XML 56 R43.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2012
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Assets and Liabilities Measured at Fair Value on a Recurring Basis  
The following tables summarize assets and liabilities measured at fair value on a recurring basis, including residential mortgage loans held for sale for which the Bancorp has elected the fair value option as of:
      
 Fair Value Measurements Using 
September 30, 2012 ($ in millions) Level 1(c) Level 2(c) Level 3Total Fair Value
Assets:     
Available-for-sale securities:     
U.S. Treasury and government agencies$ 41 - - 41
U.S. Government sponsored agencies  - 1,922 - 1,922
Obligations of states and political subdivisions  - 211 - 211
Agency mortgage-backed securities  - 8,986 - 8,986
Other bonds, notes and debentures  - 3,164 - 3,164
Other securities(a)  79 156 - 235
Available-for-sale securities(a)  120 14,439 - 14,559
      
Trading securities:     
Obligations of states and political subdivisions  - 10 1 11
Agency mortgage-backed securities  - 14 - 14
Other bonds, notes and debentures  - 13 - 13
Other securities  167 - - 167
Trading securities  167 37 1 205
      
Residential mortgage loans held for sale  - 1,741 - 1,741
Residential mortgage loans(b)  - - 76 76
Derivative assets:     
Interest rate contracts  8 1,613 102 1,723
Foreign exchange contracts  - 216 - 216
Equity contracts  - - 198 198
Commodity contracts  - 99 - 99
Derivative assets  8 1,928 300 2,236
Total assets$ 295 18,145 377 18,817
      
Liabilities:     
Derivative liabilities     
Interest rate contracts$ 92 662 3 757
Foreign exchange contracts  - 198 - 198
Equity contracts  - - 22 22
Commodity contracts  - 95 - 95
Derivative liabilities  92 955 25 1,072
      
Short positions  11 3 - 14
Total liabilities$ 103 958 25 1,086

      
 Fair Value Measurements Using 
December 31, 2011 ($ in millions) Level 1Level 2Level 3Total Fair Value
Assets:     
Available-for-sale securities:     
U.S. Treasury and Government agencies$ 171 - - 171
U.S. Government sponsored agencies  - 1,962 - 1,962
Obligations of states and political subdivisions  - 101 - 101
Agency mortgage-backed securities  - 10,284 - 10,284
Other bonds, notes and debentures  - 1,812 - 1,812
Other securities(a)  185 5 - 190
Available-for-sale securities(a)  356 14,164 - 14,520
      
Trading securities:     
Obligations of states and political subdivisions  - 8 1 9
Agency mortgage-backed securities  - 11 - 11
Other bonds, notes and debentures  - 13 - 13
Other securities  144 - - 144
Trading securities  144 32 1 177
      
Residential mortgage loans held for sale  - 2,751 - 2,751
Residential mortgage loans(b)  - - 65 65
Derivative assets:     
Interest rate contracts  8 1,773 34 1,815
Foreign exchange contracts  - 294 - 294
Equity contracts  - - 113 113
Commodity contracts  - 134 - 134
Derivative assets  8 2,201 147 2,356
Total assets$ 508 19,148 213 19,869
      
Liabilities:     
Derivative liabilities     
Interest rate contracts$ 54 802 2 858
Foreign exchange contracts  - 275 - 275
Equity contracts  - - 81 81
Commodity contracts  - 130 - 130
Derivative liabilities  54 1,207 83 1,344
      
Short positions  2 4 - 6
Total liabilities$ 56 1,211 83 1,350

      
 Fair Value Measurements Using 
September 30, 2011 ($ in millions) Level 1Level 2Level 3Total Fair Value
Assets:     
Available-for-sale securities:     
U.S. Treasury and government agencies$ 202 - - 202
U.S. Government sponsored agencies  - 1,990 - 1,990
Obligations of states and political subdivisions  - 105 - 105
Agency mortgage-backed securities  - 11,017 - 11,017
Other bonds, notes and debentures  - 1,573 - 1,573
Other securities(a)  491 7 - 498
Available-for-sale securities(a)  693 14,692 - 15,385
      
Trading securities:     
Obligations of states and political subdivisions  - 11 1 12
Agency mortgage-backed securities  - 20 - 20
Other bonds, notes and debentures  - 15 - 15
Other securities  142 - - 142
Trading securities  142 46 1 189
      
