Fair value Assets and liabilities measured on Recurring basis |
Assets and liabilities carried at fair value on a recurring basis at March 31, 2013 and December 31, 2012, including financial instruments which the Corporation accounts for under the fair value option, are summarized in the following tables.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2013 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 (1)
|
|
Level 2 (1)
|
|
Level 3 |
|
Netting
Adjustments (2)
|
|
Assets/Liabilities
at Fair Value
|
Assets |
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
94,673 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
94,673 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
47,957 |
|
|
24,921 |
|
|
— |
|
|
— |
|
|
72,878 |
|
Corporate securities, trading loans and other |
1,702 |
|
|
33,874 |
|
|
3,607 |
|
|
— |
|
|
39,183 |
|
Equity securities |
31,398 |
|
|
13,968 |
|
|
497 |
|
|
— |
|
|
45,863 |
|
Non-U.S. sovereign debt |
33,681 |
|
|
14,536 |
|
|
417 |
|
|
— |
|
|
48,634 |
|
Mortgage trading loans and ABS |
— |
|
|
11,990 |
|
|
4,480 |
|
|
— |
|
|
16,470 |
|
Total trading account assets |
114,738 |
|
|
99,289 |
|
|
9,001 |
|
|
— |
|
|
223,028 |
|
Derivative assets (3)
|
5,078 |
|
|
1,201,709 |
|
|
8,011 |
|
|
(1,162,551 |
) |
|
52,247 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
14,639 |
|
|
2,800 |
|
|
— |
|
|
— |
|
|
17,439 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
174,268 |
|
|
— |
|
|
— |
|
|
174,268 |
|
Agency-collateralized mortgage obligations |
— |
|
|
34,761 |
|
|
— |
|
|
— |
|
|
34,761 |
|
Non-agency residential |
— |
|
|
8,877 |
|
|
— |
|
|
— |
|
|
8,877 |
|
Non-agency commercial |
— |
|
|
3,824 |
|
|
10 |
|
|
— |
|
|
3,834 |
|
Non-U.S. securities |
2,699 |
|
|
2,950 |
|
|
1 |
|
|
— |
|
|
5,650 |
|
Corporate/Agency bonds |
— |
|
|
1,289 |
|
|
96 |
|
|
— |
|
|
1,385 |
|
Other taxable securities |
20 |
|
|
6,989 |
|
|
4,045 |
|
|
— |
|
|
11,054 |
|
Tax-exempt securities |
— |
|
|
3,541 |
|
|
1,041 |
|
|
— |
|
|
4,582 |
|
Total AFS debt securities |
17,358 |
|
|
239,299 |
|
|
5,193 |
|
|
— |
|
|
261,850 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
3,861 |
|
|
— |
|
|
— |
|
|
— |
|
|
3,861 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
29,178 |
|
|
— |
|
|
— |
|
|
29,178 |
|
Agency-collateralized mortgage obligations |
— |
|
|
958 |
|
|
— |
|
|
— |
|
|
958 |
|
Non-agency commercial |
— |
|
|
103 |
|
|
— |
|
|
— |
|
|
103 |
|
Non-U.S. securities |
8,872 |
|
|
310 |
|
|
— |
|
|
— |
|
|
9,182 |
|
Total other debt securities carried at fair value |
12,733 |
|
|
30,549 |
|
|
— |
|
|
— |
|
|
43,282 |
|
Loans and leases |
— |
|
|
6,457 |
|
|
2,363 |
|
|
— |
|
|
8,820 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,776 |
|
|
— |
|
|
5,776 |
|
Loans held-for-sale |
— |
|
|
11,482 |
|
|
2,405 |
|
|
— |
|
|
13,887 |
|
Other assets |
15,578 |
|
|
5,036 |
|
|
2,629 |
|
|
— |
|
|
23,243 |
|
Total assets |
$ |
165,485 |
|
|
$ |
1,688,494 |
|
|
$ |
35,378 |
|
|
$ |
(1,162,551 |
) |
|
$ |
726,806 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
2,130 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,130 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
47,842 |
|
|
— |
|
|
— |
|
|
47,842 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
25,292 |
|
|
472 |
|
|
— |
|
|
— |
|
|
25,764 |
|
Equity securities |
21,786 |
|
|
2,963 |
|
|
— |
|
|
— |
|
|
24,749 |
|
Non-U.S. sovereign debt |
27,945 |
|
|
1,432 |
|
|
— |
|
|
— |
|
|
29,377 |
|
Corporate securities and other |
574 |
|
|
10,025 |
|
|
58 |
|
|
— |
|
|
10,657 |
|
Total trading account liabilities |
75,597 |
|
|
14,892 |
|
|
58 |
|
|
— |
|
|
90,547 |
|
Derivative liabilities (3)
|
3,888 |
|
|
1,184,636 |
|
|
6,948 |
|
|
(1,147,647 |
) |
|
47,825 |
|
Short-term borrowings |
— |
|
|
3,168 |
|
|
— |
|
|
— |
|
|
3,168 |
|
Accrued expenses and other liabilities |
12,016 |
|
|
1,814 |
|
|
455 |
|
|
— |
|
|
14,285 |
|
Long-term debt |
— |
|
|
50,006 |
|
|
2,355 |
|
|
— |
|
|
52,361 |
|
Total liabilities |
$ |
91,501 |
|
|
$ |
1,304,488 |
|
|
$ |
9,816 |
|
|
$ |
(1,147,647 |
) |
|
$ |
258,158 |
|
|
|
(1) |
During the three months ended March 31, 2013, $500 million of assets were transferred from Level 1 to Level 2 primarily due to a restriction that became effective for a private equity investment.
