|
Fair Value Measurements (Tables)
|
12 Months Ended |
|
Dec. 31, 2014
|
| Fair Value Disclosures [Abstract] |
|
| Assets and Liabilities Carried at Fair Value on a Recurring Basis |
Assets and liabilities carried at fair value on a recurring basis at December 31, 2014 and 2013, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
Netting Adjustments (1)
|
|
Assets/Liabilities at Fair Value |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
62,182 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
62,182 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities (2)
|
33,470 |
|
|
17,549 |
|
|
— |
|
|
— |
|
|
51,019 |
|
Corporate securities, trading loans and other |
243 |
|
|
31,699 |
|
|
3,270 |
|
|
— |
|
|
35,212 |
|
Equity securities |
33,518 |
|
|
22,488 |
|
|
352 |
|
|
— |
|
|
56,358 |
|
Non-U.S. sovereign debt |
20,348 |
|
|
15,332 |
|
|
574 |
|
|
— |
|
|
36,254 |
|
Mortgage trading loans and ABS |
— |
|
|
10,879 |
|
|
2,063 |
|
|
— |
|
|
12,942 |
|
Total trading account assets |
87,579 |
|
|
97,947 |
|
|
6,259 |
|
|
— |
|
|
191,785 |
|
Derivative assets (3)
|
4,957 |
|
|
972,977 |
|
|
6,851 |
|
|
(932,103 |
) |
|
52,682 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities |
67,413 |
|
|
2,182 |
|
|
— |
|
|
— |
|
|
69,595 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
165,039 |
|
|
— |
|
|
— |
|
|
165,039 |
|
Agency-collateralized mortgage obligations |
— |
|
|
14,248 |
|
|
— |
|
|
— |
|
|
14,248 |
|
Non-agency residential |
— |
|
|
4,175 |
|
|
279 |
|
|
— |
|
|
4,454 |
|
Commercial |
— |
|
|
4,000 |
|
|
— |
|
|
— |
|
|
4,000 |
|
Non-U.S. securities |
3,191 |
|
|
3,029 |
|
|
10 |
|
|
— |
|
|
6,230 |
|
Corporate/Agency bonds |
— |
|
|
368 |
|
|
— |
|
|
— |
|
|
368 |
|
Other taxable securities |
20 |
|
|
9,104 |
|
|
1,667 |
|
|
— |
|
|
10,791 |
|
Tax-exempt securities |
— |
|
|
8,950 |
|
|
599 |
|
|
— |
|
|
9,549 |
|
Total AFS debt securities |
70,624 |
|
|
211,095 |
|
|
2,555 |
|
|
— |
|
|
284,274 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities |
1,541 |
|
|
— |
|
|
— |
|
|
— |
|
|
1,541 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
15,704 |
|
|
— |
|
|
— |
|
|
15,704 |
|
Non-agency residential |
— |
|
|
3,745 |
|
|
— |
|
|
— |
|
|
3,745 |
|
Non-U.S. securities |
13,270 |
|
|
1,862 |
|
|
— |
|
|
— |
|
|
15,132 |
|
Other taxable securities |
— |
|
|
299 |
|
|
— |
|
|
— |
|
|
299 |
|
Total other debt securities carried at fair value |
14,811 |
|
|
21,610 |
|
|
— |
|
|
— |
|
|
36,421 |
|
Loans and leases |
— |
|
|
6,698 |
|
|
1,983 |
|
|
— |
|
|
8,681 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
3,530 |
|
|
— |
|
|
3,530 |
|
Loans held-for-sale |
— |
|
|
6,628 |
|
|
173 |
|
|
— |
|
|
6,801 |
|
Other assets |
11,581 |
|
|
1,381 |
|
|
911 |
|
|
— |
|
|
13,873 |
|
Total assets (4)
|
$ |
189,552 |
|
|
$ |
1,380,518 |
|
|
$ |
22,262 |
|
|
$ |
(932,103 |
) |
|
$ |
660,229 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
1,469 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,469 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
35,357 |
|
|
— |
|
|
— |
|
|
35,357 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
18,514 |
|
|
446 |
|
|
— |
|
|
— |
|
|
18,960 |
|
Equity securities |
24,679 |
|
|
3,670 |
|
|
— |
|
|
— |
|
|
28,349 |
|
Non-U.S. sovereign debt |
16,089 |
|
|
3,625 |
|
|
— |
|
|
— |
|
|
19,714 |
|
Corporate securities and other |
189 |
|
|
6,944 |
|
|
36 |
|
|
— |
|
|
7,169 |
|
Total trading account liabilities |
59,471 |
|
|
14,685 |
|
|
36 |
|
|
— |
|
|
74,192 |
|
Derivative liabilities (3)
|
4,493 |
|
|
969,502 |
|
|
7,771 |
|
|
(934,857 |
) |
|
46,909 |
|
Short-term borrowings |
— |
|
|
2,697 |
|
|
— |
|
|
— |
|
|
2,697 |
|
Accrued expenses and other liabilities |
10,795 |
|
|
1,250 |
|
|
10 |
|
|
— |
|
|
12,055 |
|
Long-term debt |
— |
|
|
34,042 |
|
|
2,362 |
|
|
— |
|
|
36,404 |
|
Total liabilities (4)
|
$ |
74,759 |
|
|
$ |
1,059,002 |
|
|
$ |
10,179 |
|
|
$ |
(934,857 |
) |
|
$ |
209,083 |
|
|
|
(1) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(2) |
Includes $17.2 billion of government-sponsored enterprise obligations.
|
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 2 – Derivatives.
|
|
|
(4) |
During 2014, the Corporation reclassified certain assets and liabilities within its fair value hierarchy based on a review of its inputs used to measure fair value. Accordingly, approximately $4.1 billion of assets related to U.S. government and agency securities, non-U.S. government securities and equity derivatives, and $570 million of liabilities related to equity derivatives were transferred from Level 1 to Level 2.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 |
|
Level 2 |
|
Level 3 |
|
Netting Adjustments (1)
|
|
Assets/Liabilities at Fair Value |
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
68,656 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
68,656 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities (2)
|
34,222 |
|
|
14,625 |
|
|
— |
|
|
— |
|
|
48,847 |
|
Corporate securities, trading loans and other |
1,147 |
|
|
27,746 |
|
|
3,559 |
|
|
— |
|
|
32,452 |
|
Equity securities |
41,324 |
|
|
22,741 |
|
|
386 |
|
|
— |
|
|
64,451 |
|
Non-U.S. sovereign debt |
24,357 |
|
|
12,399 |
|
|
468 |
|
|
— |
|
|
37,224 |
|
Mortgage trading loans and ABS |
— |
|
|
13,388 |
|
|
4,631 |
|
|
— |
|
|
18,019 |
|
Total trading account assets |
101,050 |
|
|
90,899 |
|
|
9,044 |
|
|
— |
|
|
200,993 |
|
Derivative assets (3)
|
2,374 |
|
|
910,602 |
|
|
7,277 |
|
|
(872,758 |
) |
|
47,495 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities |
6,591 |
|
|
2,363 |
|
|
— |
|
|
— |
|
|
8,954 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
164,935 |
|
|
— |
|
|
— |
|
|
164,935 |
|
Agency-collateralized mortgage obligations |
— |
|
|
22,492 |
|
|
— |
|
|
— |
|
|
22,492 |
|
Non-agency residential |
— |
|
|
6,239 |
|
|
— |
|
|
— |
|
|
6,239 |
|
Commercial |
— |
|
|
2,480 |
|
|
— |
|
|
— |
|
|
2,480 |
|
Non-U.S. securities |
3,698 |
|
|
3,415 |
|
|
107 |
|
|
— |
|
|
7,220 |
|
Corporate/Agency bonds |
— |
|
|
873 |
|
|
— |
|
|
— |
|
|
873 |
|
Other taxable securities |
20 |
|
|
12,963 |
|
|
3,847 |
|
|
— |
|
|
16,830 |
|
Tax-exempt securities |
— |
|
|
5,122 |
|
|
806 |
|
|
— |
|
|
5,928 |
|
Total AFS debt securities |
10,309 |
|
|
220,882 |
|
|
4,760 |
|
|
— |
|
|
235,951 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities |
4,062 |
|
|
— |
|
|
— |
|
|
— |
|
|
4,062 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
16,500 |
|
|
— |
|
|
— |
|
|
16,500 |
|
Agency-collateralized mortgage obligations |
— |
|
|
218 |
|
|
— |
|
|
— |
|
|
218 |
|
Commercial |
— |
|
|
749 |
|
|
— |
|
|
— |
|
|
749 |
|
Non-U.S. securities |
