||||||||
Weighted average shares (in thousands) | |||||||||||||||||||||
Basic | 665,408 | 549,761 | 21.0 | 609,698 | 547,543 | 11.4 | |||||||||||||||
Diluted | 672,457 | 553,544 | 21.5 | 615,307 | 551,144 | 11.6 | |||||||||||||||
Performance Ratios | |||||||||||||||||||||
Return on average assets | .40 | % | 1.05 | % | .60 | % | 1.21 | % | |||||||||||||
Return on average common shareholders' equity | 3.90 | 10.86 | 5.09 | 12.46 | |||||||||||||||||
Net interest margin - taxable equivalent | 3.68 | 3.66 | 3.61 | 3.61 | |||||||||||||||||
Fee income ratio (2) | 41.8 | 41.4 | 43.4 | 40.9 | |||||||||||||||||
Efficiency ratio (2) | 52.0 | 50.4 | 50.2 | 51.3 | |||||||||||||||||
Credit Quality (including covered loans and foreclosed property) | |||||||||||||||||||||
Nonperforming assets | $ | 4,103 | $ | 1,638 | $ | 4,103 | $ | 1,638 | |||||||||||||
Nonperforming assets as a percentage of: | |||||||||||||||||||||
Total assets | 2.48 | % | 1.20 | % | 2.48 | % | 1.20 | % | |||||||||||||
Loans and leases plus foreclosed property | 3.78 | 1.69 | 3.78 | 1.69 | |||||||||||||||||
Net charge-offs as a percentage of average | |||||||||||||||||||||
loans and leases | 1.71 | 1.00 | 1.70 | .76 | |||||||||||||||||
Allowance for loan and lease losses as a percentage | |||||||||||||||||||||
of loans and leases held for investment | 2.29 | 1.45 | 2.29 | 1.45 | |||||||||||||||||
Ratio of allowance for loan and lease losses to | |||||||||||||||||||||
nonperforming loans and leases | .92 | X | 1.15 | X | .92 | X | 1.15 | X | |||||||||||||
Average Balances | |||||||||||||||||||||
Total assets | $ | 157,451 | $ | 136,933 | 15.0 | % | $ | 151,969 | $ | 135,311 | 12.3 | % | |||||||||
Investment securities | 32,599 | 24,083 | 35.4 | 31,503 | 23,800 | 32.4 | |||||||||||||||
Loans and leases | 103,334 | 95,943 | 7.7 | 100,892 | 94,514 | 6.7 | |||||||||||||||
Deposits | 107,310 | 90,021 | 19.2 | 98,592 | 87,772 | 12.3 | |||||||||||||||
Client deposits | 96,349 | 80,236 | 20.1 | 88,848 | 78,065 | 13.8 | |||||||||||||||
Shareholders' equity | 15,537 | 13,176 | 17.9 | 16,206 | 13,052 | 24.2 | |||||||||||||||
Period-End Balances | |||||||||||||||||||||
Total assets | $ | 165,328 | $ | 137,041 | 20.6 | % | $ | 165,328 | $ | 137,041 | 20.6 | % | |||||||||
Investment securities | 34,819 | 21,082 | 65.2 | 34,819 | 21,082 | 65.2 | |||||||||||||||
Loans and leases | 107,027 | 96,682 | 10.7 | 107,027 | 96,682 | 10.7 | |||||||||||||||
Deposits | 114,510 | 88,387 | 29.6 | 114,510 | 88,387 | 29.6 | |||||||||||||||
Client deposits | 103,725 | 80,028 | 29.6 | 103,725 | 80,028 | 29.6 | |||||||||||||||
Shareholders' equity | 16,142 | 12,980 | 24.4 | 16,142 | 12,980 | 24.4 | |||||||||||||||
Capital Ratios (3) | |||||||||||||||||||||
Risk-based | |||||||||||||||||||||
Tier 1 | 11.1 | % | 9.4 | % | 11.1 | % | 9.4 | % | |||||||||||||
Total | 15.6 | 14.4 | 15.6 | 14.4 | |||||||||||||||||
Leverage | 8.5 | 7.6 | 8.5 | 7.6 | |||||||||||||||||
Tangible common equity (1) | 6.1 | 5.8 | 6.1 | 5.8 | |||||||||||||||||
Tier 1 common equity to risk-weighted assets (1) | 8.4 | 7.2 | 8.4 | 7.2 |
Note: Applicable ratios are annualized. | ||
(1 | ) | Tangible common equity and Tier 1 common equity ratios are Non-GAAP measures. BB&T uses the Tier 1 common equity definition used in the SCAP assessment to calculate these ratios. See the calculations and management's reasons for using these measures on page 18 of this supplement. |
(2 | ) | Excludes securities gains (losses), foreclosed property expense, amortization of intangible assets and other selected items as detailed on page 20 of this supplement. See Non-GAAP reconciliations. |
(3 | ) | Current quarter regulatory capital information is preliminary. |
3
BB&T Corporation Financial Highlights - Five Quarter Trend (Dollars in millions, except per share data, shares in thousands) |
|
Quarter Ended | ||||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | ||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||
Summary Income Statement | ||||||||||||||||
Interest income | $ | 1,776 | $ | 1,670 | $ | 1,709 | $ | 1,757 | $ | 1,821 | ||||||
Interest expense | 509 | 503 | 535 | 669 | 712 | |||||||||||
Net interest income - taxable equivalent | 1,267 | 1,167 | 1,174 | 1,088 | 1,109 | |||||||||||
Less: Taxable-equivalent adjustment | 30 | 29 | 28 | 23 | 21 | |||||||||||
Net interest income | 1,237 | 1,138 | 1,146 | 1,065 | 1,088 | |||||||||||
Provision for credit losses | 709 | 701 | 676 | 528 | 364 | |||||||||||
Net interest income after provision for credit losses | 528 | 437 | 470 | 537 | 724 | |||||||||||
Noninterest income | 940 | 993 | 1,031 | 807 | 792 | |||||||||||
Noninterest expense | 1,320 | 1,181 | 1,069 | 1,012 | 1,005 | |||||||||||
Income before income taxes | 148 | 249 | 432 | 332 | 511 | |||||||||||
Provision for income taxes | (9 | ) | 41 | 114 | 25 | 149 | ||||||||||
Net income | 157 | 208 | 318 | 307 | 362 | |||||||||||
Noncontrolling interest | 5 | 4 | 6 | 2 | 4 | |||||||||||
Dividends and accretion on preferred stock | - | 83 | 41 | 21 | - | |||||||||||
Net income available to common shareholders | 152 | 121 | 271 | 284 | 358 | |||||||||||
Per Common Share Data | ||||||||||||||||
Earnings | ||||||||||||||||
Basic | $ | .23 | $ | .20 | $ | .48 | $ | .51 | $ | .65 | ||||||
Diluted | .23 | .20 | .48 | .51 | .65 | |||||||||||
Cash dividends paid | .15 | .47 | .47 | .47 | .47 | |||||||||||
Book value | 23.41 | 22.76 | 23.29 | 23.16 | 23.42 | |||||||||||
Tangible book value (1) | 14.10 | 14.74 | 13.93 | 13.87 | 13.81 | |||||||||||
End of period shares outstanding (in thousands) | 687,446 | 648,068 | 560,563 | 559,248 | 552,259 | |||||||||||
Weighted average shares (in thousands) | ||||||||||||||||
Basic | 665,408 | 602,726 | 559,801 | 552,732 | 549,761 | |||||||||||
Diluted | 672,457 | 608,797 | 563,566 | 556,746 | 553,544 | |||||||||||
Performance Ratios | ||||||||||||||||
Return on average assets | .40 | % | .56 | % | .86 | % | .86 | % | 1.05 | % | ||||||
Return on average common shareholders' equity | 3.90 | 3.43 | 8.29 | 8.47 | 10.86 | |||||||||||
Net interest margin - taxable equivalent (2) | 3.68 | 3.56 | 3.57 | 3.47 | 3.66 | |||||||||||
Fee income ratio (3) | 41.8 | 45.5 | 42.9 | 39.9 | 41.4 | |||||||||||
Efficiency ratio (3) | 52.0 | 49.8 | 48.7 | 49.8 | 50.4 | |||||||||||
Credit Quality (including covered loans and | ||||||||||||||||
foreclosed property) | ||||||||||||||||
Nonperforming assets | $ | 4,103 | $ | 3,340 | $ | 2,750 | $ | 2,030 | $ | 1,638 | ||||||
Nonperforming assets as a percentage of: | ||||||||||||||||
Total assets | 2.48 | % | 2.19 | % | 1.92 | % | 1.34 | % | 1.20 | % | ||||||
Loans and leases plus foreclosed property | 3.78 | 3.29 | 2.72 | 2.04 | 1.69 | |||||||||||
Net charge-offs as a percentage of average | ||||||||||||||||
loans and leases | 1.71 | 1.81 | 1.58 | 1.29 | 1.00 | |||||||||||
Allowance for loan and lease losses as a percentage | ||||||||||||||||
of loans and leases held for investment | 2.29 | 2.19 | 1.94 | 1.62 | 1.45 | |||||||||||
Ratio of allowance for loan and lease losses to | ||||||||||||||||
nonperforming loans and leases | .92 | X | 1.01 | X | 1.08 | X | 1.11 | X | 1.15 | X | ||||||
Average Balances | ||||||||||||||||
Total assets | $ | 157,451 | $ | 148,496 | $ | 149,876 | $ | 141,555 | $ | 136,933 | ||||||
Investment securities | 32,599 | 30,468 | 31,427 | 26,573 | 24,083 | |||||||||||
Loans and leases | 103,334 | 99,577 | 99,724 | 97,224 | 95,943 | |||||||||||
Deposits | 107,310 | 94,385 | 93,934 | 91,986 | 90,021 | |||||||||||
Client deposits | 96,349 | 85,927 | 84,133 | 81,868 | 80,236 | |||||||||||
Shareholders' equity | 15,537 | 16,683 | 16,406 | 14,967 | 13,176 | |||||||||||
Period-End Balances | ||||||||||||||||
Total assets | $ | 165,328 | $ | 152,398 | $ | 143,425 | $ | 152,015 | $ | 137,041 | ||||||
Investment securities | 34,819 | 31,555 | 19,489 | 33,219 | 21,082 | |||||||||||
Loans and leases | 107,027 | 100,334 | 100,239 | 98,669 | 96,682 | |||||||||||
Deposits | 114,510 | 102,164 | 90,617 | 98,613 | 88,387 | |||||||||||
Client deposits | 103,725 | 88,339 | 84,292 | 83,575 | 80,028 | |||||||||||
Shareholders' equity | 16,142 | 14,792 | 16,182 | 16,081 | 12,980 | |||||||||||
Capital Ratios (4) | ||||||||||||||||
Risk-based | ||||||||||||||||
Tier 1 | 11.1 | % | 10.6 | % | 12.1 | % | 12.3 | % | 9.4 | % | ||||||
Total | 15.6 | 15.2 | 17.1 | 17.4 | 14.4 | |||||||||||
Leverage | 8.5 | 8.5 | 9.4 | 9.9 | 7.6 | |||||||||||
Tangible common equity (1) | 6.1 | 6.5 | 5.6 | 5.3 | 5.8 | |||||||||||
Tier 1 common equity to risk-weighted assets (1) | 8.4 | 8.4 | 7.0 | 7.1 | 7.2 |
Note: Applicable ratios are annualized. | ||
(1 | ) | Tangible common equity and Tier 1 common equity ratios are Non-GAAP measures. BB&T uses the Tier 1 common equity definition used in the SCAP assessment to calculate these ratios. See the calculations and management's reasons for using these measures on page 18 of this supplement. |
(2 | ) | The net interest margin for the fourth quarter of 2008 was 3.68% excluding the $67 million charge related to the leveraged lease settlement. |
(3 | ) | Excludes securities gains (losses), foreclosed property expense, amortization of intangible assets and other selected items as detailed on page 20 of this supplement. See Non-GAAP reconciliations. |
(4 | ) | Current quarter regulatory capital information is preliminary. |
4
BB&T Corporation Consolidated Statements of Income (Dollars in millions, except per share data, shares in thousands) |
|
Quarter Ended | Year-to-Date | ||||||||||||||||||
September 30 | Change | September 30 | Change | ||||||||||||||||
2009 | 2008 | $ | % | 2009 | 2008 | $ | % | ||||||||||||
Interest Income | |||||||||||||||||||
Interest and fees on loans and leases | $ | 1,414 | $ | 1,499 | $ | (85 | ) | (5.7 | ) % | $ | 4,072 | $ | 4,595 | $ | (523 | ) | (11.4 | ) % | |
Interest and dividends on securities | 329 | 287 | 42 | 14.6 | 986 | 859 | 127 | 14.8 | |||||||||||
Interest on other earning assets | 2 | 7 | (5 | ) | (71.4 | ) | 6 | 24 | (18 | ) | (75.0 | ) | |||||||
Total interest income | 1,745 | 1,793 | (48 | ) | (2.7 | ) | 5,064 | 5,478 | (414 | ) | (7.6 | ) | |||||||
Interest Expense | |||||||||||||||||||
Interest on deposits | 311 | 449 | (138 | ) | (30.7 | ) | 977 | 1,468 | (491 | ) | (33.4 | ) | |||||||
Interest on federal funds purchased, securities sold under | |||||||||||||||||||
repurchase agreements and short-term borrowed funds | 11 | 48 | (37 | ) | (77.1 | ) | 51 | 195 | (144 | ) | (73.8 | ) | |||||||
Interest on long-term debt | 186 | 208 | (22 | ) | (10.6 | ) | 515 | 642 | (127 | ) | (19.8 | ) | |||||||
Total interest expense | 508 | 705 | (197 | ) | (27.9 | ) | 1,543 | 2,305 | (762 | ) | (33.1 | ) | |||||||
Net interest income | 1,237 | 1,088 | 149 | 13.7 | 3,521 | 3,173 | 348 | 11.0 | |||||||||||
Provision for credit losses | 709 | 364 | 345 | 94.8 | 2,086 | 917 | 1,169 | 127.5 | |||||||||||
Net interest income after provision for credit losses | 528 | 724 | (196 | ) | (27.1 | ) | 1,435 | 2,256 | (821 | ) | (36.4 | ) | |||||||
Noninterest income | |||||||||||||||||||
Insurance income | 254 | 232 | 22 | 9.5 | 787 | 681 | 106 | 15.6 | |||||||||||
Service charges on deposits | 180 | 176 | 4 | 2.3 | 504 | 502 | 2 | 0.4 | |||||||||||
Investment banking brokerage fees and commissions | 89 | 84 | 5 | 6.0 | 263 | 258 | 5 | 1.9 | |||||||||||
Mortgage banking income | 144 | 83 | 61 | 73.5 | 516 | 199 | 317 | 159.3 | |||||||||||
Checkcard fees | 59 | 52 | 7 | 13.5 | 165 | 151 | 14 | 9.3 | |||||||||||
Other nondeposit fees and commissions | 59 | 47 | 12 | 25.5 | 165 | 140 | 25 | 17.9 | |||||||||||
Trust and investment advisory revenues | 36 | 37 | (1 | ) | (2.7 | ) | 101 | 115 | (14 | ) | (12.2 | ) | |||||||
Bankcard fees and merchant discounts | 41 | 38 | 3 | 7.9 | 115 | 113 | 2 | 1.8 | |||||||||||
Income from bank-owned life insurance | 24 | 24 | - | - | 72 | 62 | 10 | 16.1 | |||||||||||
Securities gains, net | 31 | 13 | 18 | 138.5 | 200 | 66 | 134 | NM | |||||||||||
Other income | 23 | 6 | 17 | NM | 76 | 103 | (27 | ) | (26.2 | ) | |||||||||
Total noninterest income | 940 | 792 | 148 | 18.7 | 2,964 | 2,390 | 574 | 24.0 | |||||||||||
Noninterest Expense | |||||||||||||||||||
Personnel expense | 644 | 552 | 92 | 16.7 | 1,867 | 1,664 | 203 | 12.2 | |||||||||||
Occupancy and equipment expense | 149 | 127 | 22 | 17.3 | 406 | 374 | 32 | 8.6 | |||||||||||
Professional services | 68 | 55 | 13 | 23.6 | 185 | 140 | 45 | 32.1 | |||||||||||
Foreclosed property expense | 118 | 22 | 96 | NM | 214 | 52 | 162 | NM | |||||||||||
Regulatory charges | 44 | 8 | 36 | NM | 183 | 17 | 166 | NM | |||||||||||
Loan processing expense | 38 | 32 | 6 | 18.8 | 101 | 96 | 5 | 5.2 | |||||||||||
Amortization of intangibles | 29 | 25 | 4 | 16.0 | 78 | 77 | 1 | 1.3 | |||||||||||
Merger-related and restructuring charges, net | 18 | 5 | 13 | NM | 29 | 11 | 18 | 163.6 | |||||||||||
Other expenses | 212 | 179 | 33 | 18.4 | 507 | 468 | 39 | 8.3 | |||||||||||
Total noninterest expense | 1,320 | 1,005 | 315 | 31.3 | 3,570 | 2,899 | 671 | 23.1 | |||||||||||
Earnings | |||||||||||||||||||
Income before income taxes | 148 | 511 | (363 | ) | (71.0 | ) | 829 | 1,747 | (918 | ) | (52.5 | ) | |||||||
Provision for income taxes | (9 | ) | 149 | (158 | ) | (106.0 | ) | 146 | 525 | (379 | ) | (72.2 | ) | ||||||
Net Income | 157 | 362 | (205 | ) | (56.6 | ) | 683 | 1,222 | (539 | ) | (44.1 | ) | |||||||
Noncontrolling interest | 5 | 4 | 1 | 25.0 | 15 | 8 | 7 | 87.5 | |||||||||||
Dividends and accretion on preferred stock | - | - | - | - | 124 | - | 124 | 100.0 | |||||||||||
Net income available to common shareholders | $ | 152 | $ | 358 | $ | (206 | ) | (57.5 | ) | $ | 544 | $ | 1,214 | $ | (670 | ) | (55.2 | ) % | |
Earnings Per Common Share | |||||||||||||||||||
Basic | $ | .23 | $ | .65 | $ | (0.42 | ) | (64.6 | ) % | $ | .89 | $ | 2.22 | $ | (1.33 | ) | (59.9 | ) % | |
Diluted | .23 | .65 | (0.42 | ) | (64.6 | ) | .88 | 2.20 | (1.32 | ) | (60.0 | ) | |||||||
Weighted Average Shares Outstanding | |||||||||||||||||||
Basic | 665,408 | 549,761 | 115,647 | 21.0 | 609,698 | 547,543 | 62,155 | 11.4 | |||||||||||
Diluted | 672,457 | 553,544 | 118,913 | 21.5 | 615,307 | 551,144 | 64,163 | 11.6 | |||||||||||
NM - not meaningful. |
5
BB&T Corporation Consolidated Statements of Income - Five Quarter Trend (Dollars in millions, except per share data, shares in thousands) |
|
Quarter Ended | |||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||
2009 | 2009 | 2009 | 2008 | 2008 | |||||||||
Interest Income | |||||||||||||
Interest and fees on loans and leases | $ | 1,414 | $ | 1,336 | $ | 1,322 | $ | 1,408 | $ | 1,499 | |||
Interest and dividends on securities | 329 | 302 | 355 | 317 | 287 | ||||||||
Interest on other earning assets | 2 | 2 | 2 | 4 | 7 | ||||||||
Total interest income | 1,745 | 1,640 | 1,679 | 1,729 | 1,793 | ||||||||
Interest Expense | |||||||||||||
Interest on deposits | 311 | 320 | 346 | 423 | 449 | ||||||||
Interest on federal funds purchased, securities sold under | |||||||||||||
repurchase agreements and short-term borrowed funds | 11 | 17 | 23 | 40 | 48 | ||||||||
Interest on long-term debt | 186 | 165 | 164 | 201 | 208 | ||||||||
Total interest expense | 508 | 502 | 533 | 664 | 705 | ||||||||
Net interest income | 1,237 | 1,138 | 1,146 | 1,065 | 1,088 | ||||||||
Provision for credit losses | 709 | 701 | 676 | 528 | 364 | ||||||||
Net interest income after provision for credit losses | 528 | 437 | 470 | 537 | 724 | ||||||||
Noninterest income | |||||||||||||
Insurance income | 254 | 281 | 252 | 247 | 232 | ||||||||
Service charges on deposits | 180 | 168 | 156 | 171 | 176 | ||||||||
Investment banking brokerage fees and commissions | 89 | 92 | 82 | 96 | 84 | ||||||||
Mortgage banking income | 144 | 184 | 188 | 76 | 83 | ||||||||
Checkcard fees | 59 | 57 | 49 | 50 | 52 | ||||||||
Other nondeposit fees and commissions | 59 | 53 | 53 | 49 | 47 | ||||||||
Trust and investment advisory revenues | 36 | 33 | 32 | 32 | 37 | ||||||||
Bankcard fees and merchant discounts | 41 | 39 | 35 | 38 | 38 | ||||||||
Income from bank-owned life insurance | 24 | 25 | 23 | 22 | 24 | ||||||||
Securities gains, net | 31 | 19 | 150 | 41 | 13 | ||||||||
Other income (loss) | 23 | 42 | 11 | (15 | ) | 6 | |||||||
Total noninterest income | 940 | 993 | 1,031 | 807 | 792 | ||||||||
Noninterest Expense | |||||||||||||
Personnel expense | 644 | 623 | 600 | 537 | 552 | ||||||||
Occupancy and equipment expense | 149 | 128 | 129 | 135 | 127 | ||||||||
Professional services | 68 | 64 | 53 | 64 | 55 | ||||||||
Foreclosed property expense | 118 | 60 | 36 | 27 | 22 | ||||||||
Regulatory charges | 44 | 106 | 33 | 13 | 8 | ||||||||
Loan processing expense | 38 | 34 | 29 | 29 | 32 | ||||||||
Amortization of intangibles | 29 | 24 | 25 | 23 | 25 | ||||||||
Merger-related and restructuring charges, net | 18 | (1 | ) | 12 | 4 | 5 | |||||||
Other expenses | 212 | 143 | 152 | 180 | 179 | ||||||||
Total noninterest expense | 1,320 | 1,181 | 1,069 | 1,012 | 1,005 | ||||||||
Earnings | |||||||||||||
Income before income taxes | 148 | 249 | 432 | 332 | 511 | ||||||||
Provision for income taxes | (9 | ) | 41 | 114 | 25 | 149 | |||||||
Net Income | 157 | 208 | 318 | 307 | 362 | ||||||||
Noncontrolling interest | 5 | 4 | 6 | 2 | 4 | ||||||||
Dividends and accretion on preferred stock | - | 83 | 41 | 21 | - | ||||||||
Net income available to common shareholders | $ | 152 | $ | 121 | $ | 271 | $ | 284 | $ | 358 | |||
Earnings Per Common Share | |||||||||||||
Basic | $ | .23 | $ | .20 | $ | .48 | $ | .51 | $ | .65 | |||
Diluted | .23 | .20 | .48 | .51 | .65 | ||||||||
Weighted Average Shares Outstanding | |||||||||||||
Basic | 665,408 | 602,726 | 559,801 | 552,732 | 549,761 | ||||||||
Diluted | 672,457 | 608,797 | 563,566 | 556,746 | 553,544 |
6
BB&T Corporation Consolidated Balance Sheets (Dollars in millions) |
|
As of September 30, | Change | ||||||||||||
2009 | 2008 | $ | % | ||||||||||
Assets | |||||||||||||
Cash and due from banks | $ | 1,292 | $ | 1,675 | $ | (383 | ) | (22.9 | ) % | ||||
Interest-bearing deposits with banks | 579 | 420 | 159 | 37.9 | |||||||||
Federal funds sold and securities purchased under | |||||||||||||
resale agreements or similar arrangements | 520 | 297 | 223 | 75.1 | |||||||||
Segregated cash due from banks | 286 | 307 | (21 | ) | (6.8 | ) | |||||||
Trading securities at fair value | 686 | 548 | 138 | 25.2 | |||||||||
Securities available for sale at fair value (Includes $1,176 | |||||||||||||
covered by FDIC loss share at September 30, 2009) | 34,133 | 20,534 | 13,599 | 66.2 | |||||||||
Loans and leases: | |||||||||||||
Commercial loans and leases | 49,591 | 48,694 | 897 | 1.8 | |||||||||
Direct retail loans | 14,482 | 15,569 | (1,087 | ) | (7.0 | ) | |||||||
Sales finance loans | 6,493 | 6,314 | 179 | 2.8 | |||||||||
Revolving credit loans | 1,929 | 1,718 | 211 | 12.3 | |||||||||
Mortgage loans | 15,463 | 17,259 | (1,796 | ) | (10.4 | ) | |||||||
Specialized lending | 7,497 | 5,709 | 1,788 | 31.3 | |||||||||
Other acquired loans | 141 | - | 141 | 100.0 | |||||||||
Total loans and leases held for investment (excluding | |||||||||||||
covered loans) | 95,596 | 95,263 | 333 | 0.3 | |||||||||
Covered loans | 8,305 | - | 8,305 | 100.0 | |||||||||
Total loans and leases held for investment | 103,901 | 95,263 | 8,638 | 9.1 | |||||||||
Loans held for sale | 3,126 | 1,419 | 1,707 | 120.3 | |||||||||
Total loans and leases | 107,027 | 96,682 | 10,345 | 10.7 | |||||||||
Allowance for loan and lease losses | (2,379 | ) | (1,377 | ) | (1,002 | ) | 72.8 | ||||||
FDIC loss share receivable | 3,336 | - | 3,336 | 100.0 | |||||||||
Premises and equipment | 1,591 | 1,557 | 34 | 2.2 | |||||||||
Goodwill | 6,183 | 5,340 | 843 | 15.8 | |||||||||
Core deposit and other intangible assets | 645 | 507 | 138 | 27.2 | |||||||||
Residential mortgage servicing rights at fair value | 639 | 601 | 38 | 6.3 | |||||||||
Other assets (Includes $182 of foreclosed property and other | |||||||||||||
assets covered by FDIC loss share at September 30, 2009) | 10,790 | 9,950 | 840 | 8.4 | |||||||||
Total assets | $ | 165,328 | $ | 137,041 | $ | 28,287 | 20.6 | % | |||||
Liabilities and Shareholders' Equity | |||||||||||||
Deposits: | |||||||||||||
Noninterest-bearing deposits | $ | 18,673 | $ | 13,534 | $ | 5,139 | 38.0 | % | |||||
Interest checking | 3,621 | 2,189 | 1,432 | 65.4 | |||||||||
Other client deposits | 48,878 | 37,786 | 11,092 | 29.4 | |||||||||
Client certificates of deposit | 32,553 | 26,519 | 6,034 | 22.8 | |||||||||
Total client deposits | 103,725 | 80,028 | 23,697 | 29.6 | |||||||||
Other interest-bearing deposits | 10,785 | 8,359 | 2,426 | 29.0 | |||||||||
Total deposits | 114,510 | 88,387 | 26,123 | 29.6 | |||||||||
Fed funds purchased, repos and other borrowings | 8,357 | 10,075 | (1,718 | ) | (17.1 | ) | |||||||
Long-term debt | 21,317 | 21,337 | (20 | ) | (0.1 | ) | |||||||
Other liabilities | 5,002 | 4,262 | 740 | 17.4 | |||||||||
Total liabilities | 149,186 | 124,061 | 25,125 | 20.3 | |||||||||
Shareholders' equity: | |||||||||||||
Common stock | 3,437 | 2,761 | 676 | 24.5 | |||||||||
Additional paid-in capital | 5,563 | 3,278 | 2,285 | 69.7 | |||||||||
Retained earnings | 7,458 | 7,357 | 101 | 1.4 | |||||||||
Noncontrolling interest | 48 | 45 | 3 | 6.7 | |||||||||
Accumulated other comprehensive loss | (364 | ) | (461 | ) | 97 | (21.0 | ) | ||||||
Total shareholders' equity | 16,142 | 12,980 | 3,162 | 24.4 | |||||||||
Total liabilities and shareholders' equity | $ | 165,328 | $ | 137,041 | $ | 28,287 | 20.6 | % |
7
BB&T Corporation Consolidated Balance Sheets - Five Quarter Trend (Dollars in millions) |
|
As of | |||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | |||||||||||
Assets | |||||||||||||||
Cash and due from banks | $ | 1,292 | $ | 1,571 | $ | 1,188 | $ | 1,639 | $ | 1,675 | |||||
Interest-bearing deposits with banks | 579 | 416 | 511 | 751 | 420 | ||||||||||
Federal funds sold and securities purchased under | |||||||||||||||
resale agreements or similar arrangements | 520 | 247 | 301 | 350 | 297 | ||||||||||
Segregated cash due from banks | 286 | 267 | 283 | 379 | 307 | ||||||||||
Trading securities at fair value | 686 | 522 | 481 | 376 | 548 | ||||||||||
Securities available for sale at fair value (Includes $1,176 | |||||||||||||||
covered by FDIC loss share at September 30, 2009) | 34,133 | 31,033 | 19,008 | 32,843 | 20,534 | ||||||||||
Loans and leases: | |||||||||||||||
Commercial loans and leases | 49,591 | 50,364 | 50,392 | 50,480 | 48,694 | ||||||||||
Direct retail loans | 14,482 | 14,577 | 15,000 | 15,454 | 15,569 | ||||||||||
Sales finance loans | 6,493 | 6,536 | 6,275 | 6,354 | 6,314 | ||||||||||
Revolving credit loans | 1,929 | 1,843 | 1,760 | 1,777 | 1,718 | ||||||||||
Mortgage loans | 15,463 | 15,639 | 16,336 | 17,091 | 17,259 | ||||||||||
Specialized lending | 7,497 | 7,393 | 6,678 | 6,089 | 5,709 | ||||||||||
Other acquired loans | 141 | - | - | - | - | ||||||||||
Total loans and leases held for investment (excluding | |||||||||||||||
covered loans) | 95,596 | 96,352 | 96,441 | 97,245 | 95,263 | ||||||||||
Covered loans | 8,305 | - | - | - | - | ||||||||||
Total loans and leases held for investment | 103,901 | 96,352 | 96,441 | 97,245 | 95,263 | ||||||||||
Loans held for sale | 3,126 | 3,982 | 3,798 | 1,424 | 1,419 | ||||||||||
Total loans and leases | 107,027 | 100,334 | 100,239 | 98,669 | 96,682 | ||||||||||
Allowance for loan and lease losses | (2,379 | ) | (2,110 | ) | (1,869 | ) | (1,574 | ) | (1,377 | ) | |||||
FDIC loss share receivable | 3,336 | - | - | - | - | ||||||||||
Premises and equipment | 1,591 | 1,577 | 1,583 | 1,580 | 1,557 | ||||||||||
Goodwill | 6,183 | 5,491 | 5,492 | 5,483 | 5,340 | ||||||||||
Core deposit and other intangible assets | 645 | 497 | 521 | 542 | 507 | ||||||||||
Residential mortgage servicing rights at fair value | 639 | 615 | 365 | 370 | 601 | ||||||||||
Other assets (Includes $182 of foreclosed property and other | |||||||||||||||
assets covered by FDIC loss share at September 30, 2009) | 10,790 | 11,938 | 15,322 | 10,607 | 9,950 | ||||||||||
Total assets | $ | 165,328 | $ | 152,398 | $ | 143,425 | $ | 152,015 | $ | 137,041 | |||||
Liabilities and Shareholders' Equity | |||||||||||||||
Deposits: | |||||||||||||||
Noninterest-bearing deposits | $ | 18,673 | $ | 16,054 | $ | 14,766 | $ | 13,649 | $ | 13,534 | |||||
Interest checking | 3,621 | 3,181 | 2,401 | 2,576 | 2,189 | ||||||||||
Other client deposits | 48,878 | 43,632 | 40,604 | 39,413 | 37,786 | ||||||||||
Client certificates of deposit | 32,553 | 25,472 | 26,521 | 27,937 | 26,519 | ||||||||||
Total client deposits | 103,725 | 88,339 | 84,292 | 83,575 | 80,028 | ||||||||||
Other interest-bearing deposits | 10,785 | 13,825 | 6,325 | 15,038 | 8,359 | ||||||||||
Total deposits | 114,510 | 102,164 | 90,617 | 98,613 | 88,387 | ||||||||||
Fed funds purchased, repos and other borrowings | 8,357 | 12,631 | 13,721 | 10,788 | 10,075 | ||||||||||
Long-term debt | 21,317 | 18,110 | 17,955 | 18,032 | 21,337 | ||||||||||
Other liabilities | 5,002 | 4,701 | 4,950 | 8,501 | 4,262 | ||||||||||
Total liabilities | 149,186 | 137,606 | 127,243 | 135,934 | 124,061 | ||||||||||
Shareholders' equity: | |||||||||||||||
Preferred stock | - | - | 3,085 | 3,082 | - | ||||||||||
Common stock | 3,437 | 3,240 | 2,803 | 2,796 | 2,761 | ||||||||||
Additional paid-in capital | 5,563 | 4,828 | 3,547 | 3,510 | 3,278 | ||||||||||
Retained earnings | 7,458 | 7,409 | 7,385 | 7,381 | 7,357 | ||||||||||
Noncontrolling interest | 48 | 45 | 45 | 44 | 45 | ||||||||||
Accumulated other comprehensive loss | (364 | ) | (730 | ) | (683 | ) | (732 | ) | (461 | ) | |||||
Total shareholders' equity | 16,142 | 14,792 | 16,182 | 16,081 | 12,980 | ||||||||||
Total liabilities and shareholders' equity | $ | 165,328 | $ | 152,398 | $ | 143,425 | $ | 152,015 | $ | 137,041 |
8
BB&T Corporation Average Balance Sheets (Dollars in millions) |
|
Quarter Ended | Year-to-Date | ||||||||||||||||||||
September 30 | Change | September 30 | Change | ||||||||||||||||||
2009 | 2008 | $ | % | 2009 | 2008 | $ | % | ||||||||||||||
Assets | |||||||||||||||||||||
Securities, at amortized cost | |||||||||||||||||||||
U.S. government-sponsored entities (GSE) | $ | 1,180 | $ | 3,619 | $ | (2,439 | ) | (67.4 | ) % | $ | 1,144 | $ | 5,560 | $ | (4,416 | ) | (79.4 | ) % | |||
Mortgage-backed securities issued by GSE | 25,892 | 15,186 | 10,706 | 70.5 | 25,111 | 12,990 | 12,121 | 93.3 | |||||||||||||
States and political subdivisions | 2,190 | 2,070 | 120 | 5.8 | 2,243 | 1,739 | 504 | 29.0 | |||||||||||||
Non-agency mortgage-backed securities | 1,411 | 1,615 | (204 | ) | (12.6 | ) | 1,477 | 1,661 | (184 | ) | (11.1 | ) | |||||||||
Other securities | 822 | 1,068 | (246 | ) | (23.0 | ) | 849 | 1,190 | (341 | ) | (28.7 | ) | |||||||||
Trading securities | 518 | 525 | (7 | ) | (1.3 | ) | 482 | 660 | (178 | ) | (27.0 | ) | |||||||||
Covered securities | 586 | - | 586 | 100.0 | 197 | - | 197 | 100.0 | |||||||||||||
Total securities | 32,599 | 24,083 | 8,516 | 35.4 | 31,503 | 23,800 | 7,703 | 32.4 | |||||||||||||
Other earning assets | 1,243 | 975 | 268 | 27.5 | 1,177 | 1,096 | 81 | 7.4 | |||||||||||||
Loans and leases | |||||||||||||||||||||
Commercial loans and leases | 49,916 | 48,125 | 1,791 | 3.7 | 50,294 | 46,929 | 3,365 | 7.2 | |||||||||||||
Direct retail loans | 14,507 | 15,595 | (1,088 | ) | (7.0 | ) | 14,849 | 15,606 | (757 | ) | (4.9 | ) | |||||||||
Sales finance loans | 6,528 | 6,292 | 236 | 3.8 | 6,391 | 6,171 | 220 | 3.6 | |||||||||||||
Revolving credit loans | 1,886 | 1,688 | 198 | 11.7 | 1,819 | 1,639 | 180 | 11.0 | |||||||||||||
Mortgage loans | 15,515 | 17,279 | (1,764 | ) | (10.2 | ) | 16,088 | 17,371 | (1,283 | ) | (7.4 | ) | |||||||||
Specialized lending | 7,542 | 5,648 | 1,894 | 33.5 | 7,009 | 5,417 | 1,592 | 29.4 | |||||||||||||
Other acquired loans | 75 | - | 75 | 100.0 | 25 | - | 25 | 100.0 | |||||||||||||
Total loans and leases held for investment | |||||||||||||||||||||
(excluding covered loans) | 95,969 | 94,627 | 1,342 | 1.4 | 96,475 | 93,133 | 3,342 | 3.6 | |||||||||||||
Covered loans | 4,380 | - | 4,380 | 100.0 | 1,476 | - | 1,476 | 100.0 | |||||||||||||
Total loans and leases held for investment | 100,349 | 94,627 | 5,722 | 6.0 | 97,951 | 93,133 | 4,818 | 5.2 | |||||||||||||
Loans held for sale | 2,985 | 1,316 | 1,669 | 126.8 | 2,941 | 1,381 | 1,560 | 113.0 | |||||||||||||
Total loans and leases | 103,334 | 95,943 | 7,391 | 7.7 | 100,892 | 94,514 | 6,378 | 6.7 | |||||||||||||
Total earning assets | 137,176 | 121,001 | 16,175 | 13.4 | 133,572 | 119,410 | 14,162 | 11.9 | |||||||||||||
Non-earning assets | 20,275 | 15,932 | 4,343 | 27.3 | 18,397 | 15,901 | 2,496 | 15.7 | |||||||||||||
Total assets | $ | 157,451 | $ | 136,933 | $ | 20,518 | 15.0 | % | $ | 151,969 | $ | 135,311 | $ | 16,658 | 12.3 | % | |||||
Liabilities and Shareholders' Equity | |||||||||||||||||||||
Deposits | |||||||||||||||||||||
Noninterest-bearing deposits | 17,389 | 13,181 | $ | 4,208 | 31.9 | % | $ | 15,566 | $ | 12,981 | $ | 2,585 | 19.9 | % | |||||||
Interest checking | 2,762 | 2,369 | 393 | 16.6 | 2,632 | 2,412 | 220 | 9.1 | |||||||||||||
Other client deposits | 47,046 | 38,369 | 8,677 | 22.6 | 43,248 | 35,965 | 7,283 | 20.3 | |||||||||||||
Client certificates of deposit | 29,152 | 26,317 | 2,835 | 10.8 | 27,402 | 26,707 | 695 | 2.6 | |||||||||||||
Total client deposits | 96,349 | 80,236 | 16,113 | 20.1 | 88,848 | 78,065 | 10,783 | 13.8 | |||||||||||||
Other interest-bearing deposits | 10,961 | 9,785 | 1,176 | 12.0 | 9,744 | 9,707 | 37 | 0.4 | |||||||||||||
Total deposits | 107,310 | 90,021 | 17,289 | 19.2 | 98,592 | 87,772 | 10,820 | 12.3 | |||||||||||||
Fed funds purchased, repos and other borrowings | 9,964 | 8,915 | 1,049 | 11.8 | 13,808 | 10,004 | 3,804 | 38.0 | |||||||||||||
Long-term debt | 19,867 | 20,770 | (903 | ) | (4.3 | ) | 18,362 | 20,557 | (2,195 | ) | (10.7 | ) | |||||||||
Other liabilities | 4,773 | 4,051 | 722 | 17.8 | 5,001 | 3,926 | 1,075 | 27.4 | |||||||||||||
Total liabilities | 141,914 | 123,757 | 18,157 | 14.7 | 135,763 | 122,259 | 13,504 | 11.0 | |||||||||||||
Shareholders' equity | 15,537 | 13,176 | 2,361 | 17.9 | 16,206 | 13,052 | 3,154 | 24.2 | |||||||||||||
Total liabilities and shareholders' equity | $ | 157,451 | $ | 136,933 | $ | 20,518 | 15.0 | % | $ | 151,969 | $ | 135,311 | $ | 16,658 | 12.3 | % |
9
BB&T Corporation Average Balance Sheets - Five Quarter Trend (Dollars in millions) |
|
Quarter Ended | ||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | ||||||
2009 | 2009 | 2009 | 2008 | 2008 | ||||||
Assets | ||||||||||
Securities, at amortized cost | ||||||||||
U.S. government-sponsored entities (GSE) | $ | 1,180 | $ | 1,170 | $ | 1,080 | $ | 1,497 | $ | 3,619 |
Mortgage-backed securities issued by GSE | 25,892 | 24,295 | 25,137 | 19,826 | 15,186 | |||||
States and political subdivisions | 2,190 | 2,259 | 2,282 | 2,146 | 2,070 | |||||
Non-agency mortgage-backed securities | 1,411 | 1,475 | 1,543 | 1,583 | 1,615 | |||||
Other securities | 822 | 791 | 937 | 982 | 1,068 | |||||
Trading securities | 518 | 478 | 448 | 539 | 525 | |||||
Covered securities | 586 | - | - | - | - | |||||
Total securities | 32,599 | 30,468 | 31,427 | 26,573 | 24,083 | |||||
Other earning assets | 1,243 | 1,111 | 1,180 | 1,347 | 975 | |||||
Loans and leases | ||||||||||
Commercial loans and leases | 49,916 | 50,342 | 50,630 | 49,428 | 48,125 | |||||
Direct retail loans | 14,507 | 14,785 | 15,263 | 15,501 | 15,595 | |||||
Sales finance loans | 6,528 | 6,302 | 6,342 | 6,352 | 6,292 | |||||
Revolving credit loans | 1,886 | 1,802 | 1,767 | 1,737 | 1,688 | |||||
Mortgage loans | 15,515 | 16,002 | 16,759 | 17,198 | 17,279 | |||||
Specialized lending | 7,542 | 6,985 | 6,490 | 5,781 | 5,648 | |||||
Other acquired loans | 75 | - | - | - | - | |||||
Total loans and leases held for investment (excluding | ||||||||||
covered loans) | 95,969 | 96,218 | 97,251 | 95,997 | 94,627 | |||||
Covered loans | 4,380 | - | - | - | - | |||||
Total loans and leases held for investment | 100,349 | 96,218 | 97,251 | 95,997 | 94,627 | |||||
Loans held for sale | 2,985 | 3,359 | 2,473 | 1,227 | 1,316 | |||||
Total loans and leases | 103,334 | 99,577 | 99,724 | 97,224 | 95,943 | |||||
Total earning assets | 137,176 | 131,156 | 132,331 | 125,144 | 121,001 | |||||
Non-earning assets | 20,275 | 17,340 | 17,545 | 16,411 | 15,932 | |||||
Total assets | $ | 157,451 | $ | 148,496 | $ | 149,876 | $ | 141,555 | $ | 136,933 |
Liabilities and Shareholders' Equity | ||||||||||
Deposits | ||||||||||
Noninterest-bearing deposits | $ | 17,389 | $ | 15,443 | $ | 13,828 | $ | 13,298 | $ | 13,181 |
Interest checking | 2,762 | 2,670 | 2,461 | 2,270 | 2,369 | |||||
Other client deposits | 47,046 | 41,926 | 40,701 | 38,791 | 38,369 | |||||
Client certificates of deposit | 29,152 | 25,888 | 27,143 | 27,509 | 26,317 | |||||
Total client deposits | 96,349 | 85,927 | 84,133 | 81,868 | 80,236 | |||||
Other interest-bearing deposits | 10,961 | 8,458 | 9,801 | 10,118 | 9,785 | |||||
Total deposits | 107,310 | 94,385 | 93,934 | 91,986 | 90,021 | |||||
Fed funds purchased, repos and other borrowings | 9,964 | 14,732 | 16,804 | 12,296 | 8,915 | |||||
Long-term debt | 19,867 | 17,755 | 17,436 | 17,700 | 20,770 | |||||
Other liabilities | 4,773 | 4,941 | 5,296 | 4,606 | 4,051 | |||||
Total liabilities | 141,914 | 131,813 | 133,470 | 126,588 | 123,757 | |||||
Shareholders' equity | 15,537 | 16,683 | 16,406 | 14,967 | 13,176 | |||||
Total liabilities and shareholders' equity | $ | 157,451 | $ | 148,496 | $ | 149,876 | $ | 141,555 | $ | 136,933 |
10
BB&T Corporation Average Balances and Rates - Quarters (Dollars in millions) |
|
Quarter Ended | ||||||||||||
September 30, 2009 | June 30, 2009 | |||||||||||
Interest | Interest | |||||||||||
Average | Income/ | Yields/ | Average | Income/ | Yields/ | |||||||
Balances (1) | Expense | Rates (2) | Balances (1) | Expense | Rates (2) | |||||||
Assets | ||||||||||||
Securities, at amortized cost | ||||||||||||
U.S. government-sponsored entities (GSE) | $ | 1,180 | $ | 12 | 3.77 | % | $ | 1,170 | $ | 11 | 4.02 | % |
Mortgage-backed securities issued by GSE | 25,892 | 256 | 3.97 | 24,295 | 246 | 4.04 | ||||||
States and political subdivisions | 2,190 | 31 | 5.52 | 2,259 | 32 | 5.76 | ||||||
Non-agency mortgage-backed securities | 1,411 | 20 | 5.81 | 1,475 | 22 | 5.83 | ||||||
Other securities | 822 | 3 | 1.33 | 791 | 3 | 1.46 | ||||||
Trading securities | 518 | 1 | 1.48 | 478 | 3 | 2.27 | ||||||
Covered securities | 586 | 17 | 11.46 | - | - | - | ||||||
Total securities | 32,599 | 340 | 4.18 | 30,468 | 317 | 4.16 | ||||||
Other earning assets | 1,243 | 2 | .51 | 1,111 | 2 | .74 | ||||||
Loans and leases | ||||||||||||
Commercial loans and leases | 49,916 | 540 | 4.29 | 50,342 | 534 | 4.25 | ||||||
Direct retail loans | 14,507 | 199 | 5.43 | 14,785 | 200 | 5.44 | ||||||
Sales finance loans | 6,528 | 107 | 6.49 | 6,302 | 102 | 6.45 | ||||||
Revolving credit loans | 1,886 | 45 | 9.44 | 1,802 | 43 | 9.45 | ||||||
Mortgage loans | 15,515 | 222 | 5.72 | 16,002 | 230 | 5.75 | ||||||
Specialized lending | 7,542 | 211 | 11.15 | 6,985 | 203 | 11.64 | ||||||
Other acquired loans | 75 | 2 | 10.46 | - | - | - | ||||||
Total loans and leases held for investment (excluding | ||||||||||||
covered loans) | 95,969 | 1,326 | 5.49 | 96,218 | 1,312 | 5.46 | ||||||
Covered loans | 4,380 | 71 | 6.45 | - | - | - | ||||||
Total loans and leases held for investment | 100,349 | 1,397 | 5.53 | 96,218 | 1,312 | 5.46 | ||||||
Loans held for sale | 2,985 | 37 | 4.94 | 3,359 | 39 | 4.70 | ||||||
Total loans and leases | 103,334 | 1,434 | 5.52 | 99,577 | 1,351 | 5.44 | ||||||
Total earning assets | 137,176 | 1,776 | 5.15 | 131,156 | 1,670 | 5.10 | ||||||
Non-earning assets | 20,275 | 17,340 | ||||||||||
Total assets | $ | 157,451 | $ | 148,496 | ||||||||
Liabilities and Shareholders' Equity | ||||||||||||
Interest-bearing liabilities | ||||||||||||
Interest checking | $ | 2,762 | 3 | .42 | $ | 2,670 | 2 | .34 | ||||
Other client deposits | 47,046 | 102 | .86 | 41,926 | 93 | .89 | ||||||
Client certificates of deposit | 29,152 | 177 | 2.41 | 25,888 | 196 | 3.03 | ||||||
Other interest-bearing deposits | 10,961 | 29 | 1.05 | 8,458 | 29 | 1.37 | ||||||
Total interest-bearing deposits | 89,921 | 311 | 1.37 | 78,942 | 320 | 1.63 | ||||||
Fed funds purchased, repos and other borrowings | 9,964 | 12 | .48 | 14,732 | 19 | .52 | ||||||
Long-term debt | 19,867 | 186 | 3.73 | 17,755 | 164 | 3.70 | ||||||
Total interest-bearing liabilities | 119,752 | 509 | 1.69 | 111,429 | 503 | 1.81 | ||||||
Noninterest-bearing deposits | 17,389 | 15,443 | ||||||||||
Other liabilities | 4,773 | 4,941 | ||||||||||
Shareholders' equity | 15,537 | 16,683 | ||||||||||
Total liabilities and shareholders' equity | $ | 157,451 | $ | 148,496 | ||||||||
Average interest-rate spread | 3.46 | 3.29 | ||||||||||
Net interest income/ net interest margin | $ | 1,267 | 3.68 | % | $ | 1,167 | 3.56 | % | ||||
Taxable-equivalent adjustment | $ | 30 | $ | 29 | ||||||||
(1 | ) | Excludes basis adjustments for fair value hedges. |
(2 | ) | Yields are on a fully taxable-equivalent basis. |
11
BB&T Corporation Average Balances and Rates - Quarters (Dollars in millions) |
|
Quarter Ended | ||||||||||||||||||
March 31, 2009 | December 31, 2008 | September 30, 2008 | ||||||||||||||||
Interest | Interest | Interest | ||||||||||||||||
Average | Income/ | Yields/ | Average | Income/ | Yields/ | Average | Income/ | Yields/ | ||||||||||
Balances (1) | Expense | Rates (2) | Balances (1) | Expense | Rates (2) | Balances (1) | Expense | Rates (2) | ||||||||||
Assets | ||||||||||||||||||
Securities, at amortized cost | ||||||||||||||||||
U.S. government-sponsored entities (GSE) | $ | 1,080 | $ | 12 | 4.31 | % | $ | 1,497 | $ | 17 | 4.34 | % | $ | 3,619 | $ | 46 | 5.08 | % |
Mortgage-backed securities issued by GSE | 25,137 | 295 | 4.69 | 19,826 | 248 | 5.01 | 15,186 | 186 | 4.89 | |||||||||
States and political subdivisions | 2,282 | 34 | 5.94 | 2,146 | 34 | 6.48 | 2,070 | 33 | 6.40 | |||||||||
Non-agency mortgage-backed securities | 1,543 | 22 | 5.83 | 1,583 | 23 | 5.81 | 1,615 | 23 | 5.82 | |||||||||
Other securities | 937 | 5 | 2.30 | 982 | 7 | 2.94 | 1,068 | 11 | 3.88 | |||||||||
Trading securities | 448 | 3 | 2.51 | 539 | 3 | 2.19 | 525 | 4 | 2.99 | |||||||||
Covered securities | - | - | - | - | - | - | - | - | - | |||||||||
Total securities | 31,427 | 371 | 4.73 | 26,573 | 332 | 5.00 | 24,083 | 303 | 5.03 | |||||||||
Other earning assets | 1,180 | 2 | .74 | 1,347 | 4 | 1.33 | 975 | 7 | 2.61 | |||||||||
Loans and leases | ||||||||||||||||||
Commercial loans and leases | 50,630 | 511 | 4.09 | 49,428 | 574 | 4.61 | 48,125 | 656 | 5.42 | |||||||||
Direct retail loans | 15,263 | 212 | 5.62 | 15,501 | 239 | 6.11 | 15,595 | 248 | 6.35 | |||||||||
Sales finance loans | 6,342 | 101 | 6.48 | 6,352 | 106 | 6.61 | 6,292 | 104 | 6.57 | |||||||||
Revolving credit loans | 1,767 | 43 | 9.89 | 1,737 | 46 | 10.49 | 1,688 | 45 | 10.72 | |||||||||
Mortgage loans | 16,759 | 246 | 5.88 | 17,198 | 255 | 5.95 | 17,279 | 259 | 6.00 | |||||||||
Specialized lending | 6,490 | 193 | 12.00 | 5,781 | 182 | 12.56 | 5,648 | 179 | 12.63 | |||||||||
Other acquired loans | - | - | - | - | - | - | - | - | - | |||||||||
Total loans and leases held for investment (excluding | ||||||||||||||||||
covered loans) | 97,251 | 1,306 | 5.43 | 95,997 | 1,402 | 5.81 | 94,627 | 1,491 | 6.28 | |||||||||
Covered loans | - | - | - | - | - | - | - | - | - | |||||||||
Total loans and leases held for investment | 97,251 | 1,306 | 5.43 | 95,997 | 1,402 | 5.81 | 94,627 | 1,491 | 6.28 | |||||||||
Loans held for sale | 2,473 | 30 | 4.77 | 1,227 | 19 | 6.04 | 1,316 | 20 | 6.09 | |||||||||
Total loans and leases | 99,724 | 1,336 | 5.41 | 97,224 | 1,421 | 5.82 | 95,943 | 1,511 | 6.28 | |||||||||
Total earning assets | 132,331 | 1,709 | 5.21 | 125,144 | 1,757 | 5.59 | 121,001 | 1,821 | 6.00 | |||||||||
Non-earning assets | 17,545 | 16,411 | 15,932 | |||||||||||||||
Total assets | $ | 149,876 | $ | 141,555 | $ | 136,933 | ||||||||||||
Liabilities and Shareholders' Equity | ||||||||||||||||||
Interest-bearing liabilities | ||||||||||||||||||
