| Schedule of Loans Outstanding |
The table below presents information on Merrill Lynch’s loans outstanding at June 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Age Analysis of Outstanding Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
June 30, 2012 |
|
30-59 Days |
|
60-89 Days |
|
90 Days or more |
|
Total Past |
|
Total Current or Less Than |
|
Nonperforming |
|
Loans Measured at |
|
Total |
|
Past Due |
|
Past Due |
|
Past Due |
|
Due |
|
30 Days Past Due |
|
Loans (1)
|
|
Fair Value |
|
Outstanding |
Consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
9 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
13 |
|
|
$ |
421 |
|
|
$ |
27 |
|
|
$ |
— |
|
|
$ |
461 |
|
Home equity |
1 |
|
|
— |
|
|
— |
|
|
1 |
|
|
104 |
|
|
3 |
|
|
— |
|
|
108 |
|
Total consumer |
10 |
|
|
4 |
|
|
— |
|
|
14 |
|
|
525 |
|
|
30 |
|
|
— |
|
|
569 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,312 |
|
|
53 |
|
|
— |
|
|
3,365 |
|
Commercial real estate |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
539 |
|
|
59 |
|
|
— |
|
|
598 |
|
Non-U.S. commercial |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2,917 |
|
|
54 |
|
|
— |
|
|
2,971 |
|
Total commercial loans |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6,768 |
|
|
166 |
|
|
— |
|
|
6,934 |
|
|
Commercial loans measured at
fair value
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,375 |
|
|
1,375 |
|
Total commercial |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
6,768 |
|
|
166 |
|
|
1,375 |
|
|
8,309 |
|
Other (2)
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
9,589 |
|
|
— |
|
|
1,447 |
|
|
11,036 |
|
Total loans |
$ |
10 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
14 |
|
|
$ |
16,882 |
|
|
$ |
196 |
|
|
$ |
2,822 |
|
|
$ |
19,914 |
|
Allowance for loan losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55 |
) |
Total loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
19,859 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Age Analysis of Outstanding Loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
December 31, 2011 |
|
30-59 Days |
|
60-89 Days |
|
90 Days or more |
|
Total Past |
|
Total Current or Less Than |
|
Nonperforming |
|
Loans Measured at |
|
Total |
|
Past Due |
|
Past Due |
|
Past Due |
|
Due |
|
30 Days Past Due |
|
Loans (1)
|
|
Fair Value |
|
Outstanding |
Consumer loans |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Residential mortgage |
$ |
20 |
|
|
$ |
4 |
|
|
$ |
— |
|
|
$ |
24 |
|
|
$ |
420 |
|
|
$ |
25 |
|
|
$ |
— |
|
|
$ |
469 |
|
Home equity |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
117 |
|
|
4 |
|
|
— |
|
|
121 |
|
Total consumer |
20 |
|
|
4 |
|
|
— |
|
|
24 |
|
|
537 |
|
|
29 |
|
|
— |
|
|
590 |
|
Commercial |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. commercial |
— |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
3,753 |
|
|
85 |
|
|
— |
|
|
3,841 |
|
Commercial real estate |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
667 |
|
|
108 |
|
|
— |
|
|
775 |
|
Non-U.S. commercial |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
3,040 |
|
|
65 |
|
|
— |
|
|
3,105 |
|
Total commercial loans |
— |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
7,460 |
|
|
258 |
|
|
— |
|
|
7,721 |
|
|
Commercial loans measured at
fair value
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
909 |
|
|
909 |
|
Total commercial |
— |
|
|
1 |
|
|
2 |
|
|
3 |
|
|
7,460 |
|
|
258 |
|
|
909 |
|
|
8,630 |
|
Other (3)
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
10,013 |
|
|
— |
|
|
1,413 |
|
|
11,426 |
|
Total loans |
$ |
20 |
|
|
$ |
5 |
|
|
$ |
2 |
|
|
$ |
27 |
|
|
$ |
18,010 |
|
|
$ |
287 |
|
|
$ |
2,322 |
|
|
$ |
20,646 |
|
Allowance for loan losses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(72 |
) |
Total loans, net |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
20,574 |
|
|
|
(1) |
Excludes loans measured at fair value. |
|
|
(2) |
Includes securities-backed loans and loans held-for-sale of $9.0 billion and $2.0 billion, respectively, as of June 30, 2012.
|
|
|
(3) |
Includes securities-backed loans and loans held-for-sale of $8.9 billion and $2.5 billion, respectively, as of December 31, 2011.
|
|
| Schedule of Financing Receivable Credit Quality Indicators |
The table below presents credit quality indicators for Merrill Lynch’s commercial loan portfolio, excluding loans accounted for under the fair value option, at June 30, 2012 and December 31, 2011.