7,457 |
|
|
3,858 |
|
|
— |
|
|
— |
|
|
11,315 |
|
Total other debt securities carried at fair value |
11,519 |
|
|
21,325 |
|
|
— |
|
|
— |
|
|
32,844 |
|
Loans and leases |
— |
|
|
6,985 |
|
|
3,057 |
|
|
— |
|
|
10,042 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,042 |
|
|
— |
|
|
5,042 |
|
Loans held-for-sale |
— |
|
|
5,727 |
|
|
929 |
|
|
— |
|
|
6,656 |
|
Other assets |
14,474 |
|
|
1,912 |
|
|
1,669 |
|
|
— |
|
|
18,055 |
|
Total assets (4)
|
$ |
139,726 |
|
|
$ |
1,326,988 |
|
|
$ |
31,778 |
|
|
$ |
(872,758 |
) |
|
$ |
625,734 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
1,899 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,899 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
26,500 |
|
|
— |
|
|
— |
|
|
26,500 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
26,915 |
|
|
348 |
|
|
— |
|
|
— |
|
|
27,263 |
|
Equity securities |
23,874 |
|
|
3,711 |
|
|
— |
|
|
— |
|
|
27,585 |
|
Non-U.S. sovereign debt |
20,755 |
|
|
1,387 |
|
|
— |
|
|
— |
|
|
22,142 |
|
Corporate securities and other |
518 |
|
|
5,926 |
|
|
35 |
|
|
— |
|
|
6,479 |
|
Total trading account liabilities |
72,062 |
|
|
11,372 |
|
|
35 |
|
|
— |
|
|
83,469 |
|
Derivative liabilities (3)
|
1,968 |
|
|
896,907 |
|
|
7,501 |
|
|
(868,969 |
) |
|
37,407 |
|
Short-term borrowings |
— |
|
|
1,520 |
|
|
— |
|
|
— |
|
|
1,520 |
|
Accrued expenses and other liabilities |
10,130 |
|
|
1,093 |
|
|
10 |
|
|
— |
|
|
11,233 |
|
Long-term debt |
— |
|
|
45,045 |
|
|
1,990 |
|
|
— |
|
|
47,035 |
|
Total liabilities (4)
|
$ |
84,160 |
|
|
$ |
984,336 |
|
|
$ |
9,536 |
|
|
$ |
(868,969 |
) |
|
$ |
209,063 |
|
|
|
(1) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(2) |
Includes $15.6 billion of government-sponsored enterprise obligations.
|
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 2 – Derivatives.
|
|
|
(4) |
During 2013, $500 million of other assets were transferred from Level 1 to Level 2 primarily due to a restriction that became effective for a private equity investment that was subsequently sold once the restriction was lifted.
|
|
| Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation |
The following tables present a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2014, 2013 and 2012, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2014
|
Gains
(Losses)
in Earnings |
Gains
(Losses)
in OCI |
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
December 31
2014 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
87 |
|
$ |
(87 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
Corporate securities, trading loans and other |
3,559 |
|
180 |
|
— |
|
1,675 |
|
(857 |
) |
— |
|
(938 |
) |
1,275 |
|
(1,624 |
) |
3,270 |
|
Equity securities |
386 |
|
— |
|
— |
|
104 |
|
(86 |
) |
— |
|
(16 |
) |
146 |
|
(182 |
) |
352 |
|
Non-U.S. sovereign debt |
468 |
|
30 |
|
— |
|
120 |
|
(34 |
) |
— |
|
(19 |
) |
11 |
|
(2 |
) |
574 |
|
Mortgage trading loans and ABS |
4,631 |
|
199 |
|
— |
|
1,643 |
|
(1,259 |
) |
— |
|
(585 |
) |
39 |
|
(2,605 |
) |
2,063 |
|
Total trading account assets |
9,044 |
|
409 |
|
— |
|
3,629 |
|
(2,323 |
) |
— |
|
(1,558 |
) |
1,471 |
|
(4,413 |
) |
6,259 |
|
Net derivative assets (2)
|
(224 |
) |
463 |
|
— |
|
823 |
|
(1,738 |
) |
— |
|
(432 |
) |
28 |
|
160 |
|
(920 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
(2 |
) |
— |
|
11 |
|
— |
|
— |
|
— |
|
270 |
|
— |
|
279 |
|
Non-U.S. securities |
107 |
|
(7 |
) |
(11 |
) |
241 |
|
— |
|
— |
|
(147 |
) |
— |
|
(173 |
) |
10 |
|
Corporate/Agency bonds |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
93 |
|
(93 |
) |
— |
|
Other taxable securities |
3,847 |
|
9 |
|
(8 |
) |
154 |
|
— |
|
— |
|
(1,381 |
) |
— |
|
(954 |
) |
1,667 |
|
Tax-exempt securities |
806 |
|
8 |
|
— |
|
— |
|
(16 |
) |
— |
|
(235 |
) |
36 |
|
— |
|
599 |
|
Total AFS debt securities |
4,760 |
|
8 |
|
(19 |
) |
406 |
|
(16 |
) |
— |
|
(1,763 |
) |
399 |
|
(1,220 |
) |
2,555 |
|
Loans and leases (3, 4)
|
3,057 |
|
69 |
|
— |
|
— |
|
(3 |
) |
699 |
|
(1,591 |
) |
25 |
|
(273 |
) |
1,983 |
|
Mortgage servicing rights (4)
|
5,042 |
|
(1,231 |
) |
— |
|
— |
|
(61 |
) |
707 |
|
(927 |
) |
— |
|
— |
|
3,530 |
|
Loans held-for-sale (3)
|
929 |
|
45 |
|
— |
|
59 |
|
(725 |
) |
23 |
|
(216 |
) |
83 |
|
(25 |
) |
173 |
|
Other assets (5)
|
1,669 |
|
(98 |
) |
— |
|
— |
|
(430 |
) |
— |
|
(245 |
) |
39 |
|
(24 |
) |
911 |
|
Trading account liabilities – Corporate securities and other |
(35 |
) |
1 |
|
— |
|
10 |
|
(13 |
) |
— |
|
— |
|
(9 |
) |
10 |
|
(36 |
) |
Accrued expenses and other liabilities (3)
|
(10 |
) |
2 |
|
— |
|
— |
|
— |
|
(3 |
) |
— |
|
— |
|
1 |
|
(10 |
) |
Long-term debt (3)
|
(1,990 |
) |
49 |
|
— |
|
169 |
|
— |
|
(615 |
) |
540 |
|
(1,581 |
) |
1,066 |
|
(2,362 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $6.9 billion and derivative liabilities of $7.8 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of private equity investments and certain long-term fixed-rate margin loans that are accounted for under the fair value option. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2012
|
Gains
(Losses)
in Earnings
|
Gains
(Losses)
in OCI
|
Purchases |
Sales |
Issuances |
Settlements |
Gross Transfers
into
Level 3
|
Gross Transfers
out of
Level 3
|
Balance
December 31
2012
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
6,880 |
|
$ |
195 |
|
$ |
— |
|
$ |
2,798 |
|
$ |
(4,556 |
) |
$ |
— |
|
$ |
(1,077 |
) |
$ |
436 |
|
$ |
(950 |
) |
$ |
3,726 |
|
Equity securities |
544 |
|
31 |
|
— |
|
201 |
|
(271 |
) |
— |
|
27 |
|
90 |
|
(77 |
) |
545 |
|
Non-U.S. sovereign debt |
342 |
|
8 |
|
— |
|
388 |
|
(359 |
) |
— |
|
(5 |
) |
— |
|
(21 |
) |
353 |
|
Mortgage trading loans and ABS (2)
|
3,689 |
|
215 |
|
— |
|
2,574 |
|
(1,536 |
) |
— |
|
(678 |
) |
844 |
|
(173 |
) |
4,935 |
|
Total trading account assets |
11,455 |
|
449 |
|
— |
|
5,961 |
|
(6,722 |
) |
— |
|
(1,733 |
) |
1,370 |
|
(1,221 |
) |
9,559 |
|
Net derivative assets (3)
|
5,866 |
|
(221 |
) |
— |
|
893 |
|
(1,012 |
) |
— |
|
(3,328 |
) |
(269 |
) |
(461 |
) |
1,468 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
37 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(4 |
) |
— |
|
(33 |
) |
— |
|
Non-agency residential |
860 |
|
(69 |
) |
19 |
|
— |
|
(306 |
) |
— |
|
(2 |
) |
— |
|
(502 |
) |
— |
|
Non-agency commercial |
40 |
|
— |
|
— |
|
— |
|
(24 |
) |
— |
|
(6 |
) |
— |
|
— |
|
10 |
|
Corporate/Agency bonds |
162 |
|
(2 |
) |
— |
|
(2 |
) |
— |
|
— |
|
(39 |
) |
— |
|
(27 |
) |
92 |
|
Other taxable securities |
4,265 |
|
23 |
|
26 |
|
3,196 |
|
(28 |
) |
— |
|
(3,345 |
) |
— |
|
(209 |
) |
3,928 |
|
Tax-exempt securities |
2,648 |
|
61 |
|
20 |
|
— |
|
