Fair Value Disclosures (Tables)
|
9 Months Ended |
Sep. 30, 2012
|
Fair Value Disclosures [Abstract] |
|
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Fair Value Measurements on a Recurring Basis |
|
as of December 31, 2011 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Netting Adj(1)
|
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
Securities segregated for regulatory purposes or deposited with clearing organizations: |
|
|
|
|
|
|
|
|
|
Corporate debt |
$ |
— |
|
|
$ |
295 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
295 |
|
Non-U.S. governments and agencies |
— |
|
|
1,757 |
|
|
— |
|
|
— |
|
|
1,757 |
|
U.S. Government and agencies |
1,796 |
|
|
740 |
|
|
— |
|
|
— |
|
|
2,536 |
|
Total securities segregated for regulatory purposes or deposited with clearing organizations |
1,796 |
|
|
2,792 |
|
|
— |
|
|
— |
|
|
4,588 |
|
Receivables under resale agreements |
— |
|
|
85,652 |
|
|
— |
|
|
— |
|
|
85,652 |
|
Receivables under securities borrowed transactions |
— |
|
|
259 |
|
|
— |
|
|
— |
|
|
259 |
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
14,962 |
|
|
5,860 |
|
|
179 |
|
|
— |
|
|
21,001 |
|
Convertible debentures |
— |
|
|
4,519 |
|
|
99 |
|
|
— |
|
|
4,618 |
|
Non-U.S. governments and agencies |
28,026 |
|
|
1,871 |
|
|
342 |
|
|
— |
|
|
30,239 |
|
Corporate debt |
— |
|
|
13,027 |
|
|
3,962 |
|
|
— |
|
|
16,989 |
|
Preferred stock |
— |
|
|
89 |
|
|
227 |
|
|
— |
|
|
316 |
|
Mortgages, mortgage-backed and asset-backed |
— |
|
|
5,055 |
|
|
3,199 |
|
|
— |
|
|
8,254 |
|
U.S. Government and agencies |
22,183 |
|
|
20,820 |
|
|
— |
|
|
— |
|
|
43,003 |
|
Municipals and money markets |
1,067 |
|
|
9,755 |
|
|
2,047 |
|
|
— |
|
|
12,869 |
|
Physical commodities and other |
— |
|
|
175 |
|
|
— |
|
|
— |
|
|
175 |
|
Total trading assets, excluding derivative contracts |
66,238 |
|
|
61,171 |
|
|
10,055 |
|
|
— |
|
|
137,464 |
|
Derivative contracts(2)
|
1,810 |
|
|
722,108 |
|
|
10,110 |
|
|
(699,015 |
) |
|
35,013 |
|
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
U.S. Government and agencies |
398 |
|
|
— |
|
|
— |
|
|
— |
|
|
398 |
|
Securities, mortgage-backed and asset backed |
|
|
|
|
|
|
|
|
|
Non-agency MBS |
— |
|
|
249 |
|
|
— |
|
|
— |
|
|
249 |
|
Corporate ABS |
— |
|
|
— |
|
|
47 |
|
|
— |
|
|
47 |
|
Total investment securities available-for-sale |
398 |
|
|
249 |
|
|
47 |
|
|
— |
|
|
694 |
|
Investment securities non-qualifying |
2,624 |
|
|
328 |
|
|
574 |
|
|
— |
|
|
3,526 |
|
Total investment securities |
3,022 |
|
|
577 |
|
|
621 |
|
|
— |
|
|
4,220 |
|
Securities received as collateral |
13,058 |
|
|
658 |
|
|
— |
|
|
— |
|
|
13,716 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, notes and mortgages |
— |
|
|
596 |
|
|
1,726 |
|
|
— |
|
|
2,322 |
|
Other assets |
— |
|
|
— |
|
|
1,349 |
|
|
— |
|
|
1,349 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
— |
|
|
34,235 |
|
|
— |
|
|
— |
|
|
34,235 |
|
Short-term borrowings |
— |
|
|
5,908 |
|
|
— |
|
|
— |
|
|
5,908 |
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
10,868 |
|
|
1,230 |
|
|
— |
|
|
— |
|
|
12,098 |
|
Convertible debentures |
— |
|
|
125 |
|
|
— |
|
|
— |
|
|
125 |
|
Non-U.S. governments and agencies |
15,911 |
|
|
643 |
|
|
— |
|
|
— |
|
|
16,554 |
|
Corporate debt |
— |
|
|
6,927 |
|
|
52 |
|
|
— |
|
|
6,979 |
|
Preferred stock |
— |
|
|
89 |
|
|
16 |
|
|
— |
|
|
105 |
|
U.S. Government and agencies |
15,603 |
|
|
1,373 |
|
|
— |
|
|
— |
|
|
16,976 |
|
Municipals, money markets and other |
549 |
|
|
51 |
|
|
45 |
|
|
— |
|
|
645 |
|
Total trading liabilities, excluding derivative contracts |
42,931 |
|
|
10,438 |
|
|
113 |
|
|
— |
|
|
53,482 |
|
Derivative contracts(2)
|
1,419 |
|
|
724,713 |
|
|
5,615 |
|
|
(705,508 |
) |
|
26,239 |
|
Obligation to return securities received as collateral |
13,058 |
|
|
658 |
|
|
— |
|
|
— |
|
|
13,716 |
|
Other payables — interest and other |
— |
|
|
163 |
|
|
10 |
|
|
— |
|
|
173 |
|
Long-term borrowings |
— |
|
|
28,139 |
|
|
2,186 |
|
|
— |
|
|
30,325 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents counterparty and cash collateral netting. |
|
|
(2) |
Refer to Note 6 for product level detail. |
T
The following tables present Merrill Lynch’s fair value hierarchy for those assets and liabilities measured at fair value on a recurring basis as of September 30, 2012 and December 31, 2011, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Fair Value Measurements on a Recurring Basis |
|
as of September 30, 2012 |
|
Level 1 |
|
Level 2 |
|
Level 3 |
|
Netting
Adj(1)
|
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
Securities segregated for regulatory purposes or deposited with clearing organizations: |
|
|
|
|
|
|
|
|
|
Non-U.S. governments and agencies |
$ |
431 |
|
|
$ |
1,729 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,160 |
|
U.S. Government and agencies |
3,347 |
|
|
251 |
|
|
— |
|
|
— |
|
|
3,598 |
|
Total securities segregated for regulatory purposes or deposited with clearing organizations |
3,778 |
|
|
1,980 |
|
|
— |
|
|
— |
|
|
5,758 |
|
Receivables under resale agreements |
— |
|
|
99,587 |
|
|
— |
|
|
— |
|
|
99,587 |
|
Receivables under securities borrowed transactions |
— |
|
|
1,258 |
|
|
— |
|
|
— |
|
|
1,258 |
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
21,821 |
|
|
10,719 |
|
|
120 |
|
|
— |
|
|
32,660 |
|
Convertible debentures |
— |
|
|
4,457 |
|
|
33 |
