Fair Value Disclosures (Tables)
|
6 Months Ended |
Jun. 30, 2013
|
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, 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 |
$ |
— |
|
|
$ |
1,833 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
1,833 |
|
U.S. Government and agencies |
3,558 |
|
|
250 |
|
|
— |
|
|
— |
|
|
3,808 |
|
Total securities segregated for regulatory purposes or deposited with clearing organizations |
3,558 |
|
|
2,083 |
|
|
— |
|
|
— |
|
|
5,641 |
|
Receivables under resale agreements |
— |
|
|
93,715 |
|
|
— |
|
|
— |
|
|
93,715 |
|
Receivables under securities borrowed transactions |
— |
|
|
961 |
|
|
— |
|
|
— |
|
|
961 |
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
23,813 |
|
|
12,340 |
|
|
178 |
|
|
— |
|
|
36,331 |
|
Convertible debentures |
— |
|
|
4,272 |
|
|
15 |
|
|
— |
|
|
4,287 |
|
Non-U.S. governments and agencies |
26,834 |
|
|
2,936 |
|
|
353 |
|
|
— |
|
|
30,123 |
|
Corporate debt |
— |
|
|
16,068 |
|
|
1,900 |
|
|
— |
|
|
17,968 |
|
Preferred stock |
— |
|
|
116 |
|
|
253 |
|
|
— |
|
|
369 |
|
Mortgages, mortgage-backed and asset-backed |
— |
|
|
5,799 |
|
|
4,814 |
|
|
— |
|
|
10,613 |
|
U.S. Government and agencies |
26,201 |
|
|
28,363 |
|
|
— |
|
|
— |
|
|
54,564 |
|
Municipals and money markets |
1,292 |
|
|
9,201 |
|
|
1,295 |
|
|
— |
|
|
11,788 |
|
Physical commodities and other |
— |
|
|
692 |
|
|
— |
|
|
— |
|
|
692 |
|
Total trading assets, excluding derivative contracts |
78,140 |
|
|
79,787 |
|
|
8,808 |
|
|
— |
|
|
166,735 |
|
Derivative contracts(2)
|
2,691 |
|
|
657,621 |
|
|
5,677 |
|
|
(641,138 |
) |
|
24,851 |
|
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
U.S. Government and agencies |
390 |
|
|
— |
|
|
— |
|
|
— |
|
|
390 |
|
Securities, mortgage-backed and asset backed |
|
|
|
|
|
|
|
|
|
Non-agency MBS |
— |
|
|
40 |
|
|
— |
|
|
— |
|
|
40 |
|
Corporate ABS |
— |
|
|
218 |
|
|
8 |
|
|
— |
|
|
226 |
|
Total investment securities available-for-sale |
390 |
|
|
258 |
|
|
8 |
|
|
— |
|
|
656 |
|
Other debt securities carried at fair value (3)
|
|
|
|
|
|
|
|
|
|
Non-U.S. governments and agencies |
7,422 |
|
|
300 |
|
|
— |
|
|
— |
|
|
7,722 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total other debt securities carried at fair value |
7,422 |
|
|
300 |
|
|
— |
|
|
— |
|
|
7,722 |
|
Investment securities non-qualifying |
2,254 |
|
|
1,056 |
|
|
287 |
|
|
— |
|
|
3,597 |
|
Total investment securities |
10,066 |
|
|
1,614 |
|
|
295 |
|
|
— |
|
|
11,975 |
|
Securities received as collateral |
15,426 |
|
|
587 |
|
|
— |
|
|
— |
|
|
16,013 |
|
Loans, notes and mortgages |
— |
|
|
1,396 |
|
|
1,681 |
|
|
— |
|
|
3,077 |
|
Other |
— |
|
|
12 |
|
|
1,534 |
|
|
— |
|
|
1,546 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
— |
|
|
42,639 |
|
|
— |
|
|
— |
|
|
42,639 |
|
Short-term borrowings |
— |
|
|
3,283 |
|
|
— |
|
|
— |
|
|
3,283 |
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
16,225 |
|
|
2,557 |
|
|
— |
|
|
— |
|
|
18,782 |
|
Convertible debentures |
— |
|
|
175 |
|
|
— |
|
|
— |
|
|
175 |
|
Non-U.S. governments and agencies |
18,382 |
|
|
1,325 |
|
|
— |
|
|
— |
|
|
19,707 |
|
Corporate debt |
— |
|
|
7,912 |
|
|
31 |
|
|
— |
|
|
7,943 |
|
Preferred stock |
— |
|
|
83 |
|
|
— |
|
|
— |
|
|
83 |
|
U.S. Government and agencies |
19,276 |
|
|
910 |
|
|
— |
|
|
— |
|
|
20,186 |
|
Municipals, money markets and other |
487 |
|
|
43 |
|
|
32 |
|
|
— |
|
|
562 |
|
Total trading liabilities, excluding derivative contracts |
54,370 |
|
|
13,005 |
|
|
63 |
|
|
— |
|
|
67,438 |
|
Derivative contracts(2)
|
2,449 |
|
|
659,271 |
|
|
4,133 |
|
|
(645,285 |
) |
|
20,568 |
|
Obligation to return securities received as collateral |
15,426 |
|
|
587 |
|
|
— |
|
|
— |
|
|
16,013 |
|
Other payables — interest and other |
— |
|
|
50 |
|
|
7 |
|
|
— |
|
|
57 |
|
Long-term borrowings |
— |
|
|
29,559 |
|
|
1,316 |
|
|
— |
|
|
30,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents counterparty and cash collateral netting. |
