XML 44 R42.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Measurements (Tables)
3 Months Ended
Mar. 31, 2013
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 
March 31, 2013 ($ 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  - 1,899 - 1,899
Obligations of states and political subdivisions  - 212 - 212
Agency mortgage-backed securities  - 8,844 - 8,844
Other bonds, notes and debentures  - 3,201 - 3,201
Other securities(a)  93 129 - 222
Available-for-sale securities(a)  134 14,285 - 14,419
      
Trading securities:     
U.S. Government sponsored agencies  - 11 - 11
Obligations of states and political subdivisions  - 24 1 25
Agency mortgage-backed securities  - 4 - 4
Other bonds, notes and debentures  - 9 - 9
Other securities  169 - - 169
Trading securities  169 48 1 218
      
Residential mortgage loans held for sale  - 2,560 - 2,560
Residential mortgage loans(b)  - - 81 81
Derivative assets:     
Interest rate contracts  8 1,271 51 1,330
Foreign exchange contracts  - 233 - 233
Equity contracts  - - 211 211
Commodity contracts  - 74 - 74
Derivative assets  8 1,578 262 1,848
Total assets$ 311 18,471 344 19,126
      
Liabilities:     
Derivative liabilities:     
Interest rate contracts$ 22 536 3 561
Foreign exchange contracts  - 198 - 198
Equity contracts  - - 37 37
Commodity contracts  - 70 - 70
Derivative liabilities  22 804 40 866
      
Short positions  6 - - 6
Total liabilities$ 28 804 40 872

      
 Fair Value Measurements Using 
December 31, 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  - 1,911 - 1,911
Obligations of states and political subdivisions  - 212 - 212
Agency mortgage-backed securities  - 8,730 - 8,730
Other bonds, notes and debentures  - 3,277 - 3,277
Other securities(a)  79 113 - 192
Available-for-sale securities(a)  120 14,243 - 14,363
      
Trading securities:     
U.S. Treasury and Government agencies  1 - - 1
U.S. Government sponsored agencies  - 6 - 6
Obligations of states and political subdivisions  - 16 1 17
Agency mortgage-backed securities  - 7 - 7
Other bonds, notes and debentures  - 15 - 15
Other securities  161 - - 161
Trading securities  162 44 1 207
      
Residential mortgage loans held for sale  - 2,856 - 2,856
Residential mortgage loans(b)  - - 76 76
Derivative assets:     
Interest rate contracts  2 1,445 60 1,507
Foreign exchange contracts  - 201 - 201
Equity contracts  - - 177 177
Commodity contracts  - 87 - 87
Derivative assets  2 1,733 237 1,972
Total assets$ 284 18,876 314 19,474
      
Liabilities:     
Derivative liabilities:     
Interest rate contracts$ 14 600 3 617
Foreign exchange contracts  - 183 - 183
Equity contracts  - - 33 33
Commodity contracts  - 82 - 82
Derivative liabilities  14 865 36 915
      
Short positions  8 2 - 10
Total liabilities$ 22 867 36 925

  • Excludes FHLB and FRB restricted stock totaling $497 and $347, respectively, at March 31, 2013 and December 31, 2012.
  • Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.
  • During the three months ended March 31, 2013 and the year ended December 31, 2012, no assets or liabilities were transferred between Level 1 and Level 2.

 

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 March 31, 2013 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  76  57  144    278
Total gains or losses (realized/unrealized):            
Included in earnings  -  1  56  27    84
Settlements  -  (4)  (65)  3    (66)
Transfers into Level 3(b)  -  8  -  -    8
Ending balance$ 1  81  48  174    304
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 March 31, 2013(c)$ -  1  51  27    79

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the three months ended March 31, 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  - (1)  49 28    76
Settlements  - (3) (64)  75   8
Transfers into Level 3(b)  -  6  -  -    6
Ending balance$ 1  67  17 135    220
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 March 31, 2012(c)$ -  (1)  17 28   44