|
|
— |
|
|
4,490 |
|
Non-U.S. governments and agencies |
35,110 |
|
|
3,392 |
|
|
303 |
|
|
— |
|
|
38,805 |
|
Corporate debt |
— |
|
|
13,895 |
|
|
2,002 |
|
|
— |
|
|
15,897 |
|
Preferred stock |
— |
|
|
96 |
|
|
267 |
|
|
— |
|
|
363 |
|
Mortgages, mortgage-backed and asset-backed |
— |
|
|
5,231 |
|
|
4,738 |
|
|
— |
|
|
9,969 |
|
U.S. Government and agencies |
21,920 |
|
|
23,942 |
|
|
— |
|
|
— |
|
|
45,862 |
|
Municipals and money markets |
1,137 |
|
|
8,627 |
|
|
1,510 |
|
|
— |
|
|
11,274 |
|
Physical commodities and other |
— |
|
|
450 |
|
|
— |
|
|
— |
|
|
450 |
|
Total trading assets, excluding derivative contracts |
79,988 |
|
|
70,809 |
|
|
8,973 |
|
|
— |
|
|
159,770 |
|
Derivative contracts(2)
|
2,448 |
|
|
680,484 |
|
|
6,875 |
|
|
(663,186 |
) |
|
26,621 |
|
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
U.S. Government and agencies |
405 |
|
|
— |
|
|
— |
|
|
— |
|
|
405 |
|
Securities, mortgage-backed and asset backed |
|
|
|
|
|
|
|
|
|
Non-agency MBS |
— |
|
|
45 |
|
|
— |
|
|
— |
|
|
45 |
|
Corporate ABS |
— |
|
|
364 |
|
|
8 |
|
|
— |
|
|
372 |
|
Total investment securities available-for-sale |
405 |
|
|
409 |
|
|
8 |
|
|
— |
|
|
822 |
|
Investment securities non-qualifying |
2,693 |
|
|
711 |
|
|
354 |
|
|
— |
|
|
3,758 |
|
Total investment securities |
3,098 |
|
|
1,120 |
|
|
362 |
|
|
— |
|
|
4,580 |
|
Securities received as collateral |
14,267 |
|
|
464 |
|
|
— |
|
|
— |
|
|
14,731 |
|
Loans, notes and mortgages |
— |
|
|
1,001 |
|
|
1,679 |
|
|
— |
|
|
2,680 |
|
Other assets |
— |
|
|
— |
|
|
1,263 |
|
|
— |
|
|
1,263 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
— |
|
|
53,635 |
|
|
— |
|
|
— |
|
|
53,635 |
|
Short-term borrowings |
— |
|
|
3,309 |
|
|
— |
|
|
— |
|
|
3,309 |
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
17,041 |
|
|
2,305 |
|
|
— |
|
|
— |
|
|
19,346 |
|
Convertible debentures |
— |
|
|
242 |
|
|
— |
|
|
— |
|
|
242 |
|
Non-U.S. governments and agencies |
20,294 |
|
|
1,060 |
|
|
— |
|
|
— |
|
|
21,354 |
|
Corporate debt |
— |
|
|
9,019 |
|
|
20 |
|
|
— |
|
|
9,039 |
|
Preferred stock |
— |
|
|
154 |
|
|
— |
|
|
— |
|
|
154 |
|
U.S. Government and agencies |
17,401 |
|
|
596 |
|
|
— |
|
|
— |
|
|
17,997 |
|
Municipals, money markets and other |
403 |
|
|
74 |
|
|
51 |
|
|
— |
|
|
528 |
|
Total trading liabilities, excluding derivative contracts |
55,139 |
|
|
13,450 |
|
|
71 |
|
|
— |
|
|
68,660 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative contracts(2)
|
2,062 |
|
|
681,830 |
|
|
4,429 |
|
|
(665,750 |
) |
|
22,571 |
|
Obligation to return securities received as collateral |
14,267 |
|
|
464 |
|
|
— |
|
|
— |
|
|
14,731 |
|
Other payables — interest and other |
— |
|
|
80 |
|
|
9 |
|
|
— |
|
|
89 |
|
Long-term borrowings |
— |
|
|
30,044 |
|
|
1,455 |
|
|
— |
|
|
31,499 |
|
|
|
|
|
|
|
|
|
|
|
D
|
Fair Value, Assets and Liabilities Measured on Recurring Basis, Gain (Loss) Included in Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Financial Assets and Liabilities Three Months Ended September 30, 2011 |
|
|
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Unrealized Gains or (Losses) to OCI |
|
Sales |
|
Purchases |
|
Issuances |
|
Settlements |
|
|
|
|
|
|
|
Beginning Balance |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
|
|
|
|
|
|
Transfers In |
|
Transfers Out |
|
Ending Balance |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
163 |
|
|
(9 |
) |
|
— |
|
|
— |
|
|
(9 |
) |
|
— |
|
|
(73 |
) |
|
73 |
|
|
— |
|
|
(1 |
) |
|
11 |
|
|
— |
|
|
164 |
|
Convertible debentures |
152 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(13 |
) |
|
9 |
|
|
— |
|
|
— |
|
|
18 |
|
|
(12 |
) |
|
154 |
|
Non-U.S. governments and agencies |
391 |
|
|
(17 |
) |
|
— |
|
|
— |
|
|
(17 |
) |
|
— |
|
|
(3 |
) |
|
3 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
375 |
|
Corporate debt |
3,846 |
|
|
(199 |
) |
|
— |
|
|
— |
|
|
(199 |
) |
|
— |
|
|
(433 |
) |
|
925 |
|
|
— |
|
|
(238 |
) |
|
516 |
|
|
(103 |
) |
|
4,314 |
|
Preferred stock |
307 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
(17 |
) |
|
30 |
|
|
— |
|
|
(24 |
) |
|
— |
|
|
— |
|
|
297 |
|
Mortgages, mortgage-backed and asset-backed |
4,848 |
|
|
(98 |
) |
|
— |
|
|
— |
|
|
(98 |
) |
|
— |
|
|
(1,281 |
) |
|
83 |
|
|
— |
|
|
(51 |
) |
|
— |
|
|
(281 |
) |
|
3,220 |
|
Municipals and money markets |
2,486 |
|
|
22 |
|
|
— |
|
|
— |
|
|
22 |
|
|
— |
|
|
(158 |
) |
|
52 |
|
|
— |
|
|
(189 |
) |
|
54 |
|
|
(1 |
) |
|
2,266 |
|
Total trading assets, excluding derivative contracts |
12,193 |
|
|
(300 |
) |
|
— |
|
|
— |
|
|
(300 |
) |
|
— |
|
|
(1,978 |
) |
|
1,175 |
|
|
— |
|
|
(503 |
) |
|
600 |
|
|
(397 |
) |
|
10,790 |
|
Derivative contracts, net |
5,101 |
|
|
988 |
|
|
— |
|
|
— |
|
|
988 |
|
|
— |
|
|
(114 |
) |
|
109 |
|
|
— |
|
|
(1,912 |
) |
|
285 |
|
|
(4 |
) |
|
4,453 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities — agency CMOs |
55 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
55 |
|
Mortgage-backed securities — non-agency MBSs |
96 |
|
|
— |
|
|
(5 |
) |
|
— |
|
|
(5 |
) |
|
(13 |
) |
|
(1 |
) |
|
9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
86 |
|
Corporate ABS |
86 |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
162 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
242 |
|
Total investment securities available-for-sale |
237 |
|
|
— |
|
|
(11 |
) |
|
— |
|
|
(11 |
) |
|
(13 |
