XML 95 R43.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
6 Months Ended
Jun. 30, 2013
Fair Value Measurements  
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 
June 30, 2013 ($ in millions) Level 1(c) Level 2(c) Level 3Total Fair Value
Assets:     
Available-for-sale securities:     
U.S. Treasury and government agencies$ 26 - - 26
U.S. Government sponsored agencies  - 1,758 - 1,758
Obligations of states and political subdivisions  - 205 - 205
Agency mortgage-backed securities  - 9,663 - 9,663
Other bonds, notes and debentures  - 3,548 - 3,548
Other securities(a)  86 56 - 142
Available-for-sale securities(a)  112 15,230 - 15,342
      
Trading securities:     
U.S. Government sponsored agencies  - 18 - 18
Obligations of states and political subdivisions  - 10 1 11
Agency mortgage-backed securities  - 7 - 7
Other bonds, notes and debentures  - 11 - 11
Other securities  172 - - 172
Trading securities  172 46 1 219
      
Residential mortgage loans held for sale  - 2,113 - 2,113
Residential mortgage loans(b)  - - 83 83
Derivative assets:     
Interest rate contracts  185 984 7 1,176
Foreign exchange contracts  - 257 - 257
Equity contracts  - - 287 287
Commodity contracts  8 90 - 98
Derivative assets  193 1,331 294 1,818
Total assets$ 477 18,720 378 19,575
      
Liabilities:     
Derivative liabilities:     
Interest rate contracts$ 26 457 37 520
Foreign exchange contracts  - 215 - 215
Equity contracts  - - 37 37
Commodity contracts  18 81 - 99
Derivative liabilities  44 753 74 871
      
Short positions  18 3 - 21
Total liabilities$ 62 756 74 892

      
 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 $348, respectively, at June 30, 2013 and $497 and $347, respectively, at December 31, 2012.
  • Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.
  • During the three and six months ended June 30, 2013 and for 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 June 30, 2013 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  81  48  174    304
Total gains or losses (realized/unrealized):            
Included in earnings  -  (2)  (57)  71    12
Settlements  -  (4)  (21)  5    (20)
Transfers into Level 3(b)  -  8  -  -    8
Ending balance$ 1  83  (30)  250    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 June 30, 2013(c)$ -  (2)  (27)  71    42

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the three months ended June 30, 2012 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  67 17  135    220
Total gains or losses (realized/unrealized):            
Included in earnings  - 0  125 45    170
Settlements  - (3) (88)  4   (87)
Transfers into Level 3(b)  -  12  -  -    12
Ending balance$ 1  76  54 184    315
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 June 30, 2012(c)$ -  0  54 45   99

 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the six months ended June 30, 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)  (1)  98    96
Settlements  -  (7)  (86)  8    (85)
Transfers into Level 3(b)  -  15  -  -    15
Ending balance$ 1  83  (30)  250    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 June 30, 2013(c)$ -  (1)  23  98    120

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the six months ended June 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  -  -  175  74    249
Settlements  - (6) (153)  78   (81)
Transfers into Level 3(b)  -  17  -  -    17
Ending balance$ 1  76  54 184  $ 315
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 June 30, 2012(c)$ -   -  71  74  $145

  • Net interest rate derivatives include derivative assets and liabilities of $7 and $37, respectively, as of June 30, 2013 and $55 and $1, respectively, as of June 30, 2012. Net equity derivatives include derivative assets and liabilities of $287 and $37, respectively, as of June 30, 2013, and $214 and $30, respectively, as of June 30, 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  For the six months
  ended June 30, ended June 30,
($ in millions) 20132012 20132012
Mortgage banking net revenue$ (59)  125   (2)  175 
Other noninterest income  71  45   98  74 
Total gains$ 12  170   96  249 

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 June 30, 2013 and 2012 were recorded in the Condensed Consolidated Statements of Income as follows:
           
  For the three months  For the six months
  ended June 30, ended June 30,
($ in millions) 20132012 20132012
Mortgage banking net revenue$ (29)  54   22  71 
Other noninterest income  71  45   98  74 
Total gains$ 42  99   120  145 
Quantitative information about significant unobservable level 3 fair value measurement inputs
The following tables present information as of June 30, 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 June 30, 2013 ($ in millions)      
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Residential mortgage loans $83Loss rate model Interest rate risk factor (22.1) - 45.6%3.8%
    Credit risk factor 0 - 67.0%3.3%
IRLCs, net  (28)Discounted cash flow Loan closing rates 9.9 - 95.0% 63.0%
Stock warrants associated with Vantiv  287Black-Scholes optionExpected term (years) 2.00 - 16.05.1
Holding, LLC  valuation model Expected volatility(a)23.8 - 34.7%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 June 30, 2012 ($ 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 (90.8) - 16.5%5.5%
    Credit risk factor 2.2 - 68.4%4.4%
IRLCs, net  54Discounted cash flow Loan closing rates 9.9 - 86.9% 54.0%
Stock warrants associated with Vantiv 213Black-Scholes option Expected term (years) 1.75 - 17.04.8
Holding, LLC  valuation modelExpected volatility(a)29.0 - 41.2%35.4%
    Expected dividend rate --
Swap associated with the sale of Visa, Inc.  (29)Discounted cash flow Timing of the resolution 6/30/13 -NM
Class B shares   of the Covered Litigation6/30/15 

