Fair Value Measurements (Tables)
|
9 Months Ended |
Sep. 30, 2013
|
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] |
|
Fair value Assets and liabilities measured on Recurring basis |
Assets and liabilities carried at fair value on a recurring basis at September 30, 2013 and December 31, 2012, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2013 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 (1)
|
|
Level 2 (1)
|
|
Level 3 |
|
Netting
Adjustments (2)
|
|
Assets/Liabilities
at Fair Value
|
Assets |
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
102,899 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
102,899 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
46,478 |
|
|
12,772 |
|
|
— |
|
|
— |
|
|
59,250 |
|
Corporate securities, trading loans and other |
974 |
|
|
29,513 |
|
|
3,780 |
|
|
— |
|
|
34,267 |
|
Equity securities |
31,911 |
|
|
16,051 |
|
|
338 |
|
|
— |
|
|
48,300 |
|
Non-U.S. sovereign debt |
32,134 |
|
|
11,603 |
|
|
388 |
|
|
— |
|
|
44,125 |
|
Mortgage trading loans and ABS |
— |
|
|
10,744 |
|
|
4,520 |
|
|
— |
|
|
15,264 |
|
Total trading account assets |
111,497 |
|
|
80,683 |
|
|
9,026 |
|
|
— |
|
|
201,206 |
|
Derivative assets (3)
|
4,329 |
|
|
977,921 |
|
|
7,527 |
|
|
(936,616 |
) |
|
53,161 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
514 |
|
|
2,457 |
|
|
— |
|
|
— |
|
|
2,971 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
169,025 |
|
|
— |
|
|
— |
|
|
169,025 |
|
Agency-collateralized mortgage obligations |
— |
|
|
27,335 |
|
|
— |
|
|
— |
|
|
27,335 |
|
Non-agency residential |
— |
|
|
6,929 |
|
|
— |
|
|
— |
|
|
6,929 |
|
Commercial |
— |
|
|
2,827 |
|
|
— |
|
|
— |
|
|
2,827 |
|
Non-U.S. securities |
2,467 |
|
|
3,668 |
|
|
105 |
|
|
— |
|
|
6,240 |
|
Corporate/Agency bonds |
— |
|
|
1,162 |
|
|
8 |
|
|
— |
|
|
1,170 |
|
Other taxable securities |
20 |
|
|
9,132 |
|
|
4,013 |
|
|
— |
|
|
13,165 |
|
Tax-exempt securities |
— |
|
|
4,417 |
|
|
817 |
|
|
— |
|
|
5,234 |
|
Total AFS debt securities |
3,001 |
|
|
226,952 |
|
|
4,943 |
|
|
— |
|
|
234,896 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
18,626 |
|
|
— |
|
|
— |
|
|
18,626 |
|
Agency-collateralized mortgage obligations |
— |
|
|
563 |
|
|
— |
|
|
— |
|
|
563 |
|
Commercial |
— |
|
|
758 |
|
|
— |
|
|
— |
|
|
758 |
|
Non-U.S. securities |
9,740 |
|
|
1,766 |
|
|
— |
|
|
— |
|
|
11,506 |
|
Total other debt securities carried at fair value |
9,740 |
|
|
21,713 |
|
|
— |
|
|
— |
|
|
31,453 |
|
Loans and leases |
— |
|
|
7,180 |
|
|
3,016 |
|
|
— |
|
|
10,196 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,058 |
|
|
— |
|
|
5,058 |
|
Loans held-for-sale |
— |
|
|
7,304 |
|
|
913 |
|
|
— |
|
|
8,217 |
|
Other assets |
14,009 |
|
|
2,317 |
|
|
1,878 |
|
|
— |
|
|
18,204 |
|
Total assets |
$ |
142,576 |
|
|
$ |
1,426,969 |
|
|
$ |
32,361 |
|
|
$ |
(936,616 |
) |
|
$ |
665,290 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
1,916 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,916 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
61,917 |
|
|
— |
|
|
— |
|
|
61,917 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
24,046 |
|
|
349 |
|
|
— |
|
|
— |
|
|
24,395 |
|
Equity securities |
23,256 |
|
|
3,604 |
|
|
— |
|
|
— |
|
|
26,860 |
|
Non-U.S. sovereign debt |
22,119 |
|
|
1,502 |
|
|
— |
|
|
— |
|
|
23,621 |
|
Corporate securities and other |
529 |
|
|
7,259 |
|
|
49 |
|
|
— |
|
|
7,837 |
|
Total trading account liabilities |
69,950 |
|
|
12,714 |
|
|
49 |
|
|
— |
|
|
82,713 |
|
Derivative liabilities (3)
|
5,167 |
|
|
962,675 |
|
|
6,759 |
|
|
(930,033 |
) |
|
44,568 |
|
Short-term borrowings |
— |
|
|
2,844 |
|
|
— |
|
|
— |
|
|
2,844 |
|
Accrued expenses and other liabilities |
8,627 |
|
|
964 |
|
|
31 |
|
|
— |
|
|
9,622 |
|
Long-term debt |
— |
|
|
45,338 |
|
|
2,063 |
|
|
— |
|
|
47,401 |
|
Total liabilities |
$ |
83,744 |
|
|
$ |
1,088,368 |
|
|
$ |
8,902 |
|
|
$ |
(930,033 |
) |
|
$ |
250,981 |
|
|
|
(1) |
During the nine months ended September 30, 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.
