XML 81 R46.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2019
Fair Value Disclosures [Abstract]  
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis
The following table displays our assets and liabilities measured on our consolidated balance sheets at fair value on a recurring basis as of December 31, 2019 and 2018.
Table 16.1: Assets and Liabilities Measured at Fair Value on a Recurring Basis
 
 
December 31, 2019
 
 
Fair Value Measurements Using
 
Netting Adjustments(1)
 
 
(Dollars in millions)
 
Level 1
 
Level 2
 
Level 3
 
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
4,124

 
$
0

 
$
0

 

 
$
4,124

RMBS
 
0

 
63,909

 
429

 

 
64,338

CMBS
 
0

 
9,413

 
13

 

 
9,426

Other securities
 
231

 
1,094

 
0

 

 
1,325

Total securities available for sale
 
4,355

 
74,416

 
442

 

 
79,213

Loans held for sale
 
0

 
251

 
0

 

 
251

Other assets:
 
 
 
 
 
 
 
 
 
 
Derivative assets(2)
 
84

 
1,568

 
77

 
$
(633
)
 
1,096

Other(3)
 
344

 
0

 
66

 

 
410

Total assets
 
$
4,783

 
$
76,235

 
$
585

 
$
(633
)
 
$
80,970

Liabilities:
 
 
 
 
 
 
 
 
 
 
Other liabilities:
 
 
 
 
 
 
 
 
 
 
Derivative liabilities(2)
 
$
17

 
$
1,129

 
$
51

 
$
(523
)
 
$
674

Total liabilities
 
$
17

 
$
1,129

 
$
51

 
$
(523
)
 
$
674

 
 
December 31, 2018
 
 
Fair Value Measurements Using
 
Netting Adjustments(1)
 
 
(Dollars in millions)
 
Level 1
 
Level 2
 
Level 3
 
 
Total
Assets:
 
 
 
 
 
 
 
 
 
 
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
 
$
6,144

 
$
0

 
$
0

 

 
$
6,144

RMBS
 
0

 
33,212

 
433

 

 
33,645

CMBS
 
0

 
4,729

 
10

 

 
4,739

Other securities
 
219

 
1,403

 
0

 

 
1,622

Total securities available for sale
 
6,363

 
39,344

 
443

 

 
46,150

Other assets:
 
 
 
 
 
 
 
 
 
 
Derivative assets(2)
 
0

 
1,501

 
38

 
$
(1,079
)
 
460

Other(3)
 
265

 
0

 
158

 

 
423

Total assets
 
$
6,628

 
$
40,845

 
$
639

 
$
(1,079
)
 
$
47,033

Liabilities:
 
 
 
 
 
 
 
 
 
 
Other liabilities:
 
 
 
 
 
 
 
 
 
 
Derivative liabilities(2)
 
$
0

 
$
1,153

 
$
48

 
$
(287
)
 
$
914

Total liabilities
 
$
0

 
$
1,153

 
$
48

 
$
(287
)
 
$
914

__________
(1) 
Represents balance sheet netting of derivative assets and liabilities, and related payables and receivables for cash collateral held or placed with the same counterparty. See “Note 9—Derivative Instruments and Hedging Activities” for additional information.
(2) 
Does not reflect $12 million and $2 million recognized as a net valuation allowance on derivative assets and liabilities for non-performance risk as of December 31, 2019 and 2018, respectively. Non-performance risk is included in derivative assets and liabilities, which are part of other assets and liabilities on the consolidated balance sheets, and is offset through non-interest income in the consolidated statements of income.
(3) 
As of December 31, 2019 and 2018, other includes retained interests in securitizations of $66 million and $158 million, deferred compensation plan assets of $343 million and $264 million, and equity securities of $1 million and $1 million, respectively.
Schedule of Level 3 Inputs Reconciliation
The table below presents a reconciliation for all assets and liabilities measured and recognized at fair value on a recurring basis using significant unobservable inputs (Level 3) for the years ended December 31, 2019, 2018 and 2017. Generally, transfers into Level 3 were primarily driven by the usage of unobservable assumptions in the pricing of these financial instruments as evidenced by wider pricing variations among pricing vendors and transfers out of Level 3 were primarily driven by the usage of assumptions corroborated by market observable information as evidenced by tighter pricing among multiple pricing sources.
Table 16.2: Level 3 Recurring Fair Value Rollforward
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2019
 
