Quarterly report pursuant to Section 13 or 15(d)

Fair Value Measurements (Tables)

v2.4.0.8
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2014
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 March 31, 2014 and December 31, 2013, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.

 
March 31, 2014
 
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
$

 
$
68,091

 
$

 
$

 
$
68,091

Trading account assets:
 
 
 
 
 
 
 
 
 
U.S. government and agency securities (3)
34,181

 
19,819

 

 

 
54,000

Corporate securities, trading loans and other
1,132

 
29,886

 
2,617

 

 
33,635

Equity securities
32,732

 
20,587

 
343

 

 
53,662

Non-U.S. sovereign debt
28,641

 
11,369

 
533

 

 
40,543

Mortgage trading loans and ABS

 
9,822

 
4,287

 

 
14,109

Total trading account assets
96,686

 
91,483

 
7,780

 

 
195,949

Derivative assets (4)
2,094

 
815,234

 
6,908

 
(778,934
)
 
45,302

AFS debt securities:
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
27,293

 
2,274

 

 

 
29,567

Mortgage-backed securities:
 
 
 
 
 
 
 
 
 
Agency

 
165,747

 

 

 
165,747

Agency-collateralized mortgage obligations

 
18,572

 

 

 
18,572

Non-agency residential

 
5,258

 

 

 
5,258

Commercial

 
1,734

 

 

 
1,734

Non-U.S. securities
3,738

 
3,384

 

 

 
7,122

Corporate/Agency bonds

 
845

 

 

 
845

Other taxable securities
20

 
11,265

 
3,437

 

 
14,722

Tax-exempt securities

 
5,631

 
783

 

 
6,414

Total AFS debt securities
31,051

 
214,710

 
4,220

 

 
249,981

Other debt securities carried at fair value:
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
4,182

 

 

 

 
4,182

Mortgage-backed securities:
 
 
 
 
 
 
 
 
 
Agency

 
16,290

 

 

 
16,290

Agency-collateralized mortgage obligations

 
123

 

 

 
123

Commercial

 
770

 

 

 
770

Non-U.S. securities
12,779

 
1,451

 

 

 
14,230

Total other debt securities carried at fair value
16,961

 
18,634

 

 

 
35,595

Loans and leases

 
8,010

 
3,053

 

 
11,063

Mortgage servicing rights

 

 
4,765

 

 
4,765

Loans held-for-sale

 
5,436

 
736

 

 
6,172

Other assets
15,567

 
2,482

 
1,132

 

 
19,181

Total assets
$
162,359

 
$
1,224,080

 
$
28,594

 
$
(778,934
)
 
$
636,099

Liabilities
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in U.S. offices
$

 
$
1,835

 
$

 
$

 
$
1,835

Federal funds purchased and securities loaned or sold under agreements to repurchase

 
34,044

 

 

 
34,044

Trading account liabilities:
 
 
 
 
 
 
 
 
 
U.S. government and agency securities
23,733

 
418

 

 

 
24,151

Equity securities
28,675

 
4,170

 

 

 
32,845

Non-U.S. sovereign debt
22,324

 
1,860

 

 

 
24,184

Corporate securities and other
781

 
7,079

 
36

 

 
7,896

Total trading account liabilities
75,513

 
13,527

 
36

 

 
89,076

Derivative liabilities (4)
2,529

 
799,499

 
7,483

 
(772,600
)
 
36,911

Short-term borrowings

 
2,305

 

 

 
2,305

Accrued expenses and other liabilities
11,004

 
1,692

 
8

 

 
12,704

Long-term debt

 
43,732

 
1,841

 

 
45,573

Total liabilities
$
89,046

 
$
896,634

 
$
9,368

 
$
(772,600
)
 
$
222,448

(1) 
During the three months ended March 31, 2014, gross transfers between Level 1 and Level 2 were not significant.
(2) 
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties.
(3) 
Includes $25.2 billion of government-sponsored enterprise obligations.
(4) 
For further disaggregation of derivative assets and liabilities, see Note 2 – Derivatives.
 