|
|
(2) |
See Note 6 for product level detail. |
|
|
(3) |
Certain assets that are used for liquidity management purposes were reclassified from Trading assets to Other debt securities carried at fair value during the six months ended June 30, 2013. Prior period amounts have been reclassified to conform with the current period presentation. |
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 June 30, 2013 and December 31, 2012, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Fair Value Measurements on a Recurring Basis |
|
as of June 30, 2013 |
|
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 |
$ |
24 |
|
|
$ |
2,492 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
2,516 |
|
U.S. Government and agencies |
4,976 |
|
|
573 |
|
|
— |
|
|
— |
|
|
5,549 |
|
Total securities segregated for regulatory purposes or deposited with clearing organizations |
5,000 |
|
|
3,065 |
|
|
— |
|
|
— |
|
|
8,065 |
|
Receivables under resale agreements |
— |
|
|
99,001 |
|
|
— |
|
|
— |
|
|
99,001 |
|
Receivables under securities borrowed transactions |
— |
|
|
1,954 |
|
|
— |
|
|
— |
|
|
1,954 |
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
22,323 |
|
|
11,081 |
|
|
216 |
|
|
— |
|
|
33,620 |
|
Convertible debentures |
— |
|
|
3,569 |
|
|
17 |
|
|
— |
|
|
3,586 |
|
Non-U.S. governments and agencies |
28,574 |
|
|
2,805 |
|
|
401 |
|
|
— |
|
|
31,780 |
|
Corporate debt |
— |
|
|
15,193 |
|
|
1,764 |
|
|
— |
|
|
16,957 |
|
Preferred stock |
— |
|
|
269 |
|
|
137 |
|
|
— |
|
|
406 |
|
Mortgages, mortgage-backed and asset-backed |
— |
|
|
5,302 |
|
|
4,586 |
|
|
— |
|
|
9,888 |
|
U.S. Government and agencies |
23,942 |
|
|
12,098 |
|
|
— |
|
|
— |
|
|
36,040 |
|
Municipals and money markets |
1,333 |
|
|
6,595 |
|
|
204 |
|
|
— |
|
|
8,132 |
|
Physical commodities and other |
— |
|
|
744 |
|
|
— |
|
|
— |
|
|
744 |
|
Total trading assets, excluding derivative contracts |
76,172 |
|
|
57,656 |
|
|
7,325 |
|
|
— |
|
|
141,153 |
|
Derivative contracts(2)
|
4,730 |
|
|
484,350 |
|
|
5,592 |
|
|
(467,039 |
) |
|
27,633 |
|
Investment securities available-for-sale: |
|
|
|
|
|
|
|
|
|
U.S. Government and agencies |
402 |
|
|
— |
|
|
— |
|
|
— |
|
|
402 |
|
Securities, mortgage-backed and asset backed |
|
|
|
|
|
|
|
|
|
Non-agency MBS |
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
1 |
|
Corporate ABS |
— |
|
|
201 |
|
|
8 |
|
|
— |
|
|
209 |
|
Total investment securities available-for-sale |
402 |
|
|
202 |
|
|
8 |
|
|
— |
|
|
612 |
|
Other debt securities carried at fair value (3)
|
|
|
|
|
|
|
|
|
|
Non-U.S. governments and agencies |
8,288 |
|
|
460 |
|
|
— |
|
|
— |
|
|
8,748 |
|
Total other debt securities carried at fair value |
8,288 |
|
|
460 |
|
|
— |
|
|
— |
|
|
8,748 |
|
Investment securities non-qualifying |
1,880 |
|
|
1,115 |
|
|
288 |
|
|
— |
|
|
3,283 |
|
Total investment securities |
10,570 |
|
|
1,777 |
|
|
296 |
|
|
— |
|
|
12,643 |
|
Securities received as collateral |
11,311 |
|
|
1,271 |
|
|
— |
|
|
— |
|
|
12,582 |
|
Loans, notes and mortgages |
— |
|
|
486 |
|
|
815 |
|
|
— |
|
|
1,301 |
|
Other |
— |
|
|
— |
|
|
267 |
|
|
— |
|
|
267 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
— |
|
|
59,926 |
|
|
— |
|
|
— |
|
|
59,926 |
|
Short-term borrowings |
— |
|
|
1,389 |
|
|
— |
|
|
— |
|
|
1,389 |
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
Equities |
19,783 |
|
|
3,112 |
|
|
— |
|
|
— |
|
|
22,895 |
|
Convertible debentures |
— |
|
|
223 |
|
|
— |
|
|
— |
|
|
223 |
|
Non-U.S. governments and agencies |
22,620 |
|
|
1,670 |
|
|
— |
|
|
— |
|
|
24,290 |
|
Corporate debt |
— |
|
|
8,483 |
|
|
9 |
|
|
— |
|
|
8,492 |
|
Preferred stock |
— |
|
|
85 |
|
|
— |
|
|
— |
|
|
85 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S. Government and agencies |
18,794 |
|
|
411 |
|
|
— |
|
|
— |
|
|
19,205 |
|
Municipals, money markets and other |
482 |
|
|
105 |
|
|
46 |
|
|
— |
|
|
633 |
|
Total trading liabilities, excluding derivative contracts |