) |
|
(1 |
) |
|
171 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
383 |
|
Investment securities non-qualifying |
1,571 |
|
|
— |
|
|
106 |
|
|
— |
|
|
106 |
|
|
— |
|
|
(286 |
) |
|
6 |
|
|
— |
|
|
(109 |
) |
|
— |
|
|
— |
|
|
1,288 |
|
Total investment securities |
1,808 |
|
|
— |
|
|
95 |
|
|
— |
|
|
95 |
|
|
(13 |
) |
|
(287 |
) |
|
177 |
|
|
— |
|
|
(109 |
) |
|
— |
|
|
— |
|
|
1,671 |
|
Loans, notes and mortgages |
1,940 |
|
|
— |
|
|
(61 |
) |
|
8 |
|
|
(53 |
) |
|
— |
|
|
(154 |
) |
|
2 |
|
|
450 |
|
|
(20 |
) |
|
— |
|
|
(326 |
) |
|
1,839 |
|
Other Assets |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,578 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,578 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
28 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
12 |
|
|
(10 |
) |
|
— |
|
|
— |
|
|
24 |
|
|
— |
|
|
53 |
|
Preferred stock |
23 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
— |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
14 |
|
Municipals, money markets and other |
3 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
Total trading liabilities, excluding derivative contracts |
54 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
12 |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
24 |
|
|
— |
|
|
70 |
|
Other payables - interest and other |
108 |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(100 |
) |
|
7 |
|
Long-term borrowings |
2,532 |
|
|
344 |
|
|
18 |
|
|
— |
|
|
362 |
|
|
— |
|
|
17 |
|
|
(120 |
) |
|
164 |
|
|
(173 |
) |
|
326 |
|
|
(240 |
) |
|
2,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net gains in principal transactions related to derivative contracts, net were primarily due to credit spreads widening on short CDS baskets.
Sales of mortgages, mortgage-backed and asset-backed securities primarily relates to the sale of CDO and CLO positions.
Purchases of corporate debt primarily relates to purchases of non-investment grade and distressed corporate loans and bonds.
The purchases for other assets and settlements for derivative contracts, net reflect the reclassification of approximately $1.6 billion of net monoline exposure from derivative contracts (assets) to other assets because of the inherent default risk and given that these contracts no longer provide a hedge benefit.
Transfers in for corporate debt are primarily due to decreased observability (i.e., decreased market liquidity) for certain corporate loans and bonds. Transfers out for mortgages, mortgage-backed and asset-backed securities primarily relates to increased observability (i.e., trading activity) for certain CMBS positions. Transfers in for derivative contracts, net are primarily due to certain equity derivative positions with unobservable correlation. Transfers out for loans, notes and mortgages and other payables - interest and other primarily relates to increased observability (i.e., liquid comparables) for certain corporate loans and unfunded loan commitments. Transfers in and out related to long-term borrowings are primarily due to changes in the impact of unobservable inputs on the value of certain equity-linked structured notes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Level 3 Financial Assets and Liabilities Nine Months Ended September 30, 2011 |
|
|
|
Total Realized and Unrealized
Gains or (Losses) included in Income
|
|
Total Realized and Unrealized Gains or (Losses)
included in Income
|
|
Unrealized Gains to
OCI
|
|
Sales |
|
Purchases |
|
Issuances |
|
Settlements |
|
|
|
|
|
|
|
Beginning
Balance
|
|
Principal
Transactions
|
|
Other
Revenue
|
|
Interest |
|
|
|
|
|
|
|
Transfers
In
|
|
Transfers
Out
|
|
Ending
Balance
|
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
170 |
|
|
$ |
26 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
26 |
|
|
$ |
— |
|
|
$ |
(159 |
) |
|
$ |
181 |
|
|
$ |
— |
|
|
$ |
(64 |
) |
|
$ |
11 |
|
|
$ |
(1 |
) |
|
$ |
164 |
|
Convertible debentures |
— |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
|
— |
|
|
(97 |
) |
|
238 |
|
|
— |
|
|
— |
|
|
18 |
|
|
(12 |
) |
|
154 |
|
Non-U.S. governments and agencies |
243 |
|
|
68 |
|
|
— |
|
|
— |
|
|
68 |
|
|
— |
|
|
(18 |
) |
|
125 |
|
|
— |
|
|
(3 |
) |
|
4 |
|
|
(44 |
) |
|
375 |
|
Corporate debt |
4,605 |
|
|
128 |
|
|
— |
|
|
— |
|
|
128 |
|
|
— |
|
|
(2,529 |
) |
|
2,043 |
|
|
— |
|
|
(346 |
) |
|
763 |
|
|
(350 |
) |
|
4,314 |
|
Preferred stock |
287 |
|
|
29 |
|
|
— |
|
|
— |
|
|
29 |
|
|
— |
|
|
(123 |
) |
|
60 |
|
|
— |
|
|
(76 |
) |
|
120 |
|
|
— |
|
|
297 |
|
Mortgages, mortgage-backed and asset-backed |
5,747 |
|
|
286 |
|
|
— |
|
|
— |
|
|
286 |
|
|
— |
|
|
(3,689 |
) |
|
1,596 |
|
|
— |
|
|
(90 |
) |
|
1 |
|
|
(631 |
) |
|
3,220 |
|
Municipals and money markets |
2,327 |
|
|
53 |
|
|
— |
|
|
— |
|
|
53 |
|
|
— |
|
|
(1,810 |
) |
|
1,936 |
|
|
— |
|
|
(361 |
) |
|
126 |
|
|
(5 |
) |
|
2,266 |
|
Total trading assets, excluding derivative contracts |
13,379 |
|
|
597 |
|
|
— |
|
|
— |
|
|
597 |
|
|
— |
|
|
(8,425 |
) |
|
6,179 |
|
|
— |
|
|
(940 |
) |
|
1,043 |
|
|
(1,043 |
) |
|
10,790 |
|
Derivative contracts, net |
6,368 |
|
|
1,015 |
|
|
— |
|
|
— |
|
|
1,015 |
|
|
— |
|
|
(796 |
) |
|
742 |
|
|
— |
|
|
(2,774 |
) |
|
584 |
|
|
(686 |
) |
|
4,453 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities — agency CMOs |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