 
 
 
Total Gains (Losses) (Realized/Unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of December 31, 2019(1)
(Dollars in millions)
 
Balance, January 1, 2019
 
Included
in Net
Income(1)
 
Included in OCI
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
Into
Level 3
 
Transfers
Out of
Level 3
 
Balance, December 31, 2019
 
Securities available for sale:(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
433

 
$
35

 
$
5

 
$
0

 
$
0

 
$
0

 
$
(63
)
 
$
177

 
$
(158
)
 
$
429

 
$
34

CMBS
 
10

 
0

 
0

 
0

 
0

 
0

 
(2
)
 
5

 
0

 
13

 
0

Total securities available for sale
 
443

 
35


5

 
0

 
0

 
0

 
(65
)
 
182

 
(158
)
 
442

 
34

Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations
 
158

 
18

 
0

 
0

 
0

 
0

 
(110
)
 
0

 
0

 
66

 
(19
)
Net derivative assets (liabilities)(3)
 
(10
)
 
6

 
0

 
0

 
0

 
(16
)
 
52

 
0

 
(6
)
 
26

 
1

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2018
 
 
 
 
Total Gains (Losses) (Realized/Unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of December 31, 2018(1)
(Dollars in millions)
 
Balance, January 1, 2018
 
Included
in Net
Income(1)
 
Included in OCI
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
Into
Level 3
 
Transfers
Out of
Level 3
 
Balance, December 31, 2018
 
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
614

 
$
32

 
$
(8
)
 
$
0

 
$
0

 
$
0

 
$
(74
)
 
$
203

 
$
(334
)
 
$
433

 
$
28

CMBS
 
14

 
0

 
0

 
0

 
0

 
0

 
(4
)
 
0

 
0

 
10

 
0

Other securities
 
5

 
0

 
0

 
0

 
0

 
0

 
(5
)
 
0

 
0

 
0

 
0

Total securities available for sale
 
633

 
32

 
(8
)
 
0

 
0

 
0

 
(83
)
 
203

 
(334
)
 
443

 
28

Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer MSRs
 
92

 
3

 
0

 
0

 
(97
)
 
2

 
0

 
0

 
0

 
0

 
0

Retained interests in securitizations
 
172

 
(14
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
158

 
(14
)
Net derivative assets (liabilities)(3)
 
13

 
(20
)
 
0

 
0

 
0

 
13

 
(17
)
 
0

 
1

 
(10
)
 
(20
)
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Year Ended December 31, 2017
 
 
 
 
Total Gains (Losses) (Realized/Unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of December 31, 2017(1)
(Dollars in millions)
 
Balance, January 1, 2017
 
Included
in Net
Income(1)
 
Included in OCI
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
Into
Level 3
 
Transfers
Out of
Level 3
 
Balance, December 31, 2017
 
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
518

 
$
90

 
$
(24
)
 
$
0

 
$
(116
)
 
$
0

 
$
(92
)
 
$
572

 
$
(334
)
 
$
614

 
$
19

CMBS
 
51

 
0

 
0

 
110

 
(50
)
 
0

 
(4
)
 
0

 
(93
)
 
14

 
0

Other securities
 
9

 
0

 
0

 
0

 
0

 
0

 
(4
)
 
0

 
0

 
5

 
0

Total securities available for sale
 
578

 
90

 
(24
)
 
110

 
(166
)
 
0

 
(100
)
 
572

 
(427
)
 
633

 
19

Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Consumer MSRs
 
80

 
(5
)
 
0

 
0

 
(3
)
 
27

 
(7
)
 
0

 
0

 
92

 
(5
)
Retained interests in securitizations
 
201

 
(29
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
172

 
(29
)
Net derivative assets (liabilities)(3)
 
18

 
0

 
0

 
0

 
0

 
46

 
(44
)
 
0

 
(7
)
 