(133 |
) |
— |
|
(1,535 |
) |
— |
|
— |
|
1,061 |
|
Total AFS debt securities |
8,012 |
|
13 |
|
65 |
|
3,194 |
|
(491 |
) |
— |
|
(4,931 |
) |
— |
|
(771 |
) |
5,091 |
|
Loans and leases (4, 5)
|
2,744 |
|
334 |
|
— |
|
564 |
|
(1,520 |
) |
— |
|
(274 |
) |
450 |
|
(11 |
) |
2,287 |
|
Mortgage servicing rights (5)
|
7,378 |
|
(430 |
) |
— |
|
— |
|
(122 |
) |
374 |
|
(1,484 |
) |
— |
|
— |
|
5,716 |
|
Loans held-for-sale (4)
|
3,387 |
|
352 |
|
— |
|
794 |
|
(834 |
) |
— |
|
(414 |
) |
80 |
|
(632 |
) |
2,733 |
|
Other assets (6)
|
4,235 |
|
(54 |
) |
— |
|
109 |
|
(1,039 |
) |
270 |
|
(381 |
) |
— |
|
(11 |
) |
3,129 |
|
Trading account liabilities – Corporate securities and other |
(114 |
) |
4 |
|
— |
|
116 |
|
(136 |
) |
— |
|
80 |
|
(68 |
) |
54 |
|
(64 |
) |
Short-term borrowings (4)
|
— |
|
— |
|
— |
|
— |
|
— |
|
(232 |
) |
232 |
|
— |
|
— |
|
— |
|
Accrued expenses and other liabilities (4)
|
(14 |
) |
(4 |
) |
— |
|
8 |
|
— |
|
(9 |
) |
— |
|
— |
|
4 |
|
(15 |
) |
Long-term debt (4)
|
(2,943 |
) |
(307 |
) |
— |
|
290 |
|
(33 |
) |
(259 |
) |
1,239 |
|
(2,040 |
) |
1,752 |
|
(2,301 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
During 2012, approximately $900 million was reclassified from Trading account assets – Corporate securities, trading loans and other to Trading account assets – Mortgage trading loans and ABS. In the table above, this reclassification is presented as a sale of Trading account assets – Corporate securities, trading loans and other and as a purchase of Trading account assets – Mortgage trading loans and ABS.
|
|
|
(3) |
Net derivatives include derivative assets of $8.1 billion and derivative liabilities of $6.6 billion.
|
|
|
(4) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(5) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(6) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2013
|
Gains
(Losses)
in Earnings |
Gains
(Losses)
in OCI |
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
December 31
2013
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,726 |
|
$ |
242 |
|
$ |
— |
|
$ |
3,848 |
|
$ |
(3,110 |
) |
$ |
59 |
|
$ |
(651 |
) |
$ |
890 |
|
$ |
(1,445 |
) |
$ |
3,559 |
|
Equity securities |
545 |
|
74 |
|
— |
|
96 |
|
(175 |
) |
— |
|
(100 |
) |
70 |
|
(124 |
) |
386 |
|
Non-U.S. sovereign debt |
353 |
|
50 |
|
— |
|
122 |
|
(18 |
) |
— |
|
(36 |
) |
2 |
|
(5 |
) |
468 |
|
Mortgage trading loans and ABS |
4,935 |
|
53 |
|
— |
|
2,514 |
|
(1,993 |
) |
— |
|
(868 |
) |
20 |
|
(30 |
) |
4,631 |
|
Total trading account assets |
9,559 |
|
419 |
|
— |
|
6,580 |
|
(5,296 |
) |
59 |
|
(1,655 |
) |
982 |
|
(1,604 |
) |
9,044 |
|
Net derivative assets (2)
|
1,468 |
|
(304 |
) |
— |
|
824 |
|
(1,467 |
) |
— |
|
(1,362 |
) |
(10 |
) |
627 |
|
(224 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial MBS |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(10 |
) |
— |
|
— |
|
— |
|
Non-U.S. securities |
— |
|
5 |
|
2 |
|
1 |
|
(1 |
) |
— |
|
— |
|
100 |
|
— |
|
107 |
|
Corporate/Agency bonds |
92 |
|
— |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(96 |
) |
— |
|
Other taxable securities |
3,928 |
|
9 |
|
15 |
|
1,055 |
|
— |
|
— |
|
(1,155 |
) |
— |
|
(5 |
) |
3,847 |
|
Tax-exempt securities |
1,061 |
|
3 |
|
19 |
|
— |
|
— |
|
— |
|
(109 |
) |
— |
|
(168 |
) |
806 |
|
Total AFS debt securities |
5,091 |
|
17 |
|
40 |
|
1,056 |
|
(1 |
) |
— |
|
(1,274 |
) |
100 |
|
(269 |
) |
4,760 |
|
Loans and leases (3, 4)
|
2,287 |
|
98 |
|
— |
|
310 |
|
(128 |
) |
1,252 |
|
(757 |
) |
19 |
|
(24 |
) |
3,057 |
|
Mortgage servicing rights (4)
|
5,716 |
|
1,941 |
|
— |
|
— |
|
(2,044 |
) |
472 |
|
(1,043 |
) |
— |
|
— |
|
5,042 |
|
Loans held-for-sale (3)
|
2,733 |
|
62 |
|
— |
|
8 |
|
(402 |
) |
4 |
|
(1,507 |
) |
34 |
|
(3 |
) |
929 |
|
Other assets (5)
|
3,129 |
|
(288 |
) |
— |
|
46 |
|
(383 |
) |
— |
|
(1,019 |
) |
239 |
|
(55 |
) |
1,669 |
|
Trading account liabilities – Corporate securities and other |
(64 |
) |
10 |
|
— |
|
43 |
|
(54 |
) |
(5 |
) |
— |
|
(9 |
) |
44 |
|
(35 |
) |
Accrued expenses and other liabilities (3)
|
(15 |
) |
30 |
|
— |
|
— |
|
— |
|
(751 |
) |
724 |
|
(1 |
) |
3 |
|
(10 |
) |
Long-term debt (3)
|
(2,301 |
) |
13 |
|
— |
|
358 |
|
(4 |
) |
(172 |
) |
258 |
|
(1,331 |
) |
1,189 |
|
(1,990 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $7.3 billion and derivative liabilities of $7.5 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of private equity investments and certain long-term fixed-rate margin loans that are accounted for under the fair value option. |
|
| Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2012 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2012
|
Gains
(Losses)
in Earnings
|
Gains
(Losses)
in OCI
|
Purchases |
Sales |
Issuances |
Settlements |
Gross Transfers
into
Level 3
|
Gross Transfers
out of
Level 3
|
Balance
December 31
2012
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
6,880 |
|
$ |
195 |
|
$ |
— |
|
$ |
2,798 |
|
$ |
(4,556 |
) |
$ |
— |
|
$ |
(1,077 |
) |
$ |
436 |
|
$ |
(950 |
) |
$ |
3,726 |
|
Equity securities |
544 |
|
31 |
|
— |
|
201 |
|
(271 |
) |
— |
|
27 |
|
90 |
|
(77 |
) |
545 |
|
Non-U.S. sovereign debt |
342 |
|
8 |
|
— |
|
388 |
|
(359 |
) |
— |
|
(5 |
) |
— |
|
(21 |
) |
353 |
|
Mortgage trading loans and ABS (2)
|
3,689 |
|
215 |
|
— |
|
2,574 |
|
(1,536 |
) |
— |
|
(678 |
) |
844 |
|
(173 |
) |
4,935 |
|
Total trading account assets |
11,455 |
|
449 |
|
— |
|
5,961 |
|
(6,722 |
) |
— |
|
(1,733 |
) |
1,370 |
|
(1,221 |
) |
9,559 |
|
Net derivative assets (3)
|
5,866 |
|
(221 |
) |
— |
|
893 |
|
(1,012 |
) |
— |
|
(3,328 |
) |
(269 |
) |
(461 |
) |
1,468 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
37 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(4 |
) |
— |
|
(33 |
) |
— |
|
Non-agency residential |
860 |
|
(69 |
) |
19 |
|
— |
|
(306 |
) |
— |
|
(2 |
) |
— |
|
(502 |
) |
— |
|
Non-agency commercial |
40 |
|
— |
|
— |
|
— |
|
(24 |
) |
— |
|
(6 |
) |
— |
|
— |
|
10 |
|
Corporate/Agency bonds |
162 |
|
(2 |
) |
— |
|
(2 |
) |
— |
|
— |
|
(39 |
) |
— |
|
(27 |
) |
92 |
|
Other taxable securities |
4,265 |
|
23 |
|
26 |
|
3,196 |
|
(28 |
) |
— |
|
(3,345 |
) |
— |
|
(209 |
) |
3,928 |
|
Tax-exempt securities |
2,648 |
|
61 |
|
20 |
|
— |
|
(133 |
) |
— |
|
(1,535 |
) |
— |
|
— |
|
1,061 |
|
Total AFS debt securities |
8,012 |
|
13 |
|
65 |
|
3,194 |
|
(491 |
) |
— |
|
(4,931 |
) |
— |
|
(771 |
) |
5,091 |
|
Loans and leases (4, 5)
|
2,744 |
|
334 |
|
— |
|
564 |
|
(1,520 |
) |
— |
|
(274 |
) |
450 |
|
(11 |
) |
2,287 |
|
Mortgage servicing rights (5)
|
7,378 |
|
(430 |
) |
— |
|
— |
|
(122 |
) |
374 |
|
(1,484 |
) |
— |
|
— |
|
5,716 |
|
Loans held-for-sale (4)
