XML 74 R32.htm IDEA: XBRL DOCUMENT v3.20.1
Fair Value Measurement (Tables)
3 Months Ended
Mar. 31, 2020
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 March 31, 2020 and December 31, 2019.
Table 11.1: Assets and Liabilities Measured at Fair Value on a Recurring Basis
 
 
March 31, 2020
 
 
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
 
$
4,360

 
$
0

 
$
0

 

 
$
4,360

RMBS
 
0

 
65,368

 
373

 

 
65,741

CMBS
 
0

 
10,048

 
36

 

 
10,084

Other securities
 
193

 
1,045

 
0

 

 
1,238

Total securities available for sale
 
4,553

 
76,461

 
409

 

 
81,423

Loans held for sale
 
0

 
1,056

 
0

 

 
1,056

Other assets:
 
 
 
 
 
 
 
 
 
 
Derivative assets(2)
 
589

 
5,881

 
147

 
$
(3,567
)
 
3,050

Other(3)
 
301

 
0

 
59

 

 
360

Total assets
 
$
5,443

 
$
83,398

 
$
615

 
$
(3,567
)
 
$
85,889

Liabilities:
 
 
 
 
 
 
 
 
 
 
Other liabilities:
 
 
 
 
 
 
 
 
 
 
Derivative liabilities(2)
 
$
361

 
$
3,442

 
$
81

 
$
(1,127
)
 
$
2,757

Total liabilities
 
$
361

 
$
3,442

 
$
81

 
$
(1,127
)
 
$
2,757

 
 
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

__________
(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 8—Derivative Instruments and Hedging Activities” for additional information.
(2) 
Does not reflect $19 million and $12 million recognized as a net valuation allowance on derivative assets and liabilities for non-performance risk as of March 31, 2020 and December 31, 2019, respectively. Non-performance risk is included in derivative assets and liabilities, which are part of other assets and other liabilities on the consolidated balance sheets, and is offset through non-interest income in the consolidated statements of income.
(3) 
As of March 31, 2020 and December 31, 2019, other includes retained interests in securitizations of $59 million and $66 million, deferred compensation plan assets of $300 million and $343 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 three months ended March 31, 2020 and 2019. 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 11.2: Level 3 Recurring Fair Value Rollforward
 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Three Months Ended March 31, 2020
 
 
 
 
Total Gains (Losses) (Realized/Unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
March 31, 2020(1)
(Dollars in millions)
 
Balance, January 1, 2020
 
Included
in Net
Income(1)
 
Included in OCI
 
Purchases
 
Sales
 
Issuances
 
Settlements
 
Transfers
Into
Level 3
 
Transfers
Out of
Level 3
 
Balance, March 31, 2020
 
Securities available for sale:(2)(3)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
433

 
$
3

 
$
(53
)
 
$
0

 
$
0

 
$
0

 
$
(17
)
 
$
9

 
$
(2
)
 
$
373

 
$
3

CMBS
 
13

 
0

 
0

 
0

 
0

 
0

 
(1
)
 
24

 
0

 
36

 
0

Total securities available for sale
 
446

 
3


(53
)
 
0

 
0

 
0

 
(18
)
 
33

 
(2
)
 
409

 
3

Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations
 
66

 
(7
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
59

 
(7
)
Net derivative assets (liabilities)(4)
 
26

 
20

 
0

 
0

 
0

 
24

 
(2
)
 
0

 
(2
)
 
66

 
18

 
 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 
 
Three Months Ended March 31, 2019
 
 
 
 
Total Gains (Losses) (Realized/Unrealized)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
March 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, March 31, 2019
 
Securities available for sale:(2)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
433

 
$
8

 
$
11

 
$
0

 
$
0

 
$
0

 
$
(12
)
 
$
17

 
$
(23
)
 
$
434

 
$
8

CMBS
 
10

 
0

 
0

 
0

 
0

 
0

 
(1
)
 
0

 
0

 
9

 
0

Total securities available for sale
 
443

 
8

 
11

 
0

 
0

 
0

 
(13
)
 
17

 
(23
)
 
443

 
8

Other assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations
 
158

 
(3
)
 
0

 
0

 
0

 
0

 
0

 
0

 
0

 
155

 
(3
)
Net derivative assets (liabilities)(4)
 
