XML 75 R30.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Measurements
9 Months Ended
Sep. 30, 2015
Fair Value Measurements  
Fair Value Measurements

22. Fair Value Measurements

The Bancorp measures certain financial assets and liabilities at fair value in accordance with U.S. GAAP, which defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. U.S. GAAP also establishes a fair value hierarchy, which prioritizes the inputs to valuation techniques used to measure fair value into three broad levels. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). A financial instrument's categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the instrument's fair value measurement. For more information regarding the fair value hierarchy, refer to Note 1 in the Bancorp's Annual Report on Form 10-K for the year ended December 31, 2014.

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, 2015 ($ in millions) Level 1(c) Level 2(c) Level 3Total Fair Value
Assets:     
Available-for-sale and other securities:     
U.S. Treasury and federal agencies securities$ 25 1,098 - 1,123
Obligations of states and political subdivisions securities  - 142 - 142
Mortgage-backed securities:     
Agency residential mortgage-backed securities  - 14,879 - 14,879
Agency commercial mortgage-backed securities   - 7,838 - 7,838
Non-agency commercial mortgage-backed securities   - 2,757 - 2,757
Asset-backed securities and other debt securities  - 1,356 - 1,356
Equity securities(a)  82 19 - 101
Available-for-sale and other securities(a)  107 28,089 - 28,196
Trading securities:     
U.S. Treasury and federal agencies securities  - 8 - 8
Obligations of states and political subdivisions securities  - 18 - 18
Mortgage-backed securities:     
Agency residential mortgage-backed securities  - 5 - 5
Non-agency residential mortgage-backed securities   - 1 - 1
Asset-backed securities and other debt securities  - 11 - 11
Equity securities  331 - - 331
Trading securities  331 43 - 374
Residential mortgage loans held for sale  - 617 - 617
Residential mortgage loans(b)  - - 173 173
Derivative assets:     
Interest rate contracts  1 1,129 19 1,149
Foreign exchange contracts  - 464 - 464
Equity contracts  - - 630 630
Commodity contracts  65 244 - 309
Derivative assets  66 1,837 649 2,552
Total assets$ 504 30,586 822 31,912
Liabilities:     
Derivative liabilities:     
Interest rate contracts$ 10 366 3 379
Foreign exchange contracts  - 409 - 409
Equity contracts  - - 58 58
Commodity contracts  37 262 - 299
Derivative liabilities  47 1,037 61 1,145
Short positions  13 4 - 17
Total liabilities$ 60 1,041 61 1,162

  • Excludes FHLB, FRB and DTCC restricted stock totaling $248, $354 and $1 respectively, at September 30, 2015.
  • 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, 2015, no assets or liabilities were transferred between Level 1 and Level 2

 

 Fair Value Measurements Using 
December 31, 2014 ($ in millions) Level 1(c)Level 2(c)Level 3Total Fair Value
Assets:     
Available-for-sale and other securities:     
U.S. Treasury and federal agencies securities$ 25 1,607 - 1,632
Obligations of states and political subdivisions securities  - 192 - 192
Mortgage-backed securities:     
Agency residential mortgage-backed securities  - 12,404 - 12,404
Agency commercial mortgage-backed securities   - 4,565 - 4,565
Non-agency commercial mortgage-backed securities   - 1,550 - 1,550
Asset-backed securities and other debt securities   - 1,362 - 1,362
Equity securities(a)  84 19 - 103
Available-for-sale and other securities(a)  109 21,699 - 21,808
Trading securities:     
U.S. Treasury and federal agencies securities  - 14 - 14
Obligations of states and political subdivisions securities  - 8 - 8
Mortgage-backed securities:     
Agency residential mortgage-backed securities  - 9 - 9
Asset-backed securities and other debt securities   - 13 - 13
Equity securities  316 - - 316
Trading securities  316 44 - 360
Residential mortgage loans held for sale  - 561 - 561
Residential mortgage loans(b)  - - 108 108
Derivative assets:     
Interest rate contracts  - 888 12 900
Foreign exchange contracts  - 417 - 417
Equity contracts  - - 415 415
Commodity contracts  68 280 - 348
Derivative assets  68 1,585 427 2,080
Total assets$ 493 23,889 535 24,917
Liabilities:     
Derivative liabilities:     
Interest rate contracts$ 6 276 2 284
Foreign exchange contracts  - 372 - 372
Equity contracts  - - 49 49
Commodity contracts  58 280 - 338
Derivative liabilities  64 928 51 1,043
Short positions  16 5 - 21
Total liabilities$ 80 933 51 1,064

  • Excludes FHLB and FRB restricted stock totaling $248 and $352, respectively, at December 31, 2014.
  • Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.
  • During the year ended December 31, 2014, no assets or liabilities were transferred between Level 1 and Level 2.

 

The following is a description of the valuation methodologies used for significant instruments measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy.