|
3,387 |
|
352 |
|
— |
|
794 |
|
(834 |
) |
— |
|
(414 |
) |
80 |
|
(632 |
) |
2,733 |
|
Other assets (6)
|
4,235 |
|
(54 |
) |
— |
|
109 |
|
(1,039 |
) |
270 |
|
(381 |
) |
— |
|
(11 |
) |
3,129 |
|
Trading account liabilities – Corporate securities and other |
(114 |
) |
4 |
|
— |
|
116 |
|
(136 |
) |
— |
|
80 |
|
(68 |
) |
54 |
|
(64 |
) |
Short-term borrowings (4)
|
— |
|
— |
|
— |
|
— |
|
— |
|
(232 |
) |
232 |
|
— |
|
— |
|
— |
|
Accrued expenses and other liabilities (4)
|
(14 |
) |
(4 |
) |
— |
|
8 |
|
— |
|
(9 |
) |
— |
|
— |
|
4 |
|
(15 |
) |
Long-term debt (4)
|
(2,943 |
) |
(307 |
) |
— |
|
290 |
|
(33 |
) |
(259 |
) |
1,239 |
|
(2,040 |
) |
1,752 |
|
(2,301 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
During 2012, approximately $900 million was reclassified from Trading account assets – Corporate securities, trading loans and other to Trading account assets – Mortgage trading loans and ABS. In the table above, this reclassification is presented as a sale of Trading account assets – Corporate securities, trading loans and other and as a purchase of Trading account assets – Mortgage trading loans and ABS.
|
|
|
(3) |
Net derivatives include derivative assets of $8.1 billion and derivative liabilities of $6.6 billion.
|
|
|
(4) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(5) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(6) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
The following tables present a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during 2014, 2013 and 2012, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2014
|
Gains
(Losses)
in Earnings |
Gains
(Losses)
in OCI |
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
December 31
2014 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
87 |
|
$ |
(87 |
) |
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
$ |
— |
|
Corporate securities, trading loans and other |
3,559 |
|
180 |
|
— |
|
1,675 |
|
(857 |
) |
— |
|
(938 |
) |
1,275 |
|
(1,624 |
) |
3,270 |
|
Equity securities |
386 |
|
— |
|
— |
|
104 |
|
(86 |
) |
— |
|
(16 |
) |
146 |
|
(182 |
) |
352 |
|
Non-U.S. sovereign debt |
468 |
|
30 |
|
— |
|
120 |
|
(34 |
) |
— |
|
(19 |
) |
11 |
|
(2 |
) |
574 |
|
Mortgage trading loans and ABS |
4,631 |
|
199 |
|
— |
|
1,643 |
|
(1,259 |
) |
— |
|
(585 |
) |
39 |
|
(2,605 |
) |
2,063 |
|
Total trading account assets |
9,044 |
|
409 |
|
— |
|
3,629 |
|
(2,323 |
) |
— |
|
(1,558 |
) |
1,471 |
|
(4,413 |
) |
6,259 |
|
Net derivative assets (2)
|
(224 |
) |
463 |
|
— |
|
823 |
|
(1,738 |
) |
— |
|
(432 |
) |
28 |
|
160 |
|
(920 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
(2 |
) |
— |
|
11 |
|
— |
|
— |
|
— |
|
270 |
|
— |
|
279 |
|
Non-U.S. securities |
107 |
|
(7 |
) |
(11 |
) |
241 |
|
— |
|
— |
|
(147 |
) |
— |
|
(173 |
) |
10 |
|
Corporate/Agency bonds |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
93 |
|
(93 |
) |
— |
|
Other taxable securities |
3,847 |
|
9 |
|
(8 |
) |
154 |
|
— |
|
— |
|
(1,381 |
) |
— |
|
(954 |
) |
1,667 |
|
Tax-exempt securities |
806 |
|
8 |
|
— |
|
— |
|
(16 |
) |
— |
|
(235 |
) |
36 |
|
— |
|
599 |
|
Total AFS debt securities |
4,760 |
|
8 |
|
(19 |
) |
406 |
|
(16 |
) |
— |
|
(1,763 |
) |
399 |
|
(1,220 |
) |
2,555 |
|
Loans and leases (3, 4)
|
3,057 |
|
69 |
|
— |
|
— |
|
(3 |
) |
699 |
|
(1,591 |
) |
25 |
|
(273 |
) |
1,983 |
|
Mortgage servicing rights (4)
|
5,042 |
|
(1,231 |
) |
— |
|
— |
|
(61 |
) |
707 |
|
(927 |
) |
— |
|
— |
|
3,530 |
|
Loans held-for-sale (3)
|
929 |
|
45 |
|
— |
|
59 |
|
(725 |
) |
23 |
|
(216 |
) |
83 |
|
(25 |
) |
173 |
|
Other assets (5)
|
1,669 |
|
(98 |
) |
— |
|
— |
|
(430 |
) |
— |
|
(245 |
) |
39 |
|
(24 |
) |
911 |
|
Trading account liabilities – Corporate securities and other |
(35 |
) |
1 |
|
— |
|
10 |
|
(13 |
) |
— |
|
— |
|
(9 |
) |
10 |
|
(36 |
) |
Accrued expenses and other liabilities (3)
|
(10 |
) |
2 |
|
— |
|
— |
|
— |
|
(3 |
) |
— |
|
— |
|
1 |
|
(10 |
) |
Long-term debt (3)
|
(1,990 |
) |
49 |
|
— |
|
169 |
|
— |
|
(615 |
) |
540 |
|
(1,581 |
) |
1,066 |
|
(2,362 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $6.9 billion and derivative liabilities of $7.8 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of private equity investments and certain long-term fixed-rate margin loans that are accounted for under the fair value option. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2013 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2013
|
Gains
(Losses)
in Earnings |
Gains
(Losses)
in OCI |
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
December 31
2013
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,726 |
|
$ |
242 |
|
$ |
— |
|
$ |
3,848 |
|
$ |
(3,110 |
) |
$ |
59 |
|
$ |
(651 |
) |
$ |
890 |
|
$ |
(1,445 |
) |
$ |
3,559 |
|
Equity securities |
545 |
|
74 |
|
— |
|
96 |
|
(175 |
) |
— |
|
(100 |
) |
70 |
|
(124 |
) |
386 |
|
Non-U.S. sovereign debt |
353 |
|
50 |
|
— |
|
122 |
|
(18 |
) |
— |
|
(36 |
) |
2 |
|
(5 |
) |
468 |
|
Mortgage trading loans and ABS |
4,935 |
|
53 |
|
— |
|
2,514 |
|
(1,993 |
) |
— |
|
(868 |
) |
20 |
|
(30 |
) |
4,631 |
|
Total trading account assets |
9,559 |
|
419 |
|
— |
|
6,580 |
|
(5,296 |
) |
59 |
|
(1,655 |
) |
982 |
|
(1,604 |
) |
9,044 |
|
Net derivative assets (2)
|
1,468 |
|
(304 |
) |
— |
|
824 |
|
(1,467 |
) |
— |
|
(1,362 |
) |
(10 |
) |
627 |
|
(224 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial MBS |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(10 |
) |
— |
|
— |
|
— |
|
Non-U.S. securities |
— |
|
5 |
|
2 |
|
1 |
|
(1 |
) |
— |
|
— |
|
100 |
|
— |
|
107 |
|
Corporate/Agency bonds |
92 |
|
— |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(96 |
) |
— |
|
Other taxable securities |
3,928 |
|
9 |
|
15 |
|
1,055 |
|
— |
|
— |
|
(1,155 |
) |
— |
|
(5 |
) |
3,847 |
|
Tax-exempt securities |
1,061 |
|
3 |
|
19 |
|
— |
|
— |
|
— |
|
(109 |
) |
— |
|
(168 |
) |
806 |
|
Total AFS debt securities |
5,091 |
|
17 |
|
40 |
|
1,056 |
|
(1 |
) |
— |
|
(1,274 |
) |
100 |
|
(269 |
) |
4,760 |
|
Loans and leases (3, 4)
|
2,287 |
|
98 |
|
— |
|
310 |
|
(128 |
) |
1,252 |
|
(757 |
) |
19 |
|
(24 |
) |
3,057 |
|
Mortgage servicing rights (4)
|
5,716 |
|
1,941 |
|
— |
|
— |
|
(2,044 |
) |
472 |
|
(1,043 |
) |
— |
|
— |
|
5,042 |
|
Loans held-for-sale (3)
|
2,733 |
|
62 |
|
— |
|
8 |
|
(402 |
) |
4 |
|
(1,507 |
) |
34 |
|
(3 |
) |
929 |
|
Other assets (5)
|
3,129 |
|
(288 |
) |
— |
|
46 |
|
(383 |
) |
— |
|
(1,019 |
) |
239 |
|
(55 |
) |
1,669 |
|
Trading account liabilities – Corporate securities and other |
(64 |
) |
10 |
|
— |
|
43 |
|
(54 |
) |
(5 |
) |
— |
|
(9 |
) |
44 |
|
(35 |
) |
Accrued expenses and other liabilities (3)
|
(15 |
