Fair Value Measurements (Tables)
|
6 Months Ended |
Jun. 30, 2012
|
Jun. 30, 2011
|
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 June 30, 2012 and December 31, 2011, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 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 |
$ |
— |
|
|
$ |
94,687 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
94,687 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
51,020 |
|
|
25,214 |
|
|
— |
|
|
— |
|
|
76,234 |
|
Corporate securities, trading loans and other |
1,415 |
|
|
26,215 |
|
|
4,459 |
|
|
— |
|
|
32,089 |
|
Equity securities |
19,009 |
|
|
9,912 |
|
|
597 |
|
|
— |
|
|
29,518 |
|
Non-U.S. sovereign debt |
38,333 |
|
|
12,557 |
|
|
389 |
|
|
— |
|
|
51,279 |
|
Mortgage trading loans and ABS |
— |
|
|
10,787 |
|
|
4,818 |
|
|
— |
|
|
15,605 |
|
Total trading account assets |
109,777 |
|
|
84,685 |
|
|
10,263 |
|
|
— |
|
|
204,725 |
|
Derivative assets (3)
|
2,393 |
|
|
1,562,365 |
|
|
11,397 |
|
|
(1,516,216 |
) |
|
59,939 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
26,681 |
|
|
3,150 |
|
|
— |
|
|
— |
|
|
29,831 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
194,191 |
|
|
— |
|
|
— |
|
|
194,191 |
|
Agency-collateralized mortgage obligations |
— |
|
|
39,149 |
|
|
— |
|
|
— |
|
|
39,149 |
|
Non-agency residential |
— |
|
|
10,514 |
|
|
1 |
|
|
— |
|
|
10,515 |
|
Non-agency commercial |
— |
|
|
4,103 |
|
|
24 |
|
|
— |
|
|
4,127 |
|
Non-U.S. securities |
3,133 |
|
|
2,632 |
|
|
— |
|
|
— |
|
|
5,765 |
|
Corporate/Agency bonds |
— |
|
|
2,029 |
|
|
93 |
|
|
— |
|
|
2,122 |
|
Other taxable securities |
20 |
|
|
6,944 |
|
|
4,558 |
|
|
— |
|
|
11,522 |
|
Tax-exempt securities |
— |
|
|
1,687 |
|
|
1,140 |
|
|
— |
|
|
2,827 |
|
Total AFS debt securities |
29,834 |
|
|
264,399 |
|
|
5,816 |
|
|
— |
|
|
300,049 |
|
Loans and leases |
— |
|
|
6,726 |
|
|
1,635 |
|
|
— |
|
|
8,361 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,708 |
|
|
— |
|
|
5,708 |
|
Loans held-for-sale |
— |
|
|
7,446 |
|
|
2,741 |
|
|
— |
|
|
10,187 |
|
Other assets |
19,570 |
|
|
9,919 |
|
|
3,136 |
|
|
— |
|
|
32,625 |
|
Total assets |
$ |
161,574 |
|
|
$ |
2,030,227 |
|
|
$ |
40,696 |
|
|
$ |
(1,516,216 |
) |
|
$ |
716,281 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
2,874 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,874 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
48,663 |
|
|
— |
|
|
— |
|
|
48,663 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
22,481 |
|
|
1,478 |
|
|
— |
|
|
— |
|
|
23,959 |
|
Equity securities |
22,849 |
|
|
2,167 |
|
|
— |
|
|
— |
|
|
25,016 |
|
Non-U.S. sovereign debt |
17,756 |
|
|
1,381 |
|
|
— |
|
|
— |
|
|
19,137 |
|
Corporate securities and other |
616 |
|
|
8,587 |
|
|
143 |
|
|
— |
|
|
9,346 |
|
Total trading account liabilities |
63,702 |
|
|
13,613 |
|
|
143 |
|
|
— |
|
|
77,458 |
|
Derivative liabilities (3)
|
2,145 |
|
|
1,551,295 |
|
|
6,796 |
|
|
(1,508,721 |
) |
|
51,515 |
|
Other short-term borrowings |
— |
|
|
4,468 |
|
|
— |
|
|
— |
|
|
4,468 |
|
Accrued expenses and other liabilities |
15,972 |
|
|
1,535 |
|
|
2 |
|
|
— |
|
|
17,509 |
|
Long-term debt |
— |
|
|
45,957 |
|
|
2,388 |
|
|
— |
|
|
48,345 |
|
Total liabilities |
$ |
81,819 |
|
|
$ |
1,668,405 |
|
|
$ |
9,329 |
|
|
$ |
(1,508,721 |
) |
|
$ |
250,832 |
|
|
|
(1) |
During the six months ended June 30, 2012, $1.7 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 transfer from Level 1 to Level 2, $640 million was due to a restriction that became effective for a private equity investment during the first quarter of 2012, while $535 million of the transfer from Level 2 to Level 1 was due to the lapse of this restriction during the second quarter of 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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2011 |
|
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 |
$ |
— |
|
|
$ |
87,453 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
87,453 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
30,540 |
|
|
22,073 |
|
|
— |
|
|
— |
|
|
52,613 |
|
Corporate securities, trading loans and other |
1,067 |
|
|
28,624 |
|
|
6,880 |
|
|
— |
|
|
36,571 |
|
Equity securities |
17,181 |
|
|
5,949 |
|
|
544 |
|
|
— |
|
|
23,674 |
|
Non-U.S. sovereign debt |
33,667 |
|
|
8,937 |
|
|
342 |
|
|
— |
|
|
42,946 |
|
Mortgage trading loans and ABS |
— |
|
|
9,826 |
|
|
3,689 |
|
|
— |
|
|
13,515 |
|
Total trading account assets |
82,455 |
|
|
75,409 |
|
|
11,455 |
|
|
— |
|
|
169,319 |
|
Derivative assets (3)
|
2,186 |
|
|
1,865,310 |
|
|
14,366 |
|
|
(1,808,839 |
) |
|
73,023 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
39,389 |
|
|
3,475 |
|
|
— |
|
|
— |
|
|
42,864 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
142,526 |
|
|
37 |
|
|
— |
|
|
142,563 |
|
Agency-collateralized mortgage obligations |
— |
|
|
44,999 |
|
|
— |
|
|
— |
|
|
44,999 |
|
Non-agency residential |
— |
|
|
13,907 |
|
|
860 |
|
|
— |
|
|
14,767 |
|
Non-agency commercial |
— |
|
|
5,482 |
|
|
40 |
|
|
— |
|
|
5,522 |
|
Non-U.S. securities |
1,664 |
|
|
3,256 |
|
|
— |
|
|
— |
|
|
4,920 |
|
Corporate/Agency bonds |
— |
|
|
2,873 |
|
|
162 |
|
|
— |
|
|
3,035 |
|
Other taxable securities |
20 |
|
|
8,593 |
|
|
4,265 |
|
|
— |
|
|
12,878 |
|
Tax-exempt securities |
— |
|
|
1,955 |
|
|
2,648 |
|
|
— |
|
|
4,603 |
|
Total AFS debt securities |
41,073 |
|
|
227,066 |
|
|
8,012 |
|
|
— |
|
|
276,151 |
|
Loans and leases |
— |
|
|
6,060 |
|
|
2,744 |
|
|
— |
|
|
8,804 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
7,378 |
|
|
— |
|
|
7,378 |
|
Loans held-for-sale |
— |
|
|
4,243 |
|
|
3,387 |
|
|
— |
|
|
7,630 |
|
Other assets |
18,963 |
|
|
13,886 |
|
|
4,235 |
|
|
— |
|
|
37,084 |
|
Total assets |
$ |
144,677 |
|
|
$ |
2,279,427 |
|
|
$ |
51,577 |
|
|
$ |
(1,808,839 |
) |
|
$ |
666,842 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
3,297 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
3,297 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
34,235 |
|
|
— |
|
|
— |
|
|
34,235 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
19,120 |
|
|
1,590 |
|
|
— |
|
|
— |
|
|
20,710 |
|
Equity securities |
13,259 |
|
|
1,335 |
|
|
— |
|
|
— |
|
|
14,594 |
|
Non-U.S. sovereign debt |
16,760 |
|
|
680 |
|
|
— |
|
|
— |
|
|
17,440 |
|
Corporate securities and other |
829 |
|
|
6,821 |
|
|
114 |
|
|
— |
|
|
7,764 |
|
Total trading account liabilities |
49,968 |
|
|
10,426 |
|
|
114 |
|
|
— |
|
|
60,508 |
|
Derivative liabilities (3)
|
2,055 |
|
|
1,850,804 |
|
|
8,500 |
|
|
(1,801,839 |
) |
|
59,520 |
|
Other short-term borrowings |
— |
|
|
6,558 |
|
|
— |
|
|
— |
|
|
6,558 |
|
Accrued expenses and other liabilities |
13,832 |
|
|
1,897 |
|
|
14 |
|
|
— |
|
|
15,743 |
|
Long-term debt |
— |
|
|
43,296 |
|
|
2,943 |
|
|
— |
|
|
46,239 |
|
Total liabilities |
$ |
65,855 |
|
|
$ |
1,950,513 |
|
|
$ |
11,571 |
|
|
$ |
(1,801,839 |
) |
|
$ |
226,100 |
|
|
|
(1) |
Gross transfers between Level 1 and Level 2 during 2011 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) |
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 six months ended June 30, 2012 and 2011, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended June 30, 2012 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
April 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
June 30
2012
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2, 3)
|
$ |
6,001 |
|
$ |
30 |
|
$ |
— |
|
$ |
570 |
|
$ |
(1,585 |
) |
$ |
— |
|
$ |
(556 |
) |
$ |
98 |
|
$ |
(99 |
) |
$ |
4,459 |
|
Equity securities |
525 |
|
(6 |
) |
— |
|
45 |
|
(38 |
) |
— |
|
46 |
|
25 |
|
— |
|
597 |
|
Non-U.S. sovereign debt |
546 |
|
(26 |
) |
— |
|
35 |
|
(166 |
) |
— |
|
— |
|
— |
|
— |
|
389 |
|
Mortgage trading loans and ABS (3)
|
4,012 |
|
(16 |
) |
— |
|
1,183 |
|
(181 |
) |
— |
|
(173 |
) |
— |
|
(7 |
) |
4,818 |
|
Total trading account assets |
11,084 |
|
(18 |
) |
— |
|
1,833 |
|
(1,970 |
) |
— |
|
(683 |
) |
123 |
|
(106 |
) |
10,263 |
|
Net derivative assets (4)
|
4,187 |
|
1,110 |
|
— |
|
354 |
|
(301 |
) |
— |
|
(676 |
) |
(39 |
) |
(34 |
) |
4,601 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
Agency |
33 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(33 |
) |
— |
|
Non-agency residential |
29 |
|
— |
|
— |
|
— |
|
(12 |
) |
— |
|
(2 |
) |
— |
|
(14 |
) |
1 |
|
Non-agency commercial |
38 |
|
— |
|
— |
|
— |
|
(11 |
) |
— |
|
(3 |
) |
— |
|
— |
|
24 |
|
Corporate/Agency bonds |
131 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(38 |
) |
— |
|
— |
|
93 |
|
Other taxable securities |
4,175 |
|
— |
|
6 |
|
596 |
|
— |
|
— |
|
(68 |
) |
— |
|
(151 |
) |
4,558 |
|
Tax-exempt securities |
1,895 |
|
28 |
|
7 |
|
— |
|
(34 |
) |
— |
|
(756 |
) |
— |
|
— |
|
1,140 |
|
Total AFS debt securities |
6,301 |
|
28 |
|
13 |
|
596 |
|
(57 |
) |
— |
|
(867 |
) |
— |
|
(198 |
) |
5,816 |
|
Loans and leases (2, 5)
|
2,782 |
|
51 |
|
— |
|
— |
|
(1,158 |
) |
— |
|
(47 |
) |
— |
|
7 |
|
1,635 |
|
Mortgage servicing rights (5)
|
7,589 |
|
(1,592 |
) |
— |
|
— |
|
(98 |
) |
91 |
|
(282 |
) |
— |
|
— |
|
5,708 |
|
Loans held-for-sale (2)
|
2,862 |
|
10 |
|
— |
|
6 |
|
(21 |
) |
— |
|
(129 |
) |
13 |
|
— |
|
2,741 |
|
Other assets (6)
|
3,487 |
|
(102 |
) |
— |
|
6 |
|
(186 |
) |
— |
|
(69 |
) |
— |
|
— |
|
3,136 |
|
Trading account liabilities – Corporate securities and other |
(124 |
) |
— |
|
— |
|
7 |
|
(42 |
) |
— |
|
— |
|
— |
|
16 |
|
(143 |
) |
Accrued expenses and other liabilities (2)
|
(3 |
) |
1 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(2 |
) |
Long-term debt (2)
|
(2,500 |
) |
93 |
|
— |
|
42 |
|
— |
|
(73 |
) |
275 |
|
(506 |
) |
281 |
|
(2,388 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Amounts represent items that are accounted for under the fair value option. |
|
|
(3) |
During the three months ended June 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 as a purchase of Trading account assets - Mortgage trading loans and ABS.
