XML 45 R33.htm IDEA: XBRL DOCUMENT
v3.25.1

Fair Value Measurements (Tables) | 3 Months Ended
--- | ---
Mar. 31, 2025
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, 2025 |  |  | December 31, 2024 |
| 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 | $ | 2,061 |  |  | $ | — |  |  | $ | — |  |  | $ | 2,061 |  |  |  | $ | 2,003 |  |  | $ | — |  |  | $ | — |  |  | $ | 2,003 |  |
Federal agency securities | — |  |  | 485 |  |  | — |  |  | 485 |  |  |  | — |  |  | 444 |  |  | — |  |  | 444 |  |
Obligations of states and political subdivisions | — |  |  | 2 |  |  | — |  |  | 2 |  |  |  | — |  |  | 2 |  |  | — |  |  | 2 |  |
Mortgage-backed securities: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Residential agency | — |  |  | 18,583 |  |  | — |  |  | 18,583 |  |  |  | — |  |  | 18,945 |  |  | — |  |  | 18,945 |  |
Commercial agency | — |  |  | 4,095 |  |  | — |  |  | 4,095 |  |  |  | — |  |  | 4,090 |  |  | — |  |  | 4,090 |  |
Commercial non-agency | — |  |  | 83 |  |  | — |  |  | 83 |  |  |  | — |  |  | 82 |  |  | — |  |  | 82 |  |
Corporate and other debt securities | — |  |  | 630 |  |  | 3 |  |  | 633 |  |  |  | — |  |  | 655 |  |  | 3 |  |  | 658 |  |
Total debt securities available for sale | $ | 2,061 |  |  | $ | 23,878 |  |  | $ | 3 |  |  | $ | 25,942 |  |  |  | $ | 2,003 |  |  | $ | 24,218 |  |  | $ | 3 |  |  | $ | 26,224 |  |
Loans held for sale | $ | — |  |  | $ | 227 |  |  | $ | — |  |  | $ | 227 |  |  |  | $ | — |  |  | $ | 234 |  |  | $ | — |  |  | $ | 234 |  |
Marketable equity securities in other earning assets | $ | 653 |  |  | $ | — |  |  | $ | — |  |  | $ | 653 |  |  |  | $ | 819 |  |  | $ | — |  |  | $ | — |  |  | $ | 819 |  |
Residential mortgage servicing rights | $ | — |  |  | $ | — |  |  | $ | 979 |  |  | $ | 979 |  |  |  | $ | — |  |  | $ | — |  |  | $ | 1,007 |  |  | $ | 1,007 |  |
Commercial mortgage servicing rights through non-DUS agency programs | $ | — |  |  | $ | — |  |  | $ | 94 |  |  | $ | 94 |  |  |  | $ | — |  |  | $ | — |  |  | $ | 97 |  |  | $ | 97 |  |
Derivative assets (2): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest rate swaps | $ | — |  |  | $ | 1,332 |  |  | $ | — |  |  | $ | 1,332 |  |  |  | $ | — |  |  | $ | 1,634 |  |  | $ | — |  |  | $ | 1,634 |  |
Interest rate options | — |  |  | 25 |  |  | 6 |  |  | 31 |  |  |  | — |  |  | 30 |  |  | 5 |  |  | 35 |  |
Interest rate futures and forward commitments | — |  |  | 7 |  |  | — |  |  | 7 |  |  |  | — |  |  | 8 |  |  | — |  |  | 8 |  |
Other contracts | 20 |  |  | 158 |  |  | — |  |  | 178 |  |  |  | 13 |  |  | 126 |  |  | — |  |  | 139 |  |
Total derivative assets | $ | 20 |  |  | $ | 1,522 |  |  | $ | 6 |  |  | $ | 1,548 |  |  |  | $ | 13 |  |  | $ | 1,798 |  |  | $ | 5 |  |  | $ | 1,816 |  |
Derivative liabilities (2): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Interest rate swaps | $ | — |  |  | $ | 1,783 |  |  | $ | — |  |  | $ | 1,783 |  |  |  | $ | — |  |  | $ | 2,411 |  |  | $ | — |  |  | $ | 2,411 |  |
Interest rate options | — |  |  | 21 |  |  | — |  |  | 21 |  |  |  | — |  |  | 30 |  |  | — |  |  | 30 |  |
Interest rate futures and forward commitments | — |  |  | 2 |  |  | — |  |  | 2 |  |  |  | — |  |  | 4 |  |  | — |  |  | 4 |  |
Other contracts | 1 |  |  | 150 |  |  | — |  |  | 151 |  |  |  | 3 |  |  | 103 |  |  |  |  | 106 |  |
Total derivative liabilities | $ | 1 |  |  | $ | 1,956 |  |  | $ | — |  |  | $ | 1,957 |  |  |  | $ | 3 |  |  | $ | 2,548 |  |  | $ | — |  |  | $ | 2,551 |  |
Securities sold, but not yet purchased | $ | 170 |  |  | $ | — |  |  | $ | — |  |  | $ | 170 |  |  |  | $ | 147 |  |  | $ | — |  |  | $ | — |  |  | $ | 147 |  |
_________ (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.
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, 2025 and December 31, 2024. 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, 2025 and December 31, 2024 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, 2025
| Level 3 Estimated Fair Value |  | 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) | $979 |  | Discounted cash flow |  | Weighted-average CPR (%) |  | 4.6% - 17.2% (7.7%)
|  |  |  |  | OAS (%) |  | 5.1% - 8.5% (5.3%)
Commercial mortgage servicing rights through non-DUS agency programs (1) | $94 |  | Discounted cash flow |  | Weighted-average CPR (%) |  | 5.3% - 7.4% (7.1%%)
|  |  |  |  | Discount rate (%) |  | 8.0% - 10.0% (8.2%)
_______ (1)See Note 5 for additional disclosures related to assumptions used in the fair value calculation for residential and commercial mortgage servicing rights.