) |
30 |
|
— |
|
— |
|
— |
|
(751 |
) |
724 |
|
(1 |
) |
3 |
|
(10 |
) |
Long-term debt (3)
|
(2,301 |
) |
13 |
|
— |
|
358 |
|
(4 |
) |
(172 |
) |
258 |
|
(1,331 |
) |
1,189 |
|
(1,990 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $7.3 billion and derivative liabilities of $7.5 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of private equity investments and certain long-term fixed-rate margin loans that are accounted for under the fair value option. |
|
| Fair Value, Measured on Recurring Basis, Gain (Loss) Included in Earnings |
The following tables summarize gains (losses) due to changes in fair value, including both realized and unrealized gains (losses), recorded in earnings for Level 3 assets and liabilities during 2014, 2013 and 2012. These amounts include gains (losses) on loans, LHFS, loan commitments and structured liabilities that are accounted for under the fair value option.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Total Realized and Unrealized Gains (Losses) Included in Earnings |
|
|
|
|
|
|
|
|
|
2014 |
(Dollars in millions) |
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other (2)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
180 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
180 |
|
Non-U.S. sovereign debt |
30 |
|
|
— |
|
|
— |
|
|
30 |
|
Mortgage trading loans and ABS |
199 |
|
|
— |
|
|
— |
|
|
199 |
|
Total trading account assets |
409 |
|
|
— |
|
|
— |
|
|
409 |
|
Net derivative assets |
(475 |
) |
|
834 |
|
|
104 |
|
|
463 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Non-U.S. securities |
— |
|
|
— |
|
|
(7 |
) |
|
(7 |
) |
Other taxable securities |
— |
|
|
— |
|
|
9 |
|
|
9 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
8 |
|
|
8 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
8 |
|
|
8 |
|
Loans and leases (3)
|
— |
|
|
— |
|
|
69 |
|
|
69 |
|
Mortgage servicing rights |
(6 |
) |
|
(1,225 |
) |
|
— |
|
|
(1,231 |
) |
Loans held-for-sale (3)
|
(14 |
) |
|
— |
|
|
59 |
|
|
45 |
|
Other assets |
— |
|
|
(79 |
) |
|
(19 |
) |
|
(98 |
) |
Trading account liabilities – Corporate securities and other |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities (3)
|
— |
|
|
— |
|
|
2 |
|
|
2 |
|
Long-term debt (3)
|
78 |
|
|
— |
|
|
(29 |
) |
|
49 |
|
Total |
$ |
(7 |
) |
|
$ |
(470 |
) |
|
$ |
194 |
|
|
$ |
(283 |
) |
|
|
|
|
|
|
|
|
|
2013 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
242 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
242 |
|
Equity securities |
74 |
|
|
— |
|
|
— |
|
|
74 |
|
Non-U.S. sovereign debt |
50 |
|
|
— |
|
|
— |
|
|
50 |
|
Mortgage trading loans and ABS |
53 |
|
|
— |
|
|
— |
|
|
53 |
|
Total trading account assets |
419 |
|
|
— |
|
|
— |
|
|
419 |
|
Net derivative assets |
(1,224 |
) |
|
927 |
|
|
(7 |
) |
|
(304 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
Non-U.S. securities |
— |
|
|
— |
|
|
5 |
|
|
5 |
|
Other taxable securities |
— |
|
|
— |
|
|
9 |
|
|
9 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
3 |
|
|
3 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
17 |
|
|
17 |
|
Loans and leases (3)
|
— |
|
|
(38 |
) |
|
136 |
|
|
98 |
|
Mortgage servicing rights |
— |
|
|
1,941 |
|
|
— |
|
|
1,941 |
|
Loans held-for-sale (3)
|
— |
|
|
2 |
|
|
60 |
|
|
62 |
|
Other assets |
— |
|
|
122 |
|
|
(410 |
) |
|
(288 |
) |
Trading account liabilities – Corporate securities and other |
10 |
|
|
— |
|
|
— |
|
|
10 |
|
Accrued expenses and other liabilities (3)
|
— |
|
|
30 |
|
|
— |
|
|
30 |
|
Long-term debt (3)
|
45 |
|
|
— |
|
|
(32 |
) |
|
13 |
|
Total |
$ |
(750 |
) |
|
$ |
2,984 |
|
|
$ |
(236 |
) |
|
$ |
1,998 |
|
|
|
(1) |
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs. |
|
|
(2) |
Amounts included are primarily recorded in other income (loss). Equity investment gains of $86 million and $77 million recorded on net derivative assets and other assets were also included for 2014 and 2013.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Total Realized and Unrealized Gains (Losses) Included in Earnings (continued) |
|
|
|
|
|
|
|
|
|
2012 |
(Dollars in millions) |
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other (2)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
195 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
195 |
|
Equity securities |
31 |
|
|
— |
|
|
— |
|
|
31 |
|
Non-U.S. sovereign debt |
8 |
|
|
— |
|
|
— |
|
|
8 |
|
Mortgage trading loans and ABS |
215 |
|
|
— |
|
|
— |
|
|
215 |
|
Total trading account assets |
449 |
|
|
— |
|
|
— |
|
|
449 |
|
Net derivative assets |
(3,208 |
) |
|
2,987 |
|
|
— |
|
|
(221 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
(69 |
) |
|
(69 |
) |
Corporate/Agency bonds |
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Other taxable securities |
2 |
|
|
— |
|
|
21 |
|
|
23 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
61 |
|
|
61 |
|
Total AFS debt securities |
2 |
|
|
— |
|
|
11 |
|
|
13 |
|
Loans and leases (3)
|
— |
|
|
— |
|
|
334 |
|
|
334 |
|
Mortgage servicing rights |
— |
|
|
(430 |
) |
|
— |
|
|
(430 |
) |
Loans held-for-sale (3)
|
— |
|
|
148 |
|
|
204 |
|
|
352 |
|
Other assets |
— |
|
|
(74 |
) |
|
20 |
|
|
(54 |
) |
Trading account liabilities – Corporate securities and other |
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Accrued expenses and other liabilities (3)
|
— |
|
|
— |
|
|
(4 |
) |
|
(4 |
) |
Long-term debt (3)
|
(133 |
) |
|
— |
|
|
(174 |
) |
|
(307 |
) |
Total |
$ |
(2,886 |
) |
|
$ |
2,631 |
|
|
$ |
391 |
|
|
$ |
136 |
|
|
|
(1) |
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs. |
|
|
(2) |
Amounts included are primarily recorded in other income (loss). Equity investment gains of $97 million recorded on other assets were also included for 2012.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
| Level 3 Changes in Unrealized Gains (Losses) Relating to Assets and Liabilities Still Held at Reporting Date |
The table below summarizes changes in unrealized gains (losses) recorded in earnings during 2014, 2013 and 2012 for Level 3 assets and liabilities that were still held at December 31, 2014, 2013 and 2012. These amounts include changes in fair value on loans, LHFS, loan commitments and structured liabilities that are accounted for under the fair value option.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Changes in Unrealized Gains (Losses) Relating to Assets and Liabilities Still Held at Reporting Date |
|
|
|
|
|
|
|
|
|
2014 |
(Dollars in millions) |
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other (2)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
69 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
69 |
|
Equity securities |