|
|
|
(2) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 3 – Derivatives.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012 |
|
Fair Value Measurements |
|
|
|
|
(Dollars in millions) |
Level 1 (1)
|
|
Level 2 (1)
|
|
Level 3 |
|
Netting
Adjustments (2)
|
|
Assets/Liabilities
at Fair Value
|
Assets |
|
|
|
|
|
|
|
|
|
Federal funds sold and securities borrowed or purchased under agreements to resell |
$ |
— |
|
|
$ |
98,670 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
98,670 |
|
Trading account assets: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
57,655 |
|
|
29,319 |
|
|
— |
|
|
— |
|
|
86,974 |
|
Corporate securities, trading loans and other |
1,292 |
|
|
32,882 |
|
|
3,726 |
|
|
— |
|
|
37,900 |
|
Equity securities |
28,144 |
|
|
14,626 |
|
|
545 |
|
|
— |
|
|
43,315 |
|
Non-U.S. sovereign debt |
29,254 |
|
|
13,139 |
|
|
353 |
|
|
— |
|
|
42,746 |
|
Mortgage trading loans and ABS |
— |
|
|
11,905 |
|
|
4,935 |
|
|
— |
|
|
16,840 |
|
Total trading account assets |
116,345 |
|
|
101,871 |
|
|
9,559 |
|
|
— |
|
|
227,775 |
|
Derivative assets (3)
|
2,997 |
|
|
1,372,398 |
|
|
8,073 |
|
|
(1,329,971 |
) |
|
53,497 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
21,514 |
|
|
2,958 |
|
|
— |
|
|
— |
|
|
24,472 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
188,149 |
|
|
— |
|
|
— |
|
|
188,149 |
|
Agency-collateralized mortgage obligations |
— |
|
|
37,538 |
|
|
— |
|
|
— |
|
|
37,538 |
|
Non-agency residential |
— |
|
|
9,494 |
|
|
— |
|
|
— |
|
|
9,494 |
|
Non-agency commercial |
— |
|
|
3,914 |
|
|
10 |
|
|
— |
|
|
3,924 |
|
Non-U.S. securities |
2,637 |
|
|
2,981 |
|
|
— |
|
|
— |
|
|
5,618 |
|
Corporate/Agency bonds |
— |
|
|
1,358 |
|
|
92 |
|
|
— |
|
|
1,450 |
|
Other taxable securities |
20 |
|
|
8,180 |
|
|
3,928 |
|
|
— |
|
|
12,128 |
|
Tax-exempt securities |
— |
|
|
3,072 |
|
|
1,061 |
|
|
— |
|
|
4,133 |
|
Total AFS debt securities |
24,171 |
|
|
257,644 |
|
|
5,091 |
|
|
— |
|
|
286,906 |
|
Other debt securities carried at fair value: |
|
|
|
|
|
|
|
|
|
U.S. Treasury securities and agency securities |
491 |
|
|
— |
|
|
— |
|
|
— |
|
|
491 |
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
Agency |
— |
|
|
13,073 |
|
|
— |
|
|
— |
|
|
13,073 |
|
Agency-collateralized mortgage obligations |
— |
|
|
929 |
|
|
— |
|
|
— |
|
|
929 |
|
Non-U.S. securities |
9,151 |
|
|
300 |
|
|
— |
|
|
— |
|
|
9,451 |
|
Total other debt securities carried at fair value |
9,642 |
|
|
14,302 |
|
|
— |
|
|
— |
|
|
23,944 |
|