 

Available-for-sale and other securities and trading securities

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include government bonds and exchange traded equities. If quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics, or DCFs. Examples of such instruments, which are classified within Level 2 of the valuation hierarchy, include federal agencies, obligations of states and political subdivisions, agency residential mortgage-backed securities, agency and non-agency commercial mortgage-backed securities and asset-backed securities and other debt securities. Corporate bonds are included in asset-backed securities and other debt securities in the previous table. Federal agencies, obligations of states and political subdivisions, agency residential mortgage-backed securities, agency and non-agency commercial mortgage-backed securities and asset-backed securities and other debt securities are generally valued using a market approach based on observable prices of securities with similar characteristics.

 

Residential mortgage loans held for sale

For residential mortgage loans held for sale for which the fair value election has been made, fair value is estimated based upon mortgage-backed securities prices and spreads to those prices or, for certain ARM loans, DCF models that may incorporate the anticipated portfolio composition, credit spreads of asset-backed securities with similar collateral and market conditions. The anticipated portfolio composition includes the effect of interest rate spreads and discount rates due to loan characteristics such as the state in which the loan was originated, the loan amount and the ARM margin. Residential mortgage loans held for sale that are valued based on mortgage-backed securities prices are classified within Level 2 of the valuation hierarchy as the valuation is based on external pricing for similar instruments. ARM loans classified as held for sale are also classified within Level 2 of the valuation hierarchy due to the use of observable inputs in the DCF model. These observable inputs include interest rate spreads from agency mortgage-backed securities, market rates and observable discount rates.

 

Residential mortgage loans

Residential mortgage loans held for sale that are reclassified to held for investment are transferred from Level 2 to Level 3 of the fair value hierarchy. It is the Bancorp's policy to value any transfers between levels of the fair value hierarchy based on end of period fair values.

 

For residential mortgage loans for which the fair value election has been made, and that are reclassified from held for sale to held for investment, the fair value estimation is based on mortgage-backed securities prices, interest rate risk and an internally developed credit component. Therefore, these loans are classified within Level 3 of the valuation hierarchy. An adverse change in the loss rate or severity assumption would result in a decrease in fair value of the related loan. The Secondary Marketing department, which reports to the Bancorp's Chief Operating Officer, in conjunction with the Consumer Credit Risk department, which reports to the Bancorp's Chief Risk Officer, are responsible for determining the valuation methodology for residential mortgage loans held for investment. The Secondary Marketing department reviews loss severity assumptions quarterly to determine if adjustments are necessary based on decreases in observable housing market data. This group also reviews trades in comparable benchmark securities and adjusts the values of loans as necessary. Consumer Credit Risk is responsible for the credit component of the fair value which is based on internally developed loss rate models that take into account historical loss rates and loss severities based on underlying collateral values.

Derivatives

Exchange-traded derivatives valued using quoted prices and certain over-the-counter derivatives valued using active bids are classified within Level 1 of the valuation hierarchy. Most of the Bancorp's derivative contracts are valued using DCF or other models that incorporate current market interest rates, credit spreads assigned to the derivative counterparties and other market parameters and, therefore, are classified within Level 2 of the valuation hierarchy. Such derivatives include basic and structured interest rate, foreign exchange and commodity swaps and options. Derivatives that are valued based upon models with significant unobservable market parameters are classified within Level 3 of the valuation hierarchy. At September 30, 2015 and December 31, 2014, derivatives classified as Level 3, which are valued using models containing unobservable inputs, consisted primarily of a warrant associated with the initial sale of the Bancorp's 51% interest in Vantiv Holding, LLC to Advent International and a total return swap associated with the Bancorp's sale of Visa, Inc. Class B shares. Level 3 derivatives also include IRLCs, which utilize internally generated loan closing rate assumptions as a significant unobservable input in the valuation process.

 

The warrant allows the Bancorp to purchase approximately 20 million incremental nonvoting units in Vantiv Holding, LLC at an exercise price of $15.98 per unit and requires settlement under certain defined conditions involving change of control. The fair value of the warrant is calculated in conjunction with a third party valuation provider by applying Black-Scholes option valuation models using probability weighted scenarios which contain the following inputs: Vantiv, Inc. stock price, strike price per the Warrant Agreement and several unobservable inputs, such as expected term and expected volatility.

 

For the warrant, an increase in the expected term (years) and the expected volatility assumptions would result in an increase in the fair value; conversely, a decrease in these assumptions would result in a decrease in the fair value. The Accounting and Treasury departments, both of which report to the Bancorp's Chief Financial Officer, determined the valuation methodology for the warrant. Accounting and Treasury review changes in fair value on a quarterly basis for reasonableness based on changes in historical and implied volatilities, expected terms, probability weightings of the related scenarios, and other assumptions.

 

Under the terms of the total return swap, the Bancorp will make or receive payments based on subsequent changes in the conversion rate of the Visa, Inc. Class B shares into Class A shares. Additionally, the Bancorp will make a quarterly payment based on Visa's stock price and the conversion rate of the Visa, Inc. Class B shares into Class A shares until the date on which the Covered Litigation is settled. The fair value of the total return swap was calculated using a DCF model based on unobservable inputs consisting of management's estimate of the probability of certain litigation scenarios, the timing of the resolution of the Covered Litigation and Visa litigation loss estimates in excess, or shortfall, of the Bancorp's proportional share of escrow funds.