(8 |
) |
|
— |
|
|
— |
|
|
(8 |
) |
Non-U.S. sovereign debt |
31 |
|
|
— |
|
|
— |
|
|
31 |
|
Mortgage trading loans and ABS |
79 |
|
|
— |
|
|
— |
|
|
79 |
|
Total trading account assets |
171 |
|
|
— |
|
|
— |
|
|
171 |
|
Net derivative assets |
(276 |
) |
|
85 |
|
|
104 |
|
|
(87 |
) |
Loans and leases (3)
|
— |
|
|
— |
|
|
76 |
|
|
76 |
|
Mortgage servicing rights |
(6 |
) |
|
(1,747 |
) |
|
— |
|
|
(1,753 |
) |
Loans held-for-sale (3)
|
(14 |
) |
|
— |
|
|
10 |
|
|
(4 |
) |
Other assets |
— |
|
|
(50 |
) |
|
102 |
|
|
52 |
|
Trading account liabilities – Corporate securities and other |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities (3)
|
— |
|
|
— |
|
|
1 |
|
|
1 |
|
Long-term debt (3)
|
29 |
|
|
— |
|
|
(37 |
) |
|
(8 |
) |
Total |
$ |
(95 |
) |
|
$ |
(1,712 |
) |
|
$ |
256 |
|
|
$ |
(1,551 |
) |
|
|
|
|
|
|
|
|
|
2013 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
(130 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(130 |
) |
Equity securities |
40 |
|
|
— |
|
|
— |
|
|
40 |
|
Non-U.S. sovereign debt |
80 |
|
|
— |
|
|
— |
|
|
80 |
|
Mortgage trading loans and ABS |
(174 |
) |
|
— |
|
|
— |
|
|
(174 |
) |
Total trading account assets |
(184 |
) |
|
— |
|
|
— |
|
|
(184 |
) |
Net derivative assets |
(1,375 |
) |
|
42 |
|
|
(7 |
) |
|
(1,340 |
) |
Loans and leases (3)
|
— |
|
|
(34 |
) |
|
152 |
|
|
118 |
|
Mortgage servicing rights |
— |
|
|
1,541 |
|
|
— |
|
|
1,541 |
|
Loans held-for-sale (3)
|
— |
|
|
6 |
|
|
57 |
|
|
63 |
|
Other assets |
— |
|
|
166 |
|
|
14 |
|
|
180 |
|
Long-term debt (3)
|
(4 |
) |
|
— |
|
|
(32 |
) |
|
(36 |
) |
Total |
$ |
(1,563 |
) |
|
$ |
1,721 |
|
|
$ |
184 |
|
|
$ |
342 |
|
|
|
|
|
|
|
|
|
|
2012 |
Trading account assets: |
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
(19 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(19 |
) |
Equity securities |
17 |
|
|
— |
|
|
— |
|
|
17 |
|
Non-U.S. sovereign debt |
20 |
|
|
— |
|
|
— |
|
|
20 |
|
Mortgage trading loans and ABS |
36 |
|
|
— |
|
|
— |
|
|
36 |
|
Total trading account assets |
54 |
|
|
— |
|
|
— |
|
|
54 |
|
Net derivative assets |
(2,782 |
) |
|
456 |
|
|
— |
|
|
(2,326 |
) |
AFS debt securities – Other taxable securities |
2 |
|
|
— |
|
|
— |
|
|
2 |
|
Loans and leases (3)
|
— |
|
|
— |
|
|
214 |
|
|
214 |
|
Mortgage servicing rights |
— |
|
|
(1,100 |
) |
|
— |
|
|
(1,100 |
) |
Loans held-for-sale (3)
|
— |
|
|
112 |
|
|
168 |
|
|
280 |
|
Other assets |
— |
|
|
(71 |
) |
|
50 |
|
|
(21 |
) |
Trading account liabilities – Corporate securities and other |
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Accrued expenses and other liabilities (3)
|
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Long-term debt (3)
|
(136 |
) |
|
— |
|
|
(173 |
) |
|
(309 |
) |
Total |
$ |
(2,858 |
) |
|
$ |
(603 |
) |
|
$ |
257 |
|
|
$ |
(3,204 |
) |
|
|
(1) |
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs. |
|
|
(2) |
Amounts included are primarily recorded in other income (loss). Equity investment gains of $170 million and $53 million recorded on net derivative assets and other assets were included for 2014 and 2013, and gains of $141 million recorded on other assets were included for 2012.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
| Fair Value Inputs, Assets, Quantitative Information |
The following tables present information about significant unobservable inputs related to the Corporation’s material categories of Level 3 financial assets and liabilities at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2014 |
|
|
|
|
|
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair
Value
|
Valuation
Technique
|
Significant Unobservable
Inputs
|
Ranges of
Inputs
|
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
2,030 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
|
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
483 |
|
Prepayment speed |
0% to 35% CPR |
|
14 |
% |
Loans and leases |
1,374 |
|
Default rate |
2% to 15% CDR |
|
7 |
% |
Loans held-for-sale |
173 |
|
Loss severity |
26% to 100% |
|
34 |
% |
Commercial loans, debt securities and other |
$ |
7,203 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 40% |
|
9 |
% |
Trading account assets – Corporate securities, trading loans and other |
3,224 |
|
Enterprise value/EBITDA multiple |
0x to 30x |
|
6x |
|
Trading account assets – Non-U.S. sovereign debt |
574 |
|
Prepayment speed |
1% to 30% |
|
12 |
% |
Trading account assets – Mortgage trading loans and ABS |
1,580 |
|
Default rate |
1% to 5% |
|
4 |
% |
AFS debt securities – Other taxable securities |
1,216 |
|
Loss severity |
25% to 40% |
|
38 |
% |
Loans and leases |
609 |
|
Duration |
0 years to 5 years |
|
3 years |
|
|
|
Price |
$0 to $107 |
|
$76 |
Auction rate securities |
$ |
1,096 |
|
Discounted cash flow, Market comparables |
Price |
$60 to $100 |
|
$95 |
Trading account assets – Corporate securities, trading loans and other |
46 |
|
|
|
|
AFS debt securities – Other taxable securities |
451 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
599 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(2,362 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
20% to 98% |
|
65 |
% |
|
|
Long-dated equity volatilities |
6% to 69% |
|
24 |
% |
|
|
Long-dated volatilities (IR) |
0% to 2% |
|
1 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
22 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
0% to 25% |
|
14 |
% |
|
|
Upfront points |
0 points to 100 points |
|
65 points |
|
|
|
Spread to index |
25 bps to 450 bps |
|
119 bps |
|
|
|
Credit correlation |
24% to 99% |
|
51 |
% |
|
|
Prepayment speed |
3% to 20% CPR |
|
11 |
% |
|
|
Default rate |
4% CDR |
|
n/a |
|
|
|
Loss severity |
35 |
% |
n/a |
|
Equity derivatives |
$ |
(1,560 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
20% to 98% |
|
65 |
% |
|
|
Long-dated equity volatilities |
6% to 69% |
|
24 |
% |
Commodity derivatives |
$ |
141 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$2/MMBtu to $7/MMBtu |
|
$5/MMBtu |
|
|
|
Correlation |
82% to 93% |
|
90 |
% |
|
|
Volatilities |
16% to 98% |
|
35 |
% |
Interest rate derivatives |
$ |
477 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
11% to 99% |
|
55 |
% |
|
|
Correlation (FX/IR) |
-48% to 40% |
|
-5 |
% |
|
|
Long-dated inflation rates |
0% to 3% |
|
1 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
|
1 |
% |
Total net derivative assets |
$ |
(920 |
) |
