XML 50 R33.htm IDