Document


UNITED STATES
SECURITIES  AND  EXCHANGE  COMMISSION
Washington, D.C.  20549

FORM 10-Q

QUARTERLY  REPORT  PURSUANT  TO  SECTION  13  OR  15(d)
OF  THE  SECURITIES  EXCHANGE  ACT  OF  1934

For the quarterly period ended June 30, 2018

Commission File Number: 1-9700

THE  CHARLES  SCHWAB  CORPORATION
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction
of incorporation or organization)
94-3025021
(I.R.S. Employer Identification No.)

211 Main Street, San Francisco, CA  94105
(Address of principal executive offices and zip code)

Registrant’s telephone number, including area code:  (415) 667-7000

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes ☒  No ☐

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes ☒   No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☒
Accelerated filer ☐
Non-accelerated filer ☐ (Do not check if a smaller reporting company)
Smaller reporting company ☐
Emerging growth company ☐
 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the
Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes ☐ No ☒

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date.
1,351,062,783 shares of $.01 par value Common Stock Outstanding on July 31, 2018



THE CHARLES SCHWAB CORPORATION

Quarterly Report on Form 10-Q
For the Quarter Ended June 30, 2018



 Index

 
 
 
 
 
 
 
 
 
 
 
Item 1.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
22-23
 
 
 
24-54
 
 
 
 
 
 
Item 2.
 
1-16
 
 
 
 
 
 
Item 3.
 
 
 
 
 
 
 
Item 4.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Item 1.
 
 
 
 
 
 
 
Item 1A.
 
 
 
 
 
 
 
Item 2.
 
 
 
 
 
 
 
Item 3.
 
 
 
 
 
 
 
Item 4.
 
 
 
 
 
 
 
Item 5.
 
 
 
 
 
 
 
Item 6.
 
 
 
 
 
 
 
 
 
 







Part I – FINANCIAL INFORMATION

THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)



Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

INTRODUCTION

The Charles Schwab Corporation (CSC) is a savings and loan holding company engaged, through its subsidiaries (collectively referred to as “Schwab” or the “Company”), in wealth management, securities brokerage, banking, asset management, custody, and financial advisory services.

Significant business subsidiaries of CSC include the following:

Charles Schwab & Co., Inc. (CS&Co), a securities broker-dealer;
Charles Schwab Bank (CSB), a federal savings bank; and
Charles Schwab Investment Management, Inc. (CSIM), the investment advisor for Schwab’s proprietary mutual funds (Schwab Funds®) and Schwab’s exchange-traded funds (Schwab ETFs™).

Unless otherwise indicated, the terms “Schwab,” “the Company,” “we,” “us,” or “our” mean CSC together with its consolidated subsidiaries.

Schwab provides financial services to individuals and institutional clients through two segments – Investor Services and Advisor Services. The Investor Services segment provides retail brokerage and banking services to individual investors, and retirement plan services, as well as other corporate brokerage services, to businesses and their employees. The Advisor Services segment provides custodial, trading, banking, and support services, as well as retirement business services, to independent registered investment advisors (RIAs), independent retirement advisors, and recordkeepers.
Schwab was founded on the belief that all Americans deserve access to a better investing experience. Although much has changed in the intervening years, our purpose remains clear – to champion every client’s goals with passion and integrity. Guided by this purpose and the aspiration of creating the most trusted leader in investment services, management has adopted a strategy described as “Through Clients’ Eyes.”

This strategy emphasizes placing clients’ perspectives, needs, and desires at the forefront. Because investing plays a fundamental role in building financial security, we strive to deliver a better investing experience for our clients – individual investors and the people and institutions who serve them – by disrupting longstanding industry practices on their behalf and providing superior service. We also aim to offer a broad range of products and solutions to meet client needs with a focus on transparency, value, and trust. In addition, management works to couple Schwab’s scale and resources with ongoing expense discipline to keep costs low and ensure that products and solutions are affordable as well as responsive to client needs. In combination, these are the key elements of our “no trade-offs” approach to serving investors. We believe that following this strategy is the best way to maximize our market valuation and stockholder returns over time.

Management estimates that investable wealth in the United States (consisting of assets in defined contribution, retail wealth management and brokerage, and registered investment advisor channels, along with bank deposits) currently exceeds $45 trillion, which means the Company’s $3.40 trillion in client assets leaves substantial opportunity for growth. Our strategy is based on the principle that developing trusted relationships will translate into more assets from both new and existing clients, ultimately driving more revenue, and along with expense discipline, will generate earnings growth and build long-term stockholder value.

This Management’s Discussion and Analysis should be read in conjunction with our Annual Report on Form 10-K for the fiscal year ended December 31, 2017 (2017 Form 10-K).

On our website, www.aboutschwab.com, we post the following filings after they are electronically filed with or furnished to the Securities and Exchange Commission (SEC): annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and any amendments to those reports filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange

- 1 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Act of 1934. The SEC maintains a website at www.sec.gov that contains reports, proxy, and other information that we file electronically with the SEC.


- 2 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


FORWARD-LOOKING STATEMENTS
In addition to historical information, this Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are identified by words such as “believe,” “anticipate,” “expect,” “intend,” “plan,” “will,” “may,” “estimate,” “appear,” “could,” “would,” and other similar expressions. In addition, any statements that refer to expectations, projections, or other characterizations of future events or circumstances are forward-looking statements.
These forward-looking statements, which reflect management’s beliefs, objectives, and expectations as of the date hereof, are estimates based on the best judgment of Schwab’s senior management. These statements relate to, among other things:
Maximizing our market valuation and stockholder returns over time; our belief that developing trusted relationships will translate into more client assets which drives revenue and, along with expense discipline, generates earnings growth and builds stockholder value (see Introduction in Part I, Item 2);
Ongoing investments to fuel growth (see Overview);
Capital expenditures in 2018 (see Results of Operations);
Consolidated balance sheet assets remaining above $250 billion (see Risk Management and Capital Management);
The expected impact of new accounting standards not yet adopted (see New Accounting Standards in Part I, Item 1, Financial Information – Notes to Condensed Consolidated Financial Statements (Item 1) – Note 2);
The likelihood of indemnification and guarantee payment obligations (see Commitments and Contingencies in Item 1 – Note 9); and
The impact of legal proceedings and regulatory matters (see Commitments and Contingencies in Item 1 – Note 9 and Legal Proceedings in Part II, Item 1).

Achievement of the expressed beliefs, objectives, and expectations described in these statements is subject to certain risks and uncertainties that could cause actual results to differ materially from the expressed beliefs, objectives, and expectations. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this Quarterly Report on Form 10-Q or, in the case of documents incorporated by reference, as of the date of those documents.

Important factors that may cause actual results to differ include, but are not limited to:
General market conditions, including the level of interest rates, equity valuations, and trading activity;
Our ability to attract and retain clients, develop trusted relationships, and grow client assets;
Client use of our advice solutions and other products and services;
The level of client assets, including cash balances;
Competitive pressure on pricing, including deposit rates;
Client sensitivity to interest rates;
Regulatory guidance;
Timing and amount of transfers of certain balances from sweep money market funds into bank sweep deposits;
Capital and liquidity needs and management;
Our ability to manage expenses;
Our ability to develop and launch new products, services, infrastructure, and capabilities in a timely and successful manner;
The effect of adverse developments in litigation or regulatory matters and the extent of any related charges; and
Potential breaches of contractual terms for which we have indemnification and guarantee obligations.

Certain of these factors, as well as general risk factors affecting the Company, are discussed in greater detail in Part I – Item 1A – Risk Factors in the 2017 Form 10-K.



- 3 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


OVERVIEW
Management focuses on several client activity and financial metrics in evaluating Schwab’s financial position and operating performance. Results for the second quarters and first six months of 2018 and 2017 are:
 
Three Months Ended
June 30,
 
Percent
Change
 
Six Months Ended
June 30,
Percent
Change
 
2018
 
2017
 
 
2018
 
2017
Client Metrics:
 
 
 
 
 
 
 
 
 
 
Net new client assets (in billions) (1)
$
43.9

 
$
64.5

 
(32
)%
 
$
25.1

 
$
103.4

(76
)%
Core net new client assets (in billions)
$
53.4

 
$
46.2

 
16
 %
 
$
119.0

 
$
85.1

40
 %
Client assets (in billions, at quarter end)
$
3,397.0

 
$
3,040.6

 
12
 %
 
 
 
 
 
Average client assets (in billions)
$
3,370.4

 
$
2,979.2

 
13
 %
 
$
3,376.2

 
$
2,925.5

15
 %
New brokerage accounts (in thousands)
384

 
357

 
8
 %
 
827

 
719

15
 %
Active brokerage accounts (in thousands, at quarter end)
11,202

 
10,487

 
7
 %
 
 
 
 
 
Assets receiving ongoing advisory services (in billions,
at quarter end)
$
1,768.7

 
$
1,539.8

 
15
 %
 
 
 
 
 
Client cash as a percentage of client assets (at quarter end)
10.7
%
 
11.5
%
 
 

 
 
 
 
 

Company Financial Metrics:
 

 
 

 
 

 
 
 
 
 
Total net revenues
$
2,486

 
$
2,130

 
17
 %
 
$
4,884

 
$
4,211

16
 %
Total expenses excluding interest
1,355

 
1,221

 
11
 %
 
2,751

 
2,459

12
 %
Income before taxes on income
1,131

 
909

 
24
 %
 
2,133

 
1,752

22
 %
Taxes on income
265

 
334

 
(21
)%
 
484

 
613

(21
)%
Net income
866

 
575

 
51
 %
 
1,649

 
1,139

45
 %
Preferred stock dividends and other
53

 
45

 
18
 %
 
90

 
84

7
 %
Net income available to common stockholders
$
813

 
$
530

 
53
 %
 
$
1,559

 
$
1,055

48
 %
Earnings per common share  diluted
$
.60

 
$
.39

 
54
 %
 
$
1.14

 
$
.78

46
 %
Net revenue growth from prior year
17
%
 
17
%
 
 

 
16
%
 
17
%
 
Pre-tax profit margin
45.5
%
 
42.7
%
 
 

 
43.7
%
 
41.6
%
 
Return on average common stockholders’ equity
19
%
 
15
%
 
 

 
19
%
 
15
%
 
Expenses excluding interest as a percentage of average client
assets (annualized)
0.16
%
 
0.16
%
 
 
 
0.16
%
 
0.17
%
 
Consolidated Tier 1 Leverage Ratio (at quarter end)
7.6
%
 
7.4
%
 
 
 
 
 
 
 
(1) Includes outflows of $9.5 billion and $93.9 billion in the second quarter and first six months of 2018, respectively, from certain mutual fund clearing services clients.

Net income grew 51% and 45% for the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, driven primarily by sustained business momentum, higher interest rates, and lower corporate income taxes. Total net revenues rose 17% and 16% in the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, primarily due to higher net interest revenue as a result of higher interest rates and larger client cash sweep balances. Total expenses excluding interest grew 11% and 12% during the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, reflecting higher spending to support the expanding client base and ongoing investments to fuel growth. Altogether, we achieved a 570 basis point gap between revenue and expense growth, which resulted in a 45.5% and 43.7% pre-tax profit margin for the second quarter and first six months of 2018, respectively, compared to the same periods in 2017.

Taxes on income decreased 21% for both the second quarter and first six months of 2018 resulting in effective tax rates of 23.4% and 22.7% for the second quarter and first six months of 2018, respectively. The reduction in taxes on income was due to the Tax Act of 2017, which lowered the federal corporate income tax rate from 35% to 21% effective January 1, 2018.

We delivered net income of $866 million and $1.6 billion for the second quarter and first six months of 2018, respectively, up $291 million and $510 million from a year ago, lifting our return on equity to 19% for the second quarter and first six months of 2018 compared to 15% for the same periods in 2017.

- 4 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


During the second quarter of 2018, clients opened 384,000 new brokerage accounts, helping to bring active brokerage accounts to 11.2 million at June 30, 2018. Excluding planned mutual funding clearing outflows of $9.5 billion, core net new assets gathered during the second quarter of 2018 were $53.4 billion, compared to $46.2 billion for the same period a year ago. Client engagement remained strong during the second quarter of 2018, with daily average revenue trades rising 21% from the same period in 2017.

Effective balance sheet management remains an essential element of our financial discipline. In the second quarter, we issued $1.95 billion of Senior Notes, which we used to redeem $275 million of maturing debt and maintain appropriate liquidity given the growth we’re achieving. We also transferred an additional $20 billion in the second quarter of 2018 from sweep money market funds to bank sweep deposits, bringing the total year-to-date transferred amount to $45 billion. As anticipated, we crossed the $250 billion asset threshold for heightened regulatory requirements during the second quarter of 2018, ending with $262 billion in total consolidated assets at June 30, 2018.






- 5 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


RESULTS OF OPERATIONS

Total Net Revenues

The following tables present a comparison of revenue by category:
 
 
 
 
2018
 
2017
Three Months Ended June 30,
 
Percent
Change
 
Amount
 
% of
Total Net
Revenues
 
Amount
 
% of
Total Net
Revenues
Net interest revenue
 
 
 
 
 
 
 
 
 
 
     Interest revenue
 
41
 %
 
$
1,590

 
64
 %
 
$
1,127

 
52
 %
     Interest expense
 
147
 %
 
(183
)
 
(7
)%
 
(74
)
 
(3
)%
Net interest revenue
 
34
 %
 
1,407

 
57
 %
 
1,053

 
49
 %
Asset management and administration fees
 
 
 
 
 
 
 
 
 
 
     Mutual funds and ETF service fees
 
(11
)%
 
458

 
19
 %
 
513

 
24
 %
     Advice solutions
 
11
 %
 
283

 
11
 %
 
256

 
12
 %
     Other
 
(4
)%
 
73

 
3
 %
 
76

 
4
 %
Asset management and administration fees
 
(4
)%
 
814

 
33
 %
 
845

 
40
 %
Trading revenue
 
 
 
 
 
 
 
 
 
 
     Commissions
 
11
 %
 
157

 
6
 %
 
142

 
6
 %
     Principal transactions
 
53
 %
 
23

 
1
 %
 
15

 
1
 %
Trading revenue
 
15
 %
 
180

 
7
 %
 
157

 
7
 %
Other
 
13
 %
 
85

 
3
 %
 
75

 
4
 %
Total net revenues
 
17
 %
 
$
2,486

 
100
 %
 
$
2,130

 
100
 %
 
 
 
 
2018
 
2017
Six Months Ended June 30,
 
Percent
Change
 
Amount
 
% of
Total Net
Revenues
 
Amount
 
% of
Total Net
Revenues
Net interest revenue
 
 
 
 
 
 
 
 
 
 
     Interest revenue
 
38
 %
 
$
3,011

 
62
 %
 
$
2,182

 
52
 %
     Interest expense
 
164
 %
 
(341
)
 
(7
)%
 
(129
)
 
(3
)%
Net interest revenue
 
30
 %
 
2,670

 
55
 %
 
2,053

 
49
 %
Asset management and administration fees
 
 

 
 

 
 

 
 

 
 

     Mutual funds and ETF service fees
 
(7
)%
 
951

 
19
 %
 
1,019

 
24
 %
     Advice solutions
 
13
 %
 
565

 
12
 %
 
500

 
12
 %
     Other
 

 
149

 
3
 %
 
149

 
4
 %
Asset management and administration fees
 

 
1,665

 
34
 %
 
1,668

 
40
 %
Trading revenue
 
 
 
 
 
 
 
 
 
 
     Commissions
 
8
 %
 
346

 
7
 %
 
320

 
7
 %
     Principal transactions
 
21
 %
 
35

 
1
 %
 
29

 
1
 %
Trading revenue
 
9
 %
 
381

 
8
 %
 
349

 
8
 %
Other
 
19
 %
 
168

 
3
 %
 
141

 
3
 %
Total net revenues
 
16
 %
 
$
4,884

 
100
 %
 
$
4,211

 
100
 %


- 6 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Net Interest Revenue

The following tables present net interest revenue information corresponding to interest-earning assets and funding sources on the condensed consolidated balance sheets:
 
 
2018
 
2017
Three Months Ended June 30,
 
Average
Balance
 
Interest
Revenue/
Expense
 
Average
Yield/
Rate
 
Average
Balance
 
Interest
Revenue/
Expense
 
Average
Yield/
Rate
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
12,764

 
$
57

 
1.80
%
 
$
8,562

 
$
22

 
1.03
%
Cash and investments segregated
 
11,825

 
50

 
1.68
%
 
19,703

 
41

 
0.83
%
Broker-related receivables
 
378

 
2

 
1.58
%
 
435

 
1

 
0.68
%
Receivables from brokerage clients
 
19,775

 
204

 
4.09
%
 
15,827

 
138

 
3.50
%
Available for sale securities (1)
 
52,682

 
291

 
2.19
%
 
48,154

 
177

 
1.47
%
Held to maturity securities
 
129,825

 
812

 
2.49
%
 
107,378

 
600

 
2.24
%
Bank loans
 
16,530

 
138

 
3.32
%
 
15,701

 
115

 
2.94
%
  Total interest-earning assets
 
243,779

 
1,554

 
2.54
%
 
215,760

 
1,094

 
2.03
%
Other interest revenue
 
 
 
36

 
 
 
 
 
33

 
 
Total interest-earning assets
 
$
243,779

 
$
1,590

 
2.60
%
 
$
215,760

 
$
1,127

 
2.10
%
Funding sources:
 
 
 
 
 
 
 
 
 
 
 
 
Bank deposits
 
$
193,029

 
$
117

 
0.24
%
 
$
163,711

 
$
30

 
0.07
%
Payables to brokerage clients
 
21,729

 
14

 
0.26
%
 
26,125

 
3

 
0.05
%
Short-term borrowings
 
1,429

 
7

 
1.94
%
 
1,393

 
3

 
0.86
%
Long-term debt
 
4,961

 
43

 
3.47
%
 
3,518

 
31

 
3.53
%
  Total interest-bearing liabilities
 
221,148

 
181

 
0.33
%
 
194,747

 
67

 
0.14
%
Non-interest-bearing funding sources
 
22,631

 
 
 
 
 
21,013

 
 
 
 
Other interest expense
 
 
 
2

 
 
 
 
 
7

 
 
Total funding sources
 
$
243,779

 
$
183

 
0.30
%
 
$
215,760

 
$
74

 
0.14
%
Net interest revenue
 
 
 
$
1,407

 
2.30
%
 
 
 
$
1,053

 
1.96
%
 
 
2018
 
2017
Six Months Ended June 30,
 
Average
Balance
 
Interest
Revenue/
Expense
 
Average
Yield/
Rate
 
Average
Balance
 
Interest
Revenue/
Expense
 
Average
Yield/
Rate
Interest-earning assets:
 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
14,912

 
$
123

 
1.65
%
 
$
8,803

 
$
39

 
0.89
%
Cash and investments segregated
 
12,891

 
98

 
1.51
%
 
20,755

 
76

 
0.74
%
Broker-related receivables
 
333

 
3

 
1.47
%
 
412

 
1

 
0.62
%
Receivables from brokerage clients
 
19,326

 
383

 
3.95
%
 
15,537

 
264

 
3.43
%
Available for sale securities (1)
 
51,533

 
531

 
2.06
%
 
59,728

 
428

 
1.45
%
Held to maturity securities
 
125,641

 
1,533

 
2.44
%
 
95,439

 
1,085

 
2.29
%
Bank loans
 
16,493

 
268

 
3.25
%
 
15,615

 
225

 
2.91
%
  Total interest-earning assets
 
241,129

 
2,939

 
2.43
%
 
216,289

 
2,118

 
1.97
%
Other interest revenue
 
 
 
72

 
 
 
 
 
64

 
 
Total interest-earning assets
 
$
241,129

 
$
3,011

 
2.49
%
 
$
216,289

 
$
2,182

 
2.03
%
Funding sources:
 
 
 
 
 
 
 
 
 
 
 
 
Bank deposits
 
$
185,052

 
$
181

 
0.20
%
 
$
163,696

 
$
49

 
0.06
%
Payables to brokerage clients
 
22,097

 
21

 
0.20
%
 
26,892

 
5

 
0.04
%
Short-term borrowings
 
6,770

 
54

 
1.59
%
 
1,363

 
5

 
0.74
%
Long-term debt
 
4,678

 
80

 
3.42
%
 
3,305

 
59

 
3.60
%
  Total interest-bearing liabilities
 
218,597

 
336

 
0.31
%
 
195,256

 
118

 
0.12
%
Non-interest-bearing funding sources
 
22,532

 
 
 
 
 
21,033

 
 
 
 
Other interest expense
 
 
 
5

 
 
 
 
 
11

 
 
Total funding sources
 
$
241,129

 
$
341

 
0.28
%
 
$
216,289

 
$
129

 
0.12
%
Net interest revenue
 
 
 
$
2,670

 
2.21
%
 
 
 
$
2,053

 
1.91
%
(1) Amounts have been calculated based on amortized cost.

- 7 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Net interest revenue increased $354 million, or 34%, and $617 million, or 30%, in the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, primarily due to higher interest rates and growth in interest-earning assets. 
Our net interest margin improved to 2.30% and 2.21% during the second quarter and first six months of 2018, respectively, up from 1.96% and 1.91% during the same periods in 2017, primarily as a result of the Federal Reserve System’s (Federal Reserve) 2017 and March and June 2018 interest rate hikes, partially offset by higher interest rates paid on bank deposits and other interest-bearing liabilities.
During the second quarter and the first six months of 2018, average interest earning assets grew 13% and 11%, respectively, compared to the same periods in 2017. These increases reflect higher bank deposits due to transfers from sweep money market funds to bank sweep balances, as well as other client-related deposit inflows and higher borrowings, partially offset by client purchases of other assets.

In addition to issuing the Senior Notes, we utilized Federal Home Loan Bank (FHLB) advances during the first half of 2018 to provide temporary funding for additional investments ahead of deposit growth. The FHLB advances matured by June 30, 2018.



- 8 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Asset Management and Administration Fees

The following tables present asset management and administration fees, average client assets, and average fee yields:
Three Months Ended June 30,
2018
 
2017
Average
Client
Assets
 
Revenue
 
Average
Fee
 
Average
Client
Assets
 
Revenue
 
Average
Fee
Schwab money market funds before fee waivers
$
139,968

 
$
147

 
0.42
%
 
$
158,974

 
$
224

 
0.57
%
Fee waivers
 
 

 
 
 
 
 
(1
)
 
 
Schwab money market funds
139,968

 
147

 
0.42
%
 
158,974

 
223

 
0.56
%
Schwab equity and bond funds and ETFs
203,179

 
65

 
0.13
%
 
151,825

 
52

 
0.14
%
Mutual Fund OneSource® and other non-transaction
fee funds
217,867

 
175

 
0.32
%
 
220,680

 
179

 
0.33
%
Other third-party mutual funds and ETFs (1)
325,061

 
71

 
0.09
%
 
271,503

 
59

 
0.09
%
Total mutual funds and ETFs (2)
$
886,075

 
458

 
0.21
%
 
$
802,982

 
513

 
0.26
%
Advice solutions (2) :
 
 
 
 
 
 
 
 
 
 
 
Fee-based
$
225,879

 
283

 
0.50
%
 
$
199,879

 
256

 
0.51
%
Non-fee-based
62,109

 

 

 
46,882

 

 

      Total advice solutions
$
287,988

 
283

 
0.39
%
 
$
246,761

 
256

 
0.41
%
Other balance-based fees (3)
387,727

 
62

 
0.06
%
 
406,307

 
64

 
0.06
%
Other (4)
 
 
11

 
 
 
 
 
12

 
 
Total asset management and administration fees
 
 
$
814

 
 
 
 
 
$
845

 
 
 
2018
 
2017
Six Months Ended June 30,
Average
Client
Assets
 
Revenue
 
Average
Fee
 
Average
Client
Assets
 
Revenue
 
Average
Fee
Schwab money market funds before fee waivers
$
148,165

 
$
329

 
0.45
%
 
$
160,881

 
$
455

 
0.57
%
Fee waivers
 
 

 
 
 
 
 
(9
)
 
 
Schwab money market funds
148,165

 
329

 
0.45
%
 
160,881

 
446

 
0.56
%
Schwab equity and bond funds and ETFs
199,519

 
128

 
0.13
%
 
145,363

 
107

 
0.15
%
Mutual Fund OneSource® and other non-transaction
fee funds
220,268

 
353

 
0.32
%
 
211,548

 
349

 
0.33
%
Other third-party mutual funds and ETFs (1)
322,391

 
141

 
0.09
%
 
272,065

 
117

 
0.09
%
      Total mutual funds and ETFs (2)
$
890,343

 
951

 
0.22
%
 
$
789,857

 
1,019

 
0.26
%
Advice solutions (2) :
 
 
 
 
 
 
 
 
 
 
 
Fee-based
$
225,320

 
565

 
0.51
%
 
$
195,823

 
500

 
0.51
%
Non-fee-based
60,964

 

 

 
44,801

 

 

      Total advice solutions
$
286,284

 
565

 
0.40
%
 
$
240,624

 
500

 
0.42
%
Other balance-based fees (3)
406,869

 
128

 
0.06
%
 
397,523

 
125

 
0.06
%
Other (4)
 
 
21

 
 
 
 
 
24

 
 
Total asset management and administration fees
 
 
$
1,665

 
 
 
 
 
$
1,668

 
 
(1) Includes Schwab ETF OneSource™.
(2) Beginning in the fourth quarter of 2017, a change was made to add non-fee-based average assets from managed portfolios. Average client assets for advice solutions may also include the asset balances contained in the mutual fund and/or ETF categories listed above. Prior periods have been adjusted to accommodate this change.
(3) Includes various asset-related fees, such as trust fees, 401(k) recordkeeping fees, and mutual fund clearing fees and other service fees.
(4) Includes miscellaneous service and transaction fees relating to mutual funds and ETFs that are not balance-based.

Asset management and administration fees decreased by $31 million, or 4%, and $3 million, or 0.2%, in the second quarter and first six months of 2018, respectively, compared to the same periods in 2017. The decreases were due to lower money market fund revenue as a result of transfers to bank sweep, client asset allocation choices, and our 2017 fee reductions. Part of the declines were offset by revenue from growing asset balances in advice solutions, equity and bond funds, and ETFs.


- 9 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


The following tables present a roll forward of client assets for the Schwab money market funds, Schwab equity and bond funds and exchange-traded funds (ETFs), and Mutual Fund OneSource® and other non-transaction fee (NTF) funds. These funds generated 48% and 49% of the asset management and administration fees earned during the second quarter and first six months of 2018, respectively, compared to 54% for the same periods in 2017:

 
Schwab Money
Market Funds
 
Schwab Equity and
Bond Funds and ETFs
 
Mutual Fund OneSource®
and Other NTF funds
Three Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
Balance at beginning of period
 
$
144,995

 
$
162,887

 
$
187,930

 
$
139,412

 
$
221,614

 
$
204,887

Net inflows (outflows)
 
(11,319
)
 
(6,861
)
 
9,625

 
8,086

 
(13,348
)
 
(5,648
)
Net market gains (losses) and other (1)
 
490

 
160

 
3,806

 
3,838

 
4,247

 
25,510

Balance at end of period
 
$
134,166

 
$
156,186

 
$
201,361

 
$
151,336

 
$
212,513

 
$
224,749

 
 
Schwab Money
Market Funds
 
Schwab Equity and
Bond Funds and ETFs
 
Mutual Fund OneSource®
and Other NTF funds
Six Months Ended June 30,
 
2018
 
2017
 
2018
 
2017
 
2018
 
2017
Balance at beginning of period
 
$
163,650

 
$
163,495

 
$
181,608

 
$
125,813

 
$
225,202

 
$
198,924

Net inflows (outflows)
 
(30,441
)
 
(7,585
)
 
18,271

 
15,261

 
(18,277
)
 
(10,239
)
Net market gains (losses) and other (1)
 
957

 
276

 
1,482

 
10,262

 
5,588

 
36,064

Balance at end of period
 
$
134,166

 
$
156,186

 
$
201,361

 
$
151,336

 
$
212,513

 
$
224,749

(1) Includes net inflows from other third-party mutual funds to Mutual Fund OneSource® in the second quarter of 2017.

Trading Revenue
The following table presents trading revenue and the related drivers:

Three Months Ended
June 30,
 
Percent
Change
 
Six Months Ended
June 30,
 
Percent
Change

2018
 
2017
 
 
2018
 
2017
 
Daily average revenue trades (DARTs) (in thousands)
376

 
311

 
21
 %
 
418

 
314

 
33
 %
Clients’ daily average trades (in thousands)
704

 
589

 
20
 %
 
757

 
587

 
29
 %
Number of trading days
64.0

 
63.0

 
2
 %
 
125.0

 
125.0

 

Daily average revenue per revenue trade
$
7.30

 
$
7.96

 
(8
)%
 
$
7.27

 
$
8.91

 
(18
)%
Trading revenue
$
180

 
$
157

 
15
 %
 
$
381

 
$
349

 
9
 %
DART volumes increased 21% and 33% in the second quarter and first six months of 2018, respectively, compared to the prior year. This led to an increase in trading revenue of $23 million, or 15%, and $32 million, or 9%, in the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, as the volume growth more than offset Schwab’s commission pricing reductions implemented in the first quarter of 2017. During that time, Schwab announced two trading price reductions which lowered standard equity, ETF, and option trade commissions from $8.95 to $4.95 and lowered the per contract option fee from $.75 to $.65.

Other Revenue

Other revenue includes order flow revenue, other service fees, software fees from our portfolio management solutions, exchange processing fees, and non-recurring gains. Order flow revenue was $33 million and $26 million during the second quarters of 2018 and 2017, respectively, and $71 million and $53 million during the first six months of 2018 and 2017, respectively. These increases were primarily due to higher rates on certain types of orders and higher volume of trades.


- 10 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Total Expenses Excluding Interest
The following table shows a comparison of expenses excluding interest:

 
Three Months Ended June 30,
 
Percent
Change
 
Six Months Ended June 30,
 
Percent
Change

 
2018
 
2017
 
 
2018
 
2017
 
Compensation and benefits
 
 
 
 
 
 
 
 
 
 
 
 
Salaries and wages
 
$
419

 
$
371

 
13
%
 
$
830

 
$
738

 
12
%
Incentive compensation
 
210

 
191

 
10
%
 
422

 
393

 
7
%
Employee benefits and other
 
116

 
101

 
15
%
 
263

 
233

 
13
%
Total compensation and benefits
 
$
745

 
$
663

 
12
%
 
$
1,515

 
$
1,364

 
11
%
Professional services
 
156

 
144

 
8
%
 
312

 
277

 
13
%
Occupancy and equipment
 
122

 
107

 
14
%
 
244

 
212

 
15
%
Advertising and market development
 
77

 
71

 
8
%
 
150

 
142

 
6
%
Communications
 
58

 
58

 

 
120

 
115

 
4
%
Depreciation and amortization
 
75

 
66

 
14
%
 
148

 
131

 
13
%
Regulatory fees and assessments
 
50

 
46

 
9
%
 
101

 
90

 
12
%
Other
 
72

 
66

 
9
%
 
161

 
128

 
26
%
Total expenses excluding interest
 
$
1,355

 
$
1,221

 
11
%
 
$
2,751

 
$
2,459

 
12
%
Expenses as a percentage of total net revenues:
 
 
 
 
 
 
 
 
 
 
 
 
Compensation and benefits
 
30
%
 
31
%
 
 
 
31
%
 
32
%
 
 
Advertising and market development
 
3
%
 
3
%
 
 
 
3
%
 
3
%
 
 
Full-time equivalent employees (in thousands):
 
 
 
 
 
 
 
 
 
 
 
 
At quarter end
 
18.7

 
16.9

 
11
%
 
 
 
 
 
 
Average
 
18.4

 
16.7

 
10
%
 
18.2

 
16.6

 
10
%
Total compensation and benefits increased in the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in employee headcount to support our expanding client base.

Professional services expense increased in the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in asset management and administration-related expenses resulting from growth in the Schwab Funds® and Schwab ETFs™ and higher spending on technology projects.
Occupancy and equipment expense increased in the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in software maintenance expenses and additional licenses to support growth in the business.
Depreciation and amortization expenses grew in the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to higher amortization of internally developed software associated with continued investments in software and technology enhancements.
Regulatory fees and assessments increased in the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in Federal Deposit Insurance Corporation (FDIC) insurance assessments, which rose as a result of higher average assets.

Other expenses increased in the first six months of 2018 compared to the same period in 2017, primarily due to a $15 million charge in the first quarter of 2018 associated with unsecured client margin losses in volatility-related products and other miscellaneous expense growth related to the expanding client base.

Capital expenditures were $126 million and $261 million in the second quarter and first six months of 2018, respectively, compared with $86 million and $153 million in the second quarter and first six months of 2017, respectively. The increases in the second quarter and year-to-date capital expenditures from the same periods in 2017 were due primarily to our office campus

- 11 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


expansion in the U.S. and investments in technology projects. As we continue to pursue our geographic strategy, we anticipate increasing capital expenditures for full-year 2018 from our typical range of 3-5% of total net revenues to approximately 6-7%.

Taxes on Income

Taxes on income were $265 million and $334 million for the second quarters of 2018 and 2017, respectively, resulting in effective income tax rates on income before taxes of 23.4% and 36.7%, respectively. Taxes on income were $484 million and $613 million for the first six months of 2018 and 2017, respectively, resulting in effective income tax rates on income before taxes of 22.7% and 35.0%, respectively. The decrease in the effective tax rate was primarily due to the Tax Act which was signed into law on December 22, 2017. Among other things, the Tax Act lowered the federal corporate income tax rate from 35% to 21%, effective for tax years including or commencing January 1, 2018.

Segment Information

Financial information for our segments is presented in the following tables:
 
 
Investor Services
 
Advisor Services
 
Total
Three Months Ended June 30,
 
Percent
Change
 
2018
 
2017
 
Percent
Change
 
2018
 
2017
 
Percent
Change
 
2018
 
2017
Net Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest revenue
 
34
 %
 
$
1,063

 
$
795

 
33
 %
 
$
344

 
$
258

 
34
 %
 
$
1,407

 
$
1,053

Asset management and administration fees
 
(2
)%
 
569

 
582

 
(7
)%
 
245

 
263

 
(4
)%
 
814

 
845

Trading revenue
 
17
 %
 
115

 
98

 
10
 %
 
65

 
59

 
15
 %
 
180

 
157

Other
 
18
 %
 
65

 
55

 

 
20

 
20

 
13
 %
 
85

 
75

Total net revenues
 
18
 %
 
1,812

 
1,530

 
12
 %
 
674

 
600

 
17
 %
 
2,486

 
2,130

Expenses Excluding Interest
 
11
 %
 
1,012

 
914

 
12
 %
 
343

 
307

 
11
 %
 
1,355

 
1,221

Income before taxes on income
 
30
 %
 
$
800

 
$
616

 
13
 %
 
$
331

 
$
293

 
24
 %
 
$
1,131

 
$
909

 
 
Investor Services
 
Advisor Services
 
Total
Six Months Ended June 30,
 
Percent Change
 
2018
 
2017
 
Percent Change
 
2018
 
2017
 
Percent Change
 
2018
 
2017
Net Revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net interest revenue
 
30
%
 
$
2,020

 
$
1,548

 
29
 %
 
$
650

 
$
505

 
30
 %
 
$
2,670

 
$
2,053

Asset management and administration fees
 
1
%
 
1,162

 
1,148

 
(3
)%
 
503

 
520

 

 
1,665

 
1,668

Trading revenue
 
12
%
 
242

 
217

 
5
 %
 
139

 
132

 
9
 %
 
381

 
349

Other
 
23
%
 
129

 
105

 
8
 %
 
39

 
36

 
19
 %
 
168

 
141

Total net revenues
 
18
%
 
3,553

 
3,018

 
12
 %
 
1,331

 
1,193

 
16
 %
 
4,884

 
4,211

Expenses Excluding Interest
 
11
%
 
2,054

 
1,844

 
13
 %
 
697

 
615

 
12
 %
 
2,751

 
2,459

Income before taxes on income
 
28
%
 
$
1,499

 
$
1,174

 
10
 %
 
$
634

 
$
578

 
22
 %
 
$
2,133

 
$
1,752


Investor Services

Total net revenues rose by 18% in both the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in net interest revenue. Net interest revenue increased due to higher net interest margins and higher interest-earning assets.

Expenses excluding interest increased by 11% in both the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to higher compensation and benefits, technology project spend, and asset management and administration-related expenses to support our expanding client base.



- 12 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Advisor Services
Total net revenues rose by 12% in both the second quarter and first six months of 2018 compared to the same periods in 2017, primarily due to an increase in net interest revenue, partially offset by lower asset management and administration fees. Net interest revenue increased due to higher net interest margins and higher interest-earning assets. Asset management and administration fees decreased primarily due to lower money market fund revenue as a result of transfers to bank sweep, client asset allocation choices, and our 2017 fee reductions.

Expenses excluding interest increased by 12% and 13% in the second quarter and first six months of 2018, respectively, compared to the same periods in 2017, primarily due to higher compensation and benefits, technology project spend, and asset management and administration-related expenses to support our expanding client base.


RISK MANAGEMENT

Schwab’s business activities expose us to a variety of risks, including operational, credit, market, liquidity, and compliance risk. The Company has a comprehensive risk management program to identify and manage these risks and their associated potential for financial and reputational impact. For a discussion of our risk management programs, see Item 7 – Risk Management in the 2017 Form 10-K.

Net Interest Revenue Simulation

For Schwab’s net interest revenue sensitivity analysis, we use net interest revenue simulation modeling techniques to evaluate and manage the effect of changing interest rates. The simulation includes all interest-sensitive assets and liabilities. Key variables in the simulation include the repricing of financial instruments, prepayment, reinvestment, and product pricing assumptions. The simulations involve assumptions that are inherently uncertain and, as a result, cannot precisely estimate the impact of changes in interest rates on net interest revenue. Actual results may differ from simulated results due to balance growth or decline and the timing, magnitude, and frequency of interest rate changes, as well as changes in market conditions and management strategies, including changes in asset and liability mix.

If our guidelines for net interest revenue sensitivity are breached, management must report the breach to the Financial Risk Oversight Committee and establish a plan to address the interest rate risk. There were no breaches of Schwab’s net interest revenue sensitivity risk limits during the six months ended June 30, 2018, or year ended December 31, 2017.