|
|
|
(2) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 3 – Derivatives.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 (1)
|
|
Level 2 (1)
|
|
Level 3 |
|
Netting
Adjustments (2)
|
|
Assets/Liabilities
at Fair Value
|
Assets |
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
98,670 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
98,670 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
57,655 |
|
|
29,319 |
|
|
— |
|
|
— |
|
|
86,974 |
|
Corporate securities, trading loans and other |
1,292 |
|
|
32,882 |
|
|
3,726 |
|
|
— |
|
|
37,900 |
|
Equity securities |
28,144 |
|
|
14,626 |
|
|
545 |
|
|
— |
|
|
43,315 |
|
Non-U.S. sovereign debt |
29,254 |
|
|
13,139 |
|
|
353 |
|
|
— |
|
|
42,746 |
|
Mortgage trading loans and ABS |
— |
|
|
11,905 |
|
|
4,935 |
|
|
— |
|
|
16,840 |
|
Total trading account assets |
116,345 |
|
|
101,871 |
|
|
9,559 |
|
|
— |
|
|
227,775 |
|
Derivative assets (3)
|
2,997 |
|
|
1,372,398 |
|
|
8,073 |
|
|
(1,329,971 |
) |
|
53,497 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
21,514 |
|
|
2,958 |
|
|
— |
|
|
— |
|
|
24,472 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
188,149 |
|
|
— |
|
|
— |
|
|
188,149 |
|
Agency-collateralized mortgage obligations |
— |
|
|
37,538 |
|
|
— |
|
|
— |
|
|
37,538 |
|
Non-agency residential |
— |
|
|
9,494 |
|
|
— |
|
|
— |
|
|
9,494 |
|
Non-agency commercial |
— |
|
|
3,914 |
|
|
10 |
|
|
— |
|
|
3,924 |
|
Non-U.S. securities |
2,637 |
|
|
2,981 |
|
|
— |
|
|
— |
|
|
5,618 |
|
Corporate/Agency bonds |
— |
|
|
1,358 |
|
|
92 |
|
|
— |
|
|
1,450 |
|
Other taxable securities |
20 |
|
|
8,180 |
|
|
3,928 |
|
|
— |
|
|
12,128 |
|
Tax-exempt securities |
— |
|
|
3,072 |
|
|
1,061 |
|
|
— |
|
|
4,133 |
|
Total AFS debt securities |
24,171 |
|
|
257,644 |
|
|
5,091 |
|
|
— |
|
|
286,906 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
491 |
|
|
— |
|
|
— |
|
|
— |
|
|
491 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
13,073 |
|
|
— |
|
|
— |
|
|
13,073 |
|
Agency-collateralized mortgage obligations |
— |
|
|
929 |
|
|
— |
|
|
— |
|
|
929 |
|
Non-U.S. securities |
9,151 |
|
|
300 |
|
|
— |
|
|
— |
|
|
9,451 |
|
Total other debt securities carried at fair value |
9,642 |
|
|
14,302 |
|
|
— |
|
|
— |
|
|
23,944 |
|
Loans and leases |
— |
|
|
6,715 |
|
|
2,287 |
|
|
— |
|
|
9,002 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,716 |
|
|
— |
|
|
5,716 |
|
Loans held-for-sale |
— |
|
|
8,926 |
|
|
2,733 |
|
|
— |
|
|
11,659 |
|
Other assets |
18,535 |
|
|
4,826 |
|
|
3,129 |
|
|
— |
|
|
26,490 |
|
Total assets |
$ |
171,690 |
|
|
$ |
1,865,352 |
|
|
$ |
36,588 |
|
|
$ |
(1,329,971 |
) |
|
$ |
743,659 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
2,262 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,262 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
42,639 |
|
|
— |
|
|
— |
|
|
42,639 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
22,351 |
|
|
1,079 |
|
|
— |
|
|
— |
|
|
23,430 |
|
Equity securities |
19,852 |
|
|
2,640 |
|
|
— |
|
|
— |
|
|
22,492 |
|
Non-U.S. sovereign debt |
18,875 |
|
|
1,369 |
|
|
— |
|
|
— |
|
|
20,244 |
|
Corporate securities and other |
487 |
|
|
6,870 |
|
|
64 |
|
|
— |
|
|
7,421 |
|
Total trading account liabilities |
61,565 |
|
|
11,958 |
|
|
64 |
|
|
— |
|
|
73,587 |
|
Derivative liabilities (3)
|
2,859 |
|
|
1,355,309 |
|
|
6,605 |
|
|
(1,318,757 |
) |
|
46,016 |
|
Short-term borrowings |
— |
|
|
4,074 |
|
|
— |
|
|
— |
|
|
4,074 |
|
Accrued expenses and other liabilities |
15,457 |
|
|
1,122 |
|
|
15 |
|
|
— |
|
|
16,594 |
|
Long-term debt |
— |
|
|
46,860 |
|
|
2,301 |
|
|
— |
|
|
49,161 |
|
Total liabilities |
$ |
79,881 |
|
|
$ |
1,464,224 |
|
|
$ |
8,985 |
|
|
$ |
(1,318,757 |
) |
|
$ |
234,333 |
|
|
|
(1) |
During 2012, $2.0 billion and $350 million of assets and liabilities were transferred from Level 1 to Level 2, and $785 million and $40 million of assets and liabilities were transferred from Level 2 to Level 1. Of the asset transfers from Level 1 to Level 2, $940 million was due to a restriction that became effective for a private equity investment during 2012, while $535 million of the transfers from Level 2 to Level 1 was due to the lapse of this restriction during 2012. The remaining transfers were the result of additional information associated with certain equities, derivative contracts and private equity investments.
|
|
|
(2) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 3 – Derivatives.