December 31, 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
$

 
$
75,614

 
$

 
$

 
$
75,614

Trading account assets:
 
 
 
 
 
 
 
 
 
U.S. government and agency securities (3)
34,222

 
14,625

 

 

 
48,847

Corporate securities, trading loans and other
1,147

 
27,746

 
3,559

 

 
32,452

Equity securities
41,324

 
22,741

 
386

 

 
64,451

Non-U.S. sovereign debt
24,357

 
12,399

 
468

 

 
37,224

Mortgage trading loans and ABS

 
13,388

 
4,631

 

 
18,019

Total trading account assets
101,050

 
90,899

 
9,044

 

 
200,993

Derivative assets (4)
2,374

 
910,602

 
7,277

 
(872,758
)
 
47,495

AFS debt securities:
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
6,591

 
2,363

 

 

 
8,954

Mortgage-backed securities:
 
 
 
 
 
 
 
 
 
Agency

 
164,935

 

 

 
164,935

Agency-collateralized mortgage obligations

 
22,492

 

 

 
22,492

Non-agency residential

 
6,239

 

 

 
6,239

Commercial

 
2,480

 

 

 
2,480

Non-U.S. securities
3,698

 
3,415

 
107

 

 
7,220

Corporate/Agency bonds

 
873

 

 

 
873

Other taxable securities
20

 
12,963

 
3,847

 

 
16,830

Tax-exempt securities

 
5,122

 
806

 

 
5,928

Total AFS debt securities
10,309

 
220,882

 
4,760

 

 
235,951

Other debt securities carried at fair value:
 
 
 
 
 
 
 
 
 
U.S. Treasury and agency securities
4,062

 

 

 

 
4,062

Mortgage-backed securities:
 
 
 
 
 
 
 
 
 
Agency

 
16,500

 

 

 
16,500

Agency-collateralized mortgage obligations

 
218

 

 

 
218

Commercial

 
749

 

 

 
749

Non-U.S. securities
7,457

 
3,858

 

 

 
11,315

Total other debt securities carried at fair value
11,519

 
21,325

 

 

 
32,844

Loans and leases

 
6,985

 
3,057

 

 
10,042

Mortgage servicing rights

 

 
5,042

 

 
5,042

Loans held-for-sale

 
5,727

 
929

 

 
6,656

Other assets
14,474

 
1,912

 
1,669

 

 
18,055

Total assets
$
139,726

 
$
1,333,946

 
$
31,778

 
$
(872,758
)
 
$
632,692

Liabilities
 
 
 
 
 
 
 
 
 
Interest-bearing deposits in U.S. offices
$

 
$
1,899

 
$

 
$

 
$
1,899

Federal funds purchased and securities loaned or sold under agreements to repurchase

 
33,684

 

 

 
33,684

Trading account liabilities:
 
 
 
 
 
 
 
 
 
U.S. government and agency securities
26,915

 
348

 

 

 
27,263

Equity securities
23,874

 
3,711

 

 

 
27,585

Non-U.S. sovereign debt
20,755

 
1,387

 

 

 
22,142

Corporate securities and other
518

 
5,926

 
35

 

 
6,479

Total trading account liabilities
72,062

 
11,372

 
35

 

 
83,469

Derivative liabilities (4)
1,968

 
897,107

 
7,301

 
(868,969
)
 
37,407

Short-term borrowings

 
1,520

 

 

 
1,520

Accrued expenses and other liabilities
10,130

 
1,093

 
10

 

 
11,233

Long-term debt

 
45,045

 
1,990

 

 
47,035

Total liabilities
$
84,160

 
$
991,720

 
$
9,336

 
$
(868,969
)
 
$
216,247

(1) 
During 2013, $500 million of other assets were transferred from Level 1 to Level 2 primarily due to a restriction that became effective for a private equity investment that was subsequently sold once the restriction was lifted.
(2) 
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties.
(3) 
Includes $17.2 billion of government-sponsored enterprise obligations.
(4) 
For further disaggregation of derivative assets and liabilities, see Note 2 – 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 months ended March 31, 2014 and 2013, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.

Level 3 – Fair Value Measurements (1)
 
Three Months Ended March 31, 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 March 31
2014
Trading account assets:
 
 
 
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
3,559

$
122

$

$
286

$
(354
)
$

$
(238
)
$
148

$
(906
)
$
2,617

Equity securities
386

19


30

(29
)


7

(70
)
343

Non-U.S. sovereign debt
468

55


23

(6
)

(6
)

(1
)
533

Mortgage trading loans and ABS
4,631

78


366

(552
)

(224
)

(12
)
4,287

Total trading account assets
9,044

274


705

(941
)

(468
)
155

(989
)
7,780

Net derivative assets (2)
(24
)
5


125

(618
)

(101
)
12

26

(575
)
AFS debt securities:
 