61,679 |
|
|
14,089 |
|
|
55 |
|
|
— |
|
|
75,823 |
|
Derivative contracts(2)
|
4,644 |
|
|
483,697 |
|
|
3,917 |
|
|
(467,085 |
) |
|
25,173 |
|
Obligation to return securities received as collateral |
11,311 |
|
|
1,271 |
|
|
— |
|
|
— |
|
|
12,582 |
|
Other payables — interest and other |
— |
|
|
47 |
|
|
5 |
|
|
— |
|
|
52 |
|
Long-term borrowings |
— |
|
|
26,882 |
|
|
1,082 |
|
|
— |
|
|
27,964 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
Represents counterparty and cash collateral netting. |
|
|
(2) |
See Note 6 for product level detail. |
|
|
(3) |
Certain assets that are used for liquidity management purposes were reclassified from Trading assets to Other debt securities carried at fair value during the six months ended June 30, 2013. Prior period amounts have been reclassified to conform with the current period presentation. |
|
Fair Value, Assets and Liabilities Measured on Recurring Basis, Gain (Loss) Included in Earnings |
The following tables provide a summary of changes in Merrill Lynch’s Level 3 financial assets and liabilities for the three and six months ended June 30, 2013 and June 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Financial Assets and Liabilities Three Months Ended June 30, 2013 |
|
|
|
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 |
$ |
175 |
|
|
$ |
14 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
14 |
|
|
$ |
— |
|
|
(20 |
) |
|
27 |
|
|
$ |
— |
|
|
— |
|
|
$ |
29 |
|
|
$ |
(9 |
) |
|
$ |
216 |
|
Convertible debentures |
14 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
17 |
|
Non-U.S. governments and agencies |
417 |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
(22 |
) |
|
1 |
|
|
— |
|
|
401 |
|
Corporate debt |
1,840 |
|
|
10 |
|
|
— |
|
|
— |
|
|
10 |
|
|
— |
|
|
(250 |
) |
|
176 |
|
|
— |
|
|
(88 |
) |
|
202 |
|
|
(126 |
) |
|
1,764 |
|
Preferred stock |
208 |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
(3 |
) |
|
— |
|
|
(15 |
) |
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
(54 |
) |
|
137 |
|
Mortgages, mortgage-backed and asset-backed |
4,368 |
|
|
11 |
|
|
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
(676 |
) |
|
972 |
|
|
— |
|
|
(69 |
) |
|
— |
|
|
(20 |
) |
|
4,586 |
|
Municipals and money markets |
1,079 |
|
|
3 |
|
|
— |
|
|
— |
|
|
3 |
|
|
— |
|
|
(429 |
) |
|
76 |
|
|
— |
|
|
— |
|
|
2 |
|
|
(527 |
) |
|
204 |
|
Total trading assets, excluding derivative contracts |
8,101 |
|
|
28 |
|
|
— |
|
|
— |
|
|
28 |
|
|
— |
|
|
(1,390 |
) |
|
1,269 |
|
|
— |
|
|
(179 |
) |
|
234 |
|
|
(738 |
) |
|
7,325 |
|
Derivative contracts, net |
1,182 |
|
|
264 |
|
|
— |
|
|
— |
|
|
264 |
|
|
— |
|
|
(143 |
) |
|
179 |
|
|
— |
|
|
4 |
|
|
(117 |
) |
|
306 |
|
|
1,675 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate ABS |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Total investment securities available-for-sale |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Investment securities non-qualifying |
288 |
|
|
— |
|
|
(3 |
) |
|
— |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
21 |
|
|
— |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
288 |
|
Total investment securities |
296 |
|
|
— |
|
|
(3 |
) |
|
— |
|
|
(3 |
) |
|
— |
|
|
— |
|
|
21 |
|
|
— |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
296 |
|
Loans, notes and mortgages |
1,436 |
|
|
— |
|
|
12 |
|
|
7 |
|
|
19 |
|
|
— |
|
|
(180 |
) |
|
8 |
|
|
— |
|
|
(465 |
) |
|
— |
|
|
(3 |
) |
|
815 |
|
Other |
1,086 |
|
|
— |
|
|
(6 |
) |
|
|
|
(6 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(813 |
) |
|
— |
|
|
— |
|
|
267 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
16 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
4 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
1 |
|
|
(9 |
) |
|
9 |
|
Municipals, money markets and other |
42 |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
13 |
|
|
(10 |
) |
|
5 |
|
|
— |
|
|
— |
|
|
— |
|
|
46 |
|