|
|
Level 3 Total Realized and Unrealized Gains (Losses) Included in Earnings |
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 the three and nine months ended September 30, 2013 and 2012, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended September 30, 2013 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
July 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 September 30 2013 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
2,763 |
|
$ |
133 |
|
$ |
— |
|
$ |
2,002 |
|
$ |
(892 |
) |
$ |
22 |
|
$ |
(205 |
) |
$ |
187 |
|
$ |
(230 |
) |
$ |
3,780 |
|
Equity securities |
464 |
|
4 |
|
— |
|
20 |
|
(16 |
) |
— |
|
(100 |
) |
8 |
|
(42 |
) |
338 |
|
Non-U.S. sovereign debt |
401 |
|
11 |
|
— |
|
3 |
|
(14 |
) |
— |
|
(10 |
) |
— |
|
(3 |
) |
388 |
|
Mortgage trading loans and ABS |
4,685 |
|
(7 |
) |
— |
|
350 |
|
(443 |
) |
— |
|
(74 |
) |
13 |
|
(4 |
) |
4,520 |
|
Total trading account assets |
8,313 |
|
141 |
|
— |
|
2,375 |
|
(1,365 |
) |
22 |
|
(389 |
) |
208 |
|
(279 |
) |
9,026 |
|
Net derivative assets (2)
|
1,173 |
|
(499 |
) |
— |
|
126 |
|
(102 |
) |
— |
|
(147 |
) |
116 |
|
101 |
|
768 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Non-U.S. securities |
— |
|
5 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
100 |
|
— |
|
105 |
|
Corporate/Agency bonds |
8 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
8 |
|
Other taxable securities |
4,157 |
|
2 |
|
(2 |
) |
215 |
|
— |
|
— |
|
(359 |
) |
— |
|
— |
|
4,013 |
|
Tax-exempt securities |
877 |
|
2 |
|
1 |
|
— |
|
— |
|
— |
|
(63 |
) |
— |
|
— |
|
817 |
|
Total AFS debt securities |
5,042 |
|
9 |
|
(1 |
) |
215 |
|
— |
|
— |
|
(422 |
) |
100 |
|
— |
|
4,943 |
|
Loans and leases (3, 4)
|
1,901 |
|
(20 |
) |
— |
|
— |
|
— |
|
1,247 |
|
(119 |
) |
12 |
|
(5 |
) |
3,016 |
|
Mortgage servicing rights (4)
|
5,827 |
|
71 |
|
— |
|
— |
|
(729 |
) |
129 |
|
(240 |
) |
— |
|
— |
|
5,058 |
|
Loans held-for-sale (3)
|
2,153 |
|
40 |
|
— |
|
— |
|
— |
|
3 |
|
(1,283 |
) |
— |
|
— |
|
913 |
|
Other assets (5)
|
1,700 |
|
3 |
|
— |
|
1 |
|
(35 |
) |
— |
|
(30 |
) |
239 |
|
— |
|
1,878 |
|
Trading account liabilities – Corporate securities and other |
(55 |
) |
1 |
|
— |
|
6 |
|
(9 |
) |
— |
|
— |
|
— |
|
8 |
|
(49 |
) |
Accrued expenses and other liabilities (3)
|
(230 |
) |
8 |
|
— |
|
— |
|
— |
|
— |
|
189 |
|
— |
|
2 |
|
(31 |
) |
Long-term debt (3)
|
(1,890 |
) |
(62 |
) |
— |
|
47 |
|
— |
|
(47 |
) |
46 |
|
(485 |
) |
328 |
|
(2,063 |
) |
|
|
(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 $7.5 billion and derivative liabilities of $6.8 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Nine Months Ended September 30, 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 September 30 2013 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,726 |
|
$ |
256 |
|
$ |
— |
|
$ |
3,519 |
|
$ |
(2,817 |
) |
$ |
22 |
|
$ |
(444 |
) |
$ |
629 |
|
$ |
(1,111 |
) |
$ |
3,780 |
|
Equity securities |
545 |
|
54 |
|
— |
|
77 |
|
(160 |
) |
— |
|
(100 |
) |
45 |
|
(123 |
) |
338 |
|
Non-U.S. sovereign debt |
353 |
|
56 |
|
— |
|
29 |
|
(15 |
) |
— |
|
(32 |
) |
1 |
|
(4 |
) |
388 |
|
Mortgage trading loans and ABS |
4,935 |
|
165 |
|
— |
|
1,981 |
|
(1,777 |
) |
— |
|
(775 |
) |
18 |
|
(27 |
) |
4,520 |
|
Total trading account assets |
9,559 |
|
531 |
|
— |
|
5,606 |
|
(4,769 |
) |
22 |
|
(1,351 |
) |
693 |
|
(1,265 |
) |
9,026 |
|
Net derivative assets (2)
|
1,468 |
|
186 |
|
— |
|
509 |
|
(762 |
) |
— |
|
(1,190 |
) |
(46 |
) |
603 |
|
768 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Commercial MBS |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(10 |
) |
— |
|
— |
|
— |
|
Non-U.S. securities |
— |
|
5 |
|
— |
|
1 |
|
(1 |
) |
— |
|
— |
|
100 |
|
— |
|
105 |
|
Corporate/Agency bonds |
92 |
|
— |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(88 |
) |
8 |
|
Other taxable securities |
3,928 |
|
5 |
|
10 |
|
825 |
|
— |
|
— |
|
(750 |
) |
— |
|
(5 |
) |
4,013 |
|
Tax-exempt securities |
1,061 |
|
3 |
|
15 |
|
— |
|
— |
|
— |
|
(94 |
) |
— |
|
(168 |
) |
817 |
|
Total AFS debt securities |
5,091 |
|
13 |
|
29 |
|
826 |
|
(1 |
) |
— |
|
(854 |
) |
100 |
|
(261 |
) |
4,943 |
|
Loans and leases (3, 4)
|
2,287 |
|
80 |
|
— |
|
71 |
|
— |
|
1,252 |
|
(665 |
) |
12 |
|
(21 |
) |
3,016 |
|
Mortgage servicing rights (4)
|
5,716 |
|
1,531 |
|
— |
|
— |
|
(1,774 |
) |
399 |
|
(814 |
) |
— |
|
— |
|
5,058 |
|
Loans held-for-sale (3)
|
2,733 |
|
20 |
|
— |
|
8 |
|
(390 |
) |
3 |
|
(1,492 |
) |
34 |
|
(3 |
) |
913 |
|
Other assets (5)
|
3,129 |
|
(324 |
) |
— |
|
43 |
|
(218 |
) |
— |
|
(936 |
) |
239 |
|
(55 |
) |
1,878 |
|
Trading account liabilities – Corporate securities and other |
(64 |
) |
7 |
|
— |
|
24 |
|
(40 |
) |
(5 |
) |
— |
|
(9 |
) |
38 |
|
(49 |
) |
Accrued expenses and other liabilities (3)
|
(15 |
) |
30 |
|
— |
|
— |
|
— |
|
(751 |
) |
703 |
|
(1 |
) |
3 |
|
(31 |
) |
Long-term debt (3)
|
(2,301 |
) |
41 |
|
— |
|
306 |
|
(4 |
) |
(149 |
) |
172 |
|
(1,017 |
) |
889 |
|
(2,063 |
) |
|
|
(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 $7.5 billion and derivative liabilities of $6.8 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. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended September 30, 2012 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