  • Net interest rate derivatives include derivative assets and liabilities of $51 and $3, respectively, as of March 31, 2013 and $21 and $4, respectively, as of March 31, 2012. Net equity derivatives include derivative assets and liabilities of $211 and $37, respectively, as of March 31, 2013, and $159 and $24, respectively, as of March 31, 2012.
  • 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
  ended March 31,
($ in millions) 20132012
Mortgage banking net revenue$ 57  49 
Other noninterest income  27  27 
Total gains$ 84  76 

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 March 31, 2013 and 2012 were recorded in the Condensed Consolidated Statements of Income as follows:
      
  For the three months
  ended March 31,
($ in millions) 20132012
Mortgage banking net revenue$ 52  16 
Other noninterest income  27  28 
Total gains$ 79  44 
Quantitative information about significant unobservable level 3 fair value measurement inputs
The following tables present information as of March 31, 2013 and 2012 about significant unobservable inputs related to the Bancorp’s material categories of Level 3 financial assets and liabilities measured on a recurring basis:
       
As of March 31, 2013 ($ in millions)      
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Residential mortgage loans $81Loss rate model Interest rate risk factor (91.0) - 49.0%6.0%
    Credit risk factor 0 - 68.4%3.4%
IRLCs, net  50Discounted cash flow Loan closing rates 9.9 - 95.0% 65.8%
Stock warrants associated with the sale  211Black-Scholes optionExpected term (years) 2.00 - 16.505.1
of the processing business   valuation model Expected volatility(a)23.6 - 35.0%28.9%
    Expected dividend rate --
Swap associated with the sale of Visa, Inc.  (37)Discounted cash flow Timing of the resolution 3/31/2014 - NM
Class B shares   of the Covered Litigation3/31/2017 

As of March 31, 2012 ($ in millions)      
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Residential mortgage loans $67Loss rate model Interest rate risk factor (88.3) - 16.3%5.2%
    Credit risk factor 2.3 - 61.1%4.5%
IRLCs, net  18Discounted cash flow Loan closing rates 9.9 - 87.0% 56.5%
Stock warrants associated with the sale  157Black-Scholes optionExpected term (years) 2.00 - 17.35.1
of the processing business   valuation model Expected volatility(a)29.3 - 41.7%35.5%
    Expected dividend rate --
Swap associated with the sale of Visa, Inc.  (22)Discounted cash flow Timing of the resolution 12/31/2013 -NM
Class B shares   of the Covered Litigation12/31/16 

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

The following tables present information as of March 31, 2013 and 2012 about significant unobservable inputs related to the Bancorp’s material categories of Level 3 financial assets and liabilities measured on a nonrecurring basis:
       
As of March 31, 2013 ($ in millions)   
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $4Appraised valueAppraised value NM NM
    Cost to sell NM 10.0%
Commercial and industrial loans 20Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial mortgage loans  34Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial construction loans  7Appraised valueDefault rates 100%NM
    Collateral value NM NM
Mortgage servicing rights  766Discounted cash flowPrepayment speed 0 - 100%(Fixed) 14.0% (Adjustable) 26.8%
    Discount rates9.4 - 18.0%(Fixed) 10.5% (Adjustable) 11.7%
OREO property  120Appraised valueAppraised value NM NM

As of March 31, 2012 ($ in millions)   
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $2Appraised valueAppraised value NM NM
    Cost to sell NM 10.0%
Commercial and industrial loans 69Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial mortgage loans  81Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial construction loans  37Appraised valueDefault rates 100%NM
    Collateral value NM NM
Mortgage servicing rights  767Discounted cash flowPrepayment speed 0 - 100%(Fixed) 14.4% (Adjustable) 26.5%
    Discount rates9.4 - 18.0%(Fixed) 10.6% (Adjustable) 11.8%
OREO property  120Appraised valueAppraised value NM NM
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 March 31, 2013 and 2012 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 
          For the three months 
As of March 31, 2013 ($ in millions) Level 1Level 2Level 3Totalended March 31, 2013 
Commercial loans held for sale(a)$ -  -  4  4  (4)  
Commercial and industrial loans  -  -  20  20  (6)  
Commercial mortgage loans  -  -  34  34  (17)  
Commercial construction loans  -  -  7  7  -  
Mortgage servicing rights   -  -  766  766  49  
OREO property  -  -  120  120  (22)  
Total $ -  -  951  951  -  