Total trading liabilities, excluding derivative contracts |
58 |
|
|
6 |
|
|
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
17 |
|
|
(11 |
) |
|
5 |
|
|
— |
|
|
1 |
|
|
(9 |
) |
|
55 |
|
Other payables - interest and other |
4 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1 |
|
|
— |
|
|
5 |
|
Long-term borrowings |
1,285 |
|
|
58 |
|
|
(5 |
) |
|
— |
|
|
53 |
|
|
— |
|
|
— |
|
|
(154 |
) |
|
52 |
|
|
(44 |
) |
|
94 |
|
|
(98 |
) |
|
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Transfers in and out related to corporate debt reflected changes in third party prices available for certain corporate loans. Transfers out for municipals and money markets reflected increased trading activity for certain ARS. Transfers in for derivative contracts, net were primarily due to additional information related to certain total return swaps ("TRS"). Transfers out for derivative contracts, net related to additional market comparables on certain option contracts. Transfers in and out related to long-term borrowings were 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 Six Months Ended June 30, 2013 |
|
|
|
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 |
$ |
178 |
|
|
$ |
34 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
34 |
|
|
$ |
— |
|
|
(70 |
) |
|
50 |
|
|
$ |
— |
|
|
— |
|
|
$ |
36 |
|
|
$ |
(12 |
) |
|
$ |
216 |
|
Convertible debentures |
15 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(2 |
) |
|
6 |
|
|
— |
|
|
— |
|
|
2 |
|
|
(3 |
) |
|
17 |
|
Non-U.S. governments and agencies |
353 |
|
|
45 |
|
|
— |
|
|
— |
|
|
45 |
|
|
— |
|
|
(1 |
) |
|
26 |
|
|
— |
|
|
(22 |
) |
|
1 |
|
|
(1 |
) |
|
401 |
|
Corporate debt |
1,900 |
|
|
64 |
|
|
— |
|
|
— |
|
|
64 |
|
|
— |
|
|
(485 |
) |
|
363 |
|
|
— |
|
|
(209 |
) |
|
360 |
|
|
(229 |
) |
|
1,764 |
|
Preferred stock |
253 |
|
|
19 |
|
|
— |
|
|
— |
|
|
19 |
|
|
— |
|
|
(74 |
) |
|
7 |
|
|
— |
|
|
— |
|
|
1 |
|
|
(69 |
) |
|
137 |
|
Mortgages, mortgage-backed and asset-backed |
4,814 |
|
|
173 |
|
|
— |
|
|
— |
|
|
173 |
|
|
— |
|
|
(1,311 |
) |
|
1,625 |
|
|
— |
|
|
(698 |
) |
|
3 |
|
|
(20 |
) |
|
4,586 |
|
Municipals and money markets |
1,295 |
|
|
28 |
|
|
— |
|
|
— |
|
|
28 |
|
|
— |
|
|
(1,080 |
) |
|
431 |
|
|
— |
|
|
(1 |
) |
|
58 |
|
|
(527 |
) |
|
204 |
|
Total trading assets, excluding derivative contracts |
8,808 |
|
|
362 |
|
|
— |
|
|
— |
|
|
362 |
|
|
— |
|
|
(3,023 |
) |
|
2,508 |
|
|
— |
|
|
(930 |
) |
|
461 |
|
|
(861 |
) |
|
7,325 |
|
Derivative contracts, net |
1,544 |
|
|
78 |
|
|
— |
|
|
— |
|
|
78 |
|
|
— |
|
|
(369 |
) |
|
271 |
|
|
— |
|
|
(87 |
) |
|
(41 |
) |
|
279 |
|
|
1,675 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate ABS |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Total investment securities available-for-sale |
8 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
8 |
|
Investment securities non-qualifying |
287 |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
(7 |
) |
|
32 |
|
|
— |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
288 |
|
Total investment securities |
295 |
|
|
— |
|
|
(6 |
) |
|
— |
|
|
(6 |
) |
|
— |
|
|
(7 |
) |
|
32 |
|
|
— |
|
|
(18 |
) |
|
— |
|
|
— |
|
|
296 |
|
Loans, notes and mortgages |
1,681 |
|
|
— |
|
|
(40 |
) |
|
14 |
|
|
(26 |
) |
|
— |
|
|
(366 |
) |
|
8 |
|
|
|
|
|
(479 |
) |
|
— |
|
|
(3 |
) |
|
815 |
|
Other |
1,534 |
|
|
— |
|
|
(454 |
) |
|
— |
|
|
(454 |
) |
|
— |
|
|
— |
|
|
— |
|
|
|
|
(813 |
) |
|
— |
|
|
— |
|
|
267 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
31 |
|
|
2 |
|
|
— |
|
|
— |
|
|
2 |
|
|
— |
|
|
6 |
|
|
(6 |
) |
|
— |
|
|
— |
|
|
9 |
|
|
(29 |
) |
|
9 |
|
Municipals, money markets and other |
32 |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
24 |
|
|
(12 |
) |
|
6 |
|
|
— |
|
|
— |
|
|
— |
|
|
46 |
|
Total trading liabilities, excluding derivative contracts |
63 |
|
|
6 |
|
|
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
30 |
|
|
(18 |
) |
|
6 |
|
|
— |
|
|