July 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 September 30 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
4,459 |
|
$ |
69 |
|
$ |
— |
|
$ |
750 |
|
$ |
(848 |
) |
$ |
— |
|
$ |
(101 |
) |
$ |
158 |
|
$ |
(314 |
) |
$ |
4,173 |
|
Equity securities |
597 |
|
15 |
|
— |
|
43 |
|
(12 |
) |
— |
|
(9 |
) |
5 |
|
(66 |
) |
573 |
|
Non-U.S. sovereign debt |
389 |
|
7 |
|
— |
|
30 |
|
(112 |
) |
— |
|
(4 |
) |
— |
|
(7 |
) |
303 |
|
Mortgage trading loans and ABS |
4,818 |
|
111 |
|
— |
|
380 |
|
(279 |
) |
— |
|
(124 |
) |
3 |
|
(3 |
) |
4,906 |
|
Total trading account assets |
10,263 |
|
202 |
|
— |
|
1,203 |
|
(1,251 |
) |
— |
|
(238 |
) |
166 |
|
(390 |
) |
9,955 |
|
Net derivative assets (2)
|
4,601 |
|
(256 |
) |
— |
|
78 |
|
(211 |
) |
— |
|
(918 |
) |
(350 |
) |
16 |
|
2,960 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
Non-agency residential |
1 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
1 |
|
Non-agency commercial |
24 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(1 |
) |
— |
|
— |
|
23 |
|
Corporate/Agency bonds |
93 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
93 |
|
Other taxable securities |
4,558 |
|
— |
|
28 |
|
600 |
|
— |
|
— |
|
(65 |
) |
— |
|
— |
|
5,121 |
|
Tax-exempt securities |
1,140 |
|
7 |
|
(7 |
) |
— |
|
(63 |
) |
— |
|
(16 |
) |
— |
|
— |
|
1,061 |
|
Total AFS debt securities |
5,816 |
|
7 |
|
21 |
|
600 |
|
(63 |
) |
— |
|
(82 |
) |
— |
|
— |
|
6,299 |
|
Loans and leases (3, 4)
|
1,635 |
|
69 |
|
— |
|
317 |
|
(150 |
) |
— |
|
(65 |
) |
450 |
|
(3 |
) |
2,253 |
|
Mortgage servicing rights (4)
|
5,708 |
|
(360 |
) |
— |
|
— |
|
(15 |
) |
100 |
|
(346 |
) |
— |
|
— |
|
5,087 |
|
Loans held-for-sale (3)
|
2,741 |
|
86 |
|
— |
|
596 |
|
(19 |
) |
— |
|
(104 |
) |
13 |
|
— |
|
3,313 |
|
Other assets (5)
|
3,136 |
|
24 |
|
— |
|
40 |
|
(183 |
) |
— |
|
(39 |
) |
— |
|
— |
|
2,978 |
|
Trading account liabilities – Corporate securities and other |
(143 |
) |
4 |
|
— |
|
17 |
|
(45 |
) |
— |
|
— |
|
— |
|
2 |
|
(165 |
) |
Short-term borrowings (3)
|
— |
|
— |
|
— |
|
— |
|
— |
|
(232 |
) |
— |
|
— |
|
— |
|
(232 |
) |
Accrued expenses and other liabilities (3)
|
(2 |
) |
— |
|
— |
|
— |
|
— |
|
(7 |
) |
— |
|
— |
|
— |
|
(9 |
) |
Long-term debt (3)
|
(2,388 |
) |
(91 |
) |
— |
|
70 |
|
— |
|
(115 |
) |
391 |
|
(531 |
) |
374 |
|
(2,290 |
) |
|
|
(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 $10.0 billion and derivative liabilities of $7.0 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 net monoline exposure to a single counterparty and private equity investments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Nine Months Ended September 30, 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 September 30 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
6,880 |
|
$ |
192 |
|
$ |
— |
|
$ |
1,995 |
|
$ |
(3,498 |
) |
$ |
— |
|
$ |
(846 |
) |
$ |
315 |
|
$ |
(865 |
) |
$ |
4,173 |
|
Equity securities |
544 |
|
24 |
|
— |
|
167 |
|
(159 |
) |
— |
|
27 |
|
38 |
|
(68 |
) |
573 |
|
Non-U.S. sovereign debt |
342 |
|
5 |
|
— |
|
338 |
|
(359 |
) |
— |
|
(4 |
) |
— |
|
(19 |
) |
303 |
|
Mortgage trading loans and ABS (2)
|
3,689 |
|
194 |
|
— |
|
1,747 |
|
(915 |
) |
— |
|
(386 |
) |
745 |
|
(168 |
) |
4,906 |
|
Total trading account assets |
11,455 |
|
415 |
|
— |
|
4,247 |
|
(4,931 |
) |
— |
|
(1,209 |
) |
1,098 |
|
(1,120 |
) |
9,955 |
|
Net derivative assets (3)
|
5,866 |
|
17 |
|
— |
|
791 |
|
(833 |
) |
— |
|
(2,228 |
) |
(283 |
) |
(370 |
) |
2,960 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
Agency |
37 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(4 |
) |
— |
|
(33 |
) |
— |
|
Non-agency residential |
860 |
|
(69 |
) |
19 |
|
— |
|
(305 |
) |
— |
|
(2 |
) |
— |
|
(502 |
) |
1 |
|
Non-agency commercial |
40 |
|
— |
|
— |
|
— |
|
(11 |
) |
— |
|
(6 |
) |
— |
|
— |
|
23 |
|
Corporate/Agency bonds |
162 |
|
(2 |
) |
— |
|
(2 |
) |
— |
|
— |
|
(38 |
) |
— |
|
(27 |
) |
93 |
|
Other taxable securities |
4,265 |
|
7 |
|
51 |
|
1,558 |
|
— |
|
— |
|
(551 |
) |
— |
|
(209 |
) |
5,121 |
|
Tax-exempt securities |
2,648 |
|
61 |
|
18 |
|
— |
|
(132 |
) |
— |
|
(1,534 |
) |
— |
|
— |
|
1,061 |
|
Total AFS debt securities |
8,012 |
|
(3 |
) |
88 |
|
1,556 |
|
(448 |
) |
— |
|
(2,135 |
) |
— |
|
(771 |
) |
6,299 |
|
Loans and leases (4, 5)
|
2,744 |
|
284 |
|
— |
|
317 |
|
(1,308 |
) |
— |
|
(229 |
) |
450 |
|
(5 |
) |
2,253 |
|
Mortgage servicing rights (5)
|
7,378 |
|
(1,297 |
) |
— |
|
— |
|
(113 |
) |
268 |
|
(1,149 |
) |
— |
|
— |
|
5,087 |
|
Loans held-for-sale (4)
|
3,387 |
|
265 |
|
— |
|
606 |
|
(40 |
) |
— |
|
(330 |
) |
57 |
|
(632 |
) |
3,313 |
|
Other assets (6)
|
4,235 |
|
(110 |
) |
— |
|
89 |
|
(950 |
) |
— |
|
(275 |
) |
— |
|
(11 |
) |
2,978 |
|
Trading account liabilities – Corporate securities and other |
(114 |
) |
4 |
|
— |
|
72 |
|
(114 |
) |
— |
|
— |
|
(65 |
) |
52 |
|
(165 |
) |
Short-term borrowings (4)
|
— |
|
— |
|
— |
|
— |
|
— |
|
(232 |
) |
— |
|
— |
|
— |
|
(232 |
) |
Accrued expenses and other liabilities (4)
|
(14 |
) |
4 |
|
— |
|
5 |
|
— |
|
(7 |
) |
— |
|
— |
|
3 |
|
(9 |
) |
Long-term debt (4)
|
(2,943 |
) |
(239 |