An increase in the loss estimate or a delay in the resolution of the Covered Litigation would result in an increase in fair value; conversely, a decrease in the loss estimate or an acceleration of the resolution of the Covered Litigation would result in a decrease in fair value. The Accounting and Treasury departments determined the valuation methodology for the total return swap. Accounting and Treasury review the changes in fair value on a quarterly basis for reasonableness based on Visa stock price changes, litigation contingencies, and escrow funding.

 

The net fair value asset of the IRLCs at September 30, 2015 was $19 million. Immediate decreases in current interest rates of 25 bps and 50 bps would result in increases in the fair value of the IRLCs of approximately $7 million and $14 million, respectively. Immediate increases of current interest rates of 25 bps and 50 bps would result in decreases in the fair value of the IRLCs of approximately $8 million and $16 million, respectively. The decrease in fair value of IRLCs due to immediate 10% and 20% adverse changes in the assumed loan closing rates would be approximately $2 million and $4 million, respectively, and the increase in fair value due to immediate 10% and 20% favorable changes in the assumed loan closing rates would be approximately $2 million and $4 million, respectively. These sensitivities are hypothetical and should be used with caution, as changes in fair value based on a variation in assumptions typically cannot be extrapolated because the relationship of the change in assumptions to the change in fair value may not be linear.

 

The Consumer Line of Business Finance department, which reports to the Bancorp's Chief Financial Officer, and the aforementioned Secondary Marketing department are responsible for determining the valuation methodology for IRLCs. Secondary Marketing, in conjunction with a third party valuation provider, periodically review loan closing rate assumptions and recent loan sales to determine if adjustments are needed for current market conditions not reflected in historical data.

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, 2015 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ -  178  10  445    633
Total gains (realized/unrealized):            
Included in earnings  -  1  38  122    161
Settlements  -  (8)  (32)  5    (35)
Transfers into Level 3(b)  -  2  -  -    2
Ending balance$ -  173  16  572    761
The amount of total gains for the period            
included in earnings attributable to the change in             
unrealized gains or losses relating to assets            
still held at September 30, 2015(c)$ -  1  19  122    142

  • Net interest rate derivatives include derivative assets and liabilities of $19 and $3, respectively, as of September 30, 2015. Net equity derivatives include derivative assets and liabilities of $630 and $58, respectively, as of September 30, 2015.
  • Includes certain residential mortgage loans held for sale that were transferred to held for investment.
  • Includes interest income and expense.

 

 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the three months ended September 30, 2014 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  99 15  358    473
Total gains or losses (realized/unrealized):            
Included in earnings  -  1 18 (57)   (38)
Settlements  - (3) (26)  4   (25)
Transfers into Level 3(b)  -  12  -  -    12
Ending balance$ 1  109 7 305    422
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, 2014(c)$ -  1 10 (57)   (46)

  • Net interest rate derivatives include derivative assets and liabilities of $10 and $3, respectively, as of September 30, 2014. Net equity derivatives include derivative assets and liabilities of $358 and $53, respectively, as of September 30, 2014.
  • Includes certain residential mortgage loans held for sale that were transferred to held for investment.
  • Includes interest income and expense.

 

 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the nine months ended September 30, 2015 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ -  108  10  366    484
Total gains (realized/unrealized):            
Included in earnings  -  2  90  188    280
Purchases  -  -  (1)  -    (1)
Settlements  -  (23)  (83)  18    (88)
Transfers into Level 3(b)  -  86  -  -    86
Ending balance$ -  173  16  572    761
The amount of total gains for the period            
included in earnings attributable to the change in            
unrealized gains or losses relating to assets            
still held at September 30, 2015(c)$ -  2  20  188    210

  • Net interest rate derivatives include derivative assets and liabilities of $19 and $3, respectively, as of September 30, 2015. Net equity derivatives include derivative assets and liabilities of $630 and $58, respectively, as of September 30, 2015.
  • Includes certain residential mortgage loans held for sale that were transferred to held for investment.
  • Includes interest income and expense.

 

             
 Fair Value Measurements Using Significant Unobservable Inputs (Level 3)
    ResidentialInterest RateEquity   
For the nine months ended September 30, 2014 TradingMortgage Derivatives,Derivatives, Total
($ in millions) SecuritiesLoansNet(a)Net(a) Fair Value
Beginning balance$ 1  92 8  336    437
Total gains or losses (realized/unrealized):            
Included in earnings  - 3 94 (45)    52
Settlements  - (10) (95)  14   (91)
Transfers into Level 3(b)  -  24  -  -    24
Ending balance$ 1  109 7 305    422
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, 2014(c)$ - 3  10 (45)   (32)

  • Net interest rate derivatives include derivative assets and liabilities of $10 and $3, respectively, as of September 30, 2014. Net equity derivatives include derivative assets and liabilities of $358 and $53, respectively, as of September 30, 2014.
  • Includes certain residential mortgage loans held for sale that were transferred to held for investment.
  • Includes interest income and expense.

