XML 43 R32.htm IDEA: XBRL DOCUMENT v3.20.2
Fair Value Measurement (Tables)
9 Months Ended
Sep. 30, 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 September 30, 2020 and December 31, 2019.
Table 11.1: Assets and Liabilities Measured at Fair Value on a Recurring Basis
September 30, 2020
Fair Value Measurements Using
Netting Adjustments(1)
(Dollars in millions)Level 1Level 2Level 3Total
Assets:
Securities available for sale:
U.S. Treasury securities$9,345 $0 $0 — $9,345 
RMBS0 76,185 474 — 76,659 
CMBS0 11,063 372 — 11,435 
Other securities180 2,234 0 — 2,414 
Total securities available for sale9,525 89,482 846 — 99,853 
Loans held for sale0 1,255 0 — 1,255 
Other assets:
Derivative assets(2)
255 3,693 153 $(1,622)2,479 
Other(3)
371 493 56 — 920 
Total assets$10,151 $94,923 $1,055 $(1,622)$104,507 
Liabilities:
Other liabilities:
Derivative liabilities(2)
$236 $1,394 $109 $(708)$1,031 
Total liabilities$236 $1,394 $109 $(708)$1,031 
December 31, 2019
Fair Value Measurements Using
Netting Adjustments(1)
(Dollars in millions)Level 1Level 2Level 3Total
Assets:
Securities available for sale:
U.S. Treasury securities$4,124 $$— $4,124 
RMBS63,909 429 — 64,338 
CMBS9,413 13 — 9,426 
Other securities231 1,094 — 1,325 
Total securities available for sale4,355 74,416 442 — 79,213 
Loans held for sale251 — 251 
Other assets:
Derivative assets(2)
84 1,568 77 $(633)1,096 
Other(3)
344 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 $40 million and $12 million recognized as a net valuation allowance on derivative assets and liabilities for non-performance risk as of September 30, 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 September 30, 2020 and December 31, 2019, other includes retained interests in securitizations of $56 million and $66 million, deferred compensation plan assets of $370 million and $343 million, and equity securities of $494 million (including unrealized gains of $470 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 and nine months ended September 30, 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 September 30, 2020
Total Gains (Losses) (Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
September 30, 2020(1)
(Dollars in millions)Balance, July 1, 2020
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance, September 30, 2020
Securities available for sale:(2)
RMBS$474 $10 $3 $0 $0 $0 $(22)$56 $(47)$474 $10 
CMBS282 (1)1 0 0 0 (8)98 0 372 (1)
Total securities available for sale756 9 4 0 0 0 (30)154 (47)846 9 
Other assets:
Retained interests in securitizations56 0 0 0 0 0 0 0 0 56 0 
Net derivative assets (liabilities)(3)
34 8 0 0 0 13 (2)0 (9)44 0 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Nine Months Ended September 30, 2020
Total Gains (Losses) (Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
September 30, 2020(1)
(Dollars in millions)Balance, January 1, 2020
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance, September 30, 2020
Securities available for sale:(2)(4)
RMBS$433 $19 $(21)$0 $0 $0 $(55)$196 $(98)$474 $20 
CMBS13 (1)0 0 0 0 (11)371 0 372 (4)
Total securities available for sale446 18 (21)0 0 0 (66)567 (98)846 16 
Other assets:
Retained interests in securitizations66 (10)0 0 0 0 0 0 0 56 (10)
Net derivative assets (liabilities)(3)
26 20 0 0 0 39 (30)0 (11)44 18 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 Three Months Ended September 30, 2019
Total Gains (Losses)
(Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
September 30, 2019(1)
(Dollars in millions)Balance, July 1, 2019
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance, September 30, 2019
Securities available for sale:(2)
RMBS$515 $10 $$$$$(18)$59 $(114)$452 $
CMBS(1)
Total securities available for sale524 10 (19)59 (114)460 
Other assets:
Retained interests in securitizations177 (1)(69)107 (1)
Net derivative assets (liabilities)(3)
(1)(8)12 (3)

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
 Nine Months Ended September 30, 2019
Total Gains (Losses)
(Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of
September 30, 2019
(1)
(Dollars in millions)Balance, January 1, 2019
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance, September 30, 2019
Securities available for sale:(2)
RMBS$433 $27 $13 $$$$(43)$173 $(151)$452 $26 
CMBS10 (2)
Total securities available for sale443 27 13 (45)173 (151)460 26 
Other assets:
Retained interests in securitizations158 18 (69)107 
Net derivative assets (liabilities)(3)
(10)(21)39 (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)For the three and nine months ended September 30, 2020, included in OCI related to Level 3 securities available for sale still held as of September 30, 2020 were net unrealized gains of $5 million and net unrealized losses of $16 million, respectively. For the three and nine months ended September 30, 2019, net unrealized gains included in OCI related to Level 3 securities available for sale still held as of September 30, 2019 were $1 million and $11 million, respectively.
