XML 40 R31.htm IDEA: XBRL DOCUMENT v3.23.1

Fair Value Measurements (Tables)

3 Months Ended

Mar. 31, 2023

Fair Value Disclosures [Abstract]

Fair Value, Assets Measured on Recurring Basis [Table Text Block]

The following table presents assets and liabilities measured at estimated fair value on a recurring basis:

			March 31, 2023																											December 31, 2022
			Level 1						Level 2						Level 3 (1)						Total Estimated Fair Value									Level 1						Level 2						Level 3 (1)						Total Estimated Fair Value
			(In millions)
Recurring fair value measurements
Debt securities available for sale:
U.S. Treasury securities			$	1,205					$	—					$	—					$	1,205								$	1,187					$	—					$	—					$	1,187
Federal agency securities			—						946						—						946									—						836						—						836
Obligations of states and political subdivisions			—						2						—						2									—						2						—						2
Mortgage-backed securities:
Residential agency			—						17,165						—						17,165									—						16,954						—						16,954
Residential non-agency			—						—						—						—									—						—						1						1
Commercial agency			—						7,657						—						7,657									—						7,613						—						7,613
Commercial non-agency			—						123						—						123									—						186						—						186
Corporate and other debt securities			—						1,130						2						1,132									—						1,153						1						1,154
Total debt securities available for sale			$	1,205					$	27,023					$	2					$	28,230								$	1,187					$	26,744					$	2					$	27,933
Loans held for sale			$	—					$	223					$	19					$	242								$	—					$	177					$	19					$	196
Marketable equity securities in other earning assets			$	650					$	—					$	—					$	650								$	529					$	—					$	—					$	529
Residential mortgage servicing rights			$	—					$	—					$	790					$	790								$	—					$	—					$	812					$	812
Derivative assets (2):
Interest rate swaps			$	—					$	2,036					$	—					$	2,036								$	—					$	2,335					$	—					$	2,335
Interest rate options			—						97						9						106									—						91						3						94
Interest rate futures and forward commitments			—						7						—						7									—						8						—						8
Other contracts			—						197						—						197									3						169						—						172
Total derivative assets			$	—					$	2,337					$	9					$	2,346								$	3					$	2,603					$	3					$	2,609
Derivative liabilities (2):
Interest rate swaps			$	—					$	2,569					$	—					$	2,569								$	—					$	3,161					$	—					$	3,161
Interest rate options			—						87						—						87									—						85						—						85
Interest rate futures and forward commitments			—						6						—						6									—						5						—						5
Other contracts			2						187						1						190									2						124						1						127
Total derivative liabilities			$	2					$	2,849					$	1					$	2,852								$	2					$	3,375					$	1					$	3,378

_________

(1)All following disclosures related to Level 3 recurring assets do not include those deemed to be immaterial.

(2)As permitted under U.S. GAAP, variation margin collateral payments made or received for derivatives that are centrally cleared are legally characterized as settled. As such, these derivative assets and derivative liabilities and the related variation margin collateral are presented on a net basis on the balance sheet.

Rollforward For Assets And Liabilities Measured At Fair Value On A Recurring Basis With Level 3 Significant Unobservable Inputs

The following tables present an analysis for residential MSRs for the three months ended March 31, 2023 and 2022, respectively.

.

			Residential mortgage servicing rights
			Three Months Ended March 31
			2023						2022
			(In millions)
Carrying value, beginning of period			$	812					$	418
Total realized/unrealized gains (losses) included in earnings (1)			(36)						30
Additions			4						19
Purchases			10						75
Carrying value, end of period			$	790					$	542

_______

(1) Included in mortgage income. Amounts presented exclude offsetting impact from related derivatives.

Summary Of Quantitative Information About Level 3 Measurements

The following tables present detailed information regarding material assets and liabilities measured at fair value using significant unobservable inputs (Level 3) as of March 31, 2023, and December 31, 2022. The tables include the valuation techniques and the significant unobservable inputs utilized. The range of each significant unobservable input as well as the weighted-average within the range utilized at March 31, 2023 and December 31, 2022 are included. Following the tables are descriptions of the valuation techniques and the sensitivity of the techniques to changes in the significant unobservable inputs.

March 31, 2023

Level 3 Estimated Fair Value at March 31, 2023

Valuation Technique

Unobservable Input(s)

Quantitative Range of Unobservable Inputs and (Weighted-Average)

(Dollars in millions)

Recurring fair value measurements:

Residential mortgage servicing rights (1)

$790

Discounted cash flow

Weighted-average CPR (%)

6.2% - 18.5% (7.7%)

OAS (%)

5.2% - 8.2% (5.5%)

_________

(1)See Note 4 for additional disclosures related to assumptions used in the fair value calculation for residential mortgage servicing rights.