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  For the nine months ended
  September 30, September 30,
($ in millions) 20152014 20152014
Mortgage banking net revenue$ 39 19   91 96 
Corporate banking revenue  -  -   1  1 
Other noninterest income  122  (57)   188  (45) 
Total gains (losses)$ 161  (38)   280  52 

           
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, 2015 and 2014 were recorded in the Condensed Consolidated Statements of Income as follows:
           
  For the three months ended For the nine months ended
  September 30, September 30,
($ in millions) 20152014 20152014
Mortgage banking net revenue$ 20  11   21  13 
Corporate banking revenue  -  -   1  - 
Other noninterest income  122  (57)   188  (45) 
Total gains (losses)$ 142  (46)   210  (32) 
           

The following tables present information as of September 30, 2015 and 2014 about significant unobservable inputs related to the Bancorp’s material categories of Level 3 financial assets and liabilities measured at fair value on a recurring basis:
         
As of September 30, 2015 ($ in millions)        
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs  Ranges of Inputs  Weighted-Average
Residential mortgage loans $173Loss rate model Interest rate risk factor  (8.0) - 16.3% 4.0%
    Credit risk factor  0 - 80.5% 0.9%
IRLCs, net  19Discounted cash flow Loan closing rates  14.9 - 87.6%  61.3%
Stock warrant associated with Vantiv  630Black-Scholes optionExpected term (years)  2.0 - 13.8 5.9
Holding, LLC  valuation model Expected volatility(a) 22.7 - 32.4% 26.7%
Swap associated with the sale of Visa, Inc.  (58)Discounted cash flow Timing of the resolution  12/31/16 -  NM
Class B shares    of the Covered Litigation 3/31/2021  

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

 

As of September 30, 2014 ($ in millions)        
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs  Ranges of Inputs  Weighted-Average
Residential mortgage loans $109Loss rate model Interest rate risk factor  (11.0) - 18.5% 4.5%
    Credit risk factor  0 - 58.6% 1.7%
IRLCs, net  10Discounted cash flow Loan closing rates  4.0 - 95.0%  65.0%
Stock warrant associated with Vantiv 358Black-Scholes option Expected term (years)  2.0 - 14.8 6.0
Holding, LLC  valuation modelExpected volatility(a) 23.0 - 32.0% 26.6%
Swap associated with the sale of Visa, Inc.  (53)Discounted cash flow Timing of the resolution  6/30/2015- NM
Class B shares    of the Covered Litigation 12/31/2019  
    Proportional share of $17 $17
     litigation loss estimate in    
     excess of escrow funds    

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

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain assets and liabilities are measured at fair value on a nonrecurring basis. These assets and liabilities are not measured at fair value on an ongoing basis; however, they are subject to fair value adjustments in certain circumstances, such as when there is evidence of impairment.

The following tables provide the fair value hierarchy and carrying amount of all assets that were held as of September 30, 2015 and 2014 and for which a nonrecurring fair value adjustment was recorded during the three and nine months ended September 30, 2015 and 2014, 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 Total (Losses) Gains
          For the three months For the nine months
As of September 30, 2015 ($ in millions) Level 1Level 2Level 3Totalended September 30, 2015 ended September 30, 2015
Commercial loans held for sale$ -  -  14  14  -   3 
Residential mortgage loans held for sale  -  -  96  96  -   (2) 
Automobile loans held for sale  -  -  2  2  -   - 
Credit cards held for sale  -  -  4  4  (1)   (1) 
Commercial and industrial loans  -  -  290  290  (57)   (98) 
Commercial mortgage loans  -  -  112  112  (19)   (36) 
Commercial construction loans  -  -  9  9  (2)   (2) 
Residential mortgage loans  -  -  55  55  -   (1) 
MSRs  -  -  756  756  (77)   (38) 
OREO  -  -  64  64  (3)   (16) 
Bank premises and equipment  -  -  79  79  (1)   (102) 
Operating lease equipment  -  -  53  53  (2)   (36) 
Total $ -  -  1,534  1,534  (162)   (329) 

               
               
  Fair Value Measurements Using  Total (Losses) Gains Total Losses
          For the three months For the nine months
As of September 30, 2014 ($ in millions) Level 1Level 2Level 3Totalended September 30, 2014 ended September 30, 2014
Commercial loans held for sale$ -  -  25  25  (5)   (7) 
Commercial and industrial loans  -  -  387  387  (135)   (259) 
Commercial mortgage loans  -  -  49  49  (8)   (25) 
Commercial construction loans  -  -  4  4  -   - 
MSRs  -  -  933  933  21   (7) 
OREO  -  -  77  77  (3)   (22) 
Bank premises and equipment  -  -  4  4  -   (18) 
Total $ -  -  1,479  1,479  (130)   (338) 
               

The following tables present information as of September 30, 2015 and 2014 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 September 30, 2015 ($ in millions)   
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $14Discounted cash flowDiscount spreadNM 4.4%
       