) |
— |
|
188 |
|
(33 |
) |
(253 |
) |
1,099 |
|
(1,569 |
) |
1,460 |
|
(2,290 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
During the nine months ended September 30, 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 a purchase of Trading account assets - Mortgage trading loans and ABS.
|
|
|
(3) |
Net derivatives include derivative assets of $10.0 billion and derivative liabilities of $7.0 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 Changes in Unrealized Gains (Losses) Relating to Assets and Liabilities Still Held at Reporting Date |
The following tables summarize changes in unrealized gains (losses) recorded in earnings during the three and nine months ended September 30, 2013 and 2012 for Level 3 assets and liabilities that were still held at September 30, 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 |
|
Three Months Ended September 30, 2013 |
(Dollars in millions) |
Equity
Investment
Income
(Loss)
|
|
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other
Income
(Loss)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(6 |
) |
Equity securities |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Non-U.S. sovereign debt |
— |
|
|
5 |
|
|
— |
|
|
— |
|
|
5 |
|
Mortgage trading loans and ABS |
— |
|
|
(55 |
) |
|
— |
|
|
— |
|
|
(55 |
) |
Total trading account assets |
— |
|
|
(52 |
) |
|
— |
|
|
— |
|
|
(52 |
) |
Net derivative assets |
— |
|
|
(754 |
) |
|
91 |
|
|
— |
|
|
(663 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
(35 |
) |
|
27 |
|
|
(8 |
) |
Mortgage servicing rights |
— |
|
|
— |
|
|
(14 |
) |
|
— |
|
|
(14 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
— |
|
|
35 |
|
|
35 |
|
Other assets |
17 |
|
|
— |
|
|
11 |
|
|
(13 |
) |
|
15 |
|
Long-term debt (2)
|
— |
|
|
(31 |
) |
|
— |
|
|
(31 |
) |
|
(62 |
) |
Total |
$ |
17 |
|
|
$ |
(837 |
) |
|
$ |
53 |
|
|
$ |
18 |
|
|
$ |
(749 |
) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
36 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
36 |
|
Equity securities |
— |
|
|
13 |
|
|
— |
|
|
— |
|
|
13 |
|
Non-U.S. sovereign debt |
— |
|
|
8 |
|
|
— |
|
|
— |
|
|
8 |
|
Mortgage trading loans and ABS |
— |
|
|
89 |
|
|
— |
|
|
— |
|
|
89 |
|
Total trading account assets |
— |
|
|
146 |
|
|
— |
|
|
— |
|
|
146 |
|
Net derivative assets |
— |
|
|
(1,202 |
) |
|
566 |
|
|
— |
|
|
(636 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
76 |
|
|
76 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(552 |
) |
|
— |
|
|
(552 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
15 |
|
|
68 |
|
|
83 |
|
Other assets |
115 |
|
|
— |
|
|
(14 |
) |
|
4 |
|
|
105 |
|
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Long-term debt (2)
|
— |
|
|
(46 |
) |
|
— |
|
|
(46 |
) |
|
(92 |
) |
Total |
$ |
115 |
|
|
$ |
(1,102 |
) |
|
$ |
15 |
|
|
$ |
100 |
|
|
$ |
(872 |
) |
|
|
(1) |
Mortgage banking income 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 |
|
Nine Months Ended September 30, 2013 |
(Dollars in millions) |
Equity
Investment
Income
(Loss)
|
|
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other
Income
(Loss)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
48 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
48 |
|
Equity securities |
— |
|
|
26 |
|
|
— |
|
|
— |
|
|
26 |
|
Non-U.S. sovereign debt |
— |
|
|
70 |
|
|
— |
|
|
— |
|
|
70 |
|
Mortgage trading loans and ABS |
— |
|
|
5 |
|
|
— |
|
|
— |
|
|
5 |
|
Total trading account assets |
— |
|
|
149 |
|
|
— |
|
|
— |
|
|
149 |
|
Net derivative assets |
— |
|
|
(853 |
) |
|
92 |
|
|
— |
|
|
(761 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
(35 |
) |
|
133 |
|
|
98 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
1,276 |
|
|
— |
|
|
1,276 |
|
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
6 |
|
|
25 |
|
|
31 |
|
Other assets |
23 |
|
|
— |
|
|
159 |
|
|
(51 |
) |
|
131 |
|
Long-term debt (2)
|
— |
|
|
6 |
|
|
— |
|
|
(9 |
) |
|
(3 |
) |
Total |
$ |
23 |
|
|
$ |
(698 |
) |
|
$ |
1,498 |
|
|
$ |
98 |
|
|
$ |
921 |
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
95 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
95 |
|
Equity securities |
— |
|
|
24 |
|
|
— |
|
|
— |
|
|
24 |
|
Non-U.S. sovereign debt |
— |
|
|
16 |
|
|
— |
|
|
— |
|
|
16 |
|
Mortgage trading loans and ABS |
— |
|
|
119 |
|
|
— |
|
|
— |
|
|
119 |
|
Total trading account assets |
— |
|
|
254 |
|
|
— |
|
|
— |
|
|
254 |
|
Net derivative assets |
— |
|
|
(2,526 |
) |
|
627 |
|
|
— |
|
|
(1,899 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
172 |
|
|
172 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(1,804 |
) |
|
— |
|
|
(1,804 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
65 |
|
|
127 |
|
|
192 |
|
Other assets |
90 |
|
|
— |
|
|
(54 |
) |
|
(95 |
) |
|
(59 |
) |
Trading account liabilities – Corporate securities and other |
— |
|
|
3 |
|
|
— |
|
|
— |
|
|
3 |
|
Long-term debt (2)
|
— |
|
|
(105 |
) |
|
— |
|
|
(134 |
) |
|
(239 |
) |
Total |
$ |
90 |
|
|
$ |
(2,374 |
) |
|
$ |
(1,166 |
) |
|
$ |
70 |
|
|
$ |
(3,380 |
) |
|
|
(1) |
Mortgage banking income 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 and 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 September 30, 2013 and December 31, 2012.