December 31, 2022

Level 3 Estimated Fair Value at December 31, 2022

Valuation Technique

Unobservable Input(s)

Quantitative Range of Unobservable Inputs and (Weighted-Average)

(Dollars in millions)

Recurring fair value measurements:

Residential mortgage servicing rights (1)

$812

Discounted cash flow

Weighted-average CPR (%)

6.1% - 15.1% (7.4%)

OAS (%)

4.8% -8.2% (5.1%)

_______

(1)See Note 6 to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2022 for additional disclosures related to assumptions used in the fair value calculation for residential mortgage servicing rights.

Fair Value Option, Fair Value and Unpaid Principal Balance

The following table summarizes the difference between the aggregate fair value and the aggregate unpaid principal balance for mortgage loans held for sale measured at fair value:

			March 31, 2023																		December 31, 2022
			Aggregate Fair Value						Aggregate Unpaid Principal						Aggregate Fair Value Less Aggregate Unpaid Principal						Aggregate Fair Value						Aggregate Unpaid Principal						Aggregate Fair Value Less Aggregate Unpaid Principal
			(In millions)
Residential mortgage loans held for sale, at fair value			$	203					$	198					$	5					$	160					$	157					$	3

Interest income on mortgage loans held for sale is recognized based on contractual rates and is reflected in interest income on loans held for sale. The following table details net gains and losses resulting from changes in fair value of residential mortgage loans held for sale, which were recorded in mortgage income in the consolidated statements of income during the three months ended March 31, 2023 and 2022. These changes in fair value are mostly offset by economic hedging activities. An immaterial portion of these amounts was attributable to changes in instrument-specific credit risk.

			Three Months Ended March 31
			2023						2022
			(In millions)
Net gains (losses) resulting from changes in fair value of residential mortgage loans held for sale			$	2					$	(23)

Schedule Of Carrying Amounts And Estimated Fair Values Of Financial Instruments

The carrying amounts and estimated fair values, as well as the level within the fair value hierarchy, of the Company’s financial instruments as of March 31, 2023 are as follows:

			March 31, 2023
			Carrying Amount						Estimated Fair Value(1)						Level 1						Level 2						Level 3
			(In millions)
Financial assets:
Cash and cash equivalents			$	8,833					$	8,833					$	8,833					$	—					$	—
Debt securities held to maturity			790						749						—						749						—
Debt securities available for sale			28,230						28,230						1,205						27,023						2
Loans held for sale			564						564						—						545						19
Loans (excluding leases), net of unearned income and allowance for loan losses(2)(3)			95,095						91,198						—						—						91,198
Other earning assets			1,335						1,335						650						685						—
Derivative assets			2,346						2,346						—						2,337						9
Financial liabilities:
Derivative liabilities			2,852						2,852						2						2,849						1
Deposits with no stated maturity(4)			120,687						120,687						—						120,687						—
Time deposits(4)			7,773						7,668						—						7,668						—
Short-term borrowings			2,000						2,000						—						2,000						—
Long-term borrowings			2,307						2,301						—						2,300						1
Loan commitments and letters of credit			156						156						—						—						156

_________

(1)Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for estimated changes in interest rates, market liquidity and credit spreads in the periods they are deemed to have occurred.

(2)The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. The fair value discount on the loan portfolio's net carrying amount at March 31, 2023 was $3.9 billion or 4.1 percent.

(3)Excluded from this table is the sales-type, direct financing, and leveraged lease carrying amount of $1.5 billion at March 31, 2023.

(4)The fair value of non-interest-bearing demand accounts, interest-bearing checking accounts, savings accounts, and money market accounts is the amount payable on demand at the reporting date (i.e., the carrying amount) as these instruments have an indeterminate maturity date. Fair values for time deposits are estimated by using discounted cash flow analyses, based on market spreads to benchmark rates.

