XML 47 R36.htm IDEA: XBRL DOCUMENT v3.25.1
Fair Value Measurement (Tables)
3 Months Ended
Mar. 31, 2025
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, 2025 and December 31, 2024.
Table 12.1: Assets and Liabilities Measured at Fair Value on a Recurring Basis
March 31, 2025
Fair Value Measurements Using
Netting Adjustments(1)
(Dollars in millions)Level 1Level 2Level 3Total
Assets:
Securities available for sale:
U.S. Treasury securities$6,221 $0 $0 $0 $6,221 
RMBS0 66,473 143 066,616 
CMBS0 7,972 2 07,974 
Other securities127 3,424 0 03,551 
Total securities available for sale6,348 77,869 145 084,362 
Loans held for sale0 285 0 0285 
Other assets:
Derivative assets(2)
527 1,158 570 (691)1,564 
Other(3)
701 0 32 0733 
Total assets$7,576 $79,312 $747 $(691)$86,944 
Liabilities:
Other liabilities:
Derivative liabilities(2)
$720 $1,029 $481 $(427)$1,803 
Total liabilities$720 $1,029 $481 $(427)$1,803 
December 31, 2024
Fair Value Measurements Using
Netting Adjustments(1)
(Dollars in millions)Level 1Level 2Level 3Total
Assets:
Securities available for sale:
U.S. Treasury securities$6,110 $$$$6,110 
RMBS65,212 116 065,328 
CMBS7,823 07,825 
Other securities123 3,627 03,750 
Total securities available for sale6,233 76,662 118 083,013 
Loans held for sale87 087 
Other assets:
Derivative assets(2)
510 1,039 683 (1,056)1,176 
Other(3)
689 34 0723 
Total assets$7,432 $77,788 $835 $(1,056)$84,999 
Liabilities:
Other liabilities:
Derivative liabilities(2)
$384 $1,034 $614 $(304)$1,728 
Total liabilities$384 $1,034 $614 $(304)$1,728 
__________
(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 approximately $3 million and $1 million recognized as a net valuation allowance on derivative assets and liabilities for non-performance risk as of March 31, 2025 and December 31, 2024, respectively. Non-performance risk is included in the measurement of derivative assets and liabilities on our consolidated balance sheets, and is recorded through non-interest income in the consolidated statements of income.
(3)As of March 31, 2025 and December 31, 2024, other includes retained interests in securitizations of $32 million and $34 million, deferred compensation plan assets of $701 million and $688 million, respectively, and equity securities of $1 million as of December 31, 2024.
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, 2025 and 2024. 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 12.2: Level 3 Recurring Fair Value Rollforward
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Three Months Ended March 31, 2025
Total Gains (Losses)
(Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of March 31, 2025(1)
(Dollars in millions)Balance, January 1, 2025
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance,
March 31,
2025
Securities available for sale:(2)
RMBS$116 $2 $3 $0 $0 $0 $(3)$25 $0 $143 $2 
CMBS0 0 0 0 0 0 0 0 2 0 
Total securities available for sale118 2 3 0 0 0 (3)25 0 145 2 
Other assets:
Retained interests in securitizations34 (2)0 0 0 0 0 0 0 32 (2)
Net derivative assets (liabilities)(3)
69 13 0 0 0 14 (7)0 0 89 11 
Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
Three Months Ended March 31, 2024
Total Gains (Losses)
(Realized/Unrealized)
Net Unrealized Gains (Losses) Included in Net Income Related to Assets and Liabilities Still Held as of March 31, 2024(1)
(Dollars in millions)Balance, January 1, 2024
Included
in Net
Income(1)
Included in OCIPurchasesSalesIssuancesSettlementsTransfers
Into
Level 3
Transfers
Out of
Level 3
Balance, March 31, 2024
Securities available for sale:(2)
RMBS$146 $$$$$$(3)$182 $(18)$309 $
CMBS132 (2)(1)129 
Total securities available for sale278 (2)(4)182 (18)438 
Other assets:
Retained interests in securitizations35 35 
Net derivative assets (liabilities)(3)(4)
58 (5)(5)54 (1)
__________
(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 gains included in other comprehensive income related to Level 3 securities available for sale still held were $4 million as of March 31, 2025 and net unrealized losses included in other comprehensive income related to Level 3 securities available for sale still held were $8 million as of March 31, 2024.
(3)Includes derivative assets and liabilities of $570 million and $481 million, respectively, as of March 31, 2025 and $974 million and $920 million, respectively, as of March 31, 2024.
(4)Transfers into Level 3 primarily consist of term Secured Overnight Financing Rate (“SOFR”)-indexed interest rate derivatives.
