Quarterly report pursuant to Section 13 or 15(d)

Fair Value Disclosures (Tables)

v2.4.0.6
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.