The carrying amounts and estimated fair values, as well as the level within the fair value hierarchy, of the Company's financial instruments as of December 31, 2022 are as follows:

			December 31, 2022
			Carrying Amount						Estimated Fair Value(1)						Level 1						Level 2						Level 3
			(In millions)
Financial assets:
Cash and cash equivalents			$	11,227					$	11,227					$	11,227					$	—					$	—
Debt securities held to maturity			801						751						—						751						—
Debt securities available for sale			27,933						27,933						1,187						26,744						2
Loans held for sale			354						354						—						335						19
Loans (excluding leases), net of unearned income and allowance for loan losses(2)(3)			94,044						89,540						—						—						89,540
Other earning assets			1,308						1,308						529						779						—
Derivative assets			2,609						2,609						3						2,603						3
Financial liabilities:
Derivative liabilities			3,378						3,378						2						3,375						1
Deposits with no stated maturity(4)			125,971						125,971						—						125,971						—
Time deposits(4)			5,772						5,697						—						5,697						—
Long-term borrowings			2,284						2,376						—						2,375						1
Loan commitments and letters of credit			153						153						—						—						153

_________

(1)Estimated fair values are consistent with an exit price concept. The assumptions used to estimate the fair values are intended to approximate those that a market participant would use in a hypothetical orderly transaction. In estimating fair value, the Company makes adjustments for estimated changes in interest rates, market liquidity and credit spreads in the periods they are deemed to have occurred.

(2)The estimated fair value of portfolio loans assumes sale of the loans to a third-party financial investor. Accordingly, the value to the Company if the loans were held to maturity is not reflected in the fair value estimate. The fair value discount on the loan portfolio's net carrying amount at December 31, 2022 was $4.5 billion or 4.8 percent.

(3)Excluded from this table is the sales-type, direct financing, and leveraged lease carrying amount of $1.5 billion at December 31, 2022.

(4)The fair value of non-interest-bearing demand accounts, interest-bearing checking accounts, savings accounts, and money market accounts is the amount payable on demand at the reporting date (i.e., the carrying amount) as these instruments have an indeterminate maturity date. Fair values for time deposits are estimated by using discounted cash flow analyses, based on market spreads to benchmark rates.

X

- Definition

Tabular disclosure of input and valuation technique used to measure fair value and change in valuation approach and technique for each separate class of asset and liability measured on recurring and nonrecurring basis.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (bbb)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsAndLiabilitiesMeasuredOnRecurringAndNonrecurringBasisValuationTechniquesTableTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of assets, including [financial] instruments measured at fair value that are classified in stockholders' equity, if any, by class that are measured at fair value on a recurring basis. The disclosures contemplated herein include the fair value measurements at the reporting date by the level within the fair value hierarchy in which the fair value measurements in their entirety fall, segregating fair value measurements using quoted prices in active markets for identical assets (Level 1), significant other observable inputs (Level 2), and significant unobservable inputs (Level 3).

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (b)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringBasisTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the fair value measurement of assets using significant unobservable inputs (Level 3), a reconciliation of the beginning and ending balances, separately presenting changes during the period attributable to the following: (1) total gains or losses for the period (realized and unrealized), segregating those gains or losses included in earnings (or changes in net assets) and gains or losses recognized in other comprehensive income (loss), and a description of where those gains or losses included in earnings (or changes in net assets) are reported in the statement of income (or activities); (2) purchases, sales, issues, and settlements (each type disclosed separately); and (3) transfers in and transfers out of Level 3 (for example, transfers due to changes in the observability of significant inputs), by class of asset.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 3
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19279-110258

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (c)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueAssetsMeasuredOnRecurringBasisUnobservableInputReconciliationTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of the fair value of financial instruments, including financial assets and financial liabilities, and the measurements of those instruments, assets, and liabilities.

+ References

Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 11
-URI https://asc.fasb.org/extlink&oid=123594938&loc=d3e13467-108611

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 820
-SubTopic 10
-Section 50
-Paragraph 2
-Subparagraph (a)
-URI https://asc.fasb.org/extlink&oid=126976982&loc=d3e19207-110258

+ Details

Name:	us-gaap_FairValueByBalanceSheetGroupingTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration

X

- References

No definition available.

+ Details

Name:	us-gaap_FairValueDisclosuresAbstract
Namespace Prefix:	us-gaap_
Data Type:	xbrli:stringItemType
Balance Type:	na
Period Type:	duration

X

- Definition

Tabular disclosure of information about asset and liability measured at fair value under fair value option.

+ References

Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 31
-URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14210-108612

Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 30
-URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14172-108612

Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 32
-URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14217-108612

Reference 4: http://www.xbrl.org/2009/role/commonPracticeRef
-Publisher FASB
-Name Accounting Standards Codification
-Topic 825
-SubTopic 10
-Section 50
-Paragraph 28
-URI https://asc.fasb.org/extlink&oid=123596393&loc=d3e14064-108612

+ Details

Name:	us-gaap_FairValueOptionQuantitativeDisclosuresTextBlock
Namespace Prefix:	us-gaap_
Data Type:	dtr-types:textBlockItemType
Balance Type:	na
Period Type:	duration