56 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
55 |
|
Mortgage-backed securities — non-agency MBSs |
213 |
|
|
— |
|
|
(20 |
) |
|
— |
|
|
(20 |
) |
|
(35 |
) |
|
(83 |
) |
|
11 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
86 |
|
Corporate ABS |
— |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
248 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
242 |
|
Total investment securities available-for-sale |
213 |
|
|
— |
|
|
(26 |
) |
|
— |
|
|
(26 |
) |
|
(35 |
) |
|
(83 |
) |
|
315 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
383 |
|
Investment securities non-qualifying |
3,394 |
|
|
— |
|
|
451 |
|
|
— |
|
|
451 |
|
|
— |
|
|
(1,138 |
) |
|
52 |
|
|
— |
|
|
(298 |
) |
|
375 |
|
|
(1,548 |
) |
|
1,288 |
|
Total investment securities |
3,607 |
|
|
— |
|
|
425 |
|
|
— |
|
|
425 |
|
|
(35 |
) |
|
(1,221 |
) |
|
367 |
|
|
— |
|
|
(299 |
) |
|
375 |
|
|
(1,548 |
) |
|
1,671 |
|
Loans, notes and mortgages |
1,891 |
|
|
— |
|
|
168 |
|
|
25 |
|
|
193 |
|
|
— |
|
|
(650 |
) |
|
146 |
|
|
665 |
|
|
(175 |
) |
|
135 |
|
|
(366 |
) |
|
1,839 |
|
Other Assets |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,578 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,578 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
84 |
|
|
(55 |
) |
|
— |
|
|
— |
|
|
24 |
|
|
— |
|
|
53 |
|
Preferred stock |
— |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
23 |
|
|
(7 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
14 |
|
Municipals, money markets and other |
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
22 |
|
|
(20 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
Total trading liabilities, excluding derivative contracts |
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
129 |
|
|
(82 |
) |
|
— |
|
|
— |
|
|
24 |
|
|
— |
|
|
70 |
|
Other payables - interest and other |
126 |
|
|
— |
|
|
26 |
|
|
— |
|
|
26 |
|
|
— |
|
|
4 |
|
|
(6 |
) |
|
9 |
|
|
— |
|
|
— |
|
|
(100 |
) |
|
7 |
|
Long-term borrowings |
2,396 |
|
|
242 |
|
|
3 |
|
|
— |
|
|
245 |
|
|
— |
|
|
72 |
|
|
(232 |
) |
|
412 |
|
|
(499 |
) |
|
855 |
|
|
(615 |
) |
|
2,144 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following tables provide a summary of changes in Merrill Lynch’s Level 3 financial assets and liabilities for the three and nine months ended September 30, 2012 and September 30, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Financial Assets and Liabilities Three Months Ended September 30, 2012 |
|
|
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Unrealized Gains or (Losses) to OCI |
|
Sales |
|
Purchases |
|
Issuances |
|
Settlements |
|
|
|
|
|
|
|
Beginning Balance |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
|
|
|
|
|
|
Transfers In |
|
Transfers Out |
|
Ending Balance |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
185 |
|
|
$ |
(5 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(5 |
) |
|
$ |
— |
|
|
(2 |
) |
|
16 |
|
|
$ |
— |
|
|
(9 |
) |
|
$ |
1 |
|
|
$ |
(66 |
) |
|
$ |
120 |
|
Convertible debentures |
34 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
(2 |
) |
|
33 |
|
Non-U.S. governments and agencies |
389 |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
|
— |
|
|
(112 |
) |
|
29 |
|
|
— |
|
|
(4 |
) |
|
1 |
|
|
(7 |
) |
|
303 |
|
Corporate debt |
2,106 |
|
|
45 |
|
|
— |
|
|
— |
|
|
45 |
|
|
— |
|
|
(236 |
) |
|
350 |
|
|
— |
|
|
(103 |
) |
|
100 |
|
|
(260 |
) |
|
2,002 |
|
Preferred stock |
228 |
|
|
18 |
|
|
— |
|
|
— |
|
|
18 |
|
|
— |
|
|
(10 |
) |
|
27 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
267 |
|
Mortgages, mortgage-backed and asset-backed |
4,578 |
|
|
106 |
|
|
— |
|
|
— |
|
|
106 |
|
|
— |
|
|
(228 |
) |
|
380 |
|
|
— |
|
|
(97 |
) |
|
— |
|
|
(1 |
) |
|
4,738 |
|
Municipals and money markets |
1,730 |
|
|
10 |
|
|
— |
|
|
— |
|
|
10 |
|
|
— |
|
|
(361 |
) |
|
150 |
|
|
— |
|
|
(15 |
) |
|
— |
|
|
(4 |
) |
|
1,510 |
|
Total trading assets, excluding derivative contracts |
9,250 |
|
|
182 |
|
|
— |
|
|
— |
|
|
182 |
|
|
— |
|
|
(952 |
) |
|
952 |
|
|
— |
|
|
(228 |
) |
|
109 |
|
|
(340 |
) |
|
8,973 |
|
Derivative contracts, net |
3,414 |
|
|
(766 |
) |
|
— |
|
|
— |
|
|
(766 |
) |
|
— |
|
|
(41 |
) |
|
56 |
|
|
— |
|
|
(24 |
) |
|
(212 |
) |
|
19 |
|
|
2,446 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate ABS |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Total investment securities available-for-sale |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Investment securities non-qualifying |
333 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
(6 |
) |
|
41 |
|
|
— |
|
|
(13 |
) |
|
— |
|
|
— |
|
|
354 |
|
Total investment securities |
341 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
(6 |
) |
|
41 |
|
|
— |
|
|
(13 |
) |
|
— |
|
|
— |
|
|
362 |
|
Loans, notes and mortgages |
1,776 |
|
|
— |
|
|
66 |
|
|
8 |
|
|
74 |
|
|
— |
|
|
(150 |
) |
|
— |
|
|
— |
|
|
(21 |
) |
|
— |
|
|
— |
|
|
1,679 |
|
Other assets |
1,263 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,263 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
9 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
22 |
|
|
(8 |
) |
|
— |
|
|
— |
|
|
1 |
|
|
(2 |
) |
|
20 |
|
Preferred stock |
9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(9 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Municipals, money markets and other |
44 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