Loans and leases |
— |
|
|
6,715 |
|
|
2,287 |
|
|
— |
|
|
9,002 |
|
Mortgage servicing rights |
— |
|
|
— |
|
|
5,716 |
|
|
— |
|
|
5,716 |
|
Loans held-for-sale |
— |
|
|
8,926 |
|
|
2,733 |
|
|
— |
|
|
11,659 |
|
Other assets |
18,535 |
|
|
4,826 |
|
|
3,129 |
|
|
— |
|
|
26,490 |
|
Total assets |
$ |
171,690 |
|
|
$ |
1,865,352 |
|
|
$ |
36,588 |
|
|
$ |
(1,329,971 |
) |
|
$ |
743,659 |
|
Liabilities |
|
|
|
|
|
|
|
|
|
Interest-bearing deposits in U.S. offices |
$ |
— |
|
|
$ |
2,262 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,262 |
|
Federal funds purchased and securities loaned or sold under agreements to repurchase |
— |
|
|
42,639 |
|
|
— |
|
|
— |
|
|
42,639 |
|
Trading account liabilities: |
|
|
|
|
|
|
|
|
|
U.S. government and agency securities |
22,351 |
|
|
1,079 |
|
|
— |
|
|
— |
|
|
23,430 |
|
Equity securities |
19,852 |
|
|
2,640 |
|
|
— |
|
|
— |
|
|
22,492 |
|
Non-U.S. sovereign debt |
18,875 |
|
|
1,369 |
|
|
— |
|
|
— |
|
|
20,244 |
|
Corporate securities and other |
487 |
|
|
6,870 |
|
|
64 |
|
|
— |
|
|
7,421 |
|
Total trading account liabilities |
61,565 |
|
|
11,958 |
|
|
64 |
|
|
— |
|
|
73,587 |
|
Derivative liabilities (3)
|
2,859 |
|
|
1,355,309 |
|
|
6,605 |
|
|
(1,318,757 |
) |
|
46,016 |
|
Short-term borrowings |
— |
|
|
4,074 |
|
|
— |
|
|
— |
|
|
4,074 |
|
Accrued expenses and other liabilities |
15,457 |
|
|
1,122 |
|
|
15 |
|
|
— |
|
|
16,594 |
|
Long-term debt |
— |
|
|
46,860 |
|
|
2,301 |
|
|
— |
|
|
49,161 |
|
Total liabilities |
$ |
79,881 |
|
|
$ |
1,464,224 |
|
|
$ |
8,985 |
|
|
$ |
(1,318,757 |
) |
|
$ |
234,333 |
|
|
|
(1) |
During 2012, $2.0 billion and $350 million of assets and liabilities were transferred from Level 1 to Level 2, and $785 million and $40 million of assets and liabilities were transferred from Level 2 to Level 1. Of the asset transfers from Level 1 to Level 2, $940 million was due to a restriction that became effective for a private equity investment during 2012, while $535 million of the transfers from Level 2 to Level 1 was due to the lapse of this restriction during 2012. The remaining transfers were the result of additional information associated with certain equities, derivative contracts and private equity investments.
|
|
|
(2) |
Amounts represent the impact of legally enforceable master netting agreements and also cash collateral held or placed with the same counterparties. |
|
|
(3) |
For further disaggregation of derivative assets and liabilities, see Note 3 – Derivatives.