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

The following tables present information as of June 30, 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 June 30, 2013 ($ 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 83Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial mortgage loans  35Appraised valueDefault rates 100%NM
    Collateral value NM NM
Commercial construction loans  8Appraised valueDefault rates 100%NM
    Collateral value NM NM
Mortgage servicing rights  894Discounted cash flowPrepayment speed 0 - 100%(Fixed) 11.8% (Adjustable) 25.9%
    Discount rates9.4 - 18.0%(Fixed) 10.4% (Adjustable) 11.6%
OREO property  112Appraised valueAppraised value NM NM

As of June 30, 2012 ($ in millions)   
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $8Discounted cash flowAppraised value NM NM
    Cost to sell NM 10.0%
Commercial and industrial loans 77Discounted cash flowDefault rates 100%NM
    Collateral value NM NM
Commercial mortgage loans  95Discounted cash flowDefault rates 100%NM
    Collateral value NM NM
Commercial construction loans  26Discounted cash flowDefault rates 100%NM
    Collateral value NM NM
Mortgage servicing rights  736Discounted cash flowPrepayment speed 0 - 100%(Fixed) 15.2% (Adjustable) 27.1%
    Discount rates9.4 - 18.0%(Fixed) 10.6% (Adjustable) 11.7%
OREO property  134Appraised 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 June 30, 2013 and 2012 and still held as of the end of the period, and the related gains and 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) Gains Total (Losses) Gains
          For the three months For the six months
As of June 30, 2013 ($ in millions) Level 1Level 2Level 3Totalended June 30, 2013 ended June 30, 2013
Commercial loans held for sale(a)$ -  -  2  2  (1)   (5) 
Commercial and industrial loans  -  -  83  83  (25)   (31) 
Commercial mortgage loans  -  -  35  35  (8)   (25) 
Commercial construction loans  -  -  8  8  (2)   (2) 
MSRs  -  -  894  894  102   151 
OREO property  -  -  112  112  (7)   (29) 
Total $ -  -  1,134  1,134  59   59 

               
  Fair Value Measurements Using  Total Losses Total Losses
          For the three months For the six months
As of June 30, 2012 ($ in millions) Level 1Level 2Level 3Totalended June 30, 2012 ended June 30, 2012
Commercial loans held for sale(a)$ -  -  8  8  (5)   (6) 
Commercial and industrial loans  -  -  77  77  (25)   (56) 
Commercial mortgage loans  -  -  95  95  (16)   (29) 
Commercial construction loans  -  -  26  26  (5)   (16) 
MSRs  -  -  736  736  (60)   (49) 
OREO property  -  -  134  134  (22)   (45) 
Total $ -  -  1,076  1,076  (133)   (201) 

  • 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
June 30, 2013     
Residential mortgage loans measured at fair value$ 2,196 2,196  -
Past due loans of 90 days or more  3 3  -
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 June 30, 2013 ($ in millions) AmountLevel 1Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 2,390 2,390 - - 2,390
Other securities  845 - 845 - 845
Held-to-maturity securities  274 - - 274 274
Other short-term investments  1,109 1,109 - - 1,109
Loans held for sale  35 - - 35 35
Portfolio loans and leases:      
Commercial and industrial loans  37,039 - - 38,882 38,882
Commercial mortgage loans  8,165 - - 7,680 7,680
Commercial construction loans  727 - - 608 608
Commercial leases  3,506 - - 3,279 3,279
Residential mortgage loans(a)  12,116 - - 11,427 11,427
Home equity  9,411 - - 9,340 9,340
Automobile loans  11,989 - - 11,819 11,819
Credit card  2,031 - - 2,172 2,172
Other consumer loans and leases  334 - - 348 348
Unallocated allowance for loan and lease losses  (104) - - - -
Total portfolio loans and leases, net(a)$ 85,214 - - 85,555 85,555
Financial liabilities:      
Deposits  93,454 - 93,503 - 93,503
Federal funds purchased  636 636 - - 636
Other short-term borrowings  2,112 - 2,112 - 2,112
Long-term debt  6,940 6,710 680 - 7,390

  • Excludes $83 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.