| December 31, 2024
| Level 3 Estimated Fair Value |  | 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) | $1,007 |  | Discounted cash flow |  | Weighted-average CPR (%) |  | 4.6% - 23.1% (8.0%)
|  |  |  |  | OAS (%) |  | 4.8% -7.7% (5.1%)
Commercial mortgage servicing rights through non-DUS agency programs (1) | $97 |  | Discounted cash flow |  | Weighted-average CPR (%) |  | 5.4% - 10.6% (7.7%)
|  |  |  |  | Discount rate (%) |  | 7.0% -8.0% (7.1%)
_______ (1)See Note 6 to the consolidated financial statements of the Annual Report on Form 10-K for the year ended December 31, 2024 for additional disclosures related to assumptions used in the fair value calculations for residential and commercial mortgage servicing rights.
Schedule Of Carrying Amounts And Estimated Fair Values Of Financial Instruments | The following tables present the carrying amounts and estimated fair values, as well as the level within the fair value hierarchy, of the Company’s financial instruments not recorded at fair value as of March 31, 2025 and December 31, 2024.
| March 31, 2025
| Carrying Amount |  | Estimated Fair Value(1) |  | Level 1 |  | Level 2 |  | Level 3
| (In millions)
Financial assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 14,316 |  |  | $ | 14,316 |  |  | $ | 14,316 |  |  | $ | — |  |  | $ | — |
Debt securities held to maturity | 5,195 |  |  | 5,063 |  |  | — |  |  | 5,063 |  |  | — |
Loans held for sale | 118 |  |  | 118 |  |  | — |  |  | 90 |  |  | 28 |
Loans (excluding leases), net of unearned income and allowance for loan losses(2)(3) | 92,497 |  |  | 89,505 |  |  | — |  |  | — |  |  | 89,505 |
Other earning assets | 759 |  |  | 759 |  |  | — |  |  | 759 |  |  | — |
Financial liabilities: |  |  |  |  |  |  |  |  |
Deposits with no stated maturity(4) | 115,479 |  |  | 115,479 |  |  | — |  |  | 115,479 |  |  | — |
Time deposits(4) | 15,492 |  |  | 15,473 |  |  | — |  |  | 15,473 |  |  | — |
Long-term borrowings | 6,019 |  |  | 6,094 |  |  | — |  |  | 6,093 |  |  | 1 |
Loan commitments and letters of credit | 151 |  |  | 151 |  |  | — |  |  | — |  |  | 151 |
_________ (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, 2025 was $3.0 billion or 3.2 percent. (3)Excluded from this table is the sales-type, direct financing, and leveraged lease carrying amount of $1.6 billion at March 31, 2025. (4)The fair value of non-interest-bearing deposit 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.
| December 31, 2024
| Carrying Amount |  | Estimated Fair Value(1) |  | Level 1 |  | Level 2 |  | Level 3
| (In millions)
Financial assets: |  |  |  |  |  |  |  |  |
Cash and cash equivalents | $ | 10,712 |  |  | $ | 10,712 |  |  | $ | 10,712 |  |  | $ | — |  |  | $ | — |
Debt securities held to maturity | 4,427 |  |  | 4,226 |  |  | — |  |  | 4,226 |  |  | — |
Loans held for sale | 360 |  |  | 360 |  |  | — |  |  | 360 |  |  | — |
Loans (excluding leases), net of unearned income and allowance for loan losses(2)(3) | 93,424 |  |  | 89,907 |  |  | — |  |  | — |  |  | 89,907 |
Other earning assets | 797 |  |  | 797 |  |  | — |  |  | 797 |  |  | — |
Financial liabilities: |  |  |  |  |  |  |  |  |
Deposits with no stated maturity(4) | 111,883 |  |  | 111,883 |  |  | — |  |  | 111,883 |  |  | — |
Time deposits(4) | 15,720 |  |  | 15,694 |  |  | — |  |  | 15,694 |  |  | — |
Short-term borrowings | 500 |  |  | 500 |  |  | — |  |  | 500 |  |  | — |
Long-term borrowings | 5,993 |  |  | 6,059 |  |  | — |  |  | 6,058 |  |  | 1 |
Loan commitments and letters of credit | 149 |  |  | 149 |  |  | — |  |  | — |  |  | 149 |
_________ (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, 2024 was $3.5 billion or 3.8 percent. (3)Excluded from this table is the sales-type, direct financing, and leveraged lease carrying amount of $1.7 billion at December 31, 2024. (4)The fair value of non-interest-bearing deposit 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://www.xbrl.org/2003/role/exampleRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 103 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482078/820-10-55-103 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (bbb)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + 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://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 820 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482106/820-10-50-2 + 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 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 -Name Accounting Standards Codification -Topic 825 -SubTopic 10 -Section 50 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482907/825-10-50-11 + 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