|
|
|
(4) |
Net derivatives include derivative assets of $11.4 billion and derivative liabilities of $6.8 billion.
|
|
|
(5) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(6) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended June 30, 2011 |
|
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
April 1
2011
|
Consolidation of VIEs |
Gains
(Losses) in
Earnings
|
Gains
(Losses) in
OCI
|
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
June 30
2011
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
7,578 |
|
$ |
— |
|
$ |
181 |
|
$ |
— |
|
$ |
2,030 |
|
$ |
(2,187 |
) |
$ |
— |
|
$ |
(338 |
) |
$ |
246 |
|
$ |
(58 |
) |
$ |
7,452 |
|
Equity securities |
734 |
|
— |
|
24 |
|
— |
|
75 |
|
(136 |
) |
— |
|
(115 |
) |
81 |
|
(1 |
) |
662 |
|
Non-U.S. sovereign debt |
252 |
|
— |
|
80 |
|
— |
|
74 |
|
(11 |
) |
— |
|
(3 |
) |
3 |
|
(4 |
) |
391 |
|
Mortgage trading loans and ABS |
6,697 |
|
— |
|
80 |
|
— |
|
1,066 |
|
(2,160 |
) |
— |
|
(164 |
) |
— |
|
— |
|
5,519 |
|
Total trading account assets |
15,261 |
|
— |
|
365 |
|
— |
|
3,245 |
|
(4,494 |
) |
— |
|
(620 |
) |
330 |
|
(63 |
) |
14,024 |
|
Net derivative assets (3)
|
6,419 |
|
— |
|
1,807 |
|
— |
|
384 |
|
(512 |
) |
— |
|
(2,390 |
) |
33 |
|
(323 |
) |
5,418 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
Agency-collateralized mortgage obligations |
56 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(1 |
) |
— |
|
— |
|
55 |
|
Non-agency residential |
1,203 |
|
— |
|
(29 |
) |
(6 |
) |
2 |
|
(53 |
) |
— |
|
(27 |
) |
4 |
|
— |
|
1,094 |
|
Non-agency commercial |
19 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(1 |
) |
— |
|
— |
|
18 |
|
Non-U.S. securities |
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
88 |
|
— |
|
88 |
|
Corporate/Agency bonds |
133 |
|
— |
|
— |
|
(2 |
) |
86 |
|
— |
|
— |
|
— |
|
7 |
|
— |
|
224 |
|
Other taxable securities |
11,024 |
|
— |
|
23 |
|
5 |
|
898 |
|
(1 |
) |
— |
|
(1,573 |
) |
— |
|
(2 |
) |
10,374 |
|
Tax-exempt securities |
1,146 |
|
— |
|
9 |
|
(39 |
) |
683 |
|
(23 |
) |
— |
|
(205 |
) |
38 |
|
— |
|
1,609 |
|
Total AFS debt securities |
13,581 |
|
— |
|
3 |
|
(42 |
) |
1,669 |
|
(77 |
) |
— |
|
(1,807 |
) |
137 |
|
(2 |
) |
13,462 |
|
Loans and leases (2, 4)
|
3,619 |
|
5,194 |
|
37 |
|
— |
|
21 |
|
(267 |
) |
1,821 |
|
(828 |
) |
— |
|
— |
|
9,597 |
|
Mortgage servicing rights (4)
|
15,282 |
|
— |
|
(2,447 |
) |
— |
|
— |
|
(234 |
) |
410 |
|
(639 |
) |
— |
|
— |
|
12,372 |
|
Loans held-for-sale (2)
|
4,259 |
|
— |
|
7 |
|
— |
|
92 |
|
(70 |
) |
— |
|
(469 |
) |
219 |
|
(26 |
) |
4,012 |
|
Other assets (5)
|
4,193 |
|
— |
|
180 |
|
— |
|
95 |
|
(243 |
) |
— |
|
(105 |
) |
375 |
|
— |
|
4,495 |
|
Trading account liabilities – Corporate securities and other |
(102 |
) |
— |
|
— |
|
— |
|
69 |
|
(30 |
) |
— |
|
— |
|
— |
|
— |
|
(63 |
) |
Other short-term borrowings (2)
|
(726 |
) |
— |
|
(36 |
) |
— |
|
— |
|
— |
|
— |
|
18 |
|
— |
|
— |
|
(744 |
) |
Accrued expenses and other liabilities (2)
|
(689 |
) |
— |
|
(79 |
) |
— |
|
— |
|
— |
|
(9 |
) |
— |
|
— |
|
— |
|
(777 |
) |
Long-term debt (2)
|
(3,138 |
) |
— |
|
5 |
|
— |
|
131 |
|
(55 |
) |
(206 |
) |
149 |
|
(393 |
) |
183 |
|
(3,324 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Amounts represent items that are accounted for under the fair value option. |
|
|
(3) |
Net derivatives include derivative assets of $15.2 billion and derivative liabilities of $9.8 billion.