Residential mortgage loans held for sale  - 1,593 - 1,593
Residential mortgage loans(b)  - - 62 62
Derivative assets:     
Interest rate contracts  3 1,872 39 1,914
Foreign exchange contracts  - 471 - 471
Equity contracts  - - 103 103
Commodity contracts  - 112 - 112
Derivative assets  3 2,455 142 2,600
Total assets$ 838 18,786 205 19,829
      
Liabilities:     
Derivative liabilities     
Interest rate contracts$ 59 862 2 923
Foreign exchange contracts  - 447 - 447
Equity contracts  - - 30 30
Commodity contracts  - 105 - 105
Derivative liabilities  59 1,414 32 1,505
      
Short positions  7 1 - 8
Total liabilities$ 66 1,415 32 1,513

  • Excludes FHLB and FRB restricted stock totaling $497 and $346, respectively, at September 30, 2012 and $497 and $345, respectively, at December 31, 2011 and September 30, 2011.
  • Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.
  • During the three and nine months ended September 30, 2012, no assets or liabilities were transferred between Level 1 and Level 2.
Quantitative information about significant unobservable level 3 fair value measurement inputs
The following table presents information as of September 30, 2012 about significant unobservable inputs related to the Bancorp’s material categories of Level 3 financial assets and liabilities measured on a recurring basis.
       
($ in millions)       
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Residential mortgage loans $76Loss rate model Interest rate risk factor (91.0) - 16.6%6.5%
    Credit risk factor 2.3 - 68.4%4.6%
IRLCs, net  102Discounted cash flow Loan closing rates 9.8 - 95.0% 60.1%
Stock warrants associated with the sale  197Black-Scholes optionExpected term (years) 2.00 - 16.756.2
of the processing business   valuation model Expected volatility(a)27.7 - 40.6%34.2%
    Risk free rate 0.2 - 2.6%.0.9%
    Expected dividend rate --
Swap associated with the sale of Visa, Inc.  (21)Discounted cash flow Timing of the resolution 6/30/2013 - NM
Class B shares   of the Covered Litigation6/30/2015 

  • Based on historical and implied volatilities of comparable companies assuming similar expected terms.

The following table presents information as of September 30, 2012 about significant unobservable inputs related to the Bancorp’s material categories of Level 3 financial assets and liabilities measured on a nonrecurring basis.
       
($ in millions)       
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $13Appraised valueAppraised value NM NM
    Cost to sell NM 10.0%
Commercial and industrial loans 79Appraised valueDefault rates 100%NM
    Collateral value NM NM
    Loss severities 0 - 97.4%11.6%
Commercial mortgage loans  59Appraised valueDefault rates 100%NM
    Collateral value NM NM
    Loss severities 0 - 100%30.0%
Commercial construction loans  8Appraised valueDefault rates 100%NM
    Collateral value NM NM
    Loss severities 0 - 27.0%3.1%
MSRs 679Discounted cash flowPrepayment speed 0 - 100%(Fixed) 16.9% (Adjustable) 27.1%
    Discount rates9.4 - 18.0%(Fixed) 10.6% (Adjustable) 11.7%
OREO property  114Appraised valueAppraised value NM NM
Reconciliation of Assets and Liabilities Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)
The following tables are a reconciliation of assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3):
             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the three months ended September 30, 2012 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  76  54  184    315
Total gains or losses (realized/unrealized):            
Included in earnings  -  1  163  (17)    147
Purchases  -  -  -  -    -
Sales  -  -  -  -    -
Settlements  -  (5)  (118)  9    (114)
Transfers into Level 3(b)  -  4  -  -    4
Ending balance$ 1  76  99  176    352
Changes in unrealized gains or losses for the period            
included in earnings for assets held at             
September 30, 2012(c)$ -  1  101  (17)    85

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the three months ended September 30, 2011 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  59 5  85    150
Total gains or losses (realized/unrealized):            
Included in earnings  -  3  100 (14)    89
Purchases  -  -  -  2    2
Sales   -  -  -  -    -
Settlements  - (2) (68)  -   (70)
Transfers into Level 3(b)  -  2  -  -    2
Ending balance$ 1  62  37 73    173
The amount of total gains or losses for the period            
included in earnings attributable to the change in            
unrealized gains or losses relating to assets            
still held at September 30, 2011(c)$ -  3  37 (14)   26

