Fair Value Measurements (Tables)
|
12 Months Ended |
Dec. 31, 2015 |
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, 2015 and 2014, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2015 |
|
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 |
$ |
— |
|
|
$ |
55,143 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
55,143 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities (2)
|
33,034 |
|
|
15,501 |
|
|
— |
|
|
— |
|
|
48,535 |
|
Corporate securities, trading loans and other |
325 |
|
|
22,738 |
|
|
2,838 |
|
|
— |
|
|
25,901 |
|
Equity securities |
41,735 |
|
|
20,887 |
|
|
407 |
|
|
— |
|
|
63,029 |
|
Non-U.S. sovereign debt |
15,651 |
|
|
12,915 |
|
|
521 |
|
|
— |
|
|
29,087 |
|
Mortgage trading loans and ABS |
— |
|
|
8,107 |
|
|
1,868 |
|
|
— |
|
|
9,975 |
|
Total trading account assets |
90,745 |
|
|
80,148 |
|
|
5,634 |
|
|
— |
|
|
176,527 |
|
Derivative assets (3)
|
5,149 |
|
|
679,458 |
|
|
5,134 |
|
|
(639,751 |
) |
|
49,990 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Treasury and agency securities |
23,374 |
|
|
1,903 |
|
|
— |
|
|
— |
|
|
25,277 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
228,947 |
|
|
— |
|
|
— |
|
|
228,947 |
|
Agency-collateralized mortgage obligations |
— |
|
|
10,985 |
|
|
— |
|
|
— |
|
|
10,985 |
|
Non-agency residential |
— |
|
|
3,073 |
|
|
106 |
|
|
— |
|
|
3,179 |
|
Commercial |
— |
|
|
7,165 |
|
|
— |
|
|
— |
|
|
7,165 |
|
Non-U.S. securities |
2,768 |
|
|
2,999 |
|
|
— |
|
|
— |
|
|
5,767 |
|
Corporate/Agency bonds |
— |
|
|
243 |
|
|
— |
|
|
— |
|
|
243 |
|
Other taxable securities |
— |
|
|
9,445 |
|
|
757 |
|
|
— |
|
|
10,202 |
|
Tax-exempt securities |
— |
|
|
13,439 |
|
|
569 |
|
|
— |
|
|
14,008 |
|
Total AFS debt securities |
26,142 |
|
|
278,199 |
|
|
1,432 |
|
|
— |
|
|
305,773 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency-collateralized mortgage obligations |
— |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
Non-agency residential |
— |
|
|
3,460 |
|
|
30 |
|
|
— |
|
|
3,490 |
|
Non-U.S. securities |
11,691 |
|
|
1,152 |
|
|
— |
|
|
— |
|
|
12,843 |
|
Other taxable securities |
— |
|
|
267 |
|
|
— |
|
|
— |
|
|
267 |
|
Total other debt securities carried at fair value |
11,691 |
|
|
4,886 |
|
|
30 |
|
|
— |
|
|
16,607 |
|
Loans and leases |
— |
|
|
5,318 |
|
|
1,620 |
|
|
— |
|
|
6,938 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
3,087 |
|
|
— |
|
|
3,087 |
|
Loans held-for-sale |
— |
|
|
4,031 |
|
|
787 |
|
|
— |
|
|
4,818 |
|
Other assets (4)
|
11,923 |
|
|
2,023 |
|
|
374 |
|
|
— |
|
|
14,320 |
|
Total assets |
$ |
145,650 |
|
|
$ |
1,109,206 |
|
|
$ |
18,098 |
|
|
$ |
(639,751 |
) |
|
$ |
633,203 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
1,116 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,116 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
24,239 |
|
|
335 |
|
|
— |
|
|
24,574 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
14,803 |
|
|
169 |
|
|
— |
|
|
— |
|
|
14,972 |
|
Equity securities |
27,898 |
|
|
2,392 |
|
|
— |
|
|
— |
|
|
30,290 |
|
Non-U.S. sovereign debt |
13,589 |
|
|
1,951 |
|
|
— |
|
|
— |
|
|
15,540 |
|
Corporate securities and other |
193 |
|
|
5,947 |
|
|
21 |
|
|
— |
|
|
6,161 |
|
Total trading account liabilities |
56,483 |
|
|
10,459 |
|
|
21 |
|
|
— |
|
|
66,963 |
|
Derivative liabilities (3)
|
4,941 |
|
|
671,613 |
|
|
5,575 |
|
|
(643,679 |
) |
|
38,450 |
|
Short-term borrowings |
— |
|
|
1,295 |
|
|
30 |
|
|
— |
|
|
1,325 |
|
Accrued expenses and other liabilities |
11,656 |
|
|
2,234 |
|
|
9 |
|
|
— |
|
|
13,899 |
|
Long-term debt |
— |
|
|
28,584 |
|
|
1,513 |
|
|
— |
|
|
30,097 |
|
Total liabilities |
$ |
73,080 |
|
|
$ |
739,540 |
|
|
$ |
7,483 |
|
|
$ |
(643,679 |
) |
|
$ |
176,424 |
|
|
|
(1) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(2) |
Includes $14.8 billion of government-sponsored enterprise obligations.