Interest checking | $ | 2,461 | 2 | .35 | $ | 2,270 | 4 | .74 | $ | 2,369 | 8 | 1.32 | ||||||
Other client deposits | 40,701 | 97 | .97 | 38,791 | 137 | 1.41 | 38,369 | 157 | 1.62 | |||||||||
Client certificates of deposit | 27,143 | 209 | 3.13 | 27,509 | 227 | 3.28 | 26,317 | 220 | 3.33 | |||||||||
Other interest-bearing deposits | 9,801 | 38 | 1.55 | 10,118 | 55 | 2.13 | 9,785 | 64 | 2.61 | |||||||||
Total interest-bearing deposits | 80,106 | 346 | 1.75 | 78,688 | 423 | 2.14 | 76,840 | 449 | 2.32 | |||||||||
Fed funds purchased, repos and other borrowings | 16,804 | 24 | .59 | 12,296 | 45 | 1.47 | 8,915 | 55 | 2.44 | |||||||||
Long-term debt | 17,436 | 165 | 3.81 | 17,700 | 201 | 4.52 | 20,770 | 208 | 4.00 | |||||||||
Total interest-bearing liabilities | 114,346 | 535 | 1.90 | 108,684 | 669 | 2.45 | 106,525 | 712 | 2.66 | |||||||||
Noninterest-bearing deposits | 13,828 | 13,298 | 13,181 | |||||||||||||||
Other liabilities | 5,296 | 4,606 | 4,051 | |||||||||||||||
Shareholders' equity | 16,406 | 14,967 | 13,176 | |||||||||||||||
Total liabilities and shareholders' equity | $ | 149,876 | $ | 141,555 | $ | 136,933 | ||||||||||||
Average interest-rate spread | 3.31 | 3.14 | 3.34 | |||||||||||||||
Net interest income/ net interest margin (3) | $ | 1,174 | 3.57 | % | $ | 1,088 | 3.47 | % | $ | 1,109 | 3.66 | % | ||||||
Taxable-equivalent adjustment | $ | 28 | $ | 23 | $ | 21 | ||||||||||||
(1 | ) | Excludes basis adjustments for fair value hedges. |
(2 | ) | Yields are on a fully taxable-equivalent basis. |
(3 | ) | The net interest margin for the fourth quarter of 2008 was 3.68% excluding the $67 million charge related to the leveraged lease settlement. |
12
BB&T Corporation Average Balances and Rates - Year-To-Date (Dollars in millions) |
|
Year-to-Date | ||||||||||||
September 30, 2009 | September 30, 2008 | |||||||||||
Interest | Interest | |||||||||||
Average | Income/ | Yields/ | Average | Income/ | Yields/ | |||||||
Balances (1) | Expense | Rates (2) | Balances (1) | Expense | Rates (2) | |||||||
Assets | ||||||||||||
Securities, at amortized cost | ||||||||||||
U.S. government-sponsored entities (GSE) | $ | 1,144 | $ | 35 | 4.02 | % | $ | 5,560 | $ | 204 | 4.90 | % |
Mortgage-backed securities issued by GSE | 25,111 | 797 | 4.23 | 12,990 | 479 | 4.92 | ||||||
States and political subdivisions | 2,243 | 97 | 5.75 | 1,739 | 82 | 6.26 | ||||||
Non-agency mortgage-backed securities | 1,477 | 64 | 5.82 | 1,661 | 72 | 5.81 | ||||||
Other securities | 849 | 11 | 1.73 | 1,190 | 47 | 5.21 | ||||||
Trading securities | 482 | 7 | 2.06 | 660 | 21 | 4.24 | ||||||
Covered securities | 197 | 17 | 11.33 | - | - | - | ||||||
Total securities | 31,503 | 1,028 | 4.35 | 23,800 | 905 | 5.07 | ||||||
Other earning assets | 1,177 | 6 | .66 | 1,096 | 24 | 2.88 | ||||||
Loans and leases | ||||||||||||
Commercial loans and leases | 50,294 | 1,585 | 4.21 | 46,929 | 2,043 | 5.81 | ||||||
Direct retail loans | 14,849 | 611 | 5.50 | 15,606 | 769 | 6.59 | ||||||
Sales finance loans | 6,391 | 310 | 6.47 | 6,171 | 306 | 6.63 | ||||||
Revolving credit loans | 1,819 | 131 | 9.59 | 1,639 | 136 | 11.11 | ||||||
Mortgage loans | 16,088 | 698 | 5.79 | 17,371 | 784 | 6.02 | ||||||
Specialized lending | 7,009 | 607 | 11.57 | 5,417 | 528 | 13.01 | ||||||
Other acquired loans | 25 | 2 | 10.46 | - | - | - | ||||||
Total loans and leases held for investment (excluding | ||||||||||||
covered loans) | 96,475 | 3,944 | 5.46 | 93,133 | 4,566 | 6.55 | ||||||
Covered loans | 1,476 | 71 | 6.45 | - | - | - | ||||||
Total loans and leases held for investment | 97,951 | 4,015 | 5.48 | 93,133 | 4,566 | 6.55 | ||||||
Loans held for sale | 2,941 | 106 | 4.80 | 1,381 | 61 | 5.89 | ||||||
Total loans and leases | 100,892 | 4,121 | 5.46 | 94,514 | 4,627 | 6.54 | ||||||
Total earning assets | 133,572 | 5,155 | 5.15 | 119,410 | 5,556 | 6.21 | ||||||
Non-earning assets | 18,397 | 15,901 | ||||||||||
Total assets | $ | 151,969 | $ | 135,311 | ||||||||
Liabilities and Shareholders' Equity | ||||||||||||
Interest-bearing liabilities | ||||||||||||
Interest checking | $ | 2,632 | 7 | .37 | $ | 2,412 | 24 | 1.33 | ||||
Other client deposits | 43,248 | 292 | .90 | 35,965 | 475 | 1.76 | ||||||
Client certificates of deposit | 27,402 | 582 | 2.84 | 26,707 | 758 | 3.79 | ||||||
Other interest-bearing deposits | 9,744 | 96 | 1.31 | 9,707 | 211 | 2.91 | ||||||
Total interest-bearing deposits | 83,026 | 977 | 1.57 | 74,791 | 1,468 | 2.62 | ||||||
Fed funds purchased, repos and other borrowings | 13,808 | 55 | .54 | 10,004 | 213 | 2.84 | ||||||
Long-term debt | 18,362 | 515 | 3.74 | 20,557 | 642 | 4.17 | ||||||
Total interest-bearing liabilities | 115,196 | 1,547 | 1.79 | 105,352 | 2,323 | 2.94 | ||||||
Noninterest-bearing deposits | 15,566 | 12,981 | ||||||||||
Other liabilities | 5,001 | 3,926 | ||||||||||
Shareholders' equity | 16,206 | 13,052 | ||||||||||
Total liabilities and shareholders' equity | $ | 151,969 | $ | 135,311 | ||||||||
Average interest-rate spread | 3.36 | 3.27 | ||||||||||
Net interest income/ net interest margin | $ | 3,608 | 3.61 | $ | 3,233 | 3.61 | ||||||
Taxable-equivalent adjustment | $ | 87 | $ | 60 | ||||||||
(1 | ) | Excludes basis adjustments for fair value hedges. |
(2 | ) | Yields are on a fully taxable-equivalent basis. |
13
BB&T Corporation Credit Quality (Dollars in millions) |
|
As of/For the Quarter Ended | |||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | |||||||||||
Nonperforming assets (1) | |||||||||||||||
Nonaccrual loans and leases | |||||||||||||||
Commercial loans and leases | $ | 1,610 | $ | 1,252 | $ | 1,028 | $ | 845 | $ | 722 | |||||
Direct retail loans | 187 | 144 | 120 | 89 | 76 | ||||||||||
Sales finance loans | 7 | 6 | 7 | 7 | 6 | ||||||||||
Mortgage loans | 666 | 595 | 481 | 375 | 298 | ||||||||||
Specialized lending | 103 | 94 | 91 | 97 | 94 | ||||||||||
Total nonaccrual loans and leases | 2,573 | 2,091 | 1,727 | 1,413 | 1,196 | ||||||||||
Foreclosed real estate | 1,326 | 1,201 | 958 | 538 | 382 | ||||||||||
Other foreclosed property | 53 | 48 | 65 | 79 | 60 | ||||||||||
Total nonperforming assets (excluding covered assets) | 3,952 | 3,340 | 2,750 | 2,030 | 1,638 | ||||||||||
Covered foreclosed real estate | 151 | - | - | - | - | ||||||||||
Total nonperforming assets | $ | 4,103 | $ | 3,340 | $ | 2,750 | $ | 2,030 | $ | 1,638 | |||||
Loans 90 days or more past due and still accruing (2) | |||||||||||||||
Commercial loans and leases | $ | 13 | $ | 4 | $ | 7 | $ | 86 | $ | 39 | |||||
Direct retail loans | 79 | 87 | 127 | 117 | 88 | ||||||||||
Sales finance loans | 24 | 22 | 28 | 26 | 19 | ||||||||||
Revolving credit loans | 23 | 24 | 25 | 23 | 17 | ||||||||||
Mortgage loans | 172 | 179 | 180 | 165 | 123 | ||||||||||
Specialized lending | 10 | 13 | 14 | 14 | 11 | ||||||||||
Other acquired loans | 2 | - | - | - | - | ||||||||||
Total loans 90 days past due and still accruing (excluding covered | |||||||||||||||
loans) (3) | $ | 323 | $ | 329 | $ | 381 | $ | 431 | $ | 297 | |||||
Loans 30-89 days past due (2) | |||||||||||||||
Commercial loans and leases | $ | 365 | $ | 422 | $ | 507 | $ | 594 | $ | 355 | |||||
Direct retail loans | 205 | 191 | 256 | 270 | 200 | ||||||||||
Sales finance loans | 127 | 111 | 111 | 146 | 119 | ||||||||||
Revolving credit loans | 32 | 29 | 32 | 34 | 29 | ||||||||||
Mortgage loans | 664 | 681 | 706 | 690 | 582 | ||||||||||
Specialized lending | 298 | 269 | 221 | 313 | 294 | ||||||||||
Other acquired loans | 1 | - | - | - | - | ||||||||||
Total loans 30-89 days past due (excluding covered loans) (3) | $ | 1,692 | $ | 1,703 | $ | 1,833 | $ | 2,047 | $ | 1,579 | |||||
Allowance for credit losses | |||||||||||||||
Beginning balance | $ | 2,145 | $ | 1,895 | $ | 1,607 | $ | 1,393 | $ | 1,273 | |||||
Other changes | 70 | - | - | - | (2 | ) | |||||||||
Provision for credit losses | 709 | 701 | 676 | 528 | 364 | ||||||||||
Charge-offs | |||||||||||||||
Commercial loans and leases | (204 | ) | (134 | ) | (144 | ) | (123 | ) | (87 | ) | |||||
Direct retail loans | (68 | ) | (134 | ) | (68 | ) | (49 | ) | (41 | ) | |||||
Sales finance loans | (14 | ) | (19 | ) | (22 | ) | (18 | ) | (15 | ) | |||||
Revolving credit loans | (32 | ) | (33 | ) | (30 | ) | (23 | ) | (20 | ) | |||||
Mortgage loans | (77 | ) | (78 | ) | (49 | ) | (45 | ) | (33 | ) | |||||
Specialized lending | (73 | ) | (74 | ) | (92 | ) | (76 | ) | (61 | ) | |||||
Total charge-offs | (468 | ) | (472 | ) | (405 | ) | (334 | ) | (257 | ) | |||||
Recoveries | |||||||||||||||
Commercial loans and leases | 5 | 4 | 3 | 7 | 3 | ||||||||||
Direct retail loans | 4 | 4 | 4 | 3 | 3 | ||||||||||
Sales finance loans | 3 | 2 | 2 | 1 | 2 | ||||||||||
Revolving credit loans | 3 | 3 | 3 | 3 | 2 | ||||||||||
Mortgage loans | 2 | 1 | - | 1 | - | ||||||||||
Specialized lending | 5 | 7 | 5 | 5 | 5 | ||||||||||
Total recoveries | 22 | 21 | 17 | 20 | 15 | ||||||||||
Net charge-offs | (446 | ) | (451 | ) | (388 | ) | (314 | ) | (242 | ) | |||||
Ending balance | $ | 2,478 | $ | 2,145 | $ | 1,895 | $ | 1,607 | $ | 1,393 | |||||
Allowance for credit losses | |||||||||||||||
Allowance for loan and lease losses | 2,379 | 2,110 | 1,869 | 1,574 | 1,377 | ||||||||||
Reserve for unfunded lending commitments | 99 | 35 | 26 | 33 | 16 | ||||||||||
Total | $ | 2,478 | $ | 2,145 | $ | 1,895 | $ | 1,607 | $ | 1,393 |
(1 | ) | Covered and other acquired loans are considered to be performing due to the application of the accretion method under SOP 03-3. |
Covered loans that are contractually past due are noted in footnote 3 below. | ||
(2 | ) | Excludes mortgage loans guaranteed by GNMA that BB&T does not have the obligation to repurchase. |
(3 | ) | Excludes loans totaling $564 million (past due 30-89 days) and $945 million (past due 90 days or more) at September 30, 2009 that |
are covered by FDIC loss sharing agreement. |
14
BB&T Corporation Credit Quality (Dollars in millions) |
|
As of/For the Quarter Ended | |||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||
2009 | 2009 | 2009 | 2008 | 2008 | |||||||||
Asset Quality Ratios (including covered loans and foreclosed property) | |||||||||||||