 
 
 
 
 
 
 
 
 
Non-U.S. securities
107






(107
)



Other taxable securities
3,847

8

(2
)
47



(463
)


3,437

Tax-exempt securities
806

1

1




(25
)


783

Total AFS debt securities
4,760

9

(1
)
47



(595
)


4,220

Loans and leases (3, 4)
3,057

32



(3
)
689

(723
)
6

(5
)
3,053

Mortgage servicing rights (4)
5,042

(290
)


(20
)
265

(232
)


4,765

Loans held-for-sale (3)
929

12



(3
)

(201
)

(1
)
736

Other assets (5)
1,669

(60
)


(269
)

(208
)


1,132

Trading account liabilities – Corporate securities and other
(35
)
1


3

(7
)



2

(36
)
Accrued expenses and other liabilities (3)
(10
)
1







1

(8
)
Long-term debt (3)
(1,990
)
(67
)

46


(9
)
119

(144
)
204

(1,841
)
(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 $7.5 billion.
(3) 
Amounts represent instruments that are accounted for under the fair value option.
(4) 
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole-loan sales.
(5) 
Other assets is primarily comprised of private equity investments and certain long-term fixed-rate margin loans that are accounted for under the fair value option.
Level 3 – Fair Value Measurements (1)
 
Three Months Ended March 31, 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 March 31
2013
Trading account assets:
 
 
 
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
3,726

$
88

$

$
805

$
(966
)
$

$
(140
)
$
218

$
(124
)
$
3,607

Equity securities
545

42


29

(109
)


8

(18
)
497

Non-U.S. sovereign debt
353

51


15

(1
)



(1
)
417

Mortgage trading loans and ABS
4,935

162


653

(643
)

(631
)
5

(1
)
4,480

Total trading account assets
9,559

343


1,502

(1,719
)

(771
)
231

(144
)
9,001

Net derivative assets (2)
1,468

293


179

(466
)

(660
)
52

197

1,063

AFS debt securities:
 
 
 
 
 
 
 
 
 
 
Non-agency commercial MBS
10









10

Non-U.S securities



1






1

Corporate/Agency bonds
92


4







96

Other taxable securities
3,928


2

243



(128
)


4,045

Tax-exempt securities
1,061

1

3




(24
)


1,041

Total AFS debt securities
5,091

1

9

244



(152
)


5,193

Loans and leases (3, 4)
2,287

51


71


5

(41
)

(10
)
2,363

Mortgage servicing rights (4)
5,716

434



(183
)
123

(314
)


5,776

Loans held-for-sale (3)
2,733

(39
)


(210
)

(101
)
22


2,405

Other assets (5)
3,129

(448
)

17

(27
)

(42
)


2,629

Trading account liabilities – Corporate securities and other
(64
)


7

(14
)


(8
)
21

(58
)
Accrued expenses and other liabilities (3)
(15
)
29




(586
)
116


1

(455
)
Long-term debt (3)
(2,301
)
11


89

(4
)
(36
)
60

(381
)
207

(2,355
)
(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 $8.0 billion and derivative liabilities of $6.9 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 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 the three months ended March 31, 2014 and 2013 for Level 3 assets and liabilities that were still held at March 31, 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
 
Three Months Ended March 31, 2014
(Dollars in millions)
Trading
Account
Profits
(Losses)
 
Mortgage
Banking
Income
(Loss) (1)
 
Other (2)
 
Total
Trading account assets:
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
111

 
$

 
$

 
$
111

Equity securities
17

 

 

 
17

Non-U.S. sovereign debt
55

 

 

 
55

Mortgage trading loans and ABS
16

 

 

 
16

Total trading account assets
199

 

 

 
199

Net derivative assets
(212
)
 
44

 

 
(168
)
Loans and leases (3)

 

 
28

 
28

Mortgage servicing rights
(5
)
 
(468
)
 

 
(473
)
Loans held-for-sale (3)

 

 
4

 
4

Other assets

 
(28
)
 
6

 
(22
)
Trading account liabilities – Corporate securities and other
1

 

 

 
1

Accrued expenses and other liabilities (3)

 

 
1

 
1

Long-term debt (3)
(53
)
 

 
(14
)
 
(67
)
Total
$
(70
)
 
$
(452
)
 
$
25

 
$
(497
)
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2013
Trading account assets:
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
48

 
$

 
$

 
$
48

Equity securities
33

 

 