9 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
Total trading liabilities, excluding derivative contracts |
62 |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
31 |
|
|
(17 |
) |
|
— |
|
|
— |
|
|
1 |
|
|
(2 |
) |
|
71 |
|
Other payables - interest and other |
2 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
|
|
|
5 |
|
|
— |
|
|
1 |
|
|
— |
|
|
9 |
|
Long-term borrowings |
1,469 |
|
|
(45 |
) |
|
(3 |
) |
|
— |
|
|
(48 |
) |
|
— |
|
|
— |
|
|
(11 |
) |
|
16 |
|
|
(109 |
) |
|
308 |
|
|
(266 |
) |
|
1,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers out for equities primarily relate to increased market liquidity and price observability for certain equity positions. Transfers in and out for corporate debt primarily relate to changes in market liquidity for certain corporate loans. Transfers in for derivative contracts, net primarily relate to decreased price observability for certain long-dated equity derivative liabilities due to a lack of independent pricing. Transfers in and out related to long-term borrowings are primarily due to changes in the impact of unobservable inputs on the value of certain equity-linked structured notes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Financial Assets and Liabilities Nine Months Ended September 30, 2012 |
|
|
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Total Realized and Unrealized Gains or (Losses) included in Income |
|
Unrealized Gains or (Losses) to OCI |
|
Sales |
|
Purchases |
|
Issuances |
|
Settlements |
|
|
|
|
|
|
|
Beginning Balance |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
|
|
|
|
|
|
Transfers In |
|
Transfers Out |
|
Ending Balance |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
179 |
|
|
$ |
(10 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(10 |
) |
|
$ |
— |
|
|
(54 |
) |
|
58 |
|
|
$ |
— |
|
|
(18 |
) |
|
$ |
33 |
|
|
$ |
(68 |
) |
|
$ |
120 |
|
Convertible debentures |
99 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
(56 |
) |
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
|
(19 |
) |
|
33 |
|
Non-U.S. governments and agencies |
342 |
|
|
5 |
|
|
— |
|
|
— |
|
|
5 |
|
|
— |
|
|
(357 |
) |
|
337 |
|
|
— |
|
|
(5 |
) |
|
1 |
|
|
(20 |
) |
|
303 |
|
Corporate debt(1)
|
3,962 |
|
|
136 |
|
|
— |
|
|
— |
|
|
136 |
|
|
— |
|
|
(1,991 |
) |
|
907 |
|
|
— |
|
|
(542 |
) |
|
248 |
|
|
(718 |
) |
|
2,002 |
|
Preferred stock |
227 |
|
|
29 |
|
|
— |
|
|
— |
|
|
29 |
|
|
— |
|
|
(102 |
) |
|
109 |
|
|
— |
|
|
(1 |
) |
|
5 |
|
|
— |
|
|
267 |
|
Mortgages, mortgage-backed and asset-backed(1)
|
3,199 |
|
|
158 |
|
|
— |
|
|
— |
|
|
158 |
|
|
— |
|
|
(621 |
) |
|
1,710 |
|
|
— |
|
|
(330 |
) |
|
736 |
|
|
(114 |
) |
|
4,738 |
|
Municipals and money markets |
2,047 |
|
|
19 |
|
|
— |
|
|
— |
|
|
19 |
|
|
— |
|
|
(680 |
) |
|
357 |
|
|
— |
|
|
(206 |
) |
|
— |
|
|
(27 |
) |
|
1,510 |
|
Total trading assets, excluding derivative contracts |
10,055 |
|
|
338 |
|
|
— |
|
|
— |
|
|
338 |
|
|
— |
|
|
(3,861 |
) |
|
3,478 |
|
|
— |
|
|
(1,102 |
) |
|
1,031 |
|
|
(966 |
) |
|
8,973 |
|
Derivative contracts, net |
4,495 |
|
|
(1,308 |
) |
|
— |
|
|
— |
|
|
(1,308 |
) |
|
— |
|
|
(420 |
) |
|
616 |
|
|
— |
|
|
(370 |
) |
|
(191 |
) |
|
(376 |
) |
|
2,446 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate ABS |
47 |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(37 |
) |
|
— |
|
|
— |
|
|
8 |
|
Total investment securities available-for-sale |
47 |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(37 |
) |
|
— |
|
|
— |
|
|
8 |
|
Investment securities non-qualifying |
574 |
|
|
— |
|
|
(7 |
) |
|
— |
|
|
(7 |
) |
|
— |
|
|
(96 |
) |
|
50 |
|
|
— |
|
|
(167 |
) |
|
— |
|
|
— |
|
|
354 |
|
Total investment securities |
621 |
|
|
— |
|
|
(9 |
) |
|
— |
|
|
(9 |
) |
|
— |
|
|
(96 |
) |
|
50 |
|
|
— |
|
|
(204 |
) |
|
— |
|
|
— |
|
|
362 |
|
Loans, notes and mortgages |
1,726 |
|
|
— |
|
|
180 |
|
|
23 |
|
|
203 |
|
|
— |
|
|
(166 |
) |
|
7 |
|
|
— |
|
|
(91 |
) |
|
— |
|
|
— |
|
|
1,679 |
|
Other assets |
1,349 |
|
|
— |
|
|
(86 |
) |
|
— |
|
|
(86 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,263 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
52 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
57 |
|
|
(52 |
) |
|
— |
|
|
1 |
|
|
3 |
|
|
(39 |
) |
|
20 |
|
Preferred stock |
16 |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
9 |
|
|
(14 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(13 |
) |
|
— |
|
Municipals, money markets and other |
45 |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
|
— |
|
|
18 |
|
|
(6 |
) |
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
51 |
|
Total trading liabilities, excluding derivative contracts |
113 |
|
|
7 |
|
|
— |
|
|
— |
|
|
7 |
|
|
— |
|
|
84 |
|
|
(72 |
) |
|
1 |
|
|
1 |
|
|
3 |
|
|
(52 |
) |
|
71 |
|
Other payables - interest and other |
10 |
|
|
— |
|
|
3 |
|
|
— |
|
|
3 |
|
|
— |
|
|
— |
|
|
(1 |
) |
|
5 |
|
|
— |
|
|
1 |
|
|
(3 |
) |
|
9 |
|
Long-term borrowings |
2,186 |
|
|
(104 |
) |
|
(38 |
) |
|
— |
|
|
(142 |
) |
|
— |
|
|
33 |
|
|
(109 |
) |
|
97 |
|
|
(738 |
) |
|
749 |
|
|
(905 |
) |
|
1,455 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
During the nine months ended September 30, 2012, approximately $900 million was reclassified from Corporate debt to Mortgages, mortgage-backed and asset-backed. In the table above, this reclassification is presented as a sale of Corporate debt and as a purchase of Mortgages, mortgage-backed and asset-backed trading assets.