9 |
|
|
(29 |
) |
|
55 |
|
Other payables - interest and other |
7 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
1 |
|
|
(1 |
) |
|
5 |
|
Long-term borrowings |
1,316 |
|
|
80 |
|
|
(9 |
) |
|
— |
|
|
71 |
|
|
— |
|
|
4 |
|
|
(223 |
) |
|
88 |
|
|
(91 |
) |
|
279 |
|
|
(220 |
) |
|
1,082 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 3 Financial Assets and Liabilities Three Months Ended June 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 |
$ |
178 |
|
|
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
— |
|
|
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
(13 |
) |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
— |
|
|
$ |
25 |
|
|
$ |
— |
|
|
$ |
185 |
|
Convertible debentures |
43 |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(7 |
) |
|
34 |
|
Non-U.S. governments and agencies |
546 |
|
|
(26 |
) |
|
— |
|
|
— |
|
|
(26 |
) |
|
— |
|
|
(164 |
) |
|
35 |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(1 |
) |
|
389 |
|
Corporate debt (1)
|
3,418 |
|
|
6 |
|
|
— |
|
|
— |
|
|
6 |
|
|
— |
|
|
(1,232 |
) |
|
189 |
|
|
— |
|
|
(285 |
) |
|
92 |
|
|
(82 |
) |
|
2,106 |
|
Preferred stock |
207 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
(1 |
) |
|
— |
|
|
(22 |
) |
|
44 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
228 |
|
Mortgages, mortgage-backed and asset-backed (1)
|
3,768 |
|
|
(38 |
) |
|
— |
|
|
— |
|
|
(38 |
) |
|
— |
|
|
(163 |
) |
|
1,164 |
|
|
— |
|
|
(153 |
) |
|
— |
|
|
— |
|
|
4,578 |
|
Municipals and money markets |
2,009 |
|
|
15 |
|
|
— |
|
|
— |
|
|
15 |
|
|
— |
|
|
(187 |
) |
|
73 |
|
|
— |
|
|
(180 |
) |
|
— |
|
|
— |
|
|
1,730 |
|
Total trading assets, excluding derivative contracts |
10,169 |
|
|
(52 |
) |
|
— |
|
|
— |
|
|
(52 |
) |
|
— |
|
|
(1,781 |
) |
|
1,506 |
|
|
— |
|
|
(619 |
) |
|
117 |
|
|
(90 |
) |
|
9,250 |
|
Derivative contracts, net |
3,207 |
|
|
159 |
|
|
— |
|
|
— |
|
|
159 |
|
|
— |
|
|
(121 |
) |
|
207 |
|
|
— |
|
|
29 |
|
|
(38 |
) |
|
(29 |
) |
|
3,414 |
|
Investment securities available-for-sale : |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate ABS |
45 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(37 |
) |
|
— |
|
|
— |
|
|
8 |
|
Total investment securities available-for-sale |
45 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
(37 |
) |
|
— |
|
|
— |
|
|
8 |
|
Investment securities non-qualifying |
421 |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|
— |
|
|
(77 |
) |
|
— |
|
|
— |
|
|
(12 |
) |
|
— |
|
|
— |
|
|
333 |
|
Total investment securities |
466 |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|
— |
|
|
(77 |
) |
|
— |
|
|
— |
|
|
(49 |
) |
|
— |
|
|
— |
|
|
341 |
|
Loans, notes and mortgages |
1,809 |
|
|
— |
|
|
19 |
|
|
8 |
|
|
27 |
|
|
— |
|
|
(16 |
) |
|
3 |
|
|
— |
|
|
(47 |
) |
|
— |
|
|
— |
|
|
1,776 |
|
Other assets |
1,302 |
|
|
— |
|
|
(39 |
) |
|
— |
|
|
(39 |
) |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
1,263 |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
16 |
|
|
(6 |
) |
|
— |
|
|
1 |
|
|
1 |
|
|
(3 |
) |
|
9 |
|
Preferred stock |
14 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
9 |
|
|
(1 |
) |
|
— |
|
|
— |
|
|
— |
|
|
(13 |
) |
|
9 |
|
Municipals, money markets and other |
45 |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
3 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
44 |
|
Total trading liabilities, excluding derivative contracts |
59 |
|
|
4 |
|
|
— |
|
|
— |
|
|
4 |
|
|
— |
|
|
28 |
|
|
(7 |
) |
|
— |
|
|
1 |
|
|
1 |
|
|
(16 |
) |
|
62 |
|
Other payables - interest and other |
3 |
|
|
— |
|
|
1 |
|
|
— |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
2 |
|
Long-term borrowings |
1,743 |
|
|
80 |
|
|
9 |
|
|
— |
|
|
89 |
|
|
— |
|
|
— |
|
|
(30 |
) |
|
53 |
|
|
(252 |
) |
|
219 |
|
|
(175 |
) |
|