 
33

Non-U.S. sovereign debt
51

 

 

 
51

Mortgage trading loans and ABS
89

 

 

 
89

Total trading account assets
221

 

 

 
221

Net derivative assets
(169
)
 
246

 

 
77

Loans and leases (3)

 

 
43

 
43

Mortgage servicing rights

 
336

 

 
336

Loans held-for-sale (3)

 
10

 
(52
)
 
(42
)
Other assets

 
12

 
(462
)
 
(450
)
Accrued expenses and other liabilities (3)

 
25

 

 
25

Long-term debt (3)
21

 

 
(11
)
 
10

Total
$
73

 
$
629

 
$
(482
)
 
$
220

(1) 
Mortgage banking income does not reflect the impact of Level 1 and Level 2 hedges on MSRs.
(2) 
Amounts included are primarily recorded in other income (loss). Equity investment gains of $9 million and losses of $15 million recorded on other assets were also included for the three months ended March 31, 2014 and 2013.
(3) 
Amounts represent instruments that are accounted for under the fair value option.
Assets and Liabilities Measured at Fair Value on Nonrecurring Basis
The amounts below represent only balances measured at fair value during the three months ended March 31, 2014 and 2013, and still held as of the reporting date.

Assets Measured at Fair Value on a Nonrecurring Basis
 
March 31, 2014
 
Three Months Ended March 31, 2014
(Dollars in millions)
Level 2
 
Level 3
 
Gains (Losses)
Assets
 
 
 
 
 
Loans held-for-sale
$
4,325

 
$
104

 
$
(3
)
Loans and leases
17

 
1,733

 
(330
)
Foreclosed properties (1)
4

 
1,179

 
(14
)
Other assets
77

 

 

 
 
 
 
 
 
 
March 31, 2013
 
Three Months Ended March 31, 2013
Assets
 
 
 
 
 
Loans held-for-sale
$
3,902

 
$
795

 
$
(96
)
Loans and leases
20

 
3,619

 
(640
)
Foreclosed properties (1)
48

 
1,981

 
(19
)
Other assets
65

 
12

 
(6
)

(1) 
Amounts are included in other assets on the Consolidated Balance Sheet and represent fair value of, and related losses on, foreclosed properties that were written down subsequent to their initial classification as foreclosed properties.

Fair Value 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 March 31, 2014 and December 31, 2013.

Quantitative Information about Level 3 Fair Value Measurements at March 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
$
3,864

Discounted cash flow, Market comparables
Yield
1% to 25%
6
 %
Trading account assets – Mortgage trading loans and ABS
326

Prepayment speed
0% to 35% CPR
9
 %
Loans and leases
2,802

Default rate
1% to 15% CDR
6
 %
Loans held-for-sale
736

Loss severity
21% to 80%
33
 %
Commercial loans, debt securities and other
$
10,027

Discounted cash flow, Market comparables
Yield
0% to 40%
4
 %
Trading account assets – Corporate securities, trading loans and other
2,488

Enterprise value/EBITDA multiple
1x to 31x
8x

Trading account assets – Non-U.S. sovereign debt
533

Prepayment speed
5% to 40%
19
 %
Trading account assets – Mortgage trading loans and ABS
3,961

Default rate
1% to 5%
4
 %
AFS debt securities – Other taxable securities
2,794

Loss severity
25% to 42%
36
 %
Loans and leases
251

Duration
0 years to 5 years
4 years

Auction rate securities
$
1,555

Discounted cash flow, Market comparables
Projected tender price/Refinancing level
60% to 100%
96
 %
Trading account assets – Corporate securities, trading loans and other
129

 
 
AFS debt securities – Other taxable securities
643

 
 
 
AFS debt securities – Tax-exempt securities
783

 
 
 
Structured liabilities
 
 
 
 
 
Long-term debt
$
(1,841
)
Industry standard derivative pricing (2, 3)
Equity correlation
22% to 98%
68
 %
 
 
Long-dated equity volatilities
6% to 58%
22
 %
 
 
Long-dated volatilities (IR)
0% to 2%
1
 %
Net derivatives assets
 
 
 
 
 
Credit derivatives
$
529

Discounted cash flow, Stochastic recovery correlation model
Yield
0% to 25%
15
 %
 
 
Upfront points
1 point to 100 points
61 points

 
 
Spread to index
0 bps to 475 bps
97 bps

 
 