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 12.3: Quantitative Information about Level 3 Fair Value Measurements

Quantitative Information about Level 3 Fair Value Measurements
(Dollars in millions)Fair Value at
March 31,
2025
Significant
Valuation
Techniques
Significant
Unobservable
Inputs
Range
Weighted
Average(1)
Securities available for sale:
RMBS$143 Discounted cash flows (vendor pricing)Yield
Voluntary prepayment rate
Default rate
Loss severity
5-10%
0-12%
0-6%
25-80%
6%
7%
1%
60%
CMBS2 Discounted cash flows (vendor pricing)Yield
5-7%
7%
Other assets:
Retained interests in securitizations(2)
32 Discounted cash flowsLife of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
27-80
7%
5-14%
1-3%
42-154%
N/A
Net derivative assets (liabilities)89 Discounted cash flowsSwap rates
4%
4%
Quantitative Information about Level 3 Fair Value Measurements
(Dollars in millions)Fair Value at
December 31,
2024
Significant
Valuation
Techniques
Significant
Unobservable
Inputs
Range
Weighted
Average(1)
Securities available for sale:
RMBS$116 Discounted cash flows (vendor pricing)Yield
Voluntary prepayment rate
Default rate
Loss severity
6-10%
0-12%
0-6%
25-80%
6%
7%
1%
61%
CMBSDiscounted cash flows (vendor pricing)Yield
5-7%
7%
Other assets:
Retained interests in securitizations(2)
34 Discounted cash flowsLife of receivables (months)
Voluntary prepayment rate
Discount rate
Default rate
Loss severity
31-81
7-9%
5-15%
1%
44-155%
N/A
Net derivative assets (liabilities)69 Discounted cash flowsSwap rates
4%
4%
__________
(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, 2025 and December 31, 2024, and for which a nonrecurring fair value measurement was recorded during the three and twelve months then ended.
Table 12.4: Nonrecurring Fair Value Measurements
March 31, 2025
Estimated Fair Value HierarchyTotal
(Dollars in millions)Level 2Level 3
Loans held for investment$0 $296 $296 
Loans held for sale14 14 28 
Other assets(1)
0 72 72 
Total$14 $382 $396 
December 31, 2024
Estimated Fair Value HierarchyTotal
(Dollars in millions)Level 2Level 3
Loans held for investment$$827 $827 
Loans held for sale
Other assets(1)
133 133 
Total$$960 $964 
__________
(1)As of March 31, 2025, other assets included investments accounted for under measurement alternative of $1 million, repossessed assets of $59 million and long-lived assets held for sale and right-of-use assets totaling $12 million. As of December 31, 2024, other assets included investments accounted for under measurement alternative of $71 million and repossessed assets of $62 million.
Schedule of Earnings Related to Assets Measured at Fair Value on Nonrecurring Basis
The following table presents total nonrecurring fair value measurements for the period, included in earnings, attributable to the change in fair value relating to assets that are still held at March 31, 2025 and 2024.
Table 12.5: Nonrecurring Fair Value Measurements Included in Earnings
Total Gains (Losses)
Three Months Ended March 31,
(Dollars in millions)20252024
Loans held for investment$(123)$(127)
Loans held for sale6 (10)
Other assets(1)
(67)(63)
Total$(184)$(200)
__________
(1)Other assets primarily include fair value adjustments related to repossessed assets, long-lived assets held for sale and right-of-use assets, 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, 2025 and December 31, 2024.
Table 12.6: Fair Value of Financial Instruments
March 31, 2025
Carrying
Value
Estimated
Fair Value
Estimated Fair Value Hierarchy
(Dollars in millions)Level 1Level 2Level 3
Financial assets:
Cash and cash equivalents$48,573 $48,573 $4,108 $44,465 $0 
Restricted cash for securitization investors392 392 392 0 0 
Net loans held for investment307,699 313,467 0 0 313,467 
Loans held for sale
401 401 0 387 14 
Interest receivable2,599 2,599 0 2,599 0 
Other investments(1)
1,330 1,330 0 1,330 0 
Financial liabilities:
Deposits with defined maturities68,851 68,955 0 68,955 0 
Securitized debt obligations11,716 11,764 0 11,764 0 
Senior and subordinated notes29,459 30,124 0 30,124 0 
Federal funds purchased and securities loaned or sold under agreements to repurchase573 573 0 573 0 
Interest payable646 646 0 646 0 
 December 31, 2024
Carrying
Value
Estimated
Fair Value
Estimated Fair Value Hierarchy
(Dollars in millions)Level 1Level 2Level 3
Financial assets:
Cash and cash equivalents$43,230 $43,230 $3,028 $40,202 $
Restricted cash for securitization investors441 441 441 
Net loans held for investment311,517 316,467 316,467 
Loans held for sale115 115 115 
Interest receivable2,532 2,532 2,532 
Other investments(1)
1,329 1,329 1,329 
Financial liabilities:
Deposits with defined maturities78,944 79,091 79,091 
Securitized debt obligations14,264 14,335 14,335 
Senior and subordinated notes30,696 31,636 31,636 
Federal funds purchased and securities loaned or sold under agreements to repurchase562 562 562 
Interest payable666 666 666 
__________
(1)Other investments include FHLB and Federal Reserve stock. These investments are included in other assets on our consolidated balance sheets.