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 245: Trading account assets – Corporate securities, trading loans and other of $3.3 billion, Trading account assets – Non-U.S. sovereign debt of $574 million, Trading account assets – Mortgage trading loans and ABS of $2.1 billion, AFS debt securities – Other taxable securities of $1.7 billion, AFS debt securities – Tax-exempt securities of $599 million, Loans and leases of $2.0 billion and LHFS of $173 million.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(3) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
n/a = not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2013 |
|
|
|
|
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair
Value |
Valuation
Technique |
Significant Unobservable
Inputs |
Ranges of
Inputs |
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
3,443 |
|
Discounted cash flow, Market comparables |
Yield |
2% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
363 |
|
Prepayment speed |
0% to 35% CPR |
9 |
% |
Loans and leases |
2,151 |
|
Default rate |
1% to 20% CDR |
6 |
% |
Loans held-for-sale |
929 |
|
Loss severity |
21% to 80% |
35 |
% |
Commercial loans, debt securities and other |
$ |
12,135 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 45% |
5 |
% |
Trading account assets – Corporate securities, trading loans and other |
3,462 |
|
Enterprise value/EBITDA multiple |
0x to 24x |
7x |
|
Trading account assets – Non-U.S. sovereign debt |
468 |
|
Prepayment speed |
5% to 40% |
19 |
% |
Trading account assets – Mortgage trading loans and ABS |
4,268 |
|
Default rate |
1% to 5% |
4 |
% |
AFS debt securities – Other taxable securities |
3,031 |
|
Loss severity |
25% to 42% |
36 |
% |
Loans and leases |
906 |
|
Duration |
1 year to 5 years |
4 years |
|
Auction rate securities |
$ |
1,719 |
|
Discounted cash flow, Market comparables |
Projected tender price/Refinancing level |
60% to 100% |
96 |
% |
Trading account assets – Corporate securities, trading loans and other |
97 |
|
|
|
AFS debt securities – Other taxable securities |
816 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
806 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(1,990 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
18% to 98% |
70 |
% |
|
|
Long-dated equity volatilities |
4% to 63% |
27 |
% |
|
|
Long-dated volatilities (IR) |
0% to 2% |
1 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
808 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
3% to 25% |
14 |
% |
|
|
Upfront points |
0 points to 100 points |
63 points |
|
|
|
Spread to index |
-1,407 bps to 1,741 bps |
91 bps |
|
|
|
Credit correlation |
14% to 99% |
47 |
% |
|
|
Prepayment speed |
3% to 40% CPR |
13 |
% |
|
|
Default rate |
1% to 5% CDR |
3 |
% |
|
|
Loss severity |
20% to 42% |
35 |
% |
Equity derivatives |
$ |
(1,596 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
18% to 98% |
70 |
% |
|
|
Long-dated equity volatilities |
4% to 63% |
27 |
% |
Commodity derivatives |
$ |
6 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$3/MMBtu to $11/MMBtu |
$6/MMBtu |
|
|
|
Correlation |
47% to 89% |
81 |
% |
|
|
Volatilities |
9% to 109% |
30 |
% |
Interest rate derivatives |
$ |
558 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
24% to 99% |
60 |
% |
|
|
Correlation (FX/IR) |
-30% to 40% |
-4 |
% |
|
|
Long-dated inflation rates |
0% to 3% |
2 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
(224 |
) |
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 246: Trading account assets – Corporate securities, trading loans and other of $3.6 billion, Trading account assets – Non-U.S. sovereign debt of $468 million, Trading account assets – Mortgage trading loans and ABS of $4.6 billion, AFS debt securities – Other taxable securities of $3.8 billion, AFS debt securities – Tax-exempt securities of $806 million, Loans and leases of $3.1 billion and LHFS of $929 million.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(3) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|
| Fair Value Inputs, Liabilities, Quantitative Information |
The following tables present information about significant unobservable inputs related to the Corporation’s material categories of Level 3 financial assets and liabilities at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2014 |
|
|
|
|
|
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair
Value
|
Valuation
Technique
|
Significant Unobservable
Inputs
|
Ranges of
Inputs
|
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
2,030 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
|
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
483 |
|
Prepayment speed |
0% to 35% CPR |
|
14 |
% |
Loans and leases |
1,374 |
|
Default rate |
2% to 15% CDR |
|
7 |
% |
Loans held-for-sale |
173 |
|
Loss severity |
26% to 100% |
|
34 |
% |
Commercial loans, debt securities and other |
$ |
7,203 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 40% |
|
9 |
% |
Trading account assets – Corporate securities, trading loans and other |
3,224 |
|
Enterprise value/EBITDA multiple |
0x to 30x |
|
6x |
|
Trading account assets – Non-U.S. sovereign debt |
574 |
|
Prepayment speed |
1% to 30% |
|
12 |
% |
Trading account assets – Mortgage trading loans and ABS |
1,580 |
|
Default rate |
1% to 5% |
|
4 |
% |
AFS debt securities – Other taxable securities |
1,216 |
|
Loss severity |
25% to 40% |
|
38 |
% |
Loans and leases |
609 |
|
Duration |
0 years to 5 years |
|
3 years |
|
|
|
Price |
$0 to $107 |
|
$76 |
Auction rate securities |
$ |
1,096 |
|
Discounted cash flow, Market comparables |
Price |
$60 to $100 |
|
$95 |
Trading account assets – Corporate securities, trading loans and other |
46 |
|
|
|
|
AFS debt securities – Other taxable securities |
451 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
599 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(2,362 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
20% to 98% |
|
65 |
% |
|
|
Long-dated equity volatilities |
6% to 69% |
|
24 |
% |
|
|
Long-dated volatilities (IR) |
0% to 2% |
|
1 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
22 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
0% to 25% |
|
14 |
% |
|
|
Upfront points |
0 points to 100 points |
|
65 points |
|
|
|
Spread to index |
25 bps to 450 bps |
|
119 bps |
|
|
|
Credit correlation |
24% to 99% |
|
51 |
% |
|
|
Prepayment speed |
3% to 20% CPR |
|
11 |
% |
|
|
Default rate |
4% CDR |
|
n/a |
|
|
|
Loss severity |
35 |
% |
n/a |
|
Equity derivatives |
$ |
(1,560 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
20% to 98% |
|
65 |
% |
|
|
Long-dated equity volatilities |
6% to 69% |
|
24 |
% |
Commodity derivatives |
$ |
141 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$2/MMBtu to $7/MMBtu |
|
$5/MMBtu |
|
|
|
Correlation |
82% to 93% |
|
90 |
% |
|
|
Volatilities |
16% to 98% |
|
35 |
% |
Interest rate derivatives |
$ |