Residential mortgage loans held for sale 96Loss rate modelInterest rate risk factor(7.5)-0.1%(1.6)%
    Credit risk factorNM 0.1%
Automobile loans held for sale 2Discounted cash flowDiscount spreadNM 3.1%
Credit cards held for sale 4Comparable transactionsEstimated sales proceeds fromNM NM
    comparable transactions  
Commercial and industrial loans 290Appraised valueCollateral value NM NM
Commercial mortgage loans  112Appraised valueCollateral value NM NM
Commercial construction loans 9Appraised valueCollateral value NM NM
Commercial leases -Appraised valueCollateral value NM NM
Residential mortgage loans 55Appraised valueAppraised valueNM NM
MSRs 756Discounted cash flowPrepayment speed 1.0 - 100%(Fixed) 11.7% (Adjustable) 32.7%
    OAS spread (bps)304-1,525(Fixed) 706 (Adjustable) 668
OREO 64Appraised valueAppraised value NM NM
Bank premises 79Appraised valueAppraised value NM NM
Operating lease equipment 53Appraised valueAppraised valueNM NM
       

As of September 30, 2014 ($ in millions)   
Financial Instrument  Fair Value Valuation TechniqueSignificant Unobservable Inputs Ranges of Inputs Weighted-Average
Commercial loans held for sale $25Appraised valueAppraised value NM NM
    Cost to sell NM 10.0%
Commercial and industrial loans 387Appraised valueCollateral value NM NM
Commercial mortgage loans  49Appraised valueCollateral value NM NM
Commercial construction loans  4Appraised valueCollateral value NM NM
Commercial leases -Appraised valueCollateral value NM NM
MSRs 933Discounted cash flowPrepayment speed 0 - 100%(Fixed) 10.8% (Adjustable) 26.0%
    Discount rates9.6 - 13.2%(Fixed) 9.9% (Adjustable) 11.8%
OREO 77Appraised valueAppraised value NM NM
Bank premises 4Appraised valueAppraised value NM NM
       

Commercial loans held for sale

The Bancorp transferred an immaterial amount and $26 million of commercial loans from the portfolio to loans held for sale that upon transfer were measured at the lower of cost or fair value during the three and nine months ended September 30, 2015, respectively. The Bancorp transferred $8 million and $10 million of commercial loans from the portfolio to loans held for sale that upon transfer were measured at the lower of cost or fair value during the three and nine months ended September 30, 2014, respectively. There was an immaterial amount and $1 million in fair value adjustments taken on these loans for the three and nine months ended September 30, 2015, respectively. These loans had $4 million in fair value adjustments during the three months ended September 30, 2014 and $5 million during the nine months ended September 30, 2014. The fair value adjustments were generally based on either appraisals of the underlying collateral or were estimated by discounting future cash flows using the current market rates of loans to borrowers with similar credit characteristics, similar remaining maturities, prepayment speeds and loss severities and were, therefore, classified within Level 3 of the valuation hierarchy. Additionally, fair value adjustments on existing loans held for sale were immaterial and $1 million for the three and nine months ended September 30, 2015, respectively, and $1 million and $2 million for the three and nine months ended September 30, 2014, respectively. The fair value adjustments were also based on appraisals of the underlying collateral. The Bancorp recognized an immaterial amount of gains on sale during both the three months ended September 30, 2015 and 2014. The Bancorp recognized $5 million and $1 million in gains on the sale of certain commercial loans held for sale during the nine months ended September 30, 2015 and 2014, respectively.

 

The Accounting department determines the procedures for the valuation of commercial loans held for sale using appraised value which may include a comparison to recently executed transactions of similar type loans. A monthly review of the portfolio is performed for reasonableness. Quarterly, appraisals approaching a year old are updated and the Real Estate Valuation group, which reports to the Bancorp's Chief Risk Officer, in conjunction with the Commercial Line of Business review the third party appraisals for reasonableness. Additionally, the Commercial Line of Business Finance department, which reports to the Bancorp's Chief Financial Officer, in conjunction with Accounting review all loan appraisal values, carry values and vintages. The Treasury department, which reports to the Bancorp's Chief Financial Officer, is responsible for the estimate of fair value adjustments when a discounted future cash flow valuation technique is employed.

 

Residential mortgage loans held for sale

During the three months ended September 30, 2015, the Bancorp did not transfer any residential mortgage loans from the portfolio to loans held for sale. During the nine months ended September 30, 2015, the Bancorp transferred $233 million of residential mortgage loans from the portfolio to loans held for sale that upon transfer were measured at the lower of cost or fair value using significant unobservable inputs. Fair values were estimated based on mortgage-backed securities prices, interest rate risk and an internally developed credit component. These loans had an immaterial amount and $1 million, respectively, of fair value adjustments during the three and nine months ended September 30, 2015. The Secondary Marketing department, which reports to the Bancorp's Chief Operating Officer, in conjunction with the Consumer Credit Risk department, which reports to the Bancorp's Chief Risk Officer, are responsible for determining the valuation methodology for residential mortgage loans held for investment. The Secondary Marketing department reviews loss severity assumptions quarterly to determine if adjustments are necessary based on decreases in observable housing market data. This group also reviews trades in comparable benchmark securities and adjusts the values of loans as necessary. Consumer Credit Risk is responsible for the credit component of the fair value which is based on internally developed loss rate models that take into account historical loss rates and loss severities based on underlying collateral values.