|
|
|
(3) |
During 2015, $6.6 billion of derivative assets and $6.7 billion of derivative liabilities were transferred from Level 1 to Level 2 based on inputs used to measure fair value. Additionally, $6.4 billion of derivative assets and $6.2 billion of derivative liabilities were transferred from Level 2 to Level 1 due to additional information related to certain options. For further disaggregation of derivative assets and liabilities, see Note 2 – Derivatives.
|
|
|
(4) |
During 2015, approximately $327 million of assets were transferred from Level 2 to Level 1 due to a restriction that was lifted for an equity investment.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 (4)
|
11,581 |
|
|
1,381 |
|
|
911 |
|
|
— |
|
|
13,873 |
|
Total assets |
$ |
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 |
$ |
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.
|
|
Fair Value, Assets Measured on Recurring Basis, Unobservable Input Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 (4)
|
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 |
(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 MSRs retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of certain long-term fixed-rate margin loans that are accounted for under the fair value option and certain 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 MSRs retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of certain long-term fixed-rate margin loans that are accounted for under the fair value option and certain 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 2015, 2014 and 2013, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2015
|
Gains (Losses) in Earnings |
Gains (Losses) in OCI (2)
|
Purchases |
Sales |
Issuances |
Settlements |
Gross Transfers into
Level 3
|
Gross Transfers out of
Level 3
|
Balance December 31 2015 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,270 |
|
$ |
(31 |
) |
$ |
(11 |
) |
$ |
1,540 |
|
$ |
(1,616 |
) |
$ |
— |
|
$ |
(1,122 |
) |
$ |
1,570 |
|
$ |
(762 |
) |
$ |
2,838 |
|
Equity securities |
352 |
|
9 |
|
— |
|
49 |
|
(11 |
) |
— |
|
(11 |
) |
41 |
|
(22 |
) |
407 |
|
Non-U.S. sovereign debt |
574 |
|
114 |
|
(179 |
) |
185 |
|
(1 |
) |
— |
|
(145 |
) |
— |
|
(27 |
) |
521 |
|
Mortgage trading loans and ABS |
2,063 |
|
154 |
|
1 |
|
1,250 |
|
(1,117 |
) |
— |
|
(493 |
) |
50 |
|
(40 |
) |
1,868 |
|
Total trading account assets |
6,259 |
|
246 |
|
(189 |
) |
3,024 |
|
(2,745 |
) |
— |
|
(1,771 |
) |
1,661 |
|
(851 |
) |
5,634 |
|
Net derivative assets (3)
|
(920 |
) |
1,335 |
|
(7 |
) |
273 |
|
(863 |
) |
— |
|
(261 |
) |
(40 |
) |
42 |
|
(441 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
279 |
|
(12 |
) |
— |
|
134 |
|
— |
|
— |
|
(425 |
) |
167 |
|
(37 |
) |
106 |
|
Non-U.S. securities |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(10 |
) |
— |
|
— |
|
— |
|
Other taxable securities |
1,667 |
|
— |
|
— |
|
189 |
|
— |
|
— |
|
(160 |
) |
— |
|
(939 |
) |
757 |
|
Tax-exempt securities |
599 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(30 |
) |
— |
|
— |
|
569 |
|