1,469 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) During the second quarter of 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 six months ended June 30, 2013 and June 30, 2012 attributable to unrealized gains or losses relating to those Level 3 assets and liabilities held at June 30, 2013 and June 30, 2012, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized Gains or (Losses) for Level 3 Assets and Liabilities Still Held |
|
Three Months Ended June 30, 2013 |
|
Six Months Ended June 30, 2013 |
|
Principal Transactions |
|
Other Revenue |
|
Total |
|
Principal Transactions |
|
Other Revenue |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
10 |
|
|
$ |
— |
|
|
$ |
10 |
|
|
$ |
(13 |
) |
|
$ |
— |
|
|
$ |
(13 |
) |
Convertible debentures |
(1 |
) |
|
— |
|
|
(1 |
) |
|
(2 |
) |
|
— |
|
|
(2 |
) |
Non-U.S. governments and agencies |
(18 |
) |
|
— |
|
|
(18 |
) |
|
63 |
|
|
— |
|
|
63 |
|
Corporate debt |
(11 |
) |
|
— |
|
|
(11 |
) |
|
25 |
|
|
— |
|
|
25 |
|
Preferred stock |
(3 |
) |
|
— |
|
|
(3 |
) |
|
8 |
|
|
— |
|
|
8 |
|
Mortgages, mortgage-backed and asset-backed |
(8 |
) |
|
— |
|
|
(8 |
) |
|
61 |
|
|
— |
|
|
61 |
|
Municipals and money markets |
1 |
|
|
— |
|
|
1 |
|
|
9 |
|
|
— |
|
|
9 |
|
Total trading assets, excluding derivative contracts |
(30 |
) |
|
— |
|
|
(30 |
) |
|
151 |
|
|
— |
|
|
151 |
|
Derivative contracts, net |
188 |
|
|
|
|
|
188 |
|
|
(35 |
) |
|
— |
|
|
(35 |
) |
Investment securities non-qualifying |
— |
|
|
(3 |
) |
|
(3 |
) |
|
— |
|
|
(8 |
) |
|
(8 |
) |
Loans, notes and mortgages |
— |
|
|
12 |
|
|
12 |
|
|
— |
|
|
(32 |
) |
|
(32 |
) |
Other |
— |
|
|
(6 |
) |
|
(6 |
) |
|
— |
|
|
(4 |
) |
|
(4 |
) |
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
Corporate debt |
2 |
|
|
— |
|
|
2 |
|
|
1 |
|
|
— |
|
|
1 |
|
Total trading liabilities, excluding derivative contracts |
2 |
|
|
— |
|
|
2 |
|
|
1 |
|
|
— |
|
|
1 |
|
Long-term borrowings |
58 |
|
|
(5 |
) |
|
53 |
|
|
55 |
|
|
(9 |
) |
|
46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized Gains or (Losses) for Level 3 Assets and Liabilities Still Held |
|
Three Months Ended June 30, 2012 |
|
Six Months Ended June 30, 2012 |
|
Principal Transactions |
|
Other Revenue |
|
Total |
|
Principal Transactions |
|
Other Revenue |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
Trading assets, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
Equities |
$ |
(6 |
) |
|
$ |
— |
|
|
$ |
(6 |
) |
|
$ |
1 |
|
|
$ |
— |
|
|
$ |
1 |
|
Convertible debentures |
(2 |
) |
|
— |
|
|
(2 |
) |
|
— |
|
|
— |
|
|
— |
|
Non-U.S. governments and agencies |
(25 |
) |
|
— |
|
|
(25 |
) |
|
— |
|
|
— |
|
|
— |
|
Corporate debt |
(35 |
) |
|
— |
|
|
(35 |
) |
|
3 |
|
|
— |
|
|
3 |
|
Preferred stock |
(1 |
) |
|
— |
|
|
(1 |
) |
|
2 |
|
|
— |
|
|
2 |
|
Mortgages, mortgage-backed and asset-backed |
(45 |
) |
|
— |
|
|
(45 |
) |
|
(7 |
) |
|
— |
|
|
(7 |
) |
Municipals and money markets |
6 |
|
|
— |
|
|
6 |
|
|
(3 |
) |
|
— |
|
|
(3 |
) |
Total trading assets, excluding derivative contracts |
(108 |
) |
|
— |
|
|
(108 |
) |
|
(4 |
) |
|
— |
|
|
(4 |
) |
Derivative contracts, net |
173 |
|
|
— |
|
|
173 |
|
|
(429 |
) |
|
— |
|
|
(429 |
) |
Investment securities non-qualifying |
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
(10 |
) |
|
(10 |
) |
Loans, notes and mortgages |
— |
|
|
13 |
|
|
13 |
|
|
— |
|
|
110 |
|
|
110 |
|
Other assets |
— |
|
|
(39 |
) |
|
(39 |
) |
|
— |
|
|
(86 |
) |
|
(86 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
Trading liabilities, excluding derivative contracts: |
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
— |
|
|
— |
|
|
— |
|
|
(2 |
) |
|
— |
|
|
(2 |
) |
Municipals, money markets and other |
3 |
|
|
— |
|
|
3 |
|
|
3 |
|
|
— |
|
|
3 |
|
Total trading liabilities, excluding derivative contracts |
3 |
|
|
— |
|
|
3 |
|
|
1 |
|
|
— |
|
|
1 |
|
Other payables — interest and other |
— |
|
|
1 |
|
|
1 |
|
|
— |
|
|
— |
|
|
— |
|
Long-term borrowings |
82 |
|
|
9 |
|
|
91 |
|
|
(12 |
) |
|
— |
|
|
(12 |
) |
|
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 at June 30, 2013 and December 31, 2012.