 

Automobile loans held for sale

During the three months ended September 30, 2015, the Bancorp did not transfer any automobile loans from the portfolio to loans held for sale. During the nine months ended September 30, 2015, the Bancorp transferred $5 million of automobile loans from the portfolio to loans held for sale that upon transfer were measured at the lower of cost or fair value using significant unobservable inputs. Fair values were estimated by discounting future cash flows using the current market rates of loans to borrowers with similar credit characteristics, similar remaining maturities, prepayment speeds and loss severities. These loans had an immaterial amount of fair value adjustments for both the three and nine months ended September 30, 2015. The Treasury department, which reports to the Bancorp's Chief Financial Officer, is responsible for the estimate of fair value adjustments.

 

Credit cards held for sale

During both the three and nine months ended September 30, 2015, the Bancorp transferred $102 million of credit cards from the portfolio to loans held for sale that upon transfer were measured at lower of cost or fair value using significant unobservable inputs. Fair values were estimated based on recent sales data from similar transactions. These loans had fair value adjustments of $1 million for both the three and nine months ended September 30, 2015. The Consumer Credit Risk department, which reports to the Bancorp's Chief Risk Officer, in conjunction with the Accounting Department, which reports to the Bancorp's Chief Financial Officer, are responsible for the estimate of fair value adjustments.

 

Commercial loans held for investment

During the three and nine months ended September 30, 2015 and 2014, the Bancorp recorded nonrecurring impairment adjustments to certain commercial and industrial loans, commercial mortgage loans and commercial construction loans held for investment. Larger commercial loans included within aggregate borrower relationship balances exceeding $1 million that exhibit probable or observed credit weaknesses are subject to individual review for impairment. The Bancorp considers the current value of collateral, credit quality of any guarantees, the guarantor's liquidity and willingness to cooperate, the loan structure and other factors when evaluating whether an individual loan is impaired. When the loan is collateral dependent, the fair value of the loan is generally based on the fair value of the underlying collateral supporting the loan and therefore these loans were classified within Level 3 of the valuation hierarchy. In cases where the carrying value exceeds the fair value, an impairment loss is recognized. The fair values and recognized impairment losses are reflected in the previous table. Commercial Credit Risk, which reports to the Bancorp's Chief Risk Officer, is responsible for preparing and reviewing the fair value estimates for commercial loans held for investment.

 

Residential mortgage loans held for investment

During the three months ended March 31, 2015, the Bancorp transferred approximately $55 million of restructured residential mortgage loans from held for sale to the portfolio as the Bancorp no longer had the intent to sell the loans. Upon transfer, the Bancorp recognized a nonrecurring fair value adjustment of $1 million on these loans, which had previously been transferred to held for sale in the fourth quarter of 2014.

 

MSRs

Mortgage interest rates decreased during the three and nine months ended September 30, 2015 and during the nine months ended September 30, 2014 and the Bancorp recognized temporary impairment in certain classes of the MSR portfolio and the carrying value was adjusted to fair value. The Bancorp recognized a recovery of temporary impairment on servicing rights during the three months ended September 30, 2014. MSRs do not trade in an active, open market with readily observable prices. While sales of MSRs do occur, the precise terms and conditions typically are not readily available. Accordingly, the Bancorp estimates the fair value of MSRs using internal OAS models with certain unobservable inputs, primarily prepayment speed assumptions, OAS and weighted-average lives, resulting in a classification within Level 3 of the valuation hierarchy. Refer to Note 12 for further information on the assumptions used in the valuation of the Bancorp's MSRs. The Secondary Marketing department and Treasury department are responsible for determining the valuation methodology for MSRs. Representatives from Secondary Marketing, Treasury, Accounting and Risk Management are responsible for reviewing key assumptions used in the internal OAS model. Two external valuations of the MSR portfolio are obtained from third parties that use valuation models in order to assess the reasonableness of the internal OAS model. Additionally, the Bancorp participates in peer surveys that provide additional confirmation of the reasonableness of key assumptions utilized in the MSR valuation process and the resulting MSR prices.

 

OREO

During the three and nine months ended September 30, 2015 and 2014, the Bancorp recorded nonrecurring adjustments to certain commercial and residential real estate properties classified as OREO and measured at the lower of carrying amount or fair value. These nonrecurring losses were primarily due to declines in real estate values of the properties recorded in OREO. These losses include $2 million and $10 million in losses, recorded as charge-offs, on new OREO properties transferred from loans during the three and nine months ended September 30, 2015, respectively, and $3 million and $9 million for the three and nine months ended September 30, 2014, respectively. These losses also include $1 million and $6 million in losses for the three and nine months ended September 30, 2015, respectively, and an immaterial amount and $13 million in losses for the three and nine months ended September 30, 2014, respectively, recorded as negative fair value adjustments on OREO in other noninterest income in the Condensed Consolidated Statements of Income subsequent to their transfer from loans. As discussed in the following paragraphs, the fair value amounts are generally based on appraisals of the property values, resulting in a classification within Level 3 of the valuation hierarchy. In cases where the carrying amount exceeds the fair value, less costs to sell, an impairment loss is recognized. The previous tables reflect the fair value measurements of the properties before deducting the estimated costs to sell.