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at September 30, 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 |
$ |
3,331 |
|
Discounted cash flow, Market comparables |
Yield |
2% to 25% |
7 |
% |
Trading account assets – Mortgage trading loans and ABS |
356 |
|
Prepayment speed |
0% to 35% CPR |
9 |
% |
Loans and leases |
2,366 |
|
Default rate |
0% to 20% CDR |
7 |
% |
Loans held-for-sale |
609 |
|
Loss severity |
0% to 85% |
37 |
% |
Commercial loans, debt securities and other |
$ |
11,973 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 45% |
3 |
% |
Trading account assets – Corporate securities, trading loans and other |
3,686 |
|
Enterprise value/EBITDA multiple |
0x to 19x |
6 |
x |
Trading account assets – Mortgage trading loans and ABS |
4,164 |
|
Prepayment speed |
5% to 40% |
20 |
% |
AFS debt securities – Other taxable securities |
3,169 |
|
Default rate |
1% to 5% |
4 |
% |
Loans and leases |
650 |
|
Loss severity |
25% to 40% |
35 |
% |
Loans held-for-sale |
304 |
|
|
|
|
Auction rate securities |
$ |
1,755 |
|
Discounted cash flow, Market comparables |
Projected tender price/Re-financing level |
50% to 100% |
95 |
% |
Trading account assets – Corporate securities, trading loans and other |
94 |
|
|
|
AFS debt securities – Other taxable securities |
844 |
|
|
|
|
AFS debt securities – Tax-exempt securities |
817 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(2,063 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
18% to 98% |
66 |
% |
|
|
Long-dated volatilities |
4% to 69% |
25 |
% |
|
|
|
|
|
Net derivatives assets |
|
|
|
|
|
Credit derivatives |
$ |
1,300 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
4% to 25% |
16 |
% |
|
|
Credit spreads |
29 bps to 183 bps |
170 bps |
|
|
|
Upfront points |
0 points to 100 points |
63 points |
|
|
|
Spread to index |
-1,731 bps to 1,681 bps |
207 bps |
|
|
|
Credit correlation |
21% to 73% |
45 |
% |
|
|
Prepayment speed |
3% to 40% CPR |
14 |
% |
|
|
Default rate |
1% to 5% CDR |
3 |
% |
|
|
Loss severity |
20% to 42% |
35 |
% |
Equity derivatives |
$ |
(918 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
18% to 98% |
66 |
% |
|
|
Long-dated volatilities |
4% to 69% |
25 |
% |
|
|
|
|
|
Commodity derivatives |
$ |
11 |
|
Discounted cash flow, Industry standard derivative pricing (2)
|
Natural gas forward price |
$3/MMBtu to $12/MMBtu |
$7/MMBtu |
|
|
|
Correlation |
47% to 94% |
81 |
% |
|
|
Volatilities |
9% to 84% |
29 |
% |
Interest rate derivatives |
$ |
375 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
24% to 99% |
61 |
% |
|
|
Correlation (FX/IR) |
-65% to 50% |
-2 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
768 |
|
|
|
|
|
|
|
(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 237: Trading account assets – Corporate securities, trading loans and other of $3.8 billion, Trading account assets – Mortgage trading loans and ABS of $4.5 billion, AFS debt securities – Other taxable securities of $4.0 billion, AFS debt securities – Tax-exempt securities of $817 million, Loans and leases of $3.0 billion and LHFS of $913 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
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements for Loans, Securities and Structured Liabilities at December 31, 2012 |
|
(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 |
$ |
4,478 |
|
Discounted cash flow, Market comparables |
Yield |
2% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
459 |
|
Prepayment speed |
1% to 30% CPR |
10 |
% |
Loans and leases |
1,286 |
|
Default rate |
0% to 44% CDR |
6 |
% |
Loans held-for-sale |
2,733 |
|
Loss severity |
6% to 85% |
43 |
% |
Instruments backed by commercial real estate assets |
$ |
1,910 |
|
Discounted cash flow |
Yield |
5% |
n/a |
|
Other assets |
1,910 |
|
Loss severity |
51% to 100% |
88 |
% |
Commercial loans, debt securities and other |
$ |
10,778 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
4 |
% |
Trading account assets – Corporate securities, trading loans and other |
2,289 |
|
Enterprise value/EBITDA multiple |
2x to 11x |
5x |
|
Trading account assets – Mortgage trading loans and ABS |
4,476 |
|
Prepayment speed |
5% to 30% |
20 |
% |
AFS debt securities – Other taxable securities |
3,012 |
|
Default rate |
1% to 5% |
4 |
% |
Loans and leases |
1,001 |
|
Loss severity |
25% to 40% |