13

 
0

__________
(1) 
Realized gains (losses) on securities available for sale are included in net securities gains (losses), and retained interests in securitizations are reported as a component of non-interest income in our consolidated statements of income. Gains (losses) on derivatives are included as a component of net interest income or non-interest income in our consolidated statements of income.
(2) 
Net unrealized losses included in other comprehensive income related to Level 3 securities available for sale still held as of December 31, 2019 were $4 million.
(3) 
Includes derivative assets and liabilities of $77 million and $51 million, respectively, as of December 31, 2019, $38 million and $48 million, respectively, as of December 31, 2018, and $37 million and $24 million, respectively as of December 31, 2017.
Schedule of Assets and Liabilities Measured at Fair Value on Recurring Basis Quantitative Information
The following table presents the significant unobservable inputs used to determine the fair values of our Level 3 financial instruments on a recurring basis. We utilize multiple vendor pricing services to obtain fair value for our securities. Several of our vendor pricing services are only able to provide unobservable input information for a limited number of securities due to software licensing restrictions. Other vendor pricing services are able to provide unobservable input information for all securities for which they provide a valuation. As a result, the unobservable input information for the securities available for sale presented below represents a composite summary of all information we are able to obtain. The unobservable input information for all other Level 3 financial instruments is based on the assumptions used in our internal valuation models.
Table 16.3: Quantitative Information about Level 3 Fair Value Measurements
 
 
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in millions)
 
Fair Value at
December 31,
2019
 
Significant
Valuation
Techniques
 
Significant
Unobservable
Inputs
 
Range
 
Weighted
Average(1)
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
429

 
Discounted cash flows (vendor pricing)
 
Yield
Voluntary prepayment rate
Default rate
Loss severity
 
2-18%
0-18%
1-6%
30-95%
 
5%
10%
2%
67%
CMBS
 
13

 
Discounted cash flows (vendor pricing)
 
Yield
 
2-3%
 
2%
Other assets:
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations(2)
 
66

 
Discounted cash flows
 
Life of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
 
35-51
4-14%
3-10%
2-3%
74-88%
 
N/A
Net derivative assets (liabilities)
 
26

 
Discounted cash flows
 
Swap rates
 
2%
 
2%
 
 
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in millions)
 
Fair Value at
December 31,
2018
 
Significant
Valuation
Techniques
 
Significant
Unobservable
Inputs
 
Range
 
Weighted
Average(1)
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
433

 
Discounted cash flows (vendor pricing)
 
Yield
Voluntary prepayment rate
Default rate
Loss severity
 
3-11%
0-17%
0-7%
0-75%
 
5%
5%
3%
65%
CMBS
 
10

 
Discounted cash flows (vendor pricing)
 
Yield
 
3%
 
3%
Other assets:
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations(2)
 
158

 
Discounted cash flows
 
Life of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
 
3-56
3-14%
4-6%
2-4%
50-104%
 
N/A
Net derivative assets (liabilities)
 
(10
)
 
Discounted cash flows
 
Swap rates
 
3%
 
3%
__________
(1) 
Weighted averages are calculated by using the product of the input multiplied by the relative fair value of the instruments.
(2) 
Due to the nature of the various mortgage securitization structures in which we have retained interests, it is not meaningful to present a consolidated weighted average for the significant unobservable inputs.
Schedule of Assets Measured at Fair Value on Nonrecurring Basis
The following table presents the carrying value of the assets measured at fair value on a nonrecurring basis and still held as of December 31, 2019 and 2018, and for which a nonrecurring fair value measurement was recorded during the year then ended.
Table 16.4: Nonrecurring Fair Value Measurements
 
 
December 31, 2019
 
 
Estimated Fair Value Hierarchy
 
Total
(Dollars in millions)
 
Level 2
 
Level 3
 
Loans held for investment
 
$
0

 
$
294

 
$
294

Other assets(1)
 
0

 
103

 
103

Total
 
$
0

 
$
397

 
$
397

 
 
December 31, 2018
 
 
Estimated Fair Value Hierarchy
 
Total
(Dollars in millions)
 
Level 2
 
Level 3
 
Loans held for investment
 
$
0

 
$
129

 
$
129

Loans held for sale
 
38

 
0

 
38

Other assets(1)
 