 

The Real Estate Valuation department, which reports to the Bancorp's Chief Risk Officer, is solely responsible for managing the appraisal process and evaluating the appraisal for commercial properties transferred to OREO. All appraisals on commercial OREO properties are updated on at least an annual basis.

 

The Real Estate Valuation department reviews the BPO data and internal market information to determine the initial charge-off on residential real estate loans transferred to OREO. Once the foreclosure process is completed, the Bancorp performs an interior inspection to update the initial fair value of the property. These properties are reviewed at least every 30 days after the initial interior inspections are completed. The Asset Manager receives a monthly status report for each property which includes the number of showings, recently sold properties, current comparable listings and overall market conditions.

 

Bank premises and equipment

The Bancorp monitors changing customer preferences associated with the channels it uses for banking transactions to evaluate the efficiency, competitiveness and quality of the customer service experience in its consumer distribution network. As part of this ongoing assessment, the Bancorp may determine that it is no longer fully committed to maintaining full-service branches at certain of its existing banking center locations. Similarly, the Bancorp may also determine that it is no longer fully committed to building banking centers on certain parcels of land which had previously been held for future branch expansion. On June 16, 2015, the Bancorp's Board of Directors authorized management to pursue a plan to further develop its distribution strategy, including a plan to consolidate and/or sell 105 branch locations and to sell an additional 31 parcels of undeveloped land that had been acquired by the Bancorp for further branch expansion.

 

On September 3, 2015, the Bancorp announced the decision to enter into an agreement to sell branch banking locations, retail accounts, certain private banking deposits and related loan relationships in the Pittsburgh MSA to First National Bank of Pennsylvania. On September 30, 2015, the Bancorp announced the decision to enter into an agreement to sell its retail operations, including retail accounts, certain private banking deposits and related loan relationships in the St. Louis MSA to Great Southern Bank. Both transactions are part of the Branch Consolidation and Sales Plan and are expected to close in the first half of 2016, subject to regulatory review and approval.

 

The Bancorp performs assessments of the recoverability of long-lived assets when events or changes in circumstances indicate that their carrying values may not be recoverable. These properties were written down to their lower of cost or market values. At least annually thereafter, the Bancorp will review these properties for market fluctuations. The fair value amounts were generally based on appraisals of the property values, resulting in a classification within Level 3 of the valuation hierarchy. Corporate Facilities, which reports to the Bancorp's Chief Administrative Officer, in conjunction with Accounting are responsible for preparing and reviewing the fair value estimates for bank premises. For further information on bank premises and equipment, refer to Note 7.

 

Operating lease equipment

During the three and nine months ended September 30, 2015, the Bancorp recorded nonrecurring impairment adjustments to certain operating lease equipment. When evaluating whether an individual asset is impaired, the Bancorp considers the current fair value of the asset, the changes in overall market demand for the asset and the rate of change in advancements associated with technological improvements that impact the demand for the specific asset under review. As part of this ongoing assessment, the Bancorp determined that the carrying values of certain operating lease equipment were not recoverable and as a result, the Bancorp recorded an impairment loss equal to the amount by which the carrying value of the assets exceeded the fair value. The fair value amounts were generally based on appraised values of the assets, resulting in a classification within Level 3 of the valuation hierarchy. The Commercial Leasing department, which reports to the Bancorp's Chief Operating Officer, is responsible for preparing and reviewing the fair value estimates for operating lease equipment. Refer to Note 8 for further information on the impairment charge related to certain operating lease equipment.

 

Fair Value Option

The Bancorp elected to measure certain residential mortgage loans held for sale under the fair value option as allowed under U.S. GAAP. Electing to measure residential mortgage loans held for sale at fair value reduces certain timing differences and better matches changes in the value of these assets with changes in the value of derivatives used as economic hedges for these assets. Management's intent to sell residential mortgage loans classified as held for sale may change over time due to such factors as changes in the overall liquidity in markets or changes in characteristics specific to certain loans held for sale. Consequently, these loans may be reclassified to loans held for investment and maintained in the Bancorp's loan portfolio. In such cases, the loans will continue to be measured at fair value.

 

Fair value changes recognized in earnings for instruments held at September 30, 2015 and 2014 for which the fair value option was elected, as well as the changes in fair value of the underlying IRLCs, included gains of $32 million for both the three and nine months ended September 30, 2015 and gains of $23 million for both the three and nine months ended September 30, 2014. These gains are reported in mortgage banking net revenue in the Condensed Consolidated Statements of Income.

 

Valuation adjustments related to instrument-specific credit risk for residential mortgage loans measured at fair value negatively impacted the fair value of those loans by $2 million at both September 30, 2015 and December 31, 2014. Interest on residential mortgage loans measured at fair value is accrued as it is earned using the effective interest method and is reported as interest income in the Condensed Consolidated Statements of Income.