|
|
Level 3 Total Realized and Unrealized Gains (Losses) Included in Earnings |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended March 31, 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 March 31 2012 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
6,880 |
|
$ |
93 |
|
$ |
— |
|
$ |
675 |
|
$ |
(1,065 |
) |
$ |
— |
|
$ |
(189 |
) |
$ |
59 |
|
$ |
(452 |
) |
$ |
6,001 |
|
Equity securities |
544 |
|
15 |
|
— |
|
79 |
|
(109 |
) |
— |
|
(10 |
) |
8 |
|
(2 |
) |
525 |
|
Non-U.S. sovereign debt |
342 |
|
24 |
|
— |
|
273 |
|
(81 |
) |
— |
|
— |
|
— |
|
(12 |
) |
546 |
|
Mortgage trading loans and ABS |
3,689 |
|
99 |
|
— |
|
184 |
|
(455 |
) |
— |
|
(89 |
) |
742 |
|
(158 |
) |
4,012 |
|
Total trading account assets |
11,455 |
|
231 |
|
— |
|
1,211 |
|
(1,710 |
) |
— |
|
(288 |
) |
809 |
|
(624 |
) |
11,084 |
|
Net derivative assets (2)
|
5,866 |
|
(837 |
) |
— |
|
359 |
|
(321 |
) |
— |
|
(634 |
) |
106 |
|
(352 |
) |
4,187 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Mortgage-backed securities: |
|
|
|
|
|
|
|
|
|
|
Agency |
37 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(4 |
) |
— |
|
— |
|
33 |
|
Non-agency residential |
860 |
|
(69 |
) |
19 |
|
— |
|
(293 |
) |
— |
|
— |
|
— |
|
(488 |
) |
29 |
|
Non-agency commercial |
40 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
(2 |
) |
— |
|
— |
|
38 |
|
Corporate/Agency bonds |
162 |
|
(2 |
) |
— |
|
(2 |
) |
— |
|
— |
|
— |
|
— |
|
(27 |
) |
131 |
|
Other taxable securities |
4,265 |
|
7 |
|
17 |
|
362 |
|
— |
|
— |
|
(418 |
) |
— |
|
(58 |
) |
4,175 |
|
Tax-exempt securities |
2,648 |
|
26 |
|
18 |
|
— |
|
(35 |
) |
— |
|
(762 |
) |
— |
|
— |
|
1,895 |
|
Total AFS debt securities |
8,012 |
|
(38 |
) |
54 |
|
360 |
|
(328 |
) |
— |
|
(1,186 |
) |
— |
|
(573 |
) |
6,301 |
|
Loans and leases (3, 4)
|
2,744 |
|
164 |
|
— |
|
— |
|
— |
|
— |
|
(117 |
) |
— |
|
(9 |
) |
2,782 |
|
Mortgage servicing rights (4)
|
7,378 |
|
655 |
|
— |
|
— |
|
— |
|
77 |
|
(521 |
) |
— |
|
— |
|
7,589 |
|
Loans held-for-sale (3)
|
3,387 |
|
169 |
|
— |
|
4 |
|
— |
|
— |
|
(97 |
) |
31 |
|
(632 |
) |
2,862 |
|
Other assets (5)
|
4,235 |
|
(32 |
) |
— |
|
43 |
|
(581 |
) |
— |
|
(167 |
) |
— |
|
(11 |
) |
3,487 |
|
Trading account liabilities – Corporate securities and other |
(114 |
) |
— |
|
— |
|
48 |
|
(27 |
) |
— |
|
— |
|
(65 |
) |
34 |
|
(124 |
) |
Accrued expenses and other liabilities (3)
|
(14 |
) |
3 |
|
— |
|
5 |
|
— |
|
— |
|
— |
|
— |
|
3 |
|
(3 |
) |
Long-term debt (3)
|
(2,943 |
) |
(241 |
) |
— |
|
76 |
|
(33 |
) |
(65 |
) |
433 |
|
(532 |
) |
805 |
|
(2,500 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $11.3 billion and derivative liabilities of $7.1 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(5) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
The following tables present a reconciliation of all assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) during the three months ended March 31, 2013 and 2012, including net realized and unrealized gains (losses) included in earnings and accumulated OCI.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 – Fair Value Measurements (1)
|
|
Three Months Ended March 31, 2013 |
|
|
|
|
Gross |
|
|
|
(Dollars in millions) |
Balance
January 1
2013
|
Gains
(Losses) in