|
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(5) |
Other assets is primarily comprised of AFS marketable equity securities. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Six Months Ended June 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
June 30
2012
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2, 3)
|
$ |
6,880 |
|
$ |
123 |
|
$ |
— |
|
$ |
1,245 |
|
$ |
(2,650 |
) |
$ |
— |
|
$ |
(745 |
) |
$ |
157 |
|
$ |
(551 |
) |
$ |
4,459 |
|
Equity securities |
544 |
|
9 |
|
— |
|
124 |
|
(147 |
) |
— |
|
36 |
|
33 |
|
(2 |
) |
597 |
|
Non-U.S. sovereign debt |
342 |
|
(2 |
) |
— |
|
308 |
|
(247 |
) |
— |
|
— |
|
— |
|
(12 |
) |
389 |
|
Mortgage trading loans and ABS (3)
|
3,689 |
|
83 |
|
— |
|
1,367 |
|
(636 |
) |
— |
|
(262 |
) |
742 |
|
(165 |
) |
4,818 |
|
Total trading account assets |
11,455 |
|
213 |
|
— |
|
3,044 |
|
(3,680 |
) |
— |
|
(971 |
) |
932 |
|
(730 |
) |
10,263 |
|
Net derivative assets (4)
|
5,866 |
|
273 |
|
— |
|
713 |
|
(622 |
) |
— |
|
(1,310 |
) |
67 |
|
(386 |
) |
4,601 |
|
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 |
) |
— |
|
(5 |
) |
— |
|
— |
|
24 |
|
Corporate/Agency bonds |
162 |
|
(2 |
) |
— |
|
(2 |
) |
— |
|
— |
|
(38 |
) |
— |
|
(27 |
) |
93 |
|
Other taxable securities |
4,265 |
|
7 |
|
23 |
|
958 |
|
— |
|
— |
|
(486 |
) |
— |
|
(209 |
) |
4,558 |
|
Tax-exempt securities |
2,648 |
|
54 |
|
25 |
|
— |
|
(69 |
) |
— |
|
(1,518 |
) |
— |
|
— |
|
1,140 |
|
Total AFS debt securities |
8,012 |
|
(10 |
) |
67 |
|
956 |
|
(385 |
) |
— |
|
(2,053 |
) |
— |
|
(771 |
) |
5,816 |
|
Loans and leases (2, 5)
|
2,744 |
|
215 |
|
— |
|
— |
|
(1,158 |
) |
— |
|
(164 |
) |
— |
|
(2 |
) |
1,635 |
|
Mortgage servicing rights (5)
|
7,378 |
|
(937 |
) |
— |
|
— |
|
(98 |
) |
168 |
|
(803 |
) |
— |
|
— |
|
5,708 |
|
Loans held-for-sale (2)
|
3,387 |
|
179 |
|
— |
|
10 |
|
(21 |
) |
— |
|
(226 |
) |
44 |
|
(632 |
) |
2,741 |
|
Other assets (6)
|
4,235 |
|
(134 |
) |
— |
|
49 |
|
(767 |
) |
— |
|
(236 |
) |
— |
|
(11 |
) |
3,136 |
|
Trading account liabilities – Corporate securities and other |
(114 |
) |
— |
|
— |
|
55 |
|
(69 |
) |
— |
|
— |
|
(65 |
) |
50 |
|
(143 |
) |
Accrued expenses and other liabilities (2)
|
(14 |
) |
4 |
|
— |
|
5 |
|
— |
|
— |
|
— |
|
— |
|
3 |
|
(2 |
) |
Long-term debt (2)
|
(2,943 |
) |
(148 |
) |
— |
|
118 |
|
(33 |
) |
(138 |
) |
708 |
|
(1,038 |
) |
1,086 |
|
(2,388 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Amounts represent items that are accounted for under the fair value option. |
|
|
(3) |
During the six months ended June 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 as a purchase of Trading account assets - Mortgage trading loans and ABS.
|
|
|
(4) |
Net derivatives include derivative assets of $11.4 billion and derivative liabilities of $6.8 billion.
|
|
|
(5) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(6) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Six Months Ended June 30, 2011 |
|
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2011
|
Consolidation of VIEs |
Gains
(Losses) in
Earnings
|
Gains
(Losses) in
OCI
|
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance
June 30
2011
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
7,751 |
|
$ |
— |
|
$ |
675 |
|
$ |
— |
|
$ |
3,580 |
|
$ |
(4,537 |
) |
$ |
— |
|
$ |
(519 |
) |
$ |
815 |
|
$ |
(313 |
) |
$ |
7,452 |
|
Equity securities |
623 |
|
— |
|
67 |
|
— |
|
175 |
|
(206 |
) |
— |
|
(115 |
) |
120 |
|
(2 |
) |
662 |
|
Non-U.S. sovereign debt |
243 |
|
— |
|
85 |
|
— |
|
122 |
|
(15 |
) |
— |
|
(3 |
) |
3 |
|
(44 |
) |
391 |
|
Mortgage trading loans and ABS |
6,908 |
|
— |
|
642 |
|
— |
|
1,832 |
|
(3,246 |
) |
— |
|
(228 |
) |
1 |
|
(390 |
) |
5,519 |
|
Total trading account assets |
15,525 |
|
— |
|
1,469 |
|
— |
|
5,709 |
|
(8,004 |
) |
— |
|
(865 |
) |
939 |
|
(749 |
) |
14,024 |
|
Net derivative assets (3)
|
7,745 |
|
— |
|
2,245 |
|
— |
|
886 |
|
(1,260 |
) |
— |
|
(4,060 |
) |
340 |
|
(478 |
) |
5,418 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
|
Agency |
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(4 |
) |
— |
|
Agency-collateralized mortgage obligations |
— |
|
— |
|
— |
|
— |
|
56 |
|
— |
|
— |
|
(1 |
) |
— |
|
— |
|
55 |
|
Non-agency residential |
1,468 |
|
— |
|
(45 |
) |
(28 |
) |
2 |
|
(290 |
) |
— |
|
(289 |
) |
276 |
|
— |
|
1,094 |
|
Non-agency commercial |
19 |
|
— |
|
— |
|
— |
|
|
— |
|
— |
|
(1 |
) |
— |
|
— |
|
18 |
|
Non-U.S. securities |
3 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
88 |
|
(3 |
) |
88 |
|
Corporate/Agency bonds |
137 |
|
— |
|
2 |
|
(1 |
) |
86 |
|
(7 |
) |
— |
|
— |
|
7 |
|
— |
|
224 |
|
Other taxable securities |
13,018 |
|
— |
|
52 |
|
62 |
|
1,450 |
|
(53 |
) |
— |
|
(4,155 |
) |
2 |
|
(2 |
) |
10,374 |
|
Tax-exempt securities |
1,224 |
|
— |
|
6 |
|
(33 |
) |
683 |
|
(72 |
) |
— |
|
(237 |
) |
38 |
|
— |
|
1,609 |
|
Total AFS debt securities |
15,873 |
|
— |
|
15 |
|
— |
|
2,277 |
|
(422 |
) |
— |
|
(4,683 |
) |
411 |
|
(9 |
) |
13,462 |
|
Loans and leases (2, 4)
|
3,321 |
|
5,194 |
|
209 |
|
— |
|
21 |
|
(376 |
) |
2,667 |
|
(1,444 |
) |
5 |
|
— |
|
9,597 |
|
Mortgage servicing rights (4)
|
14,900 |
|
— |
|
(2,200 |
) |
— |
|
— |
|
(234 |
) |
1,251 |
|
(1,345 |
) |
— |
|
— |
|
12,372 |
|
Loans held-for-sale (2)
|
4,140 |
|
— |
|
185 |
|
— |
|
123 |
|
(243 |
) |
— |
|
(592 |
) |
441 |
|
(42 |
) |
4,012 |
|
Other assets (5)
|
6,856 |
|
— |
|
302 |
|
— |
|
172 |
|
(1,184 |
) |
— |
|
(393 |
) |
375 |
|
(1,633 |
) |
4,495 |
|
Trading account liabilities – Corporate securities and other |
(7 |
) |
— |
|
— |
|
— |
|
76 |
|
(132 |
) |
— |
|
— |
|
— |
|
— |
|
(63 |
) |
Other short-term borrowings (2)
|
(706 |
) |
— |
|
(82 |
) |
— |
|
— |
|
— |
|
— |
|
44 |
|
— |
|
— |
|
(744 |
) |
Accrued expenses and other liabilities (2)
|
(828 |
) |
— |
|
64 |
|
— |
|
— |
|
(4 |
) |
(9 |
) |
— |
|
— |
|
— |
|
(777 |
) |
Long-term debt (2)
|
(2,986 |
) |
— |
|
(143 |
) |
— |
|
215 |
|
(55 |
) |
(249 |
) |
388 |
|
(1,030 |
) |
536 |
|
(3,324 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Amounts represent items that are accounted for under the fair value option. |
|
|
(3) |
Net derivatives include derivative assets of $15.2 billion and derivative liabilities of $9.8 billion.
|
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(5) |
Other assets is primarily comprised of AFS marketable equity securities. |
|
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 six months ended June 30, 2012 and 2011 for Level 3 assets and liabilities that were still held at June 30, 2012 and 2011. 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 June 30, 2012 |
(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 (2)
|
$ |
— |
|
|
$ |
(30 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(30 |
) |
Equity securities |
— |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
(6 |
) |
Non-U.S. sovereign debt |
— |
|
|
(25 |
) |
|
— |
|
|
— |
|
|
(25 |
) |
Mortgage trading loans and ABS |
— |
|
|
(26 |
) |
|
— |
|
|
— |
|
|
(26 |
) |
Total trading account assets |
— |
|
|
(87 |
) |
|
— |
|
|
— |
|
|
(87 |
) |
Net derivative assets |
— |
|
|
227 |
|
|
571 |
|
|
— |
|
|
798 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
|
51 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(1,722 |
) |
|
— |
|
|
(1,722 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
5 |
|
|
(9 |
) |
|
(4 |
) |
Other assets |
(46 |
) |
|
— |
|
|
(34 |
) |
|
(47 |
) |
|
(127 |
) |
Trading account liabilities – Corporate securities and other |
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
Long-term debt (2)
|
— |
|
|
82 |
|
|
— |
|
|
13 |
|
|
95 |
|
Total |
$ |
(46 |
) |
|
$ |
220 |
|
|
$ |
(1,180 |
) |
|
$ |
8 |
|
|
$ |
(998 |
) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2011 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
— |
|
|
$ |
(20 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(20 |
) |
Equity securities |
— |
|
|
(40 |
) |
|
— |
|
|
— |
|
|
(40 |
) |
Non-U.S. sovereign debt |
— |
|
|
67 |
|
|
— |
|
|
— |
|
|
67 |
|
Mortgage trading loans and ABS |
— |
|
|
(40 |
) |
|
— |
|
|
— |
|
|
(40 |
) |
Total trading account assets |
— |
|
|
(33 |
) |
|
— |
|
|
— |
|
|
(33 |
) |
Net derivative assets |
— |
|
|
460 |
|
|
166 |
|
|
— |
|
|
626 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(29 |
) |
|
(29 |
) |
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
(29 |
) |
|
(29 |
) |
Mortgage servicing rights |
— |
|
|
— |
|
|
(2,869 |
) |
|
— |
|
|
(2,869 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
(36 |
) |
|
3 |
|
|
(33 |
) |
Other assets |
150 |
|
|
— |
|
|
(12 |
) |
|
— |
|
|
138 |
|
Other short-term borrowings (2)
|
— |
|
|
— |
|
|
(28 |
) |
|
— |
|
|
(28 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
(174 |
) |
|
(174 |
) |
Long-term debt (2)
|
— |
|
|
(10 |
) |
|
— |
|
|
3 |
|
|
(7 |
) |
Total |
$ |
150 |
|
|
$ |
417 |
|
|
$ |
(2,779 |
) |
|
$ |
(197 |
) |
|
$ |
(2,409 |
) |
|
|
(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 |
|
Six Months Ended June 30, 2012 |
(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 (2)
|
$ |
— |
|
|
$ |
(7 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(7 |
) |
Equity securities |
— |
|
|
6 |
|
|
— |
|
|
— |
|
|
6 |
|
Mortgage trading loans and ABS |
— |
|
|
14 |
|
|
— |
|
|
— |
|
|
14 |
|
Total trading account assets |
— |
|
|
13 |
|
|
— |
|
|
— |
|
|
13 |
|
Net derivative assets |
— |
|
|
(1,115 |
) |
|
934 |
|
|
— |
|
|
(181 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
217 |
|
|
217 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(1,252 |
) |
|
— |
|
|
(1,252 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
62 |
|
|
64 |
|
|
126 |
|
Other assets |
(36 |
) |
|
— |
|
|
(40 |
) |
|
(81 |
) |
|
(157 |
) |
Trading account liabilities – Corporate securities and other |
— |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
Long-term debt (2)
|
— |
|
|
(12 |
) |
|
— |
|
|
(54 |
) |
|
(66 |
) |
Total |
$ |
(36 |
) |
|
$ |
(1,110 |
) |
|
$ |
(296 |
) |
|
$ |
146 |
|
|
$ |
(1,296 |
) |
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2011 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
— |
|
|
$ |
286 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
286 |
|
Equity securities |
— |
|
|
(21 |
) |
|
— |
|
|
— |
|
|
(21 |
) |
Non-U.S. sovereign debt |
— |
|
|
70 |
|
|
— |
|
|
— |
|
|
70 |
|
Mortgage trading loans and ABS |
— |
|
|
278 |
|
|
— |
|
|
— |
|
|
278 |
|
Total trading account assets |
— |
|
|
613 |
|
|
— |
|
|
— |
|
|
613 |
|
Net derivative assets |
— |
|
|
247 |
|
|
192 |
|
|
— |
|
|
439 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(99 |
) |
|
(99 |
) |
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
(99 |
) |
|
(99 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
127 |
|
|
127 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(2,933 |
) |
|
— |
|
|
(2,933 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
(48 |
) |
|
91 |
|
|
43 |
|
Other assets |
137 |
|
|
— |
|
|
(11 |
) |
|
— |
|
|
126 |
|
Other short-term borrowings (2)
|
— |
|
|
— |
|
|
(61 |
) |
|
— |
|
|
(61 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
(90 |
) |
|
(90 |
) |
Long-term debt (2)
|
— |
|
|
(102 |
) |
|
— |
|
|
(53 |
) |
|
(155 |
) |
Total |
$ |
137 |
|
|
$ |
758 |
|
|
$ |
(2,861 |
) |
|
$ |
(24 |
) |
— |
|
$ |
(1,990 |
) |
|
|
(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 June 30, 2012.
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable Inputs |
Ranges of Inputs |
Loans and Securities (1)
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
4,245 |
|
Discounted cash flow, Market comparables |
Yield |
1% to 25% |
Trading account assets – Mortgage trading loans and ABS |
784 |
|
Prepayment speed |
0% to 28% CPR |
Loans and leases |
1,185 |
|
Default rate |
0% to 54% CDR |
Loans held-for-sale |
2,276 |
|
Loss severity |
0% to 80% |
Instruments backed by commercial real estate assets |
$ |
2,438 |
|
Discounted cash flow |
Yield |
1% to 10% |
Trading account assets – Mortgage trading loans and ABS |