Total AFS debt securities |
2,555 |
|
(12 |
) |
— |
|
323 |
|
— |
|
— |
|
(625 |
) |
167 |
|
(976 |
) |
1,432 |
|
Other debt securities carried at fair value – Non-agency residential MBS
|
— |
|
(3 |
) |
— |
|
33 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
30 |
|
Loans and leases (4, 5)
|
1,983 |
|
(23 |
) |
— |
|
— |
|
(4 |
) |
57 |
|
(237 |
) |
144 |
|
(300 |
) |
1,620 |
|
Mortgage servicing rights (5)
|
3,530 |
|
187 |
|
— |
|
— |
|
(393 |
) |
637 |
|
(874 |
) |
— |
|
— |
|
3,087 |
|
Loans held-for-sale (4)
|
173 |
|
(51 |
) |
(8 |
) |
771 |
|
(203 |
) |
61 |
|
(61 |
) |
203 |
|
(98 |
) |
787 |
|
Other assets (6)
|
911 |
|
(55 |
) |
— |
|
11 |
|
(130 |
) |
— |
|
(51 |
) |
10 |
|
(322 |
) |
374 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase (4)
|
— |
|
(11 |
) |
— |
|
— |
|
— |
|
(131 |
) |
217 |
|
(411 |
) |
1 |
|
(335 |
) |
Trading account liabilities – Corporate securities and other |
(36 |
) |
19 |
|
— |
|
30 |
|
(34 |
) |
— |
|
— |
|
— |
|
— |
|
(21 |
) |
Short-term borrowings (4)
|
— |
|
17 |
|
— |
|
— |
|
— |
|
(52 |
) |
10 |
|
(24 |
) |
19 |
|
(30 |
) |
Accrued expenses and other liabilities |
(10 |
) |
1 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(9 |
) |
Long-term debt (4)
|
(2,362 |
) |
287 |
|
19 |
|
616 |
|
— |
|
(188 |
) |
273 |
|
(1,592 |
) |
1,434 |
|
(1,513 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Includes unrealized gains (losses) on AFS debt securities, foreign currency translation adjustments and the impact on structured liabilities of changes in the Corporation’s credit spreads. For more information, see Note 1 – Summary of Significant Accounting Principles.
|
|
|
(3) |
Net derivatives include derivative assets of $5.1 billion and derivative liabilities of $5.6 billion.
|
|
|
(4) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(5) |
Issuances represent loan originations and MSRs retained following securitizations or whole-loan sales. |
|
|
(6) |
Other assets is primarily comprised of certain private equity investments |
|
Fair Value, Liabilities Measured on Recurring Basis, Unobservable Input Reconciliation |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 (4)
|
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 |
(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 MSRs retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of certain long-term fixed-rate margin loans that are accounted for under the fair value option and certain 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 MSRs retained following securitizations or whole-loan sales. |
|
|
(5) |
Other assets is primarily comprised of certain long-term fixed-rate margin loans that are accounted for under the fair value option and certain 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 2015, 2014 and 2013, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2015
|
Gains (Losses) in Earnings |
Gains (Losses) in OCI (2)
|
Purchases |
Sales |
Issuances |
Settlements |
Gross Transfers into
Level 3
|
Gross Transfers out of
Level 3
|