Earnings
|
Gains
(Losses) in
OCI
|
Purchases |
Sales |
Issuances |
Settlements |
Gross
Transfers
into
Level 3
|
Gross
Transfers
out of
Level 3
|
Balance March 31 2013 |
Trading account assets: |
|
|
|
|
|
|
|
|
|
|
Corporate securities, trading loans and other |
$ |
3,726 |
|
$ |
88 |
|
$ |
— |
|
$ |
805 |
|
$ |
(966 |
) |
$ |
— |
|
$ |
(140 |
) |
$ |
218 |
|
$ |
(124 |
) |
$ |
3,607 |
|
Equity securities |
545 |
|
42 |
|
— |
|
29 |
|
(109 |
) |
— |
|
— |
|
8 |
|
(18 |
) |
497 |
|
Non-U.S. sovereign debt |
353 |
|
51 |
|
— |
|
15 |
|
(1 |
) |
— |
|
— |
|
— |
|
(1 |
) |
417 |
|
Mortgage trading loans and ABS |
4,935 |
|
162 |
|
— |
|
653 |
|
(643 |
) |
— |
|
(631 |
) |
5 |
|
(1 |
) |
4,480 |
|
Total trading account assets |
9,559 |
|
343 |
|
— |
|
1,502 |
|
(1,719 |
) |
— |
|
(771 |
) |
231 |
|
(144 |
) |
9,001 |
|
Net derivative assets (2)
|
1,468 |
|
293 |
|
— |
|
179 |
|
(466 |
) |
— |
|
(660 |
) |
52 |
|
197 |
|
1,063 |
|
AFS debt securities: |
|
|
|
|
|
|
|
|
|
|
Non-agency commercial MBS |
10 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
10 |
|
Non-U.S. securities |
— |
|
— |
|
— |
|
1 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
1 |
|
Corporate/Agency bonds |
92 |
|
— |
|
4 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
96 |
|
Other taxable securities |
3,928 |
|
— |
|
2 |
|
243 |
|
— |
|
— |
|
(128 |
) |
— |
|
— |
|
4,045 |
|
Tax-exempt securities |
1,061 |
|
1 |
|
3 |
|
— |
|
— |
|
— |
|
(24 |
) |
— |
|
— |
|
1,041 |
|
Total AFS debt securities |
5,091 |
|
1 |
|
9 |
|
244 |
|
— |
|
— |
|
(152 |
) |
— |
|
— |
|
5,193 |
|
Loans and leases (3, 4)
|
2,287 |
|
51 |
|
— |
|
71 |
|
— |
|
5 |
|
(41 |
) |
— |
|
(10 |
) |
2,363 |
|
Mortgage servicing rights (4)
|
5,716 |
|
434 |
|
— |
|
— |
|
(183 |
) |
123 |
|
(314 |
) |
— |
|
— |
|
5,776 |
|
Loans held-for-sale (3)
|
2,733 |
|
(39 |
) |
— |
|
— |
|
(210 |
) |
— |
|
(101 |
) |
22 |
|
— |
|
2,405 |
|
Other assets (5)
|
3,129 |
|
(448 |
) |
— |
|
17 |
|
(27 |
) |
— |
|
(42 |
) |
— |
|
— |
|
2,629 |
|
Trading account liabilities – Corporate securities and other |
(64 |
) |
— |
|
— |
|
7 |
|
(14 |
) |
— |
|
— |
|
(8 |
) |
21 |
|
(58 |
) |
Accrued expenses and other liabilities (3)
|
(15 |
) |
29 |
|
— |
|
— |
|
— |
|
(586 |
) |
116 |
|
— |
|
1 |
|
(455 |
) |
Long-term debt (3)
|
(2,301 |
) |
11 |
|
— |
|
89 |
|
(4 |
) |
(36 |
) |
60 |
|
(381 |
) |
207 |
|
(2,355 |
) |
|
|
(1) |
Assets (liabilities). For assets, increase / (decrease) to Level 3 and for liabilities, (increase) / decrease to Level 3. |
|
|
(2) |
Net derivatives include derivative assets of $8.0 billion and derivative liabilities of $6.9 billion.
|
|
|
(3) |
Amounts represent instruments that are accounted for under the fair value option. |
|
|
(4) |
Issuances represent loan originations and mortgage servicing rights retained following securitizations or whole loan sales. |
|
|
(5) |
Other assets is primarily comprised of net monoline exposure to a single counterparty and private equity investments. |
|
Fair Value Inputs, Assets and Liabilities, Quantitative Information |
The following tables present information about significant unobservable inputs related to the Corporation's material categories of Level 3 financial assets and liabilities at March 31, 2013 and December 31, 2012.