(3)Includes derivative assets and liabilities of $153 million and $109 million, respectively, as of September 30, 2020, $82 million and $76 million, respectively, as of September 30, 2019.
(4)The fair value of RMBS as of January 1, 2020 includes a cumulative adjustment of $4 million from the adoption of the CECL standard.
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
September 30,
2020
Significant
Valuation
Techniques
Significant
Unobservable
Inputs
Range
Weighted
Average(1)
Securities available for sale:
RMBS$474 Discounted cash flows (vendor pricing)Yield
Voluntary prepayment rate
Default rate
Loss severity
1-12%
5-15%
1-11%
30-100%
3%
9%
2%
68%
CMBS372 Discounted cash flows (vendor pricing)Yield
1-3%
1%
Other assets:
Retained interests in securitizations(2)
56 Discounted cash flowsLife of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
36-52
3-13%
2-12%
3%
64-70%
N/A
Net derivative assets (liabilities)44 Discounted cash flowsSwap rates1%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%
CMBS13 Discounted cash flows (vendor pricing)Yield
2-3%
2%
Other assets:
Retained interests in securitizations(2)
66 Discounted cash flowsLife 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 flowsSwap rates2%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 September 30, 2020 and December 31, 2019, and for which a nonrecurring fair value measurement was recorded during the nine and twelve months then ended.
Table 11.4: Nonrecurring Fair Value Measurements
September 30, 2020
Estimated Fair Value HierarchyTotal
(Dollars in millions)Level 2Level 3
Loans held for investment$0 $294 $294 
Other assets(1)
0 55 55 
Total$0 $349 $349 
December 31, 2019
Estimated Fair Value HierarchyTotal
(Dollars in millions)Level 2Level 3
Loans held for investment$$294 $294 
Other assets(1)
103 103 
Total$$397 $397 
__________
(1)As of September 30, 2020, other assets included equity investments accounted for under the measurement alternative of $14 million, repossessed assets of $35 million and long-lived assets held for sale of $6 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 September 30, 2020 and 2019.
Table 11.5: Nonrecurring Fair Value Measurements Included in Earnings
Total Gains (Losses)
Nine Months Ended September 30,
(Dollars in millions)20202019
Loans held for investment$187 $(189)
Loans held for sale0 (1)
Other assets(1)
(42)(60)
Total$145 $(250)
__________
(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 September 30, 2020 and December 31, 2019.
Table 11.6: Fair Value of Financial Instruments
September 30, 2020
Carrying
Value
Estimated
Fair Value
Estimated Fair Value Hierarchy
(Dollars in millions)Level 1Level 2Level 3
Financial assets:
Cash and cash equivalents$44,106 $44,106 $4,267 $39,839 $0 
Restricted cash for securitization investors895 895 895 0 0 
Net loans held for investment232,094 239,525 0 0 239,525 
Loans held for sale2,178 2,277 0 2,277 0 
Interest receivable1,551 1,551 0 1,551 0 
Other investments(1)
1,341 1,341 0 1,341 0 
Financial liabilities:
Deposits with defined maturities38,973 39,414 0 39,414 0 
Securitized debt obligations13,566 13,770 0 13,770 0 
Senior and subordinated notes28,448 28,928 0 28,928 0 
Federal funds purchased and securities loaned or sold under agreements to repurchase702 702 0 702 0 
Interest payable332 332 0 332 0 
 December 31, 2019
Carrying
Value
Estimated
Fair Value
Estimated Fair Value Hierarchy
(Dollars in millions)Level 1Level 2Level 3
Financial assets:
Cash and cash equivalents$13,407 $13,407 $4,129 $9,278 $
Restricted cash for securitization investors342 342 342 
Net loans held for investment258,601 258,696 258,696 
Loans held for sale149 149 149 
Interest receivable1,758 1,758 1,758 
Other investments(1)
1,638 1,638 1,638 
Financial liabilities:
Deposits with defined maturities44,958 45,225 45,225 
Securitized debt obligations17,808 17,941 17,941 
Senior and subordinated notes30,472 31,233 31,233 
Federal funds purchased and securities loaned or sold under agreements to repurchase314 314 314 
Other borrowings(2)
7,000 7,001 7,001 
Interest payable439 439 439 
__________
(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.