Balance December 31 2015 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,270 |
|
$ |
(31 |
) |
$ |
(11 |
) |
$ |
1,540 |
|
$ |
(1,616 |
) |
$ |
— |
|
$ |
(1,122 |
) |
$ |
1,570 |
|
$ |
(762 |
) |
$ |
2,838 |
|
Equity securities |
352 |
|
9 |
|
— |
|
49 |
|
(11 |
) |
— |
|
(11 |
) |
41 |
|
(22 |
) |
407 |
|
Non-U.S. sovereign debt |
574 |
|
114 |
|
(179 |
) |
185 |
|
(1 |
) |
— |
|
(145 |
) |
— |
|
(27 |
) |
521 |
|
Mortgage trading loans and ABS |
2,063 |
|
154 |
|
1 |
|
1,250 |
|
(1,117 |
) |
— |
|
(493 |
) |
50 |
|
(40 |
) |
1,868 |
|
Total trading account assets |
6,259 |
|
246 |
|
(189 |
) |
3,024 |
|
(2,745 |
) |
— |
|
(1,771 |
) |
1,661 |
|
(851 |
) |
5,634 |
|
Net derivative assets (3)
|
(920 |
) |
1,335 |
|
(7 |
) |
273 |
|
(863 |
) |
— |
|
(261 |
) |
(40 |
) |
42 |
|
(441 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
279 |
|
(12 |
) |
— |
|
134 |
|
— |
|
— |
|
(425 |
) |
167 |
|
(37 |
) |
106 |
|
Non-U.S. securities |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(10 |
) |
— |
|
— |
|
— |
|
Other taxable securities |
1,667 |
|
— |
|
— |
|
189 |
|
— |
|
— |
|
(160 |
) |
— |
|
(939 |
) |
757 |
|
Tax-exempt securities |
599 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(30 |
) |
— |
|
— |
|
569 |
|
Total AFS debt securities |
2,555 |
|
(12 |
) |
— |
|
323 |
|
— |
|
— |
|
(625 |
) |
167 |
|
(976 |
) |
1,432 |
|
Other debt securities carried at fair value – Non-agency residential MBS
|
— |
|
(3 |
) |
— |
|
33 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
30 |
|
Loans and leases (4, 5)
|
1,983 |
|
(23 |
) |
— |
|
— |
|
(4 |
) |
57 |
|
(237 |
) |
144 |
|
(300 |
) |
1,620 |
|
Mortgage servicing rights (5)
|
3,530 |
|
187 |
|
— |
|
— |
|
(393 |
) |
637 |
|
(874 |
) |
— |
|
— |
|
3,087 |
|
Loans held-for-sale (4)
|
173 |
|
(51 |
) |
(8 |
) |
771 |
|
(203 |
) |
61 |
|
(61 |
) |
203 |
|
(98 |
) |
787 |
|
Other assets (6)
|
911 |
|
(55 |
) |
— |
|
11 |
|
(130 |
) |
— |
|
(51 |
) |
10 |
|
(322 |
) |
374 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase (4)
|
— |
|
(11 |
) |
— |
|
— |
|
— |
|
(131 |
) |
217 |
|
(411 |
) |
1 |
|
(335 |
) |
Trading account liabilities – Corporate securities and other |
(36 |
) |
19 |
|
— |
|
30 |
|
(34 |
) |
— |
|
— |
|
— |
|
— |
|
(21 |
) |
Short-term borrowings (4)
|
— |
|
17 |
|
— |
|
— |
|
— |
|
(52 |
) |
10 |
|
(24 |
) |
19 |
|
(30 |
) |
Accrued expenses and other liabilities |
(10 |
) |
1 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(9 |
) |
Long-term debt (4)
|
(2,362 |
) |
287 |
|
19 |
|
616 |
|
— |
|
(188 |
) |
273 |
|
(1,592 |
) |
1,434 |
|
(1,513 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase (decrease) to Level 3 and for liabilities, (increase) decrease to Level 3. |
|
|
(2) |
Includes unrealized gains (losses) on AFS debt securities, foreign currency translation adjustments and the impact on structured liabilities of changes in the Corporation’s credit spreads. For more information, see Note 1 – Summary of Significant Accounting Principles.
|
|
|
(3) |
Net derivatives include derivative assets of $5.1 billion and derivative liabilities of $5.6 billion.