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements at March 31, 2013 |
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable
Inputs
|
Ranges of Inputs |
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
3,676 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
365 |
|
Prepayment speed |
1% to 35% CPR |
10 |
% |
Loans and leases |
906 |
|
Default rate |
0% to 35% CDR |
5 |
% |
Loans held-for-sale |
2,405 |
|
Loss severity |
4% to 85% |
41 |
% |
Instruments backed by commercial real estate assets |
$ |
1,454 |
|
Discounted cash flow |
Yield |
5% |
n/a |
|
Other assets |
1,454 |
|
Loss severity |
51% to 100% |
80 |
% |
Commercial loans, debt securities and other |
$ |
11,257 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 33% |
4 |
% |
Trading account assets – Corporate securities, trading loans and other |
2,471 |
|
Enterprise value/EBITDA multiple |
1x to 17x |
6 |
x |
Trading account assets – Mortgage trading loans and ABS |
4,115 |
|
Prepayment speed |
5% to 40% |
19 |
% |
AFS debt securities – Other taxable securities |
3,214 |
|
Default rate |
1% to 5% |
4 |
% |
Loans and leases |
1,457 |
|
Loss severity |
25% to 40% |
36 |
% |
Auction rate securities |
$ |
3,008 |
|
Discounted cash flow, Market comparables |
Discount rate |
4% to 5% |
5 |
% |
Trading account assets – Corporate securities, trading loans and other |
1,136 |
|
Projected tender price/Re-financing level |
50% to 100% |
93 |
% |
AFS debt securities – Other taxable securities |
831 |
|
|
|
AFS debt securities – Tax-exempt securities |
1,041 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt |
$ |
(2,355 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
30% to 97% |
73 |
% |
|
|
Long-dated volatilities |
15% to 115% |
26 |
% |
|
|
|
|
|
Net derivatives assets |
|
|
|
|
|
Credit derivatives |
$ |
1,839 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
3% to 30% |
16 |
% |
|
|
Credit spreads |
37 bps to 346 bps |
200 bps |
|
|
|
Upfront points |
12 points to 100 points |
71 points |
|
|
|
Spread to index |
-1,657 bps to 1,988 bps |
400 bps |
|
|
|
Credit correlation |
21% to 75% |
39 |
% |
|
|
Prepayment speed |
4% to 30% CPR |
9 |
% |
|
|
Default rate |
1% to 5% CDR |
3 |
% |
|
|
Loss severity |
27% to 50% |
37 |
% |
Equity derivatives |
$ |
(1,215 |
) |
Industry standard derivative pricing (2)
|
Equity correlation |
30% to 97% |
73 |
% |
|
|
Long-dated volatilities |
15% to 115% |
26 |
% |
|
|
|
|
|
Commodity derivatives |
$ |
(4 |
) |
Discounted cash flow |
Natural gas forward price |
$3/MMBtu to $12/MMBtu |
$7/MMBtu |
|
Interest rate derivatives |
$ |
443 |
|
Industry standard derivative pricing (3)
|
Correlation (IR/IR) |
19% to 99% |
69 |
% |
|
|
Correlation (FX/IR) |
-65% to 50% |
7 |
% |
|
|
Long-dated inflation rates |
2% to 3% |
2 |
% |
|
|
Long-dated inflation volatilities |
0% to 2% |
1 |
% |
Total net derivative assets |
$ |
1,063 |
|
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 214: Trading account assets – Corporate securities, trading loans and other of $3.6 billion, Trading account assets – Mortgage trading loans and ABS of $4.5 billion, AFS debt securities – Other taxable securities of $4.0 billion, AFS debt securities – Tax-exempt securities of $1.0 billion, Loans and leases of $2.4 billion, LHFS of $2.4 billion and Other assets of $1.5 billion.