             
  Fair Value Measurements Using  Total Losses 
          For the three months 
          ended March 31, 
As of March 31, 2012 ($ in millions) Level 1Level 2Level 3Total2012 
Commercial loans held for sale(a)$ -  -  2  2  (1)  
Commercial and industrial loans  -  -  69  69  (30)  
Commercial mortgage loans  -  -  81  81  (13)  
Commercial construction loans  -  -  37  37  (12)  
Mortgage servicing rights   -  -  767  767  11  
OREO property  -  -  120  120  (23)  
Total $ -  -  1,076  1,076  (68)  

  • Includes commercial nonaccrual loans held for sale.
Difference Between the Aggregate Fair Value and the Aggregate Unpaid Principal Balance for Residential Mortgage Loans Measured at Fair Value
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
March 31, 2013     
Residential mortgage loans measured at fair value$ 2,641 2,527  114
Past due loans of 90 days or more  4 4  -
Nonaccrual loans  - 1  (1)
      
December 31, 2012     
Residential mortgage loans measured at fair value  2,932 2,775  157
Past due loans of 90 days or more  3 4  (1)
Nonaccrual loans  - 1  (1)
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 March 31, 2013 ($ in millions) AmountLevel 1Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 2,186 2,186 - - 2,186
Other securities  844 - 844 - 844
Held-to-maturity securities  283 - - 283 283
Other short-term investments  2,286 2,286 - - 2,286
Loans held for sale  131 - - 131 131
Portfolio loans and leases:      
Commercial and industrial loans  35,970 - - 37,621 37,621
Commercial mortgage loans  8,447 - - 8,091 8,091
Commercial construction loans  670 - - 537 537
Commercial leases  3,507 - - 3,341 3,341
Residential mortgage loans(a)  11,798 - - 11,515 11,515
Home equity  9,583 - - 9,527 9,527
Automobile loans  11,715 - - 11,829 11,829
Credit card  1,955 - - 2,083 2,083
Other consumer loans and leases  275 - - 287 287
Unallocated allowance for loan and lease losses  (108) - - - -
Total portfolio loans and leases, net(a)$ 83,812 - - 84,831 84,831
Financial liabilities:      
Deposits  91,624 - 91,696 - 91,696
Federal funds purchased  386 386 - - 386
Other short-term borrowings  2,439 - 2,439 - 2,439
Long-term debt  8,320 8,191 817 - 9,008

  • Excludes $81 of residential mortgage loans measured at fair value on a recurring basis.

  Net CarryingFair Value Measurements Using 
As of December 31, 2012 ($ in millions) AmountLevel 1 Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 2,441 2,441 - - 2,441
Other securities  844 - 844 - 844
Held-to-maturity securities  284 - - 284 284
Other short-term investments  2,421 2,421 - - 2,421
Loans held for sale  83 - - 83 83
Portfolio loans and leases:      
Commercial and industrial loans  35,236 - - 36,496 36,496
Commercial mortgage loans  8,770 - - 8,020 8,020
Commercial construction loans  665 - - 505 505
Commercial leases  3,481 - - 3,310 3,310
Residential mortgage loans(a)  11,712 - - 11,532 11,532
Home equity  9,875 - - 9,798 9,798
Automobile loans  11,944 - - 12,076 12,076
Credit card  2,010 - - 2,139 2,139
Other consumer loans and leases  270 - - 288 288
Unallocated allowance for loan and lease losses  (111) - - - -
Total portfolio loans and leases, net(a)$ 83,852 - - 84,164 84,164
Financial liabilities:      
Deposits  89,517 - 89,592 - 89,592
Federal funds purchased  901 901 - - 901
Other short-term borrowings  6,280 - 6,280 - 6,280
Long-term debt  7,085 6,925 884 - 7,809

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