|
|
|
(4) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(5) |
Issuances represent loan originations and MSRs retained following securitizations or whole-loan sales. |
|
|
(6) |
Other assets is primarily comprised of certain private equity investments |
|
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 2015, 2014 and 2013. 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 |
|
|
|
|
|
|
|
|
|
2015 |
(Dollars in millions) |
Trading Account Profits
(Losses)
|
|
Mortgage Banking Income
(Loss) (1)
|
|
Other |
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
(31 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(31 |
) |
Equity securities |
9 |
|
|
— |
|
|
— |
|
|
9 |
|
Non-U.S. sovereign debt |
114 |
|
|
— |
|
|
— |
|
|
114 |
|
Mortgage trading loans and ABS |
154 |
|
|
— |
|
|
— |
|
|
154 |
|
Total trading account assets |
246 |
|
|
— |
|
|
— |
|
|
246 |
|
Net derivative assets |
508 |
|
|
765 |
|
|
62 |
|
|
1,335 |
|
AFS debt securities – Non-agency residential MBS |
— |
|
|
— |
|
|
(12 |
) |
|
(12 |
) |
Other debt securities carried at fair value – Non-agency residential MBS |
— |
|
|
— |
|
|
(3 |
) |
|
(3 |
) |
Loans and leases (2)
|
(8 |
) |
|
— |
|
|
(15 |
) |
|
(23 |
) |
Mortgage servicing rights |
73 |
|
|
114 |
|
|
— |
|
|
187 |
|
Loans held-for-sale (2)
|
(58 |
) |
|
— |
|
|
7 |
|
|
(51 |
) |
Other assets |
— |
|
|
(66 |
) |
|
11 |
|
|
(55 |
) |
Federal funds purchased and securities loaned or sold under agreements to repurchase (2)
|
(11 |
) |
|
— |
|
|
— |
|
|
(11 |
) |
Trading account liabilities – Corporate securities and other |
19 |
|
|
— |
|
|
— |
|
|
19 |
|
Short-term borrowings (2)
|
17 |
|
|
— |
|
|
— |
|
|
17 |
|
Accrued expenses and other liabilities |
— |
|
|
— |
|
|
1 |
|
|
1 |
|
Long-term debt (2)
|
339 |
|
|
— |
|
|
(52 |
) |
|
287 |
|
Total |
$ |
1,125 |
|
|
$ |
813 |
|
|
$ |
(1 |
) |
|
$ |
1,937 |
|
|
|
|
|
|
|
|
|
|
2014 |
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 (2)
|
— |
|
|
— |
|
|
69 |
|
|
69 |
|
Mortgage servicing rights |
(6 |
) |
|
(1,225 |
) |
|
— |
|
|
(1,231 |
) |
Loans held-for-sale (2)
|
(14 |
) |
|
— |
|
|
59 |
|
|
45 |
|
Other assets |
— |
|
|
(79 |
) |
|
(19 |
) |
|
(98 |
) |
Trading account liabilities – Corporate securities and other |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities |
— |
|
|
— |
|
|
2 |
|
|
2 |
|
Long-term debt (2)
|
78 |
|
|
— |
|
|
(29 |
) |
|
49 |
|
Total |
$ |
(7 |
) |
|
$ |
(470 |
) |
|
$ |
194 |
|
|
$ |
(283 |
) |
|
|
(1) |
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs. |
|
|
(2) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Total Realized and Unrealized Gains (Losses) Included in Earnings (continued) |
|
|
|
|
|
|
|
|
|
2013 |
(Dollars in millions) |
Trading Account Profits
(Losses)
|
|
Mortgage Banking Income
(Loss) (1)
|
|
Other |
|
Total |
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 (2)
|
— |
|
|
(38 |
) |
|
136 |
|
|
98 |
|
Mortgage servicing rights |
— |
|
|
1,941 |
|
|
— |
|
|
1,941 |
|
Loans held-for-sale (2)
|
— |
|
|
2 |
|
|
60 |
|
|
62 |
|
Other assets |
— |
|
|
122 |
|
|
(410 |
) |
|
(288 |
) |
Trading account liabilities – Corporate securities and other |
10 |
|
|
— |
|
|
— |
|
|
10 |
|
Accrued expenses and other liabilities |
— |
|
|
30 |
|
|
— |
|
|
30 |
|
Long-term debt (2)
|
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 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 2015, 2014 and 2013 for Level 3 assets and liabilities that were still held at December 31, 2015, 2014 and 2013. 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 |
|
|
|
|
|
|
|
|
|
2015 |
(Dollars in millions) |
Trading Account Profits
(Losses)
|
|
Mortgage Banking Income
(Loss) (1)
|
|
Other |
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
(123 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(123 |
) |
Equity securities |
3 |
|
|
— |
|
|
— |
|
|
3 |
|
Non-U.S. sovereign debt |
74 |
|
|
— |
|
|
— |
|
|
74 |
|
Mortgage trading loans and ABS |
(93 |