 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the nine months ended September 30, 2012 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  65  32  32    130
Total gains or losses (realized/unrealized):            
Included in earnings  -  -  338  57    395
Purchases  -  -  -  -    -
Sales  -  -  -  -    -
Settlements  -  (10)  (271)  87    (194)
Transfers into Level 3(b)  -  21  -  -    21
Ending balance$ 1  76  99  176    352
Changes in unrealized gains or losses for the period            
included in earnings for assets held at             
September 30, 2012(c)$ -  -  173  57    230

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the nine months ended September 30, 2011 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 6  46 2  53  $ 107
Total gains or losses (realized/unrealized):            
Included in earnings  -  4  154  -    158
Purchases  -  -  -  2    2
Sales  (5)  -  -  -   (5)
Settlements  - (5) (119)  18   (106)
Transfers into Level 3(b)  -  17  -  -    17
Ending balance$ 1  62  37 73  $ 173
The amount of total gains or losses for the period            
included in earnings attributable to the change in            
unrealized gains or losses relating to assets            
still held at September 30, 2011(c)$ -  4  41  -  $45

  • Net interest rate derivatives include derivative assets and liabilities of $102 and $3, respectively, as of September 30, 2012 and $39 and $2, respectively, as of September 30, 2011. Net equity derivatives include derivative assets and liabilities of $198 and $22, respectively, as of September 30, 2012, and $103 and $30, respectively, as of September 30, 2011.
  • Includes residential mortgage loans held for sale that were transferred to held for investment
  • Includes interest income and expense.

 

Total Gains and Losses Included in Earnings for Assets and Liabilites Measured at Fair Value on a Recurring Basis Using Significant Unobservable Inputs (Level 3)
The total gains and losses included in earnings for assets and liabilities measured at fair value on a recurring basis using significant unobservable inputs (Level 3) were recorded in the Condensed Consolidated Statements of Income as follows:
           
  For the three months  For the nine months
  ended September 30, ended September 30,
($ in millions) 20122011 20122011
Mortgage banking net revenue$ 165  104   339  159 
Corporate banking revenue  -  -   -  1 
Other noninterest income  (18)  (15)   56  (2) 
Total gains$ 147  89   395  158 

The total gains and losses included in earnings attributable to changes in unrealized gains and losses related to Level 3 assets and liabilities still held at September 30, 2012 and 2011 were recorded in the Condensed Consolidated Statements of Income as follows:
           
  For the three months  For the nine months
  ended September 30, ended September 30,
($ in millions) 20122011 20122011
Mortgage banking net revenue$ 103  41   174  46 
Corporate banking revenue  -  -   -  1 
Other noninterest income  (18)  (15)   56  (2) 
Total gains$ 85  26   230  45 
Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis
The following tables represent those assets that were subject to fair value adjustments during the quarters ended September 30, 2012 and 2011 and still held as of the end of the period, and the related losses from fair value adjustments on assets sold during the period as well as assets still held as of the end of the period.
               
  Fair Value Measurements Using  Total Losses Total Losses
          For the three months For the nine months
As of September 30, 2012 ($ in millions) Level 1Level 2Level 3Totalended September 30, 2012 ended September 30, 2012
Commercial loans held for sale(a)$ -  -  13  13  (4)   (10) 
Commercial and industrial loans  -  -  79  79  (31)   (86) 
Commercial mortgage loans  -  -  59  59  (11)   (40) 
Commercial construction loans  -  -  8  8  (5)   (21) 
MSRs  -  -  679  679  (72)   (122) 
OREO property  -  -  114  114  (16)   (60) 
Total $ -  -  952  952  (139)   (339) 

               
  Fair Value Measurements Using  Total Losses Total Losses
          For the three months For the nine months
          ended September 30, ended September 30,
As of September 30, 2011 ($ in millions) Level 1Level 2Level 3Total2011 2011
Commercial loans held for sale(a)$ -  -  60  60  (23)   (48) 
Commercial and industrial loans  -  -  155  155  (84)   (283) 
Commercial mortgage loans  -  -  145  145  (46)   (99) 
Commercial construction loans  -  -  59  59  (14)   (52) 
MSRs  -  -  662  662  (201)   (228) 
OREO property  -  -  181  181  (30)   (139) 
Total $ -  -  1,262  1,262  (398)   (849) 
Aggregate Fair Values And Principal Balances On Residential Mortgage Loans [Text Block]
The following table summarizes the difference between the fair value and the principal balance for residential mortgage loans measured at fair value as of:
      