|
|
Fair Value, Measured on Recurring Basis, Unrecognized Gain (Loss) Included in Earnings on Assets and Liabilities related to Level 3 Still Held |
The following tables provide the portion of gains or losses included in income for the three and nine months ended September 30, 2012 and September 30, 2011 attributable to unrealized gains or losses relating to those Level 3 assets and liabilities held at September 30, 2012 and September 30, 2011, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Unrealized Gains or (Losses) for Level 3 Assets and Liabilities Still Held |
|
Three Months ended September 30, 2012 |
|
Nine Months ended September 30, 2012 |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
Total |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(6 |
) |
|
$ |
(4 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(4 |
) |
Convertible debentures |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Non-U.S. governments and agencies |
8 |
|
|
— |
|
|
— |
|
|
8 |
|
|
16 |
|
|
— |
|
|
— |
|
|
16 |
|
Corporate debt |
27 |
|
|
— |
|
|
— |
|
|
27 |
|
|
(8 |
) |
|
— |
|
|
— |
|
|
(8 |
) |
Preferred stock |
17 |
|
|
— |
|
|
— |
|
|
17 |
|
|
23 |
|
|
— |
|
|
— |
|
|
23 |
|
Mortgages, mortgage-backed and asset-backed |
88 |
|
|
— |
|
|
— |
|
|
88 |
|
|
95 |
|
|
— |
|
|
— |
|
|
95 |
|
Municipals and money markets |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Total trading assets, excluding derivative contracts |
136 |
|
|
— |
|
|
— |
|
|
136 |
|
|
123 |
|
|
— |
|
|
— |
|
|
123 |
|
Derivative contracts, net |
(764 |
) |
|
— |
|
|
— |
|
|
(764 |
) |
|
(1,253 |
) |
|
— |
|
|
— |
|
|
(1,253 |
) |
Investment securities non-qualifying |
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
(28 |
) |
|
— |
|
|
(28 |
) |
Loans, notes and mortgages |
— |
|
|
66 |
|
|
— |
|
|
66 |
|
|
— |
|
|
129 |
|
|
— |
|
|
129 |
|
Other assets |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(86 |
) |
|
— |
|
|
(86 |
) |
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Municipals, money markets and other |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
3 |
|
|
— |
|
|
— |
|
|
3 |
|
Total trading liabilities, excluding derivative contracts |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
3 |
|
|
— |
|
|
— |
|
|
3 |
|
Other payables — interest and other |
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Long-term borrowings |
(46 |
) |
|
(3 |
) |
|
— |
|
|
(49 |
) |
|
(105 |
) |
|
(37 |
) |
|
— |
|
|
(142 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Unrealized Gains or (Losses) for Level 3 Assets and Liabilities Still Held |
|
Three Months ended September 30, 2011 |
|
Nine Months ended September 30, 2011 |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
Total |
|
Principal Transactions |
|
Other Revenue |
|
Interest |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
(9 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(9 |
) |
|
$ |
(55 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(55 |
) |
Convertible debentures |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3 |
|
|
— |
|
|
— |
|
|
3 |
|
Non-U.S. governments and agencies |
16 |
|
|
— |
|
|
— |
|
|
16 |
|
|
86 |
|
|
— |
|
|
— |
|
|
86 |
|
Corporate debt |
(206 |
) |
|
— |
|
|
— |
|
|
(206 |
) |
|
(52 |
) |
|
— |
|
|
— |
|
|
(52 |
) |
Preferred stock |
(11 |
) |
|
— |
|
|
— |
|
|
(11 |
) |
|
12 |
|
|
— |
|
|
— |
|
|
12 |
|
Mortgages, mortgage-backed and asset-backed |
(116 |
) |
|
— |
|
|
— |
|
|
(116 |
) |
|
85 |
|
|
— |
|
|
— |
|
|
85 |
|
Municipals and money markets |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
17 |
|
|
— |
|
|
— |
|
|
17 |
|
Total trading assets, excluding derivative contracts |
(325 |
) |
|
— |
|
|
— |
|
|
(325 |
) |
|
96 |
|
|
— |
|
|
— |
|
|
96 |
|
Derivative contracts, net |
875 |
|
|
— |
|
|
— |
|
|
875 |
|
|
1,144 |
|
|
— |
|
|
— |
|
|
1,144 |
|
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities - non-agency MBSs |
— |
|
|
(5 |
) |
|
— |
|
|
(5 |
) |
|
— |
|
|
(30 |
) |
|
— |
|
|
(30 |
) |
Corporate/Agency bonds |
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
Total investment securities available-for-sale |
— |
|
|
(11 |
) |
|
— |
|
|
(11 |
) |
|
— |
|
|
(36 |
) |
|
— |
|
|
(36 |
) |
Investment securities non-qualifying |
— |
|
|
(54 |
) |
|
— |
|
|
(54 |
) |
|
— |
|
|
38 |
|
|
— |
|
|
38 |
|
Total investment securities |
— |
|
|
(65 |
) |
|
— |
|
|
(65 |
) |
|
— |
|
|
2 |
|
|
— |
|
|
2 |
|
Loans, notes and mortgages |
— |
|
|
(61 |
) |
|
— |
|
|
(61 |
) |
|
— |
|
|
124 |
|
|
— |
|
|
124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Preferred Stock |
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
Municipals, money markets and other |
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
Total trading liabilities, excluding derivative contracts |
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Other payables — interest and other |
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
Long-term borrowings |
331 |
|
|
18 |
|
|
— |
|
|
349 |
|
|
229 |
|
|
(9 |
) |
|
— |
|
|
220 |
|
|
Fair Value Inputs, Assets and Liabilities, Quantitative Information |
The following tables present information about significant unobservable inputs related to material components of Merrill Lynch's Level 3 financial assets and liabilities as of September 30, 2012.