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
June 30, 2012 |
|
U.S. Commercial |
|
Commercial Real Estate |
|
Non-U.S. Commercial |
Risk Ratings |
|
|
|
|
|
Pass rated |
$ |
3,162 |
|
|
$ |
444 |
|
|
$ |
2,833 |
|
Reservable criticized |
203 |
|
|
154 |
|
|
138 |
|
Total Commercial Credit |
$ |
3,365 |
|
|
$ |
598 |
|
|
$ |
2,971 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
December 31, 2011 |
|
U.S. Commercial |
|
Commercial Real Estate |
|
Non-U.S. Commercial |
Risk Ratings |
|
|
|
|
|
Pass rated |
$ |
3,594 |
|
|
$ |
511 |
|
|
$ |
2,967 |
|
Reservable criticized |
247 |
|
|
264 |
|
|
138 |
|
Total Commercial Credit |
$ |
3,841 |
|
|
$ |
775 |
|
|
$ |
3,105 |
|
|
| Schedule of Credit Losses Related to Financing Receivables, Current and Noncurrent |
Activity in the allowance for loan losses, which is primarily associated with commercial loans, is presented below:
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
For the Six Months Ended
June 30, 2012 |
|
For the Six Months Ended
June 30, 2011 |
Allowance for loan losses, at beginning of period |
$ |
72 |
|
|
$ |
170 |
|
Provision for loan losses |
(16 |
) |
|
(28 |
) |
Charge-offs |
(9 |
) |
|
(80 |
) |
Recoveries |
8 |
|
|
1 |
|
Net charge-offs |
(1 |
) |
|
(79 |
) |
Other |
— |
|
|
1 |
|
Allowance for loan losses, at end of period |
$ |
55 |
|
|
$ |
64 |
|
|
|
|
|
|
| Schedule of Net Credit Default Protection |
The following tables provide information regarding Merrill Lynch’s net credit default protection associated with its funded and unfunded commercial loans as of June 30, 2012 and December 31, 2011:
Net Credit Default Protection by Maturity Profile
|
|
|
|
|
|
|
|
June 30,
2012 |
December 31,
2011 |
Less than or equal to one year |
16 |
% |
16 |
% |
Greater than one year and less than or equal to five years |
82 |
|
82 |
|
Greater than five years |
2 |
|
2 |
|
Total net credit default protection |
100 |
% |
100 |
% |
|
|
|
Net Credit Default Protection by Credit Exposure Debt Rating
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
June 30, 2012 |
|
December 31, 2011 |
Ratings(1)
|
Net
Notional |
|
Percent |
|
Net
Notional |
|
Percent |
AA |
$ |
(551 |
) |
|
18.9 |
% |
|
$ |
(661 |
) |
|
19.4 |
% |
A |
(1,458 |
) |
|
49.9 |
|
|
(1,542 |
) |
|
45.1 |
|
BBB |
(618 |
) |
|
21.1 |
|
|
(637 |
) |
|
18.6 |
|
BB |
(104 |
) |
|
3.6 |
|
|
(190 |
) |
|
5.6 |
|
B |
(72 |
) |
|
2.5 |
|
|
(190 |
) |
|
5.6 |
|
CCC and below |
(119 |
) |
|
4.0 |
|
|
(195 |
) |
|
5.7 |
|
Total net credit default protection |
$ |
(2,922 |
) |
|
100 |
% |
|
$ |
(3,415 |
) |
|
100.0 |
% |
(1)Merrill Lynch considers ratings of BBB- or higher to meet the definition of investment grade.
|