Credit correlation
24% to 99%
51
 %
 
 
Prepayment speed
3% to 40% CPR
14
 %
 
 
Default rate
1% to 5% CDR
3
 %
 
 
Loss severity
20% to 42%
35
 %
Equity derivatives
$
(1,782
)
Industry standard derivative pricing (2)
Equity correlation
22% to 98%
68
%
 
 
Long-dated equity volatilities
6% to 58%
22
%
Commodity derivatives
$
48

Discounted cash flow, Industry standard derivative pricing (2)
Natural gas forward price
$3/MMBtu to $8/MMBtu
$5/MMBtu

 
 
Correlation
47% to 89%
81
 %
 
 
Volatilities
11% to 111%
29
 %
Interest rate derivatives
$
630

Industry standard derivative pricing (3)
Correlation (IR/IR)
20% to 99%
60
 %
 
 
Correlation (FX/IR)
-30% to 40%
-5
 %
 
 
Long-dated inflation rates
0% to 3%
2
 %
 
 
Long-dated inflation volatilities
0% to 2%
1
 %
Total net derivative assets
$
(575
)
 
 
 
 

(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 213: Trading account assets – Corporate securities, trading loans and other of $2.6 billion, Trading account assets – Non-U.S. sovereign debt of $533 million, Trading account assets – Mortgage trading loans and ABS of $4.3 billion, AFS debt securities – Other taxable securities of $3.4 billion, AFS debt securities – Tax-exempt securities of $783 million, Loans and leases of $3.1 billion and LHFS of $736 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 at December 31, 2013
 
(Dollars in millions)
 
 
Inputs
Financial Instrument
Fair Value
Valuation
Technique
Significant Unobservable
Inputs
Ranges of
Inputs
Weighted Average
Loans and Securities (1)
 
 
 
 
 
Instruments backed by residential real estate assets
$
3,443

Discounted cash flow, Market comparables
Yield
2% to 25%
6
 %
Trading account assets – Mortgage trading loans and ABS
363

Prepayment speed
0% to 35% CPR
9
 %
Loans and leases
2,151

Default rate
1% to 20% CDR
6
 %
Loans held-for-sale
929

Loss severity
21% to 80%
35
 %
Commercial loans, debt securities and other
$
12,135

Discounted cash flow, Market comparables
Yield
0% to 45%
5
 %
Trading account assets – Corporate securities, trading loans and other
3,462

Enterprise value/EBITDA multiple
0x to 24x
7x

Trading account assets – Non-U.S. sovereign debt
468

Prepayment speed
5% to 40%
19
 %
Trading account assets – Mortgage trading loans and ABS
4,268

Default rate
1% to 5%
4
 %
AFS debt securities – Other taxable securities
3,031

Loss severity
25% to 42%
36
 %
Loans and leases
906

Duration
1 year to 5 years
4 years

Auction rate securities
$
1,719

Discounted cash flow, Market comparables
Project tender price/Refinancing level
60% to 100%
96
 %
Trading account assets – Corporate securities, trading loans and other
97

 
 
AFS debt securities – Other taxable securities
816

 
 
 
AFS debt securities – Tax-exempt securities
806

 
 
 
Structured liabilities
 
 
 
 
 
Long-term debt 
$
(1,990
)
Industry standard derivative pricing (2, 3)
Equity correlation
18% to 98%
70
 %
 
 
Long-dated equity volatilities
4% to 63%
27
 %
 
 
Long-dated volatilities (IR)
0% to 2%
1
 %
Net derivatives assets
 
 
 
 
 
Credit derivatives
$
1,008

Discounted cash flow, Stochastic recovery correlation model
Yield
3% to 25%
14
 %
 
 
Upfront points
0 points to 100 points
63 points

 
 
Spread to index
-1,407 bps to 1,741 bps
91 bps

 
 
Credit correlation
14% to 99%
47
 %
 
 
Prepayment speed
3% to 40% CPR
13
 %
 
 
Default rate
1% to 5% CDR
3
 %
 
 
Loss severity
20% to 42%
35
 %
Equity derivatives
$
(1,596
)
Industry standard derivative pricing (2)
Equity correlation
18% to 98%
70
 %
 
 
Long-dated equity volatilities
4% to 63%
27
 %
Commodity derivatives
$
6

Discounted cash flow, Industry standard derivative pricing (2)
Natural gas forward price
$3/MMBtu to $11/MMBtu
$6/MMBtu

 
 