Loans 30-89 days past due and still accruing as a | |||||||||||||
percentage of total loans and leases (1) | 2.11 | % | 1.70 | % | 1.83 | % | 2.07 | % | 1.63 | % | |||
Loans 90 days or more past due and still accruing | |||||||||||||
as a percentage of total loans and leases (1) | 1.18 | .33 | .38 | .44 | .31 | ||||||||
Nonperforming loans and leases as a | |||||||||||||
percentage of total loans and leases | 2.40 | 2.08 | 1.72 | 1.43 | 1.24 | ||||||||
Nonperforming assets as a percentage of: | |||||||||||||
Total assets | 2.48 | 2.19 | 1.92 | 1.34 | 1.20 | ||||||||
Loans and leases plus foreclosed property | 3.78 | 3.29 | 2.72 | 2.04 | 1.69 | ||||||||
Net charge-offs as a percentage of average loans and leases | 1.71 | 1.81 | 1.58 | 1.29 | 1.00 | ||||||||
Allowance for loan and lease losses as a percentage of | |||||||||||||
loans and leases held for investment | 2.29 | 2.19 | 1.94 | 1.62 | 1.45 | ||||||||
Ratio of allowance for loan and lease losses to: | |||||||||||||
Net charge-offs | 1.35 | X | 1.17 | X | 1.19 | X | 1.26 | X | 1.43 | X | |||
Nonperforming loans and leases | .92 | 1.01 | 1.08 | 1.11 | 1.15 | ||||||||
Asset Quality Ratios (excluding covered loans and foreclosed property) | |||||||||||||
Loans 30-89 days past due and still accruing as a | |||||||||||||
percentage of total loans and leases (1) | 1.71 | % | 1.70 | % | 1.83 | % | 2.07 | % | 1.63 | % | |||
Loans 90 days or more past due and still accruing | |||||||||||||
as a percentage of total loans and leases (1) | .33 | .33 | .38 | .44 | .31 | ||||||||
Nonperforming loans and leases as a | |||||||||||||
percentage of total loans and leases | 2.61 | 2.08 | 1.72 | 1.43 | 1.24 | ||||||||
Nonperforming assets as a percentage of: | |||||||||||||
Total assets | 2.52 | 2.19 | 1.92 | 1.34 | 1.20 | ||||||||
Loans and leases plus foreclosed property | 3.95 | 3.29 | 2.72 | 2.04 | 1.69 | ||||||||
Net charge-offs as a percentage of average loans and leases | 1.79 | 1.81 | 1.58 | 1.29 | 1.00 | ||||||||
Allowance for loan and lease losses as a percentage of | |||||||||||||
loans and leases held for investment | 2.49 | 2.19 | 1.94 | 1.62 | 1.45 | ||||||||
As of/For the | |||||||||||||
Nine Months Ended | |||||||||||||
September 30, | |||||||||||||
2009 | 2008 | ||||||||||||
Allowance for credit losses | |||||||||||||
Beginning balance | $ | 1,607 | $ | 1,015 | |||||||||
Other changes | 70 | (2 | ) | ||||||||||
Provision for credit losses | 2,086 | 917 | |||||||||||
Charge-offs | |||||||||||||
Commercial loans and leases | (482 | ) | (153 | ) | |||||||||
Direct retail loans | (270 | ) | (107 | ) | |||||||||
Sales finance loans | (55 | ) | (41 | ) | |||||||||
Revolving credit loans | (95 | ) | (56 | ) | |||||||||
Mortgage loans | (204 | ) | (51 | ) | |||||||||
Specialized lending | (239 | ) | (175 | ) | |||||||||
Total charge-offs | (1,345 | ) | (583 | ) | |||||||||
Recoveries | |||||||||||||
Commercial loans and leases | 12 | 9 | |||||||||||
Direct retail loans | 12 | 9 | |||||||||||
Sales finance loans | 7 | 6 | |||||||||||
Revolving credit loans | 9 | 8 | |||||||||||
Mortgage loans | 3 | - | |||||||||||
Specialized lending | 17 | 14 | |||||||||||
Total recoveries | 60 | 46 | |||||||||||
Net charge-offs | (1,285 | ) | (537 | ) | |||||||||
Ending balance | $ | 2,478 | $ | 1,393 | |||||||||
Allowance for credit losses | |||||||||||||
Allowance for loan and lease losses | $ | 2,379 | $ | 1,377 | |||||||||
Reserve for unfunded lending commitments | 99 | 16 | |||||||||||
Total | $ | 2,478 | $ | 1,393 | |||||||||
Asset Quality Ratios | |||||||||||||
Net charge-offs as a percentage of average loans and leases | 1.70 | % | .76 | % | |||||||||
Net charge-offs as a percentage of average loans and leases (excluding covered loans) | 1.73 | .76 | |||||||||||
Ratio of allowance for loan and lease losses to net charge-offs | 1.39 | X | 1.92 | X |
(1) Excludes mortgage loans guaranteed by GNMA that BB&T does not have the obligation to repurchase. |
15
BB&T Corporation Credit Quality - Supplemental Schedules (Dollars in millions, except average loan and average client size) |
|
SUPPLEMENTAL COMMERCIAL REAL ESTATE LOAN PORTFOLIO INFORMATION (1) | ||||||||||||||||
RESIDENTIAL ACQUISITION, DEVELOPMENT, AND CONSTRUCTION LOANS (ADC) | ||||||||||||||||
As of / For the Period Ended September 30, 2009 | ||||||||||||||||
Builder / | Land / Land | Condos / | ||||||||||||||
Construction | Development | Townhomes | Total ADC | |||||||||||||
Total loans outstanding | $ | 1,898 | $ | 4,004 | $ | 433 | $ | 6,335 | ||||||||
Average loan size (in thousands) | 264 | 585 | 1,472 | 442 | ||||||||||||
Average client size (in thousands) | 627 | 1,072 | 2,764 | 915 | ||||||||||||
Nonaccrual loans and leases as a percentage of category | 13.78 | 11.33 | 11.55 | 12.08 | ||||||||||||
Gross charge-offs as a percentage of category - YTD | 4.70 | 5.87 | 2.28 | 5.23 | ||||||||||||
Gross charge-offs as a percentage of category - QTD | 5.73 | 7.13 | 1.44 | 6.35 | ||||||||||||
As of / For the Period Ended September 30, 2009 | ||||||||||||||||
Gross Charge- | Gross Charge- | |||||||||||||||
Offs as a | Offs as a | |||||||||||||||
RESIDENTIAL ACQUISITION, DEVELOPMENT, AND | Nonaccrual | Nonaccrual as | Percentage of | Percentage of | ||||||||||||
CONSTRUCTION LOANS (ADC) BY STATE OF | Total | Percentage of | Loans and | a Percentage of | Outstandings - | Outstandings - | ||||||||||
ORIGINATION | Outstandings | Total | Leases | Outstandings | YTD | QTD | ||||||||||
North Carolina | $ | 2,489 | 39.3 | % | $ | 180 | 7.23 | % | 1.80 | % | 1.87 | % | ||||
Virginia | 1,008 | 15.9 | 72 | 7.12 | 3.92 | 3.59 | ||||||||||
Georgia | 867 | 13.7 | 193 | 22.34 | 12.69 | 14.60 | ||||||||||
South Carolina | 595 | 9.4 | 87 | 14.63 | 5.19 | 11.68 | ||||||||||
Florida | 556 | 8.8 | 128 | 23.08 | 11.33 | 11.47 | ||||||||||
Washington, D.C. | 211 | 3.3 | 41 | 19.30 | 1.46 | 2.87 | ||||||||||
Tennessee | 191 | 3.0 | 15 | 7.80 | 3.75 | 5.35 | ||||||||||
Kentucky | 190 | 3.0 | 22 | 11.42 | 3.91 | 9.19 | ||||||||||
West Virginia | 140 | 2.2 | 24 | 17.53 | 5.66 | 13.44 | ||||||||||
Maryland | 88 | 1.4 | 3 | 3.19 | .93 | 3.04 | ||||||||||
Total | $ | 6,335 | 100.0 | % | $ | 765 | 12.08 | % | 5.23 | % | 6.35 | % | ||||
OTHER COMMERCIAL REAL ESTATE LOANS (2) | ||||||||||||||||
As of / For the Period Ended September 30, 2009 | ||||||||||||||||
Permanent | ||||||||||||||||
Commercial | Income | Total Other | ||||||||||||||
Commercial | Land/ | Producing | Commercial | |||||||||||||
Construction | Development | Properties | Real Estate | |||||||||||||
Total loans outstanding | $ | 1,168 | $ | 2,189 | $ | 9,120 | $ | 12,477 | ||||||||
Average loan size (in thousands) | 1,095 | 744 | 480 | 543 | ||||||||||||
Average client size (in thousands) | 1,578 | 894 | 723 | 788 | ||||||||||||
Nonaccrual loans and leases as a percentage of category | .77 | 5.44 | 1.81 | 2.35 | ||||||||||||
Gross charge-offs as a percentage of category - YTD | .14 | 1.37 | .48 | .61 | ||||||||||||
Gross charge-offs as a percentage of category - QTD | .29 | 2.49 | .69 | 1.00 | ||||||||||||
As of / For the Period Ended September 30, 2009 | ||||||||||||||||
Gross Charge- | Gross Charge- | |||||||||||||||
Offs as a | Offs as a | |||||||||||||||
Nonaccrual | Nonaccrual as | Percentage of | Percentage of | |||||||||||||
OTHER COMMERCIAL REAL ESTATE LOANS BY STATE OF | Total | Percentage of | Loans and | a Percentage of | Outstandings - | Outstandings - | ||||||||||
ORIGINATION (2) | Outstandings | Total | Leases | Outstandings | YTD | QTD | ||||||||||
North Carolina | $ | 3,772 | 30.2 | % | $ | 50 | 1.32 | % | .28 | % | .58 | % | ||||
Georgia | 2,252 | 18.0 | 100 | 4.46 | 1.11 | 1.66 | ||||||||||
Virginia | 1,847 | 14.8 | 27 | 1.45 | .04 | .10 | ||||||||||
South Carolina | 990 | 7.9 | 21 | 2.09 | .51 | .89 | ||||||||||
Florida | 947 | 7.6 | 61 | 6.42 | 2.23 | 2.70 | ||||||||||
Washington, D.C. | 706 | 5.7 | 4 | .51 | .44 | 1.28 | ||||||||||
Maryland | 510 | 4.1 | 1 | .22 | .06 | .19 | ||||||||||
West Virginia | 474 | 3.8 | 6 | 1.29 | .19 | .02 | ||||||||||
Kentucky | 447 | 3.6 | 9 | 2.12 | 1.38 | 2.65 | ||||||||||
Tennessee | 411 | 3.3 | 14 | 3.49 | .78 | 1.57 | ||||||||||
Other | 121 | 1.0 | - | - | - | - | ||||||||||
Total | $ | 12,477 | 100.0 | % | $ | 293 | 2.35 | % | .61 | % | 1.00 | % |
NOTES: | (1) Commercial real estate loans (CRE) are defined as loans to finance non-owner occupied real property where the primary repayment source is the sale or rental/lease |
of the real property. Definition is based on internal classification. Excludes covered loans and in process items. | |
(2) C&I loans secured by real property are excluded. |
16
BB&T Corporation Credit Quality - Supplemental Schedules (Dollars in millions, except average loan size) |
|
SUPPLEMENTAL RESIDENTIAL MORTGAGE PORTFOLIO INFORMATION (1) | |||||||||||||||
As of / For the Period Ended September 30, 2009 | |||||||||||||||
Construction/ | |||||||||||||||
RESIDENTIAL MORTGAGE LOANS | Prime | ALT-A | Permanent | Subprime (2) | Total | ||||||||||
Total loans outstanding | $ | 11,422 | $ | 2,791 | $ | 937 | $ | 597 | $ | 15,747 | |||||
Average loan size (in thousands) | 195 | 329 | 336 | 67 | 200 | ||||||||||
Average refreshed credit score (3) | 717 | 713 | 720 | 578 | 711 | ||||||||||
Percentage that are first mortgages | 99.7 | 99.7 | 99.0 | 82.8 | 99.0 | ||||||||||
Average loan to value at origination | 75.9 | 67.2 | 75.0 | 74.9 | 74.2 | ||||||||||
Nonaccrual loans and leases as a percentage of category | 2.89 | 7.68 | 8.15 | 9.83 | 4.31 | ||||||||||
Gross charge-offs as a percentage of category - YTD | 1.06 | 2.73 | 4.16 | 4.08 | 1.72 | ||||||||||
Gross charge-offs as a percentage of category - QTD | 1.05 | 3.43 | 7.03 | 4.55 | 2.00 | ||||||||||
As of / For the Period Ended September 30, 2009 | |||||||||||||||
Gross Charge- | Gross Charge- | ||||||||||||||
Offs as a | Offs as a | ||||||||||||||
Total Residential | Nonaccrual as | Percentage of | Percentage of | ||||||||||||
Mortgages | Percentage of | a Percentage | Outstandings - | Outstandings - | |||||||||||