(10
)
 
5

 
0

 
0

 
0

 
(6
)
 
19

 
0

 
(2
)
 
6

 
6

__________
(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 OCI related to Level 3 securities available for sale still held as of March 31, 2020 were $52 million. Net unrealized gains included in OCI related to Level 3 securities available for sale still held as of March 31, 2019 were $10 million.
(3) 
The fair value of RMBS as of January 1, 2020 includes $4 million as a result of the cumulative effects from the adoption of the CECL standard.
(4) 
Includes derivative assets and liabilities of $147 million and $81 million, respectively, as of March 31, 2020, $42 million and $36 million, respectively, as of March 31, 2019.
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 11.3: Quantitative Information about Level 3 Fair Value Measurements
 
 
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in millions)
 
Fair Value at
March 31,
2020
 
Significant
Valuation
Techniques
 
Significant
Unobservable
Inputs
 
Range
 
Weighted
Average(1)
Securities available for sale:
 
 
 
 
 
 
 
 
 
 
RMBS
 
$
373

 
Discounted cash flows (vendor pricing)
 
Yield
Voluntary prepayment rate
Default rate
Loss severity
 
2-25%
5-18%
1-6%
30-95%
 
6%
10%
2%
67%
CMBS
 
36

 
Discounted cash flows (vendor pricing)
 
Yield
 
1-3%
 
2%
Other assets:
 
 
 
 
 
 
 
 
 
 
Retained interests in securitizations(2)
 
59

 
Discounted cash flows
 
Life of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
 
33-52
3-15%
2-11%
3-4%
70-75%
 
N/A
Net derivative assets (liabilities)
 
66

 
Discounted cash flows
 
Swap rates
 
1%
 
1%
 
 
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%
__________
(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 March 31, 2020 and December 31, 2019, and for which a nonrecurring fair value measurement was recorded during the three and twelve months then ended.
Table 11.4: Nonrecurring Fair Value Measurements
 
 
March 31, 2020
 
 
Estimated Fair Value Hierarchy
 
Total
(Dollars in millions)
 
Level 2
 
Level 3
 
Loans held for investment
 
$
0

 
$
244

 
$
244

Other assets(1)
 
0

 
76

 
76

Total
 
$
0

 
$
320

 
$
320

 
 
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

__________
(1) 
As of March 31, 2020, other assets included equity investments accounted for under the measurement alternative of $25 million and repossessed assets of $51 million. 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.
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 March 31, 2020 and 2019.
Table 11.5: Nonrecurring Fair Value Measurements Included in Earnings
 
 
Total Gains (Losses)
 
 
Three Months Ended March 31,
(Dollars in millions)
 
2020
 
2019
Loans held for investment
 
$
(207
)
 
$
(75
)
Loans held for sale
 
0

 
(1
)
Other assets(1)
 
(44
)
 
(49
)
Total
 
$
(251
)
 
$
(125
)
__________
(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.
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 March 31, 2020 and December 31, 2019.
Table 11.6: Fair Value of Financial Instruments
 
 
March 31, 2020
 
 
Carrying
Value
 
Estimated
Fair Value
 
Estimated Fair Value Hierarchy
(Dollars in millions)
 
 
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
24,936

 
$
24,936

 
$
4,545

 
$
20,391

 
$
0

Restricted cash for securitization investors
 
364

 
364

 
364

 
0

 
0

Net loans held for investment
 
248,917

 
251,514

 
0

 
0

 
251,514

Interest receivable
 
1,687

 
1,687

 
0

 
1,687

 
0

Other investments(1)
 
1,596

 
1,596

 
0

 
1,596

 
0

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits with defined maturities
 
43,982

 
44,288

 
0

 
44,288

 
0

Securitized debt obligations
 
17,141

 
16,917

 
0

 
16,917

 
0

Senior and subordinated notes
 
32,049

 
30,210

 
0

 
30,210

 
0

Federal funds purchased and securities loaned or sold under agreements to repurchase
 
399

 
399

 
0

 
399

 
0

Other borrowings(2)
 
6,000

 
5,988

 
0

 
5,988

 
0

Interest payable
 
359

 
359

 
0

 
359

 
0

 
 
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

__________
(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.