|
|
|
(2) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(3) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
n/a = not applicable
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements for Loans, Securities and Structured Liabilities at December 31, 2012 |
|
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable
Inputs
|
Ranges of Inputs |
Weighted Average |
Loans and Securities (1)
|
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
4,478 |
|
Discounted cash flow, Market comparables |
Yield |
2% to 25% |
6 |
% |
Trading account assets – Mortgage trading loans and ABS |
459 |
|
Prepayment speed |
1% to 30% CPR |
10 |
% |
Loans and leases |
1,286 |
|
Default rate |
0% to 44% CDR |
6 |
% |
Loans held-for-sale |
2,733 |
|
Loss severity |
6% to 85% |
43 |
% |
Instruments backed by commercial real estate assets |
$ |
1,910 |
|
Discounted cash flow |
Yield |
5% |
n/a |
|
Other assets |
1,910 |
|
Loss severity |
51% to 100% |
88 |
% |
Commercial loans, debt securities and other |
$ |
10,778 |
|
Discounted cash flow, Market comparables |
Yield |
0% to 25% |
4 |
% |
Trading account assets – Corporate securities, trading loans and other |
2,289 |
|
Enterprise value/EBITDA multiple |
2x to 11x |
5x |
|
Trading account assets – Mortgage trading loans and ABS |
4,476 |
|
Prepayment speed |
5% to 30% |
20 |
% |
AFS debt securities – Other taxable securities |
3,012 |
|
Default rate |
1% to 5% |
4 |
% |
Loans and leases |
1,001 |
|
Loss severity |
25% to 40% |
35 |
% |
Auction rate securities |
$ |
3,414 |
|
Discounted cash flow, Market comparables |
Discount rate |
4% to 5% |
4 |
% |
Trading account assets – Corporate securities, trading loans and other |
1,437 |
|
Projected tender price/Re-financing level |
50% to 100% |
92 |
% |
AFS debt securities – Other taxable securities |
916 |
|
|
|
AFS debt securities – Tax-exempt securities |
1,061 |
|
|
|
|
Structured liabilities |
|
|
|
|
|
Long-term debt (2)
|
$ |
(2,301 |
) |
Industry standard derivative pricing (3)
|
Equity correlation |
30% to 97% |
n/m |
|
|
|
Long-dated volatilities |
20% to 70% |
n/m |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quantitative Information about Level 3 Fair Value Measurements for Net Derivative Assets at December 31, 2012 |
(Dollars in millions) |
|
|
Inputs |
Financial Instrument |
Fair Value |
Valuation Technique |
Significant Unobservable
Inputs
|
Ranges of Inputs |
Net derivatives assets |
|
|
|
|
Credit derivatives |
$ |
2,327 |
|
Discounted cash flow, Stochastic recovery correlation model |
Yield |
2% to 25% |
|
|
Credit spreads |
58 bps to 615 bps |
|
|
Upfront points |
25 points to 99 points |
|
|
Spread to index |
-2,080 bps to 1,972 bps |
|
|
Credit correlation |
19% to 75% |
|
|
Prepayment speed |
3% to 30% CPR |
|
|
Default rate |
0% to 8% CDR |
|
|
Loss severity |
25% to 42% |
Equity derivatives |
$ |
(1,295 |
) |
Industry standard derivative pricing (3)
|
Equity correlation |
30% to 97% |
|
|
Long-dated volatilities |
20% to 70% |
|
|
|
|
Commodity derivatives |
$ |
(5 |
) |
Discounted cash flow |
Natural gas forward price |
$3/MMBtu to $12/MMBtu |
Interest rate derivatives |
$ |
441 |
|
Industry standard derivative pricing (4)
|
Correlation (IR/IR) |
15% to 99% |
|
|
Correlation (FX/IR) |
-65% to 50% |
|
|
Long-dated inflation rates |
2% to 3% |
|
|
Long-dated inflation volatilities |
0% to 1% |
|
|
Long-dated volatilities (FX) |
5% to 36% |
|
|
Long-dated swap rates |
8% to 10% |
Total net derivative assets |
$ |
1,468 |
|
|
|
|
|
|
(1) |
The categories are aggregated based upon product type which differs from financial statement classification. The following is a reconciliation to the line items in the table on page 215: Trading account assets – Corporate securities, trading loans and other of $3.7 billion, Trading account assets – Mortgage trading loans and ABS of $4.9 billion, AFS debt securities – Other taxable securities of $3.9 billion, AFS debt securities – Tax-exempt securities of $1.1 billion, Loans and leases of $2.3 billion, LHFS of $2.7 billion and Other assets of $1.9 billion.
|
|
|
(2) |
For additional information on the ranges of inputs for equity correlation and long-dated volatilities, see the qualitative equity derivatives discussion on page 220.
|
|
|
(3) |
Includes models such as Monte Carlo simulation and Black-Scholes. |
|
|
(4) |
Includes models such as Monte Carlo simulation, Black-Scholes and other methods that model the joint dynamics of interest, inflation and foreign exchange rates. |
n/a = not applicable
n/m = not meaningful
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
EBITDA = Earnings before interest, taxes, depreciation and amortization
MMBtu = Million British thermal units
IR = Interest Rate
FX = Foreign Exchange
|