  AggregateAggregate Unpaid  
($ in millions) Fair ValuePrincipal Balance Difference
September 30, 2012     
Residential mortgage loans measured at fair value$ 1,817 1,695  122
Past due loans of 90 days or more  3 4  (1)
Nonaccrual loans  - -  -
      
December 31, 2011     
Residential mortgage loans measured at fair value  2,816 2,693  123
Past due loans of 90 days or more  4 5  (1)
Nonaccrual loans  - -  -
      
September 30, 2011     
Residential mortgage loans measured at fair value  1,655 1,578  77
Past due loans of 90 days or more  4 4  -
Nonaccrual loans  - -  -
Carrying Amounts and Estimated Fair Values for Certain Financial Instruments
Fair Value of Certain Financial Instruments       
The following tables summarize the carrying amounts and estimated fair values for certain financial instruments, excluding financial instruments measured at fair value on a recurring basis.
       
  Net CarryingFair Value Measurements Using Total
As of September 30, 2012 ($ in millions) AmountLevel 1Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 2,490 2,490 - - 2,490
Other securities  843 - 843 - 843
Held-to-maturity securities  287 - - 287 287
Other short-term investments  1,286 1,286 - - 1,286
Loans held for sale  61 - - 61 61
Portfolio loans and leases:      
Commercial and industrial loans  32,526 - - 33,701 33,701
Commercial mortgage loans  8,989 - - 8,259 8,259
Commercial construction loans  633 - - 520 520
Commercial leases  3,478 - - 3,355 3,355
Residential mortgage loans(a)  11,400 - - 11,350 11,350
Home equity  10,080 - - 10,064 10,064
Automobile loans  11,884 - - 11,825 11,825
Credit card  1,910 - - 2,070 2,070
Other consumer loans and leases  274 - - 292 292
Unallocated allowance for loan and lease losses  (116) - - - -
Total portfolio loans and leases, net(a)$ 81,058 - - 81,436 81,436
Financial liabilities:      
Deposits  84,688 - 84,779 - 84,779
Federal funds purchased  686 686 - - 686
Other short-term borrowings  5,503 - 5,503 - 5,503
Long-term debt  8,127 6,973 2,057 - 9,030

(a) Excludes $76 of residential mortgage loans measured at fair value on a recurring basis.

  Net Carrying 
As of December 31, 2011 ($ in millions) AmountFair Value
Financial assets:   
Cash and due from banks$ 2,663 2,663
Other securities  842 842
Held-to-maturity securities  322 322
Other short-term investments  1,781 1,781
Loans held for sale  203 203
Portfolio loans and leases:   
Commercial and industrial loans  29,854 30,300
Commercial mortgage loans  9,697 8,870
Commercial construction loans  943 791
Commercial leases  3,451 3,237
Residential mortgage loans(a)  10,380 9,978
Home equity  10,524 9,737
Automobile loans  11,784 11,747
Credit card  1,872 1,958
Other consumer loans and leases  329 346
Unallocated allowance for loan and lease losses  (136) -
Total portfolio loans and leases, net(a)$ 78,698 76,964
Financial liabilities:   
Deposits  85,710 85,599
Federal funds purchased  346 346
Other short-term borrowings  3,239 3,239
Long-term debt  9,682 10,197

(a) Excludes $65 of residential mortgage loans measured at fair value on a recurring basis.

    
  Net Carrying 
As of September 30, 2011 ($ in millions) AmountFair Value
Financial assets:   
Cash and due from banks$ 2,348 2,348
Other securities  842 842
Held-to-maturity securities  337 337
Other short-term investments  2,028 2,028
Loans held for sale  247 247
Portfolio loans and leases:   
Commercial and industrial loans  28,245 29,538
Commercial mortgage loans  9,857 9,167
Commercial construction loans  1,134 889
Commercial leases  3,284 3,131
Residential mortgage loans(a)  9,954 9,516
Home equity  10,711 9,765
Automobile loans  11,536 11,575
Credit card  1,759 1,831
Other consumer loans and leases  384 430
Unallocated allowance for loan and lease losses  (149) -
Total portfolio loans and leases, net(a)$ 76,715 75,842
Financial liabilities:   
Deposits  82,047 82,196
Federal funds purchased  427 427
Other short-term borrowings  4,894 4,894
Long-term debt  9,800 10,199

(a) Excludes $62 million of residential mortgage loans measured at fair value on a recurring basis