) |
|
— |
|
|
— |
|
|
(93 |
) |
Total trading account assets |
(139 |
) |
|
— |
|
|
— |
|
|
(139 |
) |
Net derivative assets |
507 |
|
|
36 |
|
|
62 |
|
|
605 |
|
Loans and leases (2)
|
(3 |
) |
|
— |
|
|
16 |
|
|
13 |
|
Mortgage servicing rights |
73 |
|
|
(158 |
) |
|
— |
|
|
(85 |
) |
Loans held-for-sale (2)
|
(1 |
) |
|
— |
|
|
(38 |
) |
|
(39 |
) |
Other assets |
— |
|
|
(41 |
) |
|
(20 |
) |
|
(61 |
) |
Trading account liabilities – Corporate securities and other |
(3 |
) |
|
— |
|
|
— |
|
|
(3 |
) |
Short-term borrowings (2)
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities |
— |
|
|
— |
|
|
1 |
|
|
1 |
|
Long-term debt (2)
|
277 |
|
|
— |
|
|
(22 |
) |
|
255 |
|
Total |
$ |
712 |
|
|
$ |
(163 |
) |
|
$ |
(1 |
) |
|
$ |
548 |
|
|
|
|
|
|
|
|
|
|
2014 |
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 (2)
|
— |
|
|
— |
|
|
76 |
|
|
76 |
|
Mortgage servicing rights |
(6 |
) |
|
(1,747 |
) |
|
— |
|
|
(1,753 |
) |
Loans held-for-sale (2)
|
(14 |
) |
|
— |
|
|
10 |
|
|
(4 |
) |
Other assets |
— |
|
|
(50 |
) |
|
102 |
|
|
52 |
|
Trading account liabilities – Corporate securities and other |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities |
— |
|
|
— |
|
|
1 |
|
|
1 |
|
Long-term debt (2)
|
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 (2)
|
— |
|
|
(34 |
) |
|
152 |
|
|
118 |
|
Mortgage servicing rights |
— |
|
|
1,541 |
|
|
— |
|
|
1,541 |
|
Loans held-for-sale (2)
|
— |
|
|
6 |
|
|
57 |
|
|
63 |
|
Other assets |
— |
|
|
166 |
|
|
14 |
|
|
180 |
|
Long-term debt (2)
|
(4 |
) |
|
— |
|
|
(32 |
) |
|
(36 |
) |
Total |
$ |
(1,563 |
) |
|
$ |
1,721 |
|
|
$ |
184 |
|
|
$ |
342 |
|
|
|
(1) |
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs. |
|
|
(2) |
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, 2015 and 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2015 |
|
|
|
|
|
|
(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 |
$ |
2,017 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
400 |
|
Prepayment speed |
0% to 27% CPR |
11 |
% |
Loans and leases |
1,520 |
|
Default rate |
0% to 10% CDR |
4 |
% |
Loans held-for-sale |
97 |
|
Loss severity |
0% to 90% |
40 |
% |
Instruments backed by commercial real estate assets |
$ |
852 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
8 |
% |
Trading account assets – Mortgage trading loans and ABS |
162 |
|
Price |
$0 to $100 |
$73 |
Loans held-for-sale |
690 |
|
|
|
|
Commercial loans, debt securities and other |
$ |
4,558 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 37% |
13 |
% |
Trading account assets – Corporate securities, trading loans and other |
2,503 |
|
Prepayment speed |
5% to 20% |
16 |
% |
Trading account assets – Non-U.S. sovereign debt |
521 |
|
Default rate |
2% to 5% |
4 |
% |
Trading account assets – Mortgage trading loans and ABS |
1,306 |
|
Loss severity |
25% to 50% |
37 |
% |
AFS debt securities – Other taxable securities |
128 |
|
Duration |
0 to 5 years |
3 years |
|
Loans and leases |
100 |
|
Price |
$0 to $258 |
$64 |
Auction rate securities |
$ |
1,533 |
|
Discounted cash flow, Market comparables |
Price |
$10 to $100 |
$94 |
Trading account assets – Corporate securities, trading loans and other |
335 |
|
|
|
|
AFS debt securities – Other taxable securities |
629 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
569 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(1,513 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
25% to 100% |
67 |
% |
|
|
Long-dated equity volatilities |
4% to 101% |
28 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
(75 |
) |
Discounted cash flow, Stochastic recovery correlation model |
Yield |
6% to 25% |
16 |
% |
|
|
Upfront points |
0 to 100 points |
60 points |
|
|
|
Credit spreads |
0 bps to 447 bps |
111 bps |
|
|
|
Credit correlation |
31% to 99% |
38 |
% |
|
|
Prepayment speed |
10% to 20% CPR |
19 |
% |
|
|
Default rate |
1% to 4% CDR |
3 |
% |
|
|
Loss severity |
35% to 40% |
35 |
% |
Equity derivatives |