35 |
% |
Auction rate securities |
$ |
3,414 |
|
Discounted cash flow, Market comparables |
Discount rate |
4% to 5% |
4 |
% |
Trading account assets – Corporate securities, trading loans and other |
1,437 |
|
Projected tender price/Re-financing level |
50% to 100% |
92 |
% |
AFS debt securities – Other taxable securities |
916 |
|
|
|
AFS debt securities – Tax-exempt securities |
1,061 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt (2)
|
$ |
(2,301 |
) |
Industry standard derivative pricing (3)
|
Equity correlation |
30% to 97% |
n/m |
|
|
|
Long-dated volatilities |
20% to 70% |
n/m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements for Net Derivative Assets at December 31, 2012 |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation
Technique
|
Significant Unobservable
Inputs
|
Ranges of Inputs |
Net derivatives assets |
|
|
|
|
Credit derivatives |
$ |
2,327 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
2% to 25% |
|
|
Credit spreads |
58 bps to 615 bps |
|
|
Upfront points |
25 points to 99 points |
|
|
Spread to index |
-2,080 bps to 1,972 bps |
|
|
Credit correlation |
19% to 75% |
|
|
Prepayment speed |
3% to 30% CPR |
|
|
Default rate |
0% to 8% CDR |
|
|
Loss severity |
25% to 42% |
Equity derivatives |
$ |
(1,295 |
) |
Industry standard derivative pricing (3)
|
Equity correlation |
30% to 97% |
|
|
Long-dated volatilities |
20% to 70% |
|
|
|
|
Commodity derivatives |
$ |
(5 |
) |
Discounted cash flow |
Natural gas forward price |
$3/MMBtu to $12/MMBtu |
Interest rate derivatives |
$ |
441 |
|
Industry standard derivative pricing (4)
|
Correlation (IR/IR) |
15% to 99% |
|
|
Correlation (FX/IR) |
-65% to 50% |
|
|
Long-dated inflation rates |
2% to 3% |
|
|
Long-dated inflation volatilities |
0% to 1% |
|
|
Long-dated volatilities (FX) |
5% to 36% |
|
|
Long-dated swap rates |
8% to 10% |
Total net derivative assets |
$ |
1,468 |
|
|
|
|
|
|
(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 238: Trading account assets – Corporate securities, trading loans and other of $3.7 billion, Trading account assets – Mortgage trading loans and ABS of $4.9 billion, AFS debt securities – Other taxable securities of $3.9 billion, AFS debt securities – Tax-exempt securities of $1.1 billion, Loans and leases of $2.3 billion, LHFS of $2.7 billion and Other assets of $1.9 billion.
|
|
|
(2) |
For more information on the ranges of inputs for equity correlation and long-dated volatilities, see the qualitative equity derivatives discussion on page 245.
|
|
|
(3) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(4) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
n/a = not applicable
n/m = not meaningful
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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets Measured at Fair Value on a Nonrecurring Basis |
|
|
|
September 30, 2013 |
|
Three Months Ended September 30, 2013 |
|
Nine Months Ended September 30, 2013 |
(Dollars in millions) |
Level 2 |
|
Level 3 |
|
Gains (Losses) |
Assets |
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
4,266 |
|
|
$ |
274 |
|
|
$ |
1 |
|
|
$ |
(66 |
) |
Loans and leases (1)
|
23 |
|
|
5,114 |
|
|
(281 |
) |
|
(985 |
) |
Foreclosed properties (2)
|
17 |
|
|
1,293 |
|
|
21 |
|
|
23 |
|
Other assets |
78 |
|
|
10 |
|
|
(7 |
) |
|
(15 |
) |
|
|
|
|
|
|
|
|
|
September 30, 2012 |
|
Three Months Ended September 30, 2012 |
|
Nine Months Ended September 30, 2012 |
Assets |
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
3,551 |
|
|
$ |
1,006 |
|
|
$ |
— |
|
|
$ |
(6 |
) |
Loans and leases (1)
|
16 |
|
|
8,576 |
|
|
(1,548 |
) |
|
(3,422 |
) |
Foreclosed properties (2)
|
64 |
|
|
1,436 |
|
|
(20 |
) |
|
(68 |
) |
Other assets |
32 |
|
|
111 |
|
|
(11 |
) |
|
(13 |
) |
|
|
(1) |
Losses represent charge-offs on real estate-secured loans. |
|
|
(2) |
Amounts are included in other assets on the Consolidated Balance Sheet and represent the fair value of, and related losses on foreclosed properties that were written down subsequent to their initial classification as foreclosed properties. |
|
Fair Value Inputs, Assets, Quantitative Information |
The table below presents information about significant unobservable inputs related to the Corporation's nonrecurring Level 3 financial assets and liabilities at September 30, 2013 and December 31, 2012.