As represented by the simulations presented below, our investment strategy is structured to produce an increase in net interest revenue when interest rates rise and, conversely, a decrease in net interest revenue when interest rates fall.

The simulations in the following table assume that the asset and liability structure of the consolidated balance sheets would not be changed as a result of the simulated changes in interest rates. As we actively manage the consolidated balance sheets and interest rate exposure, in all likelihood we would take steps to manage additional interest rate exposure that could result from changes in the interest rate environment. The following table shows the simulated net interest revenue change over the next 12 months beginning June 30, 2018 and December 31, 2017 of a gradual 100 basis point increase or decrease in market interest rates relative to prevailing market rates at the end of each reporting period:

 
June 30, 2018
 
December 31, 2017
Increase of 100 basis points
 
3.1
 %
 
3.3
 %
Decrease of 100 basis points
 
(4.8
)%
 
(6.2
)%
The change in net interest revenue sensitivities as of June 30, 2018 reflects the increase in interest rates across all maturities.


- 13 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)


Liquidity Risk

Schwab’s primary source of funds is cash generated by client activity: bank deposits and cash balances in client brokerage accounts. These funds are used to purchase investment securities and extend loans to clients.

Other sources of funds may include cash flows from operations, maturities and sales of investment securities, repayments on loans, securities lending of assets held in client brokerage accounts, and cash provided by external debt or equity financing.
 
To meet daily funding needs, we maintain liquidity in the form of overnight cash deposits and short-term investments. For unanticipated liquidity needs, a buffer of highly liquid investments, currently comprised of U.S. Treasury notes, is also maintained.

In addition to internal sources of liquidity, Schwab has access to external funding. The following table describes external debt facilities available at June 30, 2018:
Description
Borrower
 
Outstanding
 
Available
Committed, unsecured credit facility with various external banks
CSC
 
$

 
$
750

Uncommitted, unsecured lines of credit with various external banks
CSC, CS&Co
 

 
1,432

Federal Reserve Bank discount window (1)
CSB
 

 
2,455

Federal Home Loan Bank secured credit facility (2)
CSB
 

 
30,323

Unsecured commercial paper (3)
CSC
 

 
750

(1) Amounts available are dependent on the fair value of certain investment securities that are pledged as collateral.
(2) Amounts available are dependent on the amount of first lien residential real estate mortgage loans (First Mortgages), home equity lines of credit (HELOCs), and the fair value of certain investment securities that are pledged as collateral.
(3) CSC has authorization from its Board of Directors to issue Commercial Paper Notes to not exceed $1.5 billion. Management has set a current limit not to exceed the amount of the committed, unsecured credit facility.

CSC’s ratings for Commercial Paper Notes are P1 by Moody’s Investor Service (Moody’s), A1 by Standard & Poor’s Rating Group (Standard & Poor’s), and F1 by Fitch Ratings, Ltd (Fitch).
Borrowings
The following are details of the Senior Notes and short-term borrowings:
June 30, 2018
Par
Outstanding
 
Maturity
Weighted Average
Interest Rate
Moody’s
Standard
& Poor’s
Fitch
Senior Notes (1)
$
5,781

 
2020 - 2028
3.31%
A2
A
A
Short-term borrowings
$

 
N/A
N/A
N/A
N/A
N/A
(1) Amounts include $600 million Senior Notes with a quarterly variable interest rate equal to the three-month LIBOR plus 0.32%.
N/A Not applicable.

New Debt Issuances

All debt issuances in 2018 were senior unsecured obligations with interest payable quarterly or semi-annually. Additional details are as follows:
Issuance Date
Issuance
Amount
Maturity
Date
Interest
Rate
Interest
Payable
May 22, 2018
$
600

5/21/2021
Three-month LIBOR + 0.32%
Quarterly
May 22, 2018
$
600

5/21/2021
3.25%
Semi-annually
May 22, 2018
$
750

5/21/2025
3.85%
Semi-annually

Schwab is subject to, and was in compliance with, the modified liquidity coverage ratio (LCR) rule at June 30, 2018. Schwab expects consolidated balance sheet assets to remain above $250 billion in 2018, and as a result, would become subject to the full LCR rule in 2019.

- 14 -



THE CHARLES SCHWAB CORPORATION
Management’s Discussion and Analysis of Financial Condition and Results of Operations
(Tabular Amounts in Millions, Except Ratios, or as Noted)



CAPITAL MANAGEMENT

Schwab seeks to manage capital to a level and composition sufficient to support execution of our business strategy, including anticipated balance sheet growth, providing financial support to our subsidiaries, and sustained access to the capital markets, while at the same time meeting our regulatory capital requirements, and serving as a source of financial strength to our banking subsidiaries. Schwab’s primary sources of capital are funds generated by the operations of subsidiaries and securities issuances by CSC in the capital markets. To ensure that Schwab has sufficient capital to absorb unanticipated losses or declines in asset values, we have adopted a policy to remain well capitalized even in stressed scenarios.

Regulatory Capital Requirements

CSC and CSB are subject to various capital requirements set by regulatory agencies as discussed in further detail in the 2017 Form 10-K and in Item 1 – Note 16. As of June 30, 2018, CSC and CSB are considered well capitalized.

The following table details CSC’s consolidated and CSB’s capital ratios as of June 30, 2018 and December 31, 2017:
 
June 30, 2018
 
December 31, 2017
 
CSC
 
CSB
 
CSC
 
CSB
Total stockholders’ equity
$
20,097

 
$
14,352

 
$
18,525

 
$
13,224

Less:
 
 
 
 
 
 
 
 Preferred stock
2,793

 

 
2,793

 

Common Equity Tier 1 Capital before regulatory adjustments
$
17,304

 
$
14,352

 
$
15,732