Quantitative Information about Level 3 Fair Value Measurements at June 30, 2013
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
Financial Instrument |
Fair Value |
Valuation Techniques |
Significant Unobservable Inputs |
Ranges of Inputs |
Weighted Average |
Loans and Securities |
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
1,075 |
|
Discounted Cash Flow, Market Comparables |
Yield |
4% to 25% |
8 |
% |
Loans, notes and mortgages |
641 |
|
Prepayment Speeds (CPR) |
3% to 10% |
7 |
% |
Trading assets - Mortgages, mortgage-backed and asset-backed |
434 |
|
Default Rates (CDR) |
1% to 3% |
2 |
% |
|
|
|
Loss Severities |
35% to 45% |
41 |
% |
Commercial loans, debt securities and other |
$ |
6,090 |
|
Discounted Cash Flow, Market Comparables |
Yield |
0% to 35% |
7 |
% |
Loans, notes and mortgages |
174 |
|
Enterprise Value/EBITDA multiple |
0x to 18x |
7 |
x |
Trading assets - Mortgages, mortgage-backed and asset-backed |
4,152 |
|
Prepayment Speed |
5% to 40% |
20 |
% |
Trading assets - Corporate debt |
1,764 |
|
Default Rates |
1% to 4% |
4 |
% |
|
|
|
Loss Severity |
25% to 40% |
35 |
% |
Long-term borrowings |
$ |
1,082 |
|
Industry Standard Derivative Pricing (1)
|
Equity Correlation |
30% to 100% |
63 |
% |
|
|
|
Long- Dated Volatilities |
4% to 70% |
24 |
% |
(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 at June 30, 2013
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
Financial Instrument |
Fair Value |
Valuation Techniques |
Significant Unobservable Inputs |
Ranges of Inputs |
Weighted Average |
|
Net Derivative Contracts |
|
|
|
|
|
Credit derivatives |
$ |
1,399 |
|
Discounted Cash Flow, Stochastic Recovery Correlation Model |
Yield |
4% to 25% |
15 |
% |
|
|
|
Credit spreads |
56 bps to 184 bps |
173 bps |
|
|
|
|
Upfront points |
0 to 100 points |
53 points |
|
|
|
|
Spread to index |
-1,745 bps to 1,852 bps |
208 bps |
|
|
|
|
Credit correlation |
28% to 81% |
52 |
% |
|
|
|
Prepayment speed (CPR) |
3% to 20% |
9 |
% |
|
|
|
Default rates (CDR) |
1% to 4% |
3 |
% |
|
|
|
Loss severity |
20% to 35% |
35 |
% |
Equity derivatives |
$ |
(223 |
) |
Industry Standard Derivative Pricing (1)
|
Equity Correlation |
30% to 100% |
63 |
% |
|
|
|
Long-Dated Volatilities |
4% to 70% |
24 |
% |
Commodity derivatives |
$ |
5 |
|
Discounted Cash Flow, Industry Standard Derivative Pricing (1)
|
Natural gas forward price |
$3/MMBtu to $12/MMBtu |
$7/MMBtu |
|
|
|
Correlation |
47% to 95% |
79 |
% |
|
|
Volatilities |
9% to 301% |
34 |
% |
Interest rate derivatives |
$ |
494 |
|
Industry Standard Derivative Pricing (1)
|
Correlation (IR/IR) |
24% to 99% |
51 |
% |
|
|
|
Correlation (FX/IR) |
-65% to 50% |
-12 |
% |
|
|
|
Long-Dated Inflation Rates |
1% to 3% |
2 |
% |
|
|
|
Long-Dated Inflation Volatilities |
0% to 2% |
1 |
% |
Total net derivative contracts |
$ |
1,675 |
|
|
|
|
|
|
|
(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
MMBtu = Million British thermal units
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
Financial Instrument |
Fair Value |
Valuation Techniques |
Significant Unobservable Inputs |
Ranges of Inputs |
Weighted Average |
Loans and Securities |
|
|
|
|
|
Instruments backed by residential real estate assets |
$ |
1,608 |
|
Discounted Cash Flow |
Yield |
4% to 25% |
7 |
% |
Loans, notes and mortgages |
1,231 |
|
Prepayment Speeds (CPR) |
3% to 10% |
7 |
% |
Trading assets - Mortgages, mortgage-backed and asset-backed |
377 |
|
Default Rates (CDR) |
1% to 3% |
2 |
% |
|
|
Loss Severities |
35% to 45% |
41 |
% |
Instruments backed by commercial real estate assets |
|
Discounted Cash Flow |
Yield |
5% |
5 |
% |
Other |
$ |
1,534 |
|
Loss Severities |
51% to 100% |
88 |
% |
|
|
|
|
|
|
Commercial loans, debt securities and other |
$ |
6,787 |
|
Discounted Cash Flow, Market Comparables |
Yield |
0% to 25% |
5 |
% |
Loans, notes and mortgages |
450 |
|
Enterprise Value/EBITDA multiple |
2x to 11x |
6 |
x |
Trading assets - Mortgages, mortgage-backed and asset-backed |
4,437 |
|
Prepayment Speed |
5% to 30% |
20 |
% |
Trading assets - Corporate debt |
1,900 |
|
Default Rates |
1% to 5% |
4 |
% |
|
|
Loss Severity |
25% to 40% |
35 |
% |
Auction Rate Securities |
|
Market Comparables |
|
|
|
Trading assets - Municipals and money markets |
$ |
1,295 |
|
Projected tender price / re-financing level |
50% to 100% |
90 |
% |
|
|
|
|
|
|
Long-term borrowings |
$ |
1,316 |
|
Industry Standard Derivative Pricing (1)
|
Equity Correlation |
30% to 97% |
(2) |
|
|
|
Long- Dated Volatilities |
20% to 70% |
(2) |
|
(1) Includes models such as Monte Carlo simulation and Black-Scholes.
(2) For further information on the ranges of inputs for equity correlation and long-dated volatilities, see the qualitative equity derivatives disclosure below.