Quantitative Information about Level 3 Fair Value Measurements
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
Inputs |
|
Financial Instrument |
Fair Value |
Valuation Techniques |
Unobservable Inputs |
Ranges of Inputs |
Loans and Securities |
|
|
|
|
Instruments backed by residential real estate assets |
$ |
1,699 |
|
Discounted Cash Flow |
Yield |
5% to 25% |
Loans, notes and mortgages |
1,015 |
|
Prepayment Speeds (CPR) |
3% to 10% |
Trading assets - Mortgages, mortgage-backed and asset-backed |
684 |
|
Default Rates (CDR) |
1% to 3% |
|
|
|
Loss Severities |
35% to 45% |
Instruments backed by commercial real estate assets |
$ |
1,723 |
|
Discounted Cash Flow |
Yield |
5% to 7% |
Loans, notes and mortgages |
214 |
|
Loss Severities |
31% to 100% |
Other assets |
1,263 |
|
|
|
Trading assets - Mortgages, mortgage-backed and asset-backed |
246 |
|
|
|
Commercial loans, debt securities and other |
$ |
6,260 |
|
Discounted Cash Flow, Market Comparables |
Yield |
0% to 20% |
Loans, notes and mortgages |
450 |
|
Enterprise Value/EBITDA multiple |
3x to 7x |
Trading assets - Mortgages, mortgage-backed and asset-backed |
3,808 |
|
Prepayment Speed |
5% to 25% |
Trading assets - Corporate debt |
2,002 |
|
Default Rates |
1% to 5% |
|
|
|
Loss Severity |
25% to 40% |
Auction Rate Securities |
|
|
Discounted Cash Flow, Market Comparables |
Projected tender price / re-financing level |
50% to 100% |
Trading assets - Municipals and money markets |
$ |
1,510 |
|
|
|
|
|
|
|
|
|
Long-term borrowings (structured notes) |
|
|
|
|
Long-term borrowings |
$ |
1,455 |
|
Industry Standard Derivative Pricing (1)
|
Equity Correlation |
30% to 97% |
|
|
|
Long- Dated Volatilities |
20% to 70% |
|
|
(1) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
Quantitative Information about Level 3 Fair Value Measurements
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Techniques |
Unobservable Inputs |
Ranges of Inputs |
Net Derivative Contracts |
|
|
|
|
Credit derivatives |
2,655 |
|
Discounted Cash Flow, Stochastic Recovery Correlation Model |
Yield |
2% to 25% |
|
|
|
Credit spreads |
71bps to 600bps |
|
|
|
Upfront points |
30 to 99 |
|
|
|
Spread to index |
-1,874bps to 2,708bps |
|
|
|
Credit correlation |
30% to 80% |
|
|
|
Prepayment speed (CPR) |
5% to 25% |
|
|
|
Default rates (CDR) |
1% to 5% |
|
|
|
Loss severity |
25% to 40% |
Equity derivatives |
(723 |
) |
Industry Standard Derivative Pricing (1)
|
Equity Correlation |
30% to 97% |
|
|
|
Long-Dated Volatilities |
20% to 70% |
Commodity derivatives |
(1 |
) |
Discounted Cash Flow |
Long-term Natural Gas Basis |
-$0.270 to $0.314 |
Interest rate derivatives |
515 |
|
Industry Standard Derivative Pricing (1)
|
Correlation (IR/IR) |
15% to 100% |
|
|
|
Correlation (FX/IR) |
-65% to 50% |
|
|
|
Long Dated Inflation Rates |
1.8% to 2.9% |
|
|
|
Long Dated Inflation Volatilities |
0.2% to 1.3% |
|
|
|
Long Dated Volatilities (FX) |
5% to 36% |
|
|
|
Long Dated Swap Rates |
3% to 10% |
Total net derivative contracts |
$ |
2,446 |
|
|
|
|
|
|
(1) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
IR = Interest Rate
FX = Foreign Exchange
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
|
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis |
The following tables show the fair value hierarchy for those assets and liabilities measured at fair value on a non-recurring basis as of September 30, 2012 and December 31, 2011, and related gains (losses) for the three and nine month periods ended September 30, 2012 and September 30, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
Non-Recurring Basis |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
as of September 30, 2012 |
|
Three Months Ended |
|
Nine Months Ended |
|
Three Months Ended |
|
Nine Months Ended |
|
|
Level 2 |
|
Level 3 |
|
Total |
|
September 30, 2012 |
|
September 30, 2012 |
|
September 30, 2011 |
|
September 30, 2011 |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment securities non-qualifying |
|
$ |
— |
|
|
$ |
4 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(5 |
) |
Loans, notes and mortgages |
|
11 |
|
|
247 |
|
|
258 |
|
|
(9 |
) |
|
(49 |
) |
|
(43 |
) |
|
1 |
|
Other assets |
|
2 |
|
|
97 |
|
|
99 |
|
|
(1 |
) |
|
(1 |
) |
|
— |
|
|
(7 |
) |
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other payables — interest and other |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Non-Recurring Basis |
|
as of December 31, 2011 |
|
|
Level 2 |
|
Level 3 |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
Investment securities non-qualifying |
|
$ |
— |
|
|
$ |
5 |
|
|
$ |
5 |
|
Loans, notes and mortgages |
|
298 |
|
|
245 |
|
|
543 |
|
Other assets |
|
— |
|
|
19 |
|
|
19 |
|
|
|
|
|
|
|
|
|
Fair Value Option |