      
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, 2015     
Residential mortgage loans measured at fair value$ 790 758  32
Past due loans of 90 days or more  2 2  -
Nonaccrual loans  2 2  -
December 31, 2014     
Residential mortgage loans measured at fair value$ 669 643  26
Past due loans of 90 days or more  2 2  -
Nonaccrual loans  3 3  -
      

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, 2015 ($ in millions) AmountLevel 1Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 2,455 2,455 - - 2,455
Other securities  603 - 603 - 603
Held-to-maturity securities  157 - - 157 157
Other short-term investments  1,994 1,994 - - 1,994
Loans held for sale  377 - - 377 377
Portfolio loans and leases:      
Commercial and industrial loans  42,315 - - 42,845 42,845
Commercial mortgage loans  6,936 - - 6,731 6,731
Commercial construction loans  3,076 - - 2,801 2,801
Commercial leases  3,853 - - 3,620 3,620
Residential mortgage loans  13,121 - - 13,752 13,752
Home equity  8,357 - - 9,261 9,261
Automobile loans  11,785 - - 11,593 11,593
Credit card  2,133 - - 2,486 2,486
Other consumer loans and leases  678 - - 677 677
Unallocated ALLL  (114) - - - -
Total portfolio loans and leases, net$ 92,140 - - 93,766 93,766
Financial liabilities:      
Deposits$ 100,893 - 100,929 - 100,929
Federal funds purchased  132 132 - - 132
Other short-term borrowings  4,904 - 4,905 - 4,905
Long-term debt  15,527 15,464 655 - 16,119
       

  Net CarryingFair Value Measurements UsingTotal
As of December 31, 2014 ($ in millions) AmountLevel 1 Level 2Level 3Fair Value
Financial assets:      
Cash and due from banks$ 3,091 3,091 - - 3,091
Other securities  600 - 600 - 600
Held-to-maturity securities  187 - - 187 187
Other short-term investments  7,914 7,914 - - 7,914
Loans held for sale  700 - - 700 700
Portfolio loans and leases:      
Commercial and industrial loans  40,092 - - 40,781 40,781
Commercial mortgage loans  7,259 - - 6,878 6,878
Commercial construction loans  2,052 - - 1,735 1,735
Commercial leases  3,675 - - 3,426 3,426
Residential mortgage loans  12,177 - - 12,249 12,249
Home equity  8,799 - - 9,224 9,224
Automobile loans  12,004 - - 11,748 11,748
Credit card  2,297 - - 2,586 2,586
Other consumer loans and leases  405 - - 414 414
Unallocated ALLL  (106) - - - -
Total portfolio loans and leases, net$ 88,654 - - 89,041 89,041
Financial liabilities:      
Deposits$ 101,712 - 101,715 - 101,715
Federal funds purchased  144 144 - - 144
Other short-term borrowings  1,556 - 1,561 - 1,561
Long-term debt  14,967 14,993 655 - 15,648
       

Cash and due from banks, other securities, other short-term investments, deposits, federal funds purchased and other short-term borrowings

For financial instruments with a short-term or no stated maturity, prevailing market rates and limited credit risk, carrying amounts approximate fair value. Those financial instruments include cash and due from banks, FHLB and FRB restricted stock, other short-term investments, certain deposits (demand, interest checking, savings, money market and foreign office deposits), federal funds purchased, and other short-term borrowings excluding FHLB borrowings. Fair values for other time deposits, certificates $100,000 and over and FHLB borrowings were estimated using a DCF calculation that applies prevailing LIBOR/swap interest rates and a spread for new issuances with similar terms.

 

Held-to-maturity securities

The Bancorp's held-to-maturity securities are primarily composed of instruments that provide income tax credits as the economic return on the investment. The fair value of these instruments is estimated based on current U.S. Treasury tax credit rates.

 

Loans held for sale

Fair values for commercial loans held for sale were valued based on executable bids when available, or on DCF models incorporating appraisals of the underlying collateral, as well as assumptions about investor return requirements and amounts and timing of expected cash flows. Fair values for residential mortgage loans held for sale were valued based on estimated third-party valuations utilizing recent sales data from similar transactions. Broker opinion statements were also obtained as additional evidence to support the third-party valuations. Fair values for other consumer loans held for sale were based on contractual values upon which the loans may be sold to a third party, and approximate their carrying value.

 

Portfolio loans and leases, net

Fair values were estimated by discounting future cash flows using the current market rates of loans to borrowers with similar credit characteristics, similar remaining maturities, prepayment speeds and loss severities. The Bancorp estimates fair values at the transaction level whenever possible. For certain products with a large number of homogenous transactions, the Bancorp employs a pool approach. This approach involves stratifying and sorting the entire population of transactions into a smaller number of pools with like characteristics. Characteristics may include maturity date, coupon, origination date and principal amortization method.

 

Long-term debt

Fair value of long-term debt was based on quoted market prices, when available, or a DCF calculation using LIBOR/swap interest rates and, in some cases, Fifth Third credit and/or debt instrument spreads for new issuances with similar terms.