CPR = Constant Prepayment Rate
CDR = Constant Default Rate
Quantitative Information about Level 3 Fair Value Measurements at December 31, 2012
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
Financial Instrument |
Fair Value |
Valuation Techniques |
Significant
Unobservable Inputs
|
Ranges of Inputs |
Net Derivative Contracts |
|
|
|
|
Credit derivatives |
$1,632 |
Discounted Cash Flow, Stochastic Recovery Correlation Model |
Yield |
2% to 25% |
|
|
Credit spreads |
58bps to 615bps |
|
|
Upfront points |
25 to 99 points |
|
|
Spread to index |
-2,080bps to 1,972bps |
|
|
Credit correlation |
19% to 75% |
|
|
Prepayment speed (CPR) |
3% to 30% |
|
|
Default rates (CDR) |
1% to 5% |
|
|
Loss severity |
25% to 40% |
Equity derivatives |
$ |
(814 |
) |
Industry Standard Derivative Pricing (1)
|
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 |
$ |
731 |
|
Industry Standard Derivative Pricing (1)
|
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 contracts |
$ |
1,544 |
|
|
|
|
|
|
(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
MMBtu = Million British thermal units
|
Fair Value, Assets and Liabilities Measured on Nonrecurring Basis |
The tables below show the fair value hierarchy for assets and liabilities measured at fair value on a non-recurring basis as of June 30, 2013 and December 31, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
|
Non-Recurring Basis |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
Gains/(Losses) |
|
as of June 30, 2013 |
|
Three Months Ended |
|
Six Months Ended |
|
Three Months Ended |
|
Six Months Ended |
|
|
Level 2 |
|
Level 3 |
|
Total |
|
June 30, 2013 |
|
June 30, 2013 |
|
June 30, 2012 |
|
June 30, 2012 |
Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans, notes and mortgages |
|
$ |
1 |
|
|
$ |
132 |
|
|
$ |
133 |
|
|
$ |
(1 |
) |
|
$ |
(2 |
) |
|
$ |
(53 |
) |
|
$ |
(40 |
) |
Other |
|
— |
|
|
2 |
|
|
2 |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other payables — interest and other |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
4 |
|
|
3 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Non-Recurring Basis |
|
as of December 31, 2012 |
|
|
Level 2 |
|
Level 3 |
|
Total |
Assets: |
|
|
|
|
|
|
|
|
|
Loans, notes and mortgages |
|
$ |
1 |
|
|
$ |
221 |
|
|
$ |
222 |
|
Other |
|
— |
|
|
2 |
|
|
2 |
|
|
|
|
|
|
|
|
|
Fair Value Option |
The following tables provide information about the line items in the Condensed Consolidated Statements of Earnings (Loss) 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 six months ended June 30, 2013 and June 30, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
Changes in Fair Value For the Three Months Ended June 30, 2013, for Items Measured at Fair Value Pursuant to the Fair Value Option Election |
|
|
Changes in Fair Value For the Six Months Ended June 30, 2013, 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 |
$ |
(8 |
) |
|
$ |
— |
|
|
$ |
(8 |
) |
|
|
$ |
30 |
|
|
$ |
— |
|
|
$ |
30 |
|
Investment securities |
— |
|
|
(3 |
) |
|
(3 |
) |
|
|
— |
|
|
(3 |
) |
|
(3 |
) |
Loans |
11 |
|
|
14 |
|
|
25 |
|
|
|
26 |
|
|
(42 |
) |
|
(16 |
) |
Other |
— |
|
|
(6 |
) |
|
(6 |
) |
|
|
— |
|
|
(3 |
) |
|
(3 |
) |
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Payables under repurchase agreements |
4 |
|
|
— |
|
|
4 |
|
|
|
(16 |
) |
|
— |
|
|
(16 |
) |
Short-term borrowings |
11 |
|
|
— |
|
|
11 |
|
|
|
(28 |
) |
|
— |
|
|
(28 |
) |
Other payables — interest and other |
— |
|
|
4 |
|
|
4 |
|
|
|
— |
|
|
17 |
|
|
17 |
|
Long-term borrowings |
903 |
|
|
— |
|
|
903 |
|
|
|
(29 |
) |
|
— |
|
|
(29 |
) |
|
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 June 30, 2013 and December 31, 2012.
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Fair Value at |
|
Principal Amount Due Upon Maturity |
|
|
|
June 30, 2013 |
|
|
Difference |
Assets: |
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
99,001 |
|
|
$ |
98,704 |
|
|
$ |
297 |
|
Receivables under securities borrowed transactions |
1,954 |
|
|
1,980 |
|
|
(26 |
) |
Loans (1)
|
2,472 |
|
|
3,163 |
|
|
(691 |
) |
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
Long-term borrowings (2) (3)
|
27,964 |
|
|
28,629 |
|
|
(665 |
) |
|
|
(1) |
Includes trading loans with a fair value of $904 million and margin loans with a fair value of $267 million.
|
|
|
(2) |
The majority of the difference between the fair value and principal amount due upon maturity at June 30, 2013 relates to the impact of changes in Merrill Lynch's credit spreads, as well as the fair value of the embedded derivative, where applicable. |
|
|
(3) |
Includes structured liabilities with a fair value of $18.6 billion and principal amount due upon maturity of $19.0 billion as of June 30, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(dollars in millions) |
|
|
|
|
|
|
Fair Value at |
|
Principal Amount Due Upon Maturity |
|
|
|
December 31, 2012 |
|
|
Difference |
Assets: |
|
|
|
|
|
|
|
|
Receivables under resale agreements |
$ |
93,715 |
|
|
$ |
93,433 |
|
|
$ |
282 |
|
Receivables under securities borrowed transactions |
961 |
|
|
892 |
|
|
69 |
|
Loans (1)
|
4,063 |
|
|
4,835 |
|
|
(772 |
) |
Liabilities: |
|
|
|
|
|
Long-term borrowings(2) (3)
|
30,875 |
|
|
32,151 |
|
|
(1,276 |
) |
|
|
(1) |
Includes trading loans with a fair value of $715 million and margin loans with a fair value of $271 million.
|
|
|
(2) |
The difference between the fair value and principal amount due upon maturity at December 31, 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.
|
|
|
(3) |
Includes structured liabilities with a fair value of $22.0 billion and principal amount due upon maturity of $22.7 billion as of December 31, 2012.
|
|