RESIDENTIAL MORTGAGE LOANS BY STATE | Outstanding | Total | of Outstandings | YTD | QTD | ||||||||||
North Carolina | $ | 3,842 | 24.4 | % | 2.27 | % | .59 | % | .80 | % | |||||
Virginia | 3,096 | 19.7 | 2.76 | 1.35 | 1.64 | ||||||||||
Florida | 2,383 | 15.1 | 10.62 | 5.41 | 6.05 | ||||||||||
Maryland | 1,628 | 10.3 | 2.99 | .70 | .78 | ||||||||||
Georgia | 1,489 | 9.5 | 5.44 | 2.06 | 2.36 | ||||||||||
South Carolina | 1,459 | 9.3 | 4.70 | 1.30 | 1.74 | ||||||||||
West Virginia | 337 | 2.1 | 1.41 | .47 | .17 | ||||||||||
Kentucky | 350 | 2.2 | 1.11 | .33 | .30 | ||||||||||
Tennessee | 247 | 1.6 | 3.00 | .79 | 1.29 | ||||||||||
Washington, D.C. | 183 | 1.2 | 2.04 | .30 | .52 | ||||||||||
Other | 733 | 4.6 | 4.85 | 1.39 | 1.27 | ||||||||||
Total | $ | 15,747 | 100.0 | % | 4.31 | % | 1.72 | % | 2.00 | % | |||||
SUPPLEMENTAL DIRECT RETAIL 1-4 FAMILY AND LOT/LAND REAL ESTATE PORTFOLIO INFORMATION (4) | |||||||||||||||
As of / For the Period Ended September 30, 2009 | |||||||||||||||
Residential | Home Equity | Home Equity | |||||||||||||
DIRECT RETAIL 1-4 FAMILY AND LOT/LAND REAL ESTATE LOANS & LINES | Lot/Land Loans | Loans | Lines | Total | |||||||||||
Total loans outstanding | $ | 1,814 | $ | 6,090 | $ | 5,639 | $ | 13,543 | |||||||
Average loan size (in thousands) (5) | 67 | 43 | 36 | 42 | |||||||||||
Average refreshed credit score (6) | 722 | 720 | 760 | 743 | |||||||||||
Percentage that are first mortgages | 99.8 | 72.7 | 26.0 | 56.9 | |||||||||||
Average loan to value at origination | 80.9 | 64.5 | 65.3 | 66.2 | |||||||||||
Nonaccrual loans and leases as a percentage of category | 5.27 | 1.04 | .43 | 1.35 | |||||||||||
Gross charge-offs as a percentage of category - YTD | 7.35 | 1.33 | 1.45 | 2.25 | |||||||||||
Gross charge-offs as a percentage of category - QTD | 2.52 | 1.48 | 1.51 | 1.63 | |||||||||||
As of / For the Period Ended September 30, 2009 | |||||||||||||||
Total Direct | |||||||||||||||
Retail 1-4 Family | Gross Charge- | Gross Charge- | |||||||||||||
and Lot/Land | Offs as a | Offs as a | |||||||||||||
Real Estate | Nonaccrual as | Percentage of | Percentage of | ||||||||||||
DIRECT RETAIL 1-4 FAMILY AND LOT/LAND REAL ESTATE | Loans and Lines | Percentage of | a Percentage | Outstandings - | Outstandings - | ||||||||||
LOANS AND LINES BY STATE OF ORIGINATION | Outstanding | Total | of Outstandings | YTD | QTD | ||||||||||
North Carolina | $ | 4,667 | 34.4 | % | 1.46 | % | 1.95 | % | 1.19 | % | |||||
Virginia | 3,055 | 22.5 | .63 | 1.46 | 1.29 | ||||||||||
South Carolina | 1,310 | 9.7 | 2.09 | 2.38 | 1.24 | ||||||||||
Georgia | 1,104 | 8.2 | 2.06 | 3.72 | 2.78 | ||||||||||
Maryland | 835 | 6.2 | .57 | 1.58 | 1.37 | ||||||||||
West Virginia | 825 | 6.1 | .97 | .94 | .37 | ||||||||||
Florida | 674 | 5.0 | 2.48 | 7.68 | 7.73 | ||||||||||
Kentucky | 578 | 4.3 | 1.01 | .54 | .27 | ||||||||||
Tennessee | 390 | 2.9 | 2.12 | 4.52 | 2.27 | ||||||||||
Washington, D.C. | 85 | .6 | 1.71 | 3.30 | 2.52 | ||||||||||
Other | 20 | .1 | 1.25 | .44 | (.71 | ) | |||||||||
Total | $ | 13,543 | 100.0 | % | 1.35 | % | 2.25 | % | 1.63 | % |
NOTES: | (1) Excludes mortgage loans held for sale, covered loans, mortgage loans guaranteed by GNMA that BB&T does not have the obligation to repurchase and in process items. |
(2) Includes $371 million in loans originated by Lendmark Financial Services, which are disclosed as a part of the specialized lending category. | |
(3) Weighted based on outstanding balance. | |
(4) Direct retail 1-4 family and lot/land real estate loans are originated through the BB&T branching network. Excludes covered loans and in process items. | |
(5) Home equity lines without an outstanding balance are excluded from this calculation. | |
(6) Based on number of accounts. |
17
BB&T Corporation Capital Information - Five Quarter Trend (Dollars in millions, except per share data) |
|
As of / Quarter Ended | ||||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | ||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||||
Selected Capital Information (1) | ||||||||||||||||
Risk-based capital | ||||||||||||||||
Tier 1 | $ | 12,851 | $ | 12,132 | $ | 13,494 | $ | 13,446 | $ | 10,008 | ||||||
Total | 18,038 | 17,361 | 19,048 | 19,109 | 15,318 | |||||||||||
Risk-weighted assets (2) | 115,662 | 114,173 | 111,620 | 109,757 | 106,097 | |||||||||||
Average quarterly tangible assets | 150,992 | 143,011 | 144,281 | 136,325 | 131,469 | |||||||||||
Risk-based capital ratios | ||||||||||||||||
Tier 1 | 11.1 | % | 10.6 | % | 12.1 | % | 12.3 | % | 9.4 | % | ||||||
Total | 15.6 | 15.2 | 17.1 | 17.4 | 14.4 | |||||||||||
Leverage capital ratio | 8.5 | 8.5 | 9.4 | 9.9 | 7.6 | |||||||||||
Equity as a percentage of total assets | 9.8 | 9.7 | 11.3 | 10.6 | 9.5 | |||||||||||
Book value per common share | $ | 23.41 | $ | 22.76 | $ | 23.29 | $ | 23.16 | $ | 23.42 | ||||||
Selected Non-GAAP Capital Information (3) | ||||||||||||||||
Tangible common equity as a percentage of tangible assets | 6.1 | % | 6.5 | % | 5.6 | % | 5.3 | % | 5.8 | % | ||||||
Tier 1 common equity as a percentage of risk-weighted assets | 8.4 | 8.4 | 7.0 | 7.1 | 7.2 | |||||||||||
Tangible book value per common share | $ | 14.10 | $ | 14.74 | $ | 13.93 | $ | 13.87 | $ | 13.81 | ||||||
Calculations of Tier 1 common equity and tangible assets and related measures: | ||||||||||||||||
Tier 1 equity | $ | 12,851 | $ | 12,132 | $ | 13,494 | $ | 13,446 | $ | 10,008 | ||||||
Less: | ||||||||||||||||
Preferred stock | - | - | 3,085 | 3,082 | - | |||||||||||
Qualifying restricted core capital elements | 3,157 | 2,578 | 2,601 | 2,607 | 2,383 | |||||||||||
Tier 1 common equity | 9,694 | 9,554 | 7,808 | 7,757 | 7,625 | |||||||||||
Total assets | $ | 165,328 | $ | 152,398 | $ | 143,425 | $ | 152,015 | $ | 137,041 | ||||||
Less: | ||||||||||||||||
Intangible assets, net of deferred taxes (4) | 6,695 | 5,851 | 5,868 | 5,873 | 5,847 | |||||||||||
Plus: | ||||||||||||||||
Pre-tax regulatory adjustments for accumulated OCI | 712 | 1,315 | 1,165 | 1,220 | 741 | |||||||||||
Tangible assets | 159,345 | 147,862 | 138,722 | 147,362 | 131,935 | |||||||||||
Total risk-weighted assets (2) | 115,662 | 114,173 | 111,620 | 109,757 | 106,097 | |||||||||||
Tangible common equity as a percentage of tangible assets | 6.1 | % | 6.5 | % | 5.6 | % | 5.3 | % | 5.8 | % | ||||||
Tier 1 common equity as a percentage of risk-weighted assets | 8.4 | 8.4 | 7.0 | 7.1 | 7.2 | |||||||||||
Tier 1 common equity | $ | 9,694 | $ | 9,554 | $ | 7,808 | $ | 7,757 | $ | 7,625 | ||||||
Outstanding shares at end of period | 687,446 | 648,068 | 560,563 | 559,248 | 552,259 | |||||||||||
Tangible book value per common share | $ | 14.10 | $ | 14.74 | $ | 13.93 | $ | 13.87 | $ | 13.81 |
(1) | Current quarter regulatory capital information is preliminary. |
(2) | Risk-weighted assets are determined based on regulatory capital requirements. Under the regulatory framework for determining risk-weighted assets each asset class is assigned a risk-weighting of 0%, 20%, 50% or 100% based on the underlying risk of the specific asset class. In addition, off balance sheet exposures are first converted to a balance sheet equivalent amount and subsequently assigned to one of the four risk-weightings. |
(3) | Tangible common equity and Tier 1 common equity ratios are Non-GAAP measures. BB&T uses the Tier 1 common equity definition used in the SCAP assessment to calculate these ratios. BB&T's management uses these measures to assess the quality of capital and believes that investors may find them useful in their analysis of the Corporation. These capital measures are not necessarily comparable to similar capital measures that may be presented by other companies. |
(4) | Prior to December 2008, BB&T had a net deferred tax liability. |
18
BB&T Corporation Selected Growth Rates Adjusted for Purchase Acquisitions and Selected Items |
|
Percentage Increase (Decrease) | ||||||||
QTD | Link QTD | YTD | ||||||
PERCENTAGE CHANGES IN SELECTED BALANCE SHEET ITEMS (1) | 3Q09 vs. 3Q08 | 3Q09 vs. 2Q09 | 2009 vs. 2008 | |||||
Average Balances | ||||||||
Commercial loans and leases (2) | 4.5 | % | (2.9 | ) % | 8.1 | % | ||
Direct retail loans | (7.0 | ) | (7.5 | ) | (4.9 | ) | ||
Sales finance loans | 0.3 | 1.3 | 2.2 | |||||
Revolving credit loans | 11.5 | 17.8 | 10.9 | |||||
Mortgage loans | (10.2 | ) | (12.2 | ) | (7.4 | ) | ||
Specialized lending | 11.8 | 31.6 | 9.0 | |||||
Other acquired loans | - | - | - | |||||
Total loans and leases held for investment (excluding covered loans) (2) | 0.3 | (2.0 | ) | 2.8 | ||||
Covered loans | - | - | - | |||||
Total loans and leases held for investment (2) | 0.3 | (1.8 | ) | 2.6 | ||||
Loans held for sale | 69.0 | (65.5 | ) | 70.9 | ||||
Total loans and leases (2) | 1.6 | (4.2 | ) | 3.9 | ||||
Noninterest-bearing deposits | 17.8 | 12.4 | 13.5 | |||||
Interest checking | 14.2 | 7.3 | 8.2 | |||||
Other client deposits | 14.4 | 23.0 | 15.8 | |||||
Client certificates of deposit | (5.6 | ) | (16.0 | ) | (2.9 | ) | ||
Total client deposits | 7.6 | 7.4 | 8.1 | |||||
Other interest-bearing deposits | 10.5 | 110.2 | (0.1 | ) | ||||
Total deposits | 7.9 | 15.3 | 7.4 | |||||
Percentage Increase (Decrease) | ||||||||
QTD | Link QTD | YTD | ||||||
PERCENTAGE CHANGES IN SELECTED INCOME STATEMENT ITEMS (1)(3) | 3Q09 vs. 3Q08 | 3Q09 vs. 2Q09 | 2009 vs. 2008 | |||||
Net interest income - taxable equivalent | 5.2 | % | 6.6 | % | 6.9 | % | ||
Noninterest income | ||||||||
Insurance income | (2.7 | ) | (39.4 | ) | (0.4 | ) | ||
Service charges on deposits | (2.6 | ) | 8.6 | (1.3 | ) | |||
Investment banking and brokerage fees | 4.7 | (21.1 | ) | 1.5 | ||||
Mortgage banking income | 103.1 | (81.3 | ) | 158.7 | ||||
Checkcard fees | 7.0 | - | 6.0 | |||||
Other nondeposit fees and commissions | 22.0 | 43.3 | 17.1 | |||||
Trust and investment advisory revenues | (2.7 | ) | 36.1 | (12.2 | ) | |||
Bankcard fees and merchant discounts | 10.8 | 20.3 | 1.8 | |||||
Income from Bank-Owned Life Insurance | - | (15.9 | ) | 16.1 | ||||
Other income | 116.7 | (177.3 | ) | 50.0 | ||||