The following tables provide information about the line items in the Condensed Consolidated Statements of (Loss) Earnings where changes in fair values of assets and liabilities, for which the fair value option election has been made, are included for the three and nine months ended September 30, 2012 and September 30, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Changes in Fair Value For the Three Months Ended September 30, 2012, for Items Measured at Fair Value Pursuant to the Fair Value Option Election |
|
|
Changes in Fair Value For the Nine Months Ended September 30, 2012, for Items Measured at Fair Value Pursuant to the Fair Value Option Election |
|
Gains (Losses) Principal Transactions |
|
Gains (Losses) Other Revenues |
|
Total Changes in Fair Value |
|
|
Gains (Losses) Principal Transactions |
|
Gains (Losses) Other Revenues |
|
Total Changes in Fair Value |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
(44 |
) |
|
$ |
— |
|
|
$ |
(44 |
) |
|
|
$ |
(73 |
) |
|
$ |
— |
|
|
$ |
(73 |
) |
Investment securities |
— |
|
|
(2 |
) |
|
(2 |
) |
|
|
— |
|
|
— |
|
|
— |
|
Loans |
27 |
|
|
74 |
|
|
101 |
|
|
|
56 |
|
|
151 |
|
|
207 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
40 |
|
|
— |
|
|
40 |
|
|
|
15 |
|
|
— |
|
|
15 |
|
Short-term borrowings |
(1 |
) |
|
— |
|
|
(1 |
) |
|
|
18 |
|
|
— |
|
|
18 |
|
Other payables — interest and other |
— |
|
|
44 |
|
|
44 |
|
|
|
— |
|
|
75 |
|
|
75 |
|
Long-term borrowings |
(1,476 |
) |
|
(6 |
) |
|
(1,482 |
) |
|
|
(3,317 |
) |
|
(27 |
) |
|
(3,344 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Changes in Fair Value For the Three Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to the Fair Value Option Election |
|
|
Changes in Fair Value For the Nine Months Ended September 30, 2011, for Items Measured at Fair Value Pursuant to the Fair Value Option Election |
|
Gains (Losses) Principal Transactions |
|
Gains (Losses) Other Revenues |
|
Total Changes in Fair Value |
|
|
Gains (Losses) Principal Transactions |
|
Gains (Losses) Other Revenues |
|
Total Changes in Fair Value |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
169 |
|
|
$ |
— |
|
|
$ |
169 |
|
|
|
$ |
197 |
|
|
$ |
— |
|
|
$ |
197 |
|
Investment securities |
— |
|
|
(26 |
) |
|
(26 |
) |
|
|
— |
|
|
4 |
|
|
4 |
|
Loans |
(23 |
) |
|
(114 |
) |
|
(137 |
) |
|
|
(23 |
) |
|
25 |
|
|
2 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
(16 |
) |
|
— |
|
|
(16 |
) |
|
|
(13 |
) |
|
— |
|
|
(13 |
) |
Short-term borrowings |
214 |
|
|
— |
|
|
214 |
|
|
|
307 |
|
|
— |
|
|
307 |
|
Other payables — interest and other |
— |
|
|
(65 |
) |
|
(65 |
) |
|
|
— |
|
|
(49 |
) |
|
(49 |
) |
Long-term borrowings |
4,568 |
|
|
134 |
|
|
4,702 |
|
|
|
4,062 |
|
|
134 |
|
|
4,196 |
|
|
Schedule Of Fair Value Option Elections |
The following tables present the difference between fair values and the aggregate contractual principal amounts of receivables under resale agreements, receivables under securities borrowed transactions, loans and long-term borrowings for which the fair value option election has been made as of September 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Fair Value at |
|
Principal Amount Due Upon Maturity |
|
|
|
September 30, 2012 |
|
|
Difference |
Assets: |
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
99,587 |
|
|
$ |
99,200 |
|
|
$ |
387 |
|
Receivables under securities borrowed transactions |
1,258 |
|
|
1,281 |
|
|
(23 |
) |
Loans (1)
|
3,193 |
|
|
3,848 |
|
|
(655 |
) |
Liabilities: |
|
|
|
|
|
Long-term borrowings (2)
|
31,499 |
|
|
33,770 |
|
|
(2,271 |
) |
|
|
(1) |
Includes trading loans with a fair value of $513 million.
|
|
|
(2) |
The difference between the fair value and principal amount due upon maturity at September 30, 2012 relates to the impact of changes in Merrill Lynch's credit spreads, as well as the fair value of the embedded derivative, where applicable. |
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Fair Value at |
|
Principal Amount Due Upon Maturity |
|
|
|
December 31, 2011 |
|
|
Difference |
Assets: |
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
85,652 |
|
|
$ |
85,197 |
|
|
$ |
455 |
|
Receivables under securities borrowed transactions |
259 |
|
|
287 |
|
|
(28 |
) |
Loans (1)
|
2,742 |
|
|
4,023 |
|
|
(1,281 |
) |
Liabilities: |
|
|
|
|
|
Long-term borrowings(2)
|
30,325 |
|
|
36,537 |
|
|
(6,212 |
) |
|
|
(1) |
Includes loans held for sale with a fair value of $420 million, accounted for under the fair value option, which were reclassified to trading assets because they are risk managed on that basis.
|
|
|
(2) |
The difference between the fair value and principal amount due upon maturity at December 31, 2011 relates to the impact of changes in Merrill Lynch's credit spreads, as well as the fair value of the embedded derivative, where applicable.
|
|