Correlation
47% to 89%
81
 %
 
 
Volatilities
9% to 109%
30
 %
Interest rate derivatives
$
558

Industry standard derivative pricing (3)
Correlation (IR/IR)
24% to 99%
60
 %
 
 
Correlation (FX/IR)
-30% to 40%
-4
 %
 
 
Long-dated inflation rates
0% to 3%
2
 %
 
 
Long-dated inflation volatilities
0% to 2%
1
 %
Total net derivative assets
$
(24
)
 
 
 
 

(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 214: Trading account assets – Corporate securities, trading loans and other of $3.6 billion, Trading account assets – Non-U.S. sovereign debt of $468 million, Trading account assets – Mortgage trading loans and ABS of $4.6 billion, AFS debt securities – Other taxable securities of $3.8 billion, AFS debt securities – Tax-exempt securities of $806 million, Loans and leases of $3.1 billion and LHFS of $929 million.
(2) 
Includes models such as Monte Carlo simulation and Black-Scholes.
(3) 
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates.
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange

Fair Value Inputs, 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 March 31, 2014 and December 31, 2013.

Quantitative Information about Nonrecurring Level 3 Fair Value Measurements
 
 
 
 
March 31, 2014
(Dollars in millions)
 
 
Inputs
Financial Instrument
Fair Value
Valuation
Technique
Significant Unobservable
Inputs
Ranges of
Inputs
Weighted Average
Instruments backed by residential real estate assets
$
1,733

Market comparables
OREO discount
0% to 25%
10
%
Loans and leases
1,733

Cost to sell
8%
n/a

 
December 31, 2013
Instruments backed by residential real estate assets
$
5,240

Market comparables
OREO discount
0% to 19%
8
%
Loans and leases
5,240

Cost to sell
8%
n/a


n/a = not applicable
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
The table below summarizes 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 the three months ended March 31, 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
 
Three Months Ended March 31, 2014
(Dollars in millions)
Trading
Account
Profits
(Losses)
 
Mortgage
Banking
Income
(Loss) (1)
 
Other (2)
 
Total
Trading account assets:
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
122

 
$

 
$

 
$
122

Equity securities
19

 

 

 
19

Non-U.S. sovereign debt
55

 

 

 
55

Mortgage trading loans and ABS
78

 

 

 
78

Total trading account assets
274

 

 

 
274

Net derivative assets
(168
)
 
173

 

 
5

AFS debt securities:
 
 
 
 
 
 
 
Other taxable securities

 

 
8

 
8

Tax-exempt securities

 

 
1

 
1

Total AFS debt securities

 

 
9

 
9

Loans and leases (3)

 

 
32

 
32

Mortgage servicing rights
(5
)
 
(285
)
 

 
(290
)
Loans held-for-sale (3)

 

 
12

 
12

Other assets

 
(36
)
 
(24
)
 
(60
)
Trading account liabilities – Corporate securities and other
1

 

 

 
1

Accrued expenses and other liabilities (3)

 

 
1

 
1

Long-term debt (3)
(53
)
 

 
(14
)
 
(67
)
Total
$
49

 
$
(148
)
 
$
16

 
$
(83
)
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2013
Trading account assets:
 
 
 
 
 
 
 
Corporate securities, trading loans and other
$
88

 
$

 
$

 
$
88

Equity securities
42

 

 

 
42

Non-U.S. sovereign debt
51

 

 

 
51

Mortgage trading loans and ABS
162

 

 

 
162

Total trading account assets
343

 

 

 
343

Net derivative assets
(114
)
 
407

 

 
293

AFS debt securities – Tax-exempt securities

 

 
1

 
1

Loans and leases (3)

 

 
51

 
51

Mortgage servicing rights

 
434

 

 
434

Loans held-for-sale (3)

 
4

 
(43
)
 
(39
)
Other assets

 
(3
)
 
(445
)
 
(448
)
Accrued expenses and other liabilities (3)

 
29

 

 
29

Long-term debt (3)
22

 

 
(11
)
 
11

Total
$
251

 
$
871

 
$
(447
)
 
$
675

(1) 
Mortgage banking income (loss) does not reflect the impact of Level 1 and Level 2 hedges on MSRs.
(2) 
Amounts included are primarily recorded in other income (loss). Equity investment losses of $23 million and gains of $2 million recorded on other assets were also included for the three months ended March 31, 2014 and 2013.
(3) 
Amounts represent instruments that are accounted for under the fair value option.