0

 
100

 
100

Total
 
$
38

 
$
229

 
$
267

__________
(1) 
As of December 31, 2019, other assets included equity investments accounted for under the measurement alternative of $5 million, repossessed assets of $61 million and long-lived assets held for sale of $37 million. As of December 31, 2018, other assets included equity investments accounted for under the measurement alternative of $24 million, foreclosed property and repossessed assets of $57 million and long-lived assets held for sale of $19 million.
Schedule of Earnings Related to Assets Measured at Fair Value on Nonrecurring Basis
The following table presents total nonrecurring fair value measurements for the period, included in earnings, attributable to the change in fair value relating to assets that are still held at December 31, 2019 and 2018.
Table 16.5: Nonrecurring Fair Value Measurements Included in Earnings
 
 
Total Gains (Losses)
 
 
Year Ended December 31,
(Dollars in millions)
 
2019
 
2018
Loans held for investment
 
$
(268
)
 
$
(85
)
Other assets(1)
 
(76
)
 
(74
)
Total
 
$
(344
)
 
$
(159
)
__________
(1) 
Other assets include fair value adjustments related to repossessed assets, long-lived assets held for sale and equity investments accounted for under the measurement alternative. Other assets also included foreclosed property as of December 31, 2018.
Schedule of Fair Value of Financial Instruments
The following table presents the carrying value and estimated fair value, including the level within the fair value hierarchy, of our financial instruments that are not measured at fair value on a recurring basis on our consolidated balance sheets as of December 31, 2019 and 2018.
Table 16.6: Fair Value of Financial Instruments
 
 
December 31, 2019
 
 
Carrying
Value
 
Estimated
Fair Value
 
Estimated Fair Value Hierarchy
(Dollars in millions)
 
 
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
13,407

 
$
13,407

 
$
4,129

 
$
9,278

 
$
0

Restricted cash for securitization investors
 
342

 
342

 
342

 
0

 
0

Net loans held for investment
 
258,601

 
258,696

 
0

 
0

 
258,696

Loans held for sale
 
149

 
149

 
0

 
149

 
0

Interest receivable
 
1,758

 
1,758

 
0

 
1,758

 
0

Other investments(1)
 
1,638

 
1,638

 
0

 
1,638

 
0

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits with defined maturities
 
44,958

 
45,225

 
0

 
45,225

 
0

Securitized debt obligations
 
17,808

 
17,941

 
0

 
17,941

 
0

Senior and subordinated notes
 
30,472

 
31,233

 
0

 
31,233

 
0

Federal funds purchased and securities loaned or sold under agreements to repurchase
 
314

 
314

 
0

 
314

 
0

Other borrowings(2)
 
7,000

 
7,001

 
0

 
7,001

 
0

Interest payable
 
439

 
439

 
0

 
439

 
0

 
 
December 31, 2018
 
 
Carrying
Value
 
Estimated
Fair Value
 
Estimated Fair Value Hierarchy
(Dollars in millions)
 
 
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
13,186

 
$
13,186

 
$
4,768

 
$
8,418

 
$
0

Restricted cash for securitization investors
 
303

 
303

 
303

 
0

 
0

Securities held to maturity
 
36,771

 
36,619

 
0

 
36,513

 
106

Net loans held for investment
 
238,679

 
241,556

 
0

 
0

 
241,556

Loans held for sale
 
1,192

 
1,218

 
0

 
1,218

 
0

Interest receivable
 
1,614

 
1,614

 
0

 
1,614

 
0

Other investments(1)
 
1,725

 
1,725

 
0

 
1,725

 
0

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits with defined maturities
 
38,471

 
38,279

 
0

 
38,279

 
0

Securitized debt obligations
 
18,307

 
18,359

 
0

 
18,359

 
0

Senior and subordinated notes
 
30,826

 
30,635

 
0

 
30,635

 
0

Federal funds purchased and securities loaned or sold under agreements to repurchase
 
352

 
352

 
0

 
352

 
0

Other borrowings(2)
 
9,354

 
9,354

 
0

 
9,354

 
0

Interest payable
 
458

 
458

 
0

 
458

 
0

__________
(1) 
Other investments include FHLB and Federal Reserve stock. These investments are included in other assets on our consolidated balance sheets.
(2) 
Other borrowings excludes finance lease liabilities.