$ |
(1,037 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
25% to 100% |
67 |
% |
|
|
Long-dated equity volatilities |
4% to 101% |
28 |
% |
Commodity derivatives |
$ |
169 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$1/MMBtu to $6/MMBtu |
$4/MMBtu |
|
|
|
Propane forward price |
$0/Gallon to $1/Gallon |
$1/Gallon |
|
|
|
Correlation |
66% to 93% |
84 |
% |
|
|
Volatilities |
18% to 125% |
39 |
% |
Interest rate derivatives |
$ |
502 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
17% to 99% |
48 |
% |
|
|
Correlation (FX/IR) |
-15% to 40% |
-9 |
% |
|
|
Long-dated inflation rates |
0% to 7% |
3 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
(441 |
) |
|
|
|
|
|
|
(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 230: Trading account assets – Corporate securities, trading loans and other of $2.8 billion, Trading account assets – Non-U.S. sovereign debt of $521 million, Trading account assets – Mortgage trading loans and ABS of $1.9 billion, AFS debt securities – Other taxable securities of $757 million, AFS debt securities – Tax-exempt securities of $569 million, Loans and leases of $1.6 billion and LHFS of $787 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
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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 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 231: 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
|
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, 2015 and 2014.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2015 |
|
|
|
|
|
|
(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 |
$ |
2,017 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
400 |
|
Prepayment speed |
0% to 27% CPR |
11 |
% |
Loans and leases |
1,520 |
|
Default rate |
0% to 10% CDR |
4 |
% |
Loans held-for-sale |
97 |
|
Loss severity |
0% to 90% |
40 |
% |
Instruments backed by commercial real estate assets |
$ |
852 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
8 |
% |
Trading account assets – Mortgage trading loans and ABS |
162 |
|
Price |
$0 to $100 |
$73 |
Loans held-for-sale |
690 |
|
|
|
|
Commercial loans, debt securities and other |
$ |
4,558 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 37% |
13 |
% |
Trading account assets – Corporate securities, trading loans and other |
2,503 |
|
Prepayment speed |
5% to 20% |
16 |
% |
Trading account assets – Non-U.S. sovereign debt |
521 |
|
Default rate |
2% to 5% |
4 |
% |
Trading account assets – Mortgage trading loans and ABS |
1,306 |
|
Loss severity |
25% to 50% |
37 |
% |
AFS debt securities – Other taxable securities |
128 |
|
Duration |
0 to 5 years |
3 years |
|
Loans and leases |
100 |
|
Price |
$0 to $258 |
$64 |
Auction rate securities |
$ |
1,533 |
|
Discounted cash flow, Market comparables |
Price |
$10 to $100 |
$94 |
Trading account assets – Corporate securities, trading loans and other |
335 |
|
|
|
|
AFS debt securities – Other taxable securities |
629 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
569 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(1,513 |
) |
Industry standard derivative pricing (2, 3)
|
Equity correlation |
25% to 100% |
67 |
% |
|
|
Long-dated equity volatilities |
4% to 101% |
28 |
% |
Net derivative assets |
|
|
|
|
|
Credit derivatives |
$ |
(75 |
) |
Discounted cash flow, Stochastic recovery correlation model |
Yield |
6% to 25% |
16 |
% |
|
|
Upfront points |
0 to 100 points |
60 points |
|
|
|
Credit spreads |
0 bps to 447 bps |
111 bps |
|
|
|
Credit correlation |
31% to 99% |
38 |
% |
|
|
Prepayment speed |
10% to 20% CPR |
19 |
% |
|
|
Default rate |
1% to 4% CDR |
3 |
% |
|
|
Loss severity |
35% to 40% |
35 |
% |
Equity derivatives |
$ |
(1,037 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
25% to 100% |
67 |
% |
|
|
Long-dated equity volatilities |
4% to 101% |
28 |
% |
Commodity derivatives |
$ |
169 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$1/MMBtu to $6/MMBtu |