477 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
11% to 99% |
|
55 |
% |
|
|
Correlation (FX/IR) |
-48% to 40% |
|
-5 |
% |
|
|
Long-dated inflation rates |
0% to 3% |
|
1 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
|
1 |
% |
Total net derivative assets |
$ |
(920 |
) |
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 245: Trading account assets – Corporate securities, trading loans and other of $3.3 billion, Trading account assets – Non-U.S. sovereign debt of $574 million, Trading account assets – Mortgage trading loans and ABS of $2.1 billion, AFS debt securities – Other taxable securities of $1.7 billion, AFS debt securities – Tax-exempt securities of $599 million, Loans and leases of $2.0 billion and LHFS of $173 million.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(3) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
n/a = not applicable
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2013 |
|
|
|
|
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair
Value |
Valuation
Technique |
Significant Unobservable
Inputs |
Ranges of
Inputs |
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
3,443 |
|
Discounted cash flow, Market comparables |
Yield |
2% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
363 |
|
Prepayment speed |
0% to 35% CPR |
9 |
% |
Loans and leases |
2,151 |
|
Default rate |
1% to 20% CDR |
6 |
% |
Loans held-for-sale |
929 |
|
Loss severity |
21% to 80% |
35 |
% |
Commercial loans, debt securities and other |
$ |
12,135 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 45% |
5 |
% |
Trading account assets – Corporate securities, trading loans and other |
3,462 |
|
Enterprise value/EBITDA multiple |
0x to 24x |
7x |
|
Trading account assets – Non-U.S. sovereign debt |
468 |
|
Prepayment speed |
5% to 40% |
19 |
% |
Trading account assets – Mortgage trading loans and ABS |
4,268 |
|
Default rate |
1% to 5% |
4 |
% |
AFS debt securities – Other taxable securities |
3,031 |
|
Loss severity |
25% to 42% |
36 |
% |
Loans and leases |
906 |
|
Duration |
1 year to 5 years |
4 years |
|
Auction rate securities |
$ |
1,719 |
|
Discounted cash flow, Market comparables |
Projected tender price/Refinancing level |
60% to 100% |
96 |
% |
Trading account assets – Corporate securities, trading loans and other |
97 |
|
|
|
AFS debt securities – Other taxable securities |
816 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
806 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(1,990 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
18% to 98% |
70 |
% |
|
|
Long-dated equity volatilities |
4% to 63% |
27 |
% |
|
|
Long-dated volatilities (IR) |
0% to 2% |
1 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
808 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
3% to 25% |
14 |
% |
|
|
Upfront points |
0 points to 100 points |
63 points |
|
|
|
Spread to index |
-1,407 bps to 1,741 bps |
91 bps |
|
|
|
Credit correlation |
14% to 99% |
47 |
% |
|
|
Prepayment speed |
3% to 40% CPR |
13 |
% |
|
|
Default rate |
1% to 5% CDR |
3 |
% |
|
|
Loss severity |
20% to 42% |
35 |
% |
Equity derivatives |
$ |
(1,596 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
18% to 98% |
70 |
% |
|
|
Long-dated equity volatilities |
4% to 63% |
27 |
% |
Commodity derivatives |
$ |
6 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$3/MMBtu to $11/MMBtu |
$6/MMBtu |
|
|
|
Correlation |
47% to 89% |
81 |
% |
|
|
Volatilities |
9% to 109% |
30 |
% |
Interest rate derivatives |
$ |
558 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
24% to 99% |
60 |
% |
|
|
Correlation (FX/IR) |
-30% to 40% |
-4 |
% |
|
|
Long-dated inflation rates |
0% to 3% |
2 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
(224 |
) |
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 246: Trading account assets – Corporate securities, trading loans and other of $3.6 billion, Trading account assets – Non-U.S. sovereign debt of $468 million, Trading account assets – Mortgage trading loans and ABS of $4.6 billion, AFS debt securities – Other taxable securities of $3.8 billion, AFS debt securities – Tax-exempt securities of $806 million, Loans and leases of $3.1 billion and LHFS of $929 million.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(3) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|
| Assets and Liabilities Measured at Fair Value on Nonrecurring Basis |
The amounts below represent only balances measured at fair value during 2014, 2013 and 2012, and still held as of the reporting date.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Measured at Fair Value on a Nonrecurring Basis |
|
|
|
|
|
|
|
|
|
December 31 |
|
2014 |
|
2013 |
(Dollars in millions) |
Level 2 |
|
Level 3 |
|
Level 2 |
|
Level 3 |
Assets |
|
|
|
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
156 |
|
|
$ |
30 |
|
|
$ |
2,138 |
|
|
$ |
115 |
|
Loans and leases |
5 |
|
|
4,636 |
|
|
18 |
|
|
5,240 |
|
Foreclosed properties (1)
|
— |
|
|
1,197 |
|
|
12 |
|
|
1,258 |
|
Other assets |
13 |
|
|
— |
|
|
88 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Gains (Losses) |
|
|
|
2014 |
|
2013 |
|
2012 |
Assets |
|
|
|
|
|
|
|
|
|
|
Loans held-for-sale |
|
|
$ |
(19 |
) |
|
$ |
(71 |
) |
|
$ |
(24 |
) |
Loans and leases |
|
|
(1,132 |
) |
|
(1,104 |
) |
|
(3,116 |
) |
Foreclosed properties (1)
|
|
|
(40 |
) |
|
(39 |
) |
|
(47 |
) |
Other assets |
|
|
(6 |
) |
|
(20 |
) |
|
(16 |
) |
|
|
(1) |
Amounts are included in other assets on the Consolidated Balance Sheet and represent fair value of, and related losses on, foreclosed properties that were written down subsequent to their initial classification as foreclosed properties. |
|
| Fair Value, Assets and Liabilities Measured on Nonrecurring Basis, Valuation Techniques |
The table below presents information about significant unobservable inputs related to the Corporation’s nonrecurring Level 3 financial assets and liabilities at December 31, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Nonrecurring Level 3 Fair Value Measurements |
|
|
|
|
|
|
|
December 31, 2014 |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation
Technique
|
Significant Unobservable
Inputs
|
Ranges of
Inputs
|
Weighted Average |
Instruments backed by residential real estate assets |
$ |
4,636 |
|
Market comparables |
OREO discount |
0% to 28% |
8 |
% |
Loans and leases |
4,636 |
|
Cost to sell |
7% to 14% |
8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013 |
Instruments backed by residential real estate assets |
$ |
5,240 |
|
Market comparables |
OREO discount |
0% to 19% |
|
8 |
% |
Loans and leases |
5,240 |
|
Cost to sell |
8 |
% |
n/a |
|
n/a = not applicable
|