299 |
|
Loss severity |
0% to 97% |
Loans held-for-sale |
465 |
|
|
|
Other assets |
1,674 |
|
|
|
Commercial loans, debt securities and other |
$ |
10,215 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 20% |
Trading account assets – Corporate securities, trading loans and other |
2,729 |
|
Enterprise value/EBITDA multiple |
3x to 7x |
Trading account assets – Mortgage trading loans and ABS |
3,735 |
|
Prepayment speed |
5% to 25% |
AFS debt securities – Other taxable securities |
3,301 |
|
Default rate |
1% to 5% |
Loans and leases |
450 |
|
Loss severity |
25% to 40% |
Auction rate securities |
$ |
4,127 |
|
Discounted cash flow, Market comparables |
Weighted-average life |
5 years |
Trading account assets – Corporate securities, trading loans and other |
1,730 |
|
Discount rate |
LIBOR +200 or JJK +150 |
AFS debt securities – Other taxable securities |
1,257 |
|
Projected tender price/Re-financing level |
50% to 100% |
AFS debt securities – Tax-exempt securities |
1,140 |
|
|
Structured liabilities |
|
|
|
|
Long-term debt |
$ |
(2,388 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
30% to 97% |
|
|
Long-dated volatilities |
20% to 70% |
|
|
|
|
|
|
(1) |
The categories presented in the table above have been 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 218: Trading account assets – Corporate securities, trading loans and other of $4.5 billion, Trading account assets – Mortgage trading loans and ABS of $4.8 billion, AFS debt securities – Other taxable securities of $4.6 billion, AFS debt securities – Tax-exempt securities of $1.1 billion, Loans and leases of $1.6 billion, LHFS of $2.7 billion and Other assets of $1.7 billion.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
JJK = J.J. Kenny (tax-exempt municipal rate)
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements (continued) |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable Inputs |
Ranges of Inputs |
Net derivatives assets |
|
|
|
|
Credit derivatives |
$ |
4,639 |
|
Discounted cash flow, Hazard rate model (1), Stochastic recovery correlation model
|
Yield |
0% to 25% |
|
|
Credit spreads |
100 bps to 500 bps |
|
|
Upfront points |
53 points to 99 points |
|
|
Spread to index |
-2,000 bps to 2,000 bps |
|
|
Credit correlation |
30% to 80% |
|
|
Prepayment speed |
0% to -28% CPR |
|
|
Default rate |
0% to 5% CDR |
|
|
Loss severity |
0% to 70% |
Equity derivatives |
$ |
(481 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
30% to 97% |
|
|
Long-dated volatilities |
20% to 70% |
|
|
|
|
Commodity derivatives |
$ |
(1 |
) |
Discounted cash flow |
Long-term natural gas basis curve |
-$0.53 to $0.30 |
Interest rate derivatives |
$ |
444 |
|
Industry standard derivative pricing (2)
|
Correlation (IR/IR) |
15% to 100% |
|
|
Correlation (FX/IR) |
-65% to 50% |
|
|
Long-dated inflation rates |
1% to 3% |
|
|
Long-dated inflation volatilities |
0% to 1% |
|
|
Long-dated volatilities (FX) |
7% to 38% |
|
|
Long-dated swap rates |
9% to 11% |
Total net derivative assets |
$ |
4,601 |
|
|
|
|
|
|
(1) |
The hazard rate model is an industry standard model for valuing CDS for single names or indices. |
|
|
(2) |
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
IR = Interest Rate
FX = Foreign Exchange
|
|
Assets and Liabilities Measured at Fair Value on Nonrecurring Basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis |
|
|
|
June 30, 2012 |
|
Three Months Ended June 30, 2012 |
|
Six Months Ended June 30, 2012 |
(Dollars in millions) |
Level 2 |
|
Level 3 |
|
Gains (Losses) |
Assets |
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
683 |
|
|
$ |
1,139 |
|
|
$ |
(66 |
) |
|
$ |
(1 |
) |
Loans and leases (1)
|
27 |
|
|
6,902 |
|
|
(1,213 |
) |
|
(2,350 |
) |
Foreclosed properties (2)
|
67 |
|
|
1,305 |
|
|
(65 |
) |
|
(156 |
) |
Other assets |
39 |
|
|
11 |
|
|
(2 |
) |
|
(2 |
) |
|
|
|
|
|
|
|
|
|
June 30, 2011 |
|
Three Months Ended June 30, 2011 |
|
Six Months Ended June 30, 2011 |
(Dollars in millions) |
Level 2 |
|
Level 3 |
|
Gains (Losses) |
Assets |
|
|
|
|
|
|
|
Loans held-for-sale |
$ |
1,049 |
|
|
$ |
1,779 |
|
|
$ |
(12 |
) |
|
$ |
52 |
|
Loans and leases (1)
|
17 |
|
|
9,437 |
|
|
(1,679 |
) |
|
(3,097 |
) |
Foreclosed properties (2)
|
— |
|
|
2,405 |
|
|
(75 |
) |
|
(147 |
) |
Other assets |
— |
|
|
96 |
|
|
(19 |
) |
|
(23 |
) |
|
|
(1) |
Gains (losses) represent charge-offs on real estate-secured loans. |
|
|
(2) |
Amounts are included in other assets on the Corporation's Consolidated Balance Sheet and represent fair value 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 June 30, 2012.