$4/MMBtu |
|
|
|
Propane forward price |
$0/Gallon to $1/Gallon |
$1/Gallon |
|
|
|
Correlation |
66% to 93% |
84 |
% |
|
|
Volatilities |
18% to 125% |
39 |
% |
Interest rate derivatives |
$ |
502 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
17% to 99% |
48 |
% |
|
|
Correlation (FX/IR) |
-15% to 40% |
-9 |
% |
|
|
Long-dated inflation rates |
0% to 7% |
3 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
(441 |
) |
|
|
|
|
|
|
(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 230: Trading account assets – Corporate securities, trading loans and other of $2.8 billion, Trading account assets – Non-U.S. sovereign debt of $521 million, Trading account assets – Mortgage trading loans and ABS of $1.9 billion, AFS debt securities – Other taxable securities of $757 million, AFS debt securities – Tax-exempt securities of $569 million, Loans and leases of $1.6 billion and LHFS of $787 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
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 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 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 231: 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
|
Assets and Liabilities Measured at Fair Value on Nonrecurring Basis |
The amounts below represent assets still held as of the reporting date for which a nonrecurring fair value adjustment was recorded during 2015, 2014 and 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Measured at Fair Value on a Nonrecurring Basis |
|
|
|
|
|
|
|
|
|
December 31 |
|
2015 |
|
2014 |
(Dollars in millions) |
Level 2 |
|
Level 3 |
|
Level 2 |
|
Level 3 |
Assets |
|
|
|
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
9 |
|
|
$ |
33 |
|
|
$ |
156 |
|
|
$ |
30 |
|
Loans and leases (1)
|
— |
|
|
2,739 |
|
|
5 |
|
|
4,636 |
|
Foreclosed properties (2, 3)
|
— |
|
|
172 |
|
|
— |
|
|
208 |
|
Other assets |
54 |
|
|
— |
|
|
13 |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
Gains (Losses) |
|
|
|
2015 |
|
2014 |
|
2013 |
Assets |
|
|
|
|
|
|
|
|
|
|
Loans held-for-sale |
|
|
$ |
(8 |
) |
|
$ |
(19 |
) |
|
$ |
(71 |
) |
Loans and leases (1)
|
|
|
(980 |
) |
|
(1,132 |
) |
|
(1,104 |
) |
Foreclosed properties (2, 3)
|
|
|
(57 |
) |
|
(66 |
) |
|
(63 |
) |
Other assets |
|
|
(15 |
) |
|
(6 |
) |
|
(20 |
) |
|
|
(1) |
Includes $174 million of losses on loans that were written down to a collateral value of zero during 2015 compared to losses of $370 million and $365 million in 2014 and 2013.
|
|
|
(2) |
Amounts are included in other assets on the Consolidated Balance Sheet and represent the carrying value of foreclosed properties that were written down subsequent to their initial classification as foreclosed properties. Losses on foreclosed properties include losses taken during the first 90 days after transfer of a loan to foreclosed properties.
|
|
|
(3) |
Excludes $1.4 billion and $1.1 billion of properties acquired upon foreclosure of certain government-guaranteed loans (principally FHA-insured loans) as of December 31, 2015 and 2014.
|
|
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, 2015 and 2014. Instruments backed by residential real estate assets represent residential mortgages where the loan has been written down to the fair value of the underlying collateral.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Nonrecurring Level 3 Fair Value Measurements |
|
|
|
|
|
|
|
December 31, 2015 |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation
Technique
|
Significant Unobservable
Inputs
|
Ranges of
Inputs
|
Weighted Average |
Loans and leases backed by residential real estate assets |
$ |
2,739 |
|
Market comparables |
OREO discount |
7% to 55% |
20 |
% |
|
|
|
Cost to sell |
8% to 45% |
10 |
% |
|
|
|
|
|
|
|
|
|
|
|
December 31, 2014 |
Loans and leases backed by residential real estate assets |
$ |
4,636 |
|
Market comparables |
OREO discount |
0% to 28% |
8 |
% |
|
|
|
Cost to sell |
7% to 14% |
8 |
% |
|