Total noninterest income | 11.1 | (29.8 | ) | 13.9 | ||||
Noninterest expense | ||||||||
Personnel expense | 8.1 | (3.0 | ) | 5.7 | ||||
Occupancy and equipment expense | 1.9 | 9.9 | 2.1 | |||||
Other noninterest expense | 33.3 | 58.7 | 22.2 | |||||
Total noninterest expense | 15.5 | 20.0 | 10.4 | |||||
(1 | ) | Adjusted to exclude estimated growth that resulted from the timing of acquisitions during 2009 and 2008. |
(2 | ) | Adjusted for the sale of leveraged lease investments. |
(3 | ) | Excludes securities gains or losses, merger-related and restructuring charges, the net impact of valuation adjustments for mortgage servicing rights, gains or losses on mortgage servicing rights-related derivatives and other selected items as noted on page 20 of this supplement. |
NM - not meaningful. |
19
BB&T Corporation Selected Items & Additional Information (Dollars in millions, except per share data) |
|
Favorable (Unfavorable) | |||||||
Selected Items | Pre-Tax | After-Tax | |||||
Third Quarter 2009 | |||||||
Contingency reserve | Other noninterest expense | $ | (25 | ) | $ | (15 | ) |
Leveraged lease tax adjustment | Provision for income tax | 12 | 12 | ||||
Second Quarter 2009 | |||||||
Accelerated amortization on preferred stock | Dividends and accretion on preferred stock | (47 | ) | (47 | ) | ||
FDIC special assessment | Regulatory charges | (71 | ) | (44 | ) | ||
Gain from extinguishment of debt | Other noninterest expense | 36 | 22 | ||||
First Quarter 2009 | |||||||
Other-than-temporary impairment charges | Securities gains (losses), net | (36 | ) | (22 | ) | ||
Severance expense | Merger-related and restructuring charges, net | (11 | ) | (7 | ) | ||
Fourth Quarter 2008 | |||||||
Leveraged lease settlement | Net interest income | (67 | ) | (43 | ) | ||
Leveraged lease settlement | Provision for income tax | 60 | 60 | ||||
Other-than-temporary impairment charges | Securities gains (losses), net | (63 | ) | (39 | ) | ||
Third Quarter 2008 | |||||||
Other-than-temporary impairment charges | Securities gains (losses), net | (41 | ) | (26 | ) | ||
Year-to-Date 2009 (1) | |||||||
Accelerated amortization on preferred stock | Dividends and accretion on preferred stock | (47 | ) | (47 | ) | ||
Contingency reserve | Other noninterest expense | (25 | ) | (15 | ) | ||
FDIC special assessment | Regulatory charges | (68 | ) | (42 | ) | ||
Gain from extinguishment of debt | Other noninterest expense | 41 | 25 | ||||
Leveraged lease tax adjustment | Provision for income tax | 12 | 12 | ||||
Other-than-temporary impairment charges | Securities gains (losses), net | (40 | ) | (24 | ) | ||
Severance expense | Merger-related and restructuring charges, net | (11 | ) | (7 | ) | ||
Year-to-Date 2008 (1) | |||||||
Gain from extinguishment of debt | Other noninterest expense | 37 | 22 | ||||
Gain from sale of Visa IPO and sale of stock | Other noninterest income | 80 | 51 | ||||
Implementation of fair value accounting standards | Other noninterest income | (6 | ) | (4 | ) | ||
Implementation of fair value accounting standards | Mortgage banking income | 23 | 14 | ||||
Other-than-temporary impairment charges | Securities gains (losses), net | (41 | ) | (24 | ) | ||
Reversal of Accrual for Visa settlement | Other noninterest expense | 14 | 9 | ||||
Valuation charge for bank-owned life insurance | Other noninterest income | (15 | ) | (15 | ) | ||
(1) Includes amounts from quarters that were deemed immaterial for separate disclosure. |
As of / Quarter Ended | |||||||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||||||||
2009 | 2009 | 2009 | 2008 | 2008 | |||||||||||||||
Selected Mortgage Banking Information | |||||||||||||||||||
Income statement impact of mortgage servicing rights valuation | |||||||||||||||||||
MSRs fair value (decrease) increase | $ | (59 | ) | $ | 137 | $ | (46 | ) | $ | (247 | ) | $ | (41 | ) | |||||
MSRs hedge gains (losses) | 72 | (114 | ) | 74 | 273 | 65 | |||||||||||||
Net | $ | 13 | $ | 23 | $ | 28 | $ | 26 | $ | 24 | |||||||||
Residential mortgage loan originations | $ | 6,899 | $ | 8,543 | $ | 7,414 | $ | 3,581 | $ | 3,743 | |||||||||
Residential mortgage servicing portfolio | |||||||||||||||||||
Loans serviced for others | 52,188 | 47,037 | 42,923 | 41,250 | 39,292 | ||||||||||||||
Bank-owned loans serviced | 18,782 | 19,504 | 19,990 | 18,434 | 18,411 | ||||||||||||||
Total servicing portfolio | 70,970 | 66,541 | 62,913 | 59,684 | 57,703 | ||||||||||||||
Weighted-average coupon rate | 5.62 | % | 5.74 | % | 5.92 | % | 6.03 | % | 6.01 | % | |||||||||
Weighted-average servicing fee | .374 | .378 | .376 | .370 | .366 | ||||||||||||||
Selected Miscellaneous Information | |||||||||||||||||||
Derivatives notional amount | $ | 69,624 | $ | 84,649 | $ | 75,581 | $ | 74,177 | $ | 67,287 | |||||||||
Fair value of derivatives | 382 | 355 | 486 | 626 | 219 | ||||||||||||||
Unrealized depreciation on securities | |||||||||||||||||||
available for sale, net of tax | (26 | ) | (384 | ) | (289 | ) | (324 | ) | (398 | ) | |||||||||
Common stock prices | |||||||||||||||||||
High | 29.81 | 28.67 | 27.72 | 40.00 | 45.31 | ||||||||||||||
Low | 19.83 | 16.27 | 12.90 | 21.47 | 18.71 | ||||||||||||||
End of period | 27.24 | 21.98 | 16.92 | 27.46 | 37.80 | ||||||||||||||
Banking offices | 1,859 | 1,505 | 1,504 | 1,511 | 1,501 | ||||||||||||||
ATMs | 2,576 | 2,194 | 2,193 | 2,195 | 2,178 | ||||||||||||||
FTEs | 32,821 | 28,763 | 29,496 | 29,633 | 29,818 |
20
BB&T Corporation Colonial Update (Dollars in millions) |
|
Balance Sheet actions post acquisition:
Securities: | |
| Sold $2.4 billion of securities acquired. |
| Retained $1.2 billion of non-agency mortgage backed and municipal securities. |
-- Non-agency mortgage backed and muncipal securities are covered by loss share agreement. | |
Deposits and Long-Term Debt: | |
| Paid off $1.6 billion of higher-cost brokered deposits. |
| $815 million of mortgage warehouse business-related escrows were paid down. |
| Prepaid $2.8 billion of Colonial's FHLB advances. |
| Used $4.1 billion proceeds from FDIC to reduce BB&T's borrowings. |
| Client deposit balances are stable. |
Goodwill and Other Intangibles: | |
| Acquisition resulted in approximately $690 million of goodwill and $176 million of core deposit intangible. |
Integration Update: | |
Merger Charges and Cost Savings (Pretax): | |
| Reducing estimate of merger-related charges to $205 million from $245 million. |
| Confirming annual cost savings of $170 million; expect to achieve full run rate by 4Q10. |
Systems Conversions and Other Integration Issues: | |
| Leadership team in place in new Florida, Alabama and Texas regions. |
| Implemented BB&T's credit review process for all new loan originations. |
| Converted payroll, securities, fixed assets. |
| Remaining systems to be converted by 2Q10. |
| Evaluated mortgage-warehouse business and will continue to operate in our footprint. |
| Evaluated association services business and will continue and expand in our footprint. |
| Will have available deposit and loan servicing in all branches for all BB&T/Colonial clients by 4Q09. |
| Reached agreement to sell 22 branches in Nevada in 1Q10. No material earnings impact expected. |
-- Loans will stay with BB&T and remain covered by loss share. |
21
BB&T Corporation NON-GAAP Reconciliation Table - Five Quarter Trend (Dollars in millions, except per share data) |
|
Quarter Ended | |||||||||||||||
Sept. 30 | June 30 | March 31 | Dec. 31 | Sept. 30 | |||||||||||
NON-GAAP Reconciliation Table | 2009 | 2009 | 2009 | 2008 | 2008 | ||||||||||
Efficiency ratio - GAAP | 59.8 | % | 54.7 | % | 48.5 | % | 53.4 | % | 52.9 | % | |||||
Effect of securities gains (losses), net | .8 | .5 | 3.3 | 1.0 | .4 | ||||||||||
Effect of merger-related and restructuring charges, net | (.8 | ) | - | (.6 | ) | (.2 | ) | (.3 | ) | ||||||
Effect of contingency reserve | (1.1 | ) | - | - | - | - | |||||||||
Effect of FDIC special assessment | - | (3.3 | ) | - | - | - | |||||||||
Effect of gain on extinguishment of debt | - | 1.7 | .5 | - | - | ||||||||||
Effect of leveraged lease settlement | - | - | - | (1.8 | ) | - | |||||||||
Effect of foreclosed property expense | (5.4 | ) | (2.7 | ) | (1.8 | ) | (1.4 | ) | (1.3 | ) | |||||
Effect of amortization of intangibles | (1.3 | ) | (1.1 | ) | (1.2 | ) | (1.2 | ) | (1.3 | ) | |||||
Efficiency ratio - reported | 52.0 | 49.8 | 48.7 | 49.8 | 50.4 | ||||||||||
Fee income ratio - GAAP | 42.6 | % | 46.0 | % | 46.7 | % | 42.6 | % | 41.7 | % | |||||
Effect of securities gains (losses), net | (.8 | ) | (.5 | ) | (3.8 | ) | (1.3 | ) | (.3 | ) | |||||
Effect of leveraged lease settlement | - | - | - | (1.4 | ) | - | |||||||||
Fee income ratio - reported | 41.8 | 45.5 | 42.9 | 39.9 | 41.4 | ||||||||||
Year-to-Date | |||||||||||||||
September 30, | |||||||||||||||
NON-GAAP Reconciliation Table | 2009 | 2008 | |||||||||||||
Efficiency ratio - GAAP | 54.3 | % | 51.6 | % | |||||||||||
Effect of securities gains (losses), net | 1.6 | .6 | |||||||||||||
Effect of merger-related and restructuring charges, net | (.5 | ) | (.2 | ) | |||||||||||
Effect of contingency reserve | (.4 | ) | - | ||||||||||||
Effect of FDIC special assessment | (1.0 | ) | - | ||||||||||||
Effect of gain on extinguishment of debt | .7 | .7 | |||||||||||||
Effect of bank-owned life insurance valuation | - | (.2 | ) | ||||||||||||
Effect of Visa ownership gains | - | 1.0 | |||||||||||||
Effect of fair value accounting implementation | - | .1 | |||||||||||||
Effect of foreclosed property expense | (3.3 | ) | (1.0 | ) | |||||||||||
Effect of amortization of intangibles | (1.2 | ) | (1.3 | ) | |||||||||||
Efficiency ratio - reported | 50.2 | 51.3 | |||||||||||||
Fee income ratio - GAAP | 45.1 | % | 42.5 | % | |||||||||||
Effect of securities gains (losses), net | (1.7 | ) | (.7 | ) | |||||||||||
Effect of bank-owned life insurance valuation | - | .2 | |||||||||||||
Effect of Visa ownership gains | - | (.9 | ) | ||||||||||||
Effect of fair value accounting implementation | - | (.2 | ) | ||||||||||||
Fee income ratio - reported | 43.4 | 40.9 |
22