|
|
|
|
|
|
|
|
Quantitative Information about Nonrecurring Level 3 Fair Value Measurements |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable Inputs |
Ranges of Inputs |
Instruments backed by residential real estate assets |
$ |
8,041 |
|
Discounted cash flows, Market comparables |
Yield |
4% to 7% |
Loans held-for-sale |
1,139 |
|
Prepayment speed |
3% to 27% |
Loans and leases |
6,902 |
|
Default rate |
0% to 61% |
|
|
Loss severity |
0% to 62% |
|
|
OREO discount |
0% to 28% |
|
|
Cost to sell |
8% |
|
|
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 June 30, 2012 |
(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 (2)
|
$ |
— |
|
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
30 |
|
Equity securities |
— |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
(6 |
) |
Non-U.S. sovereign debt |
— |
|
|
(26 |
) |
|
— |
|
|
— |
|
|
(26 |
) |
Mortgage trading loans and ABS |
— |
|
|
(16 |
) |
|
— |
|
|
— |
|
|
(16 |
) |
Total trading account assets |
— |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
(18 |
) |
Net derivative assets |
— |
|
|
229 |
|
|
881 |
|
|
— |
|
|
1,110 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
28 |
|
|
28 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
28 |
|
|
28 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
|
51 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(1,592 |
) |
|
— |
|
|
(1,592 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
5 |
|
|
5 |
|
|
10 |
|
Other assets |
(21 |
) |
|
— |
|
|
(34 |
) |
|
(47 |
) |
|
(102 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
1 |
|
Long-term debt (2)
|
— |
|
|
80 |
|
|
— |
|
|
13 |
|
|
93 |
|
Total |
$ |
(21 |
) |
|
$ |
291 |
|
|
$ |
(740 |
) |
|
$ |
51 |
|
|
$ |
(419 |
) |
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2011 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
— |
|
|
$ |
181 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
181 |
|
Equity securities |
— |
|
|
24 |
|
|
— |
|
|
— |
|
|
24 |
|
Non-U.S. sovereign debt |
— |
|
|
80 |
|
|
— |
|
|
— |
|
|
80 |
|
Mortgage trading loans and ABS |
— |
|
|
80 |
|
|
— |
|
|
— |
|
|
80 |
|
Total trading account assets |
— |
|
|
365 |
|
|
— |
|
|
— |
|
|
365 |
|
Net derivative assets |
— |
|
|
556 |
|
|
1,251 |
|
|
— |
|
|
1,807 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(29 |
) |
|
(29 |
) |
Other taxable securities |
— |
|
|
— |
|
|
— |
|
|
23 |
|
|
23 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
9 |
|
|
9 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
3 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
(13 |
) |
|
50 |
|
|
37 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(2,447 |
) |
|
— |
|
|
(2,447 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
(13 |
) |
|
20 |
|
|
7 |
|
Other assets |
192 |
|
|
— |
|
|
(12 |
) |
|
— |
|
|
180 |
|
Other short-term borrowings (2)
|
— |
|
|
— |
|
|
(36 |
) |
|
— |
|
|
(36 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
(2 |
) |
|
74 |
|
|
(151 |
) |
|
(79 |
) |
Long-term debt (2)
|
— |
|
|
(10 |
) |
|
— |
|
|
15 |
|
|
5 |
|
Total |
$ |
192 |
|
|
$ |
909 |
|
|
$ |
(1,196 |
) |
|
$ |
(63 |
) |
|
$ |
(158 |
) |
|
|
(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 |
|
Six Months Ended June 30, 2012 |
(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 (2)
|
$ |
— |
|
|
$ |
123 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
123 |
|
Equity securities |
— |
|
|
9 |
|
|
— |
|
|
— |
|
|
9 |
|
Non-U.S. sovereign debt |
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
Mortgage trading loans and ABS |
— |
|
|
83 |
|
|
— |
|
|
— |
|
|
83 |
|
Total trading account assets |
— |
|
|
213 |
|
|
— |
|
|
— |
|
|
213 |
|
Net derivative assets |
— |
|
|
(1,144 |
) |
|
1,417 |
|
|
— |
|
|
273 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(69 |
) |
|
(69 |
) |
Corporate/Agency bonds |
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
(2 |
) |
Other taxable securities |
— |
|
|
— |
|
|
— |
|
|
7 |
|
|
7 |
|
Tax-exempt securities |
— |
|
|
— |
|
|
— |
|
|
54 |
|
|
54 |
|
Total AFS debt securities |
— |
|
|
— |
|
|
— |
|
|
(10 |
) |
|
(10 |
) |
Loans and leases (2)
|
— |
|
|
— |
|
|
— |
|
|
215 |
|
|
215 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(937 |
) |
|
— |
|
|
(937 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
95 |
|
|
84 |
|
|
179 |
|
Other assets |
(11 |
) |
|
— |
|
|
(42 |
) |
|
(81 |
) |
|
(134 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
— |
|
|
— |
|
|
4 |
|
|
4 |
|
Long-term debt (2)
|
— |
|
|
(59 |
) |
|
— |
|
|
(89 |
) |
|
(148 |
) |
Total |
$ |
(11 |
) |
|
$ |
(990 |
) |
|
$ |
533 |
|
|
$ |
123 |
|
|
$ |
(345 |
) |
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2011 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other (2)
|
$ |
— |
|
|
$ |
675 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
675 |
|
Equity securities |
— |
|
|
67 |
|
|
— |
|
|
— |
|
|
67 |
|
Non-U.S. sovereign debt |
— |
|
|
85 |
|
|
— |
|
|
— |
|
|
85 |
|
Mortgage trading loans and ABS |
— |
|
|
642 |
|
|
— |
|
|
— |
|
|
642 |
|
Total trading account assets |
— |
|
|
1,469 |
|
|
— |
|
|
— |
|
|
1,469 |
|
Net derivative assets |
— |
|
|
97 |
|
|
2,148 |
|
|
— |
|
|
2,245 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
Non-agency residential MBS |
— |
|
|
— |
|
|
— |
|
|
(45 |
) |
|
(45 |
) |
Corporate/Agency bonds |
— |
|
|
— |
|
|
— |
|
|
2 |
|
|
2 |
|
Other taxable securities |
— |
|
|
12 |
|
|
— |
|
|
40 |
|
|
52 |
|
Tax-exempt securities |
— |
|
|
(3 |
) |
|
— |
|
|
9 |
|
|
6 |
|
Total AFS debt securities |
— |
|
|
9 |
|
|
— |
|
|
6 |
|
|
15 |
|
Loans and leases (2)
|
— |
|
|
— |
|
|
(13 |
) |
|
222 |
|
|
209 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
(2,200 |
) |
|
— |
|
|
(2,200 |
) |
Loans held-for-sale (2)
|
— |
|
|
— |
|
|
(11 |
) |
|
196 |
|
|
185 |
|
Other assets |
314 |
|
|
— |
|
|
(12 |
) |
|
— |
|
|
302 |
|
Other short-term borrowings (2)
|
— |
|
|
— |
|
|
(82 |
) |
|
— |
|
|
(82 |
) |
Accrued expenses and other liabilities (2)
|
— |
|
|
(10 |
) |
|
74 |
|
|
— |
|
|
64 |
|
Long-term debt (2)
|
— |
|
|
(102 |
) |
|
— |
|
|
(41 |
) |
|
(143 |
) |
Total |
$ |
314 |
|
|
$ |
1,463 |
|
|
$ |
(96 |
) |
|
$ |
383 |
|
|
$ |
2,064 |
|
|
|
(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. |
|
|