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Nonrecurring Level 3 Fair Value Measurements at September 30, 2013 |
|
(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 |
$ |
5,114 |
|
Market comparables |
OREO discount |
0% to 19% |
9 |
% |
Loans and leases |
5,114 |
|
Cost to sell |
8% |
n/a |
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Nonrecurring Level 3 Fair Value Measurements at December 31, 2012 |
|
Instruments backed by residential real estate assets |
$ |
9,932 |
|
Discounted cash flow, Market comparables |
Yield |
3% to 5% |
3 |
% |
Loans held-for-sale |
748 |
|
Prepayment speed |
3% to 30% |
15 |
% |
Loans and leases |
9,184 |
|
Default rate |
0% to 55% |
7 |
% |
|
|
Loss severity |
6% to 66% |
48 |
% |
|
|
OREO discount |
0% to 28% |
15 |
% |
|
|
Cost to sell |
8% |
n/a |
|
Instruments backed by commercial real estate assets |
$ |
388 |
|
Discounted cash flow |
Yield |
4% to 13% |
6 |
% |
Loans held-for-sale |
388 |
|
Loss severity |
24% to 88% |
53 |
% |
n/a = not applicable
|
Fair Value, Inputs, Level 3 [Member]
|
|
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items] |
|
Level 3 Total Realized and Unrealized Gains (Losses) Included in Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Total Realized and Unrealized Gains (Losses) Included in Earnings |
|
Three Months Ended September 30, 2013 |
(Dollars in millions) |
Equity
Investment
Income
(Loss)
|
|
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other
Income
(Loss)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
133 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
133 |
|
Equity securities |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Non-U.S. sovereign debt |
— |
|
|
11 |
|
|
— |
|
|
— |
|
|
11 |
|
Mortgage trading loans and ABS |
— |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
(7 |
) |
Total trading account assets |
— |
|
|
141 |
|
|
— |
|
|
— |
|
|
141 |
|
Net derivative assets |
— |
|
|
(727 |
) |
|
228 |
|
|
— |
|
|
(499 |
) |
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-U.S. securities |
— |
|
|
— |
|
|
— |
|
|
5 |
|
|
5 |
|
Other taxable securities |
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
2 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
2 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
9 |
|
|
9 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
(38 |
) |
|
18 |
|
|
(20 |
) |
Mortgage servicing rights |
— |
|
|
— |
|
|
71 |
|
|
— |
|
|
71 |
|
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
— |
|
|
40 |
|
|
40 |
|
Other assets |
16 |
|
|
— |
|
|
— |
|
|
(13 |
) |
|
3 |
|
Trading account liabilities – Corporate securities and other |
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
8 |
|
|
— |
|
|
8 |
|
Long-term debt (2)
|
— |
|
|
(31 |
) |
|
— |
|
|
(31 |
) |
|
(62 |
) |
Total |
$ |
16 |
|
|
$ |
(616 |
) |
|
$ |
269 |
|
|
$ |
23 |
|
|
$ |
(308 |
) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
69 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
69 |
|
Equity securities |
— |
|
|
15 |
|
|
— |
|
|
— |
|
|
15 |
|
Non-U.S. sovereign debt |
— |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
Mortgage trading loans and ABS |
— |
|
|
111 |
|
|
— |
|
|
— |
|
|
111 |
|
Total trading account assets |
— |
|
|
202 |
|
|
— |
|
|
— |
|
|
202 |
|
Net derivative assets |
— |
|
|
(1,214 |
) |
|
958 |
|
|
— |
|
|
(256 |
) |
AFS debt securities – Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
7 |
|
|
7 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
69 |
|
|
69 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(360 |
) |
|
— |
|
|
(360 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
10 |
|
|
76 |
|
|
86 |
|
Other assets |
39 |
|
|
— |
|
|
(15 |
) |
|
— |
|
|
24 |
|
Trading account liabilities – Corporate securities and other |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Long-term debt (2)
|
— |
|
|
(45 |
) |
|
— |
|
|
(46 |
) |
|
(91 |
) |
Total |
$ |
39 |
|
|
$ |
(1,053 |
) |
|
$ |
593 |
|
|
$ |
106 |
|
|
$ |
(315 |
) |
|
|
(1) |
Mortgage banking income 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 |
|
Nine Months Ended September 30, 2013 |
(Dollars in millions) |
Equity
Investment
Income
(Loss)
|
|
Trading
Account
Profits
(Losses)
|
|
Mortgage
Banking
Income
(Loss) (1)
|
|
Other
Income
(Loss)
|
|
Total |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
256 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
256 |
|
Equity securities |
— |
|
|
54 |
|
|
— |
|
|
— |
|
|
54 |
|
Non-U.S. sovereign debt |
— |
|
|
56 |
|
|
— |
|
|
— |
|
|
56 |
|
Mortgage trading loans and ABS |
— |
|
|
165 |
|
|
— |
|
|
— |
|
|
165 |
|
Total trading account assets |
— |
|
|
531 |
|
|
— |
|
|
— |
|
|
531 |
|
Net derivative assets |
— |
|
|
(581 |
) |
|
767 |
|
|
— |
|
|
186 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-U.S. securities |
— |
|
|
— |
|
|
— |
|
|
5 |
|
|
5 |
|
Other taxable securities |
— |
|
|
— |
|
|
— |
|
|
5 |
|
|
5 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
3 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
13 |
|
|
13 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
(38 |
) |
|
118 |
|
|
80 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
1,531 |
|
|
— |
|
|
1,531 |
|
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
2 |
|
|
18 |
|
|
20 |
|
Other assets |
52 |
|
|
— |
|
|
124 |
|
|
(500 |
) |
|
(324 |
) |
Trading account liabilities – Corporate securities and other |
— |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
30 |
|
|
— |
|
|
30 |
|
Long-term debt (2)
|
— |
|
|
49 |
|
|
— |
|
|
(8 |
) |
|
41 |
|
Total |
$ |
52 |
|
|
$ |
6 |
|
|
$ |
2,416 |
|
|
$ |
(359 |
) |
|
$ |
2,115 |
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
— |
|
|
$ |
192 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
192 |
|
Equity securities |
— |
|
|
24 |
|
|
— |
|
|
— |
|
|
24 |
|
Non-U.S. sovereign debt |
— |
|
|
5 |
|
|
— |
|
|
— |
|
|
5 |
|
Mortgage trading loans and ABS |
— |
|
|
194 |
|
|
— |
|
|
— |
|
|
194 |
|
Total trading account assets |
— |
|
|
415 |
|
|
— |
|
|
— |
|
|
415 |
|
Net derivative assets |
— |
|
|
(2,358 |
) |
|
2,375 |
|
|
— |
|
|
17 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(69 |
) |
|
(69 |
) |
Corporate/Agency bonds |
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Other taxable securities |
— |
|
|
— |
|
|
— |
|
|
7 |
|
|
7 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
61 |
|
|
61 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
(3 |
) |
|
(3 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
284 |
|
|
284 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(1,297 |
) |
|
— |
|
|
(1,297 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
105 |
|
|
160 |
|
|
265 |
|
Other assets |
28 |
|
|
— |
|
|
(57 |
) |
|
(81 |
) |
|
(110 |
) |
Trading account liabilities – Corporate securities and other |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
4 |
|
|
4 |
|
Long-term debt (2)
|
— |
|
|
(104 |
) |
|
— |
|
|
(135 |
) |
|
(239 |
) |
Total |
$ |
28 |
|
|
$ |
(2,043 |
) |
|
$ |
1,126 |
|
|
$ |
229 |
|
|
$ |
(660 |
) |
|
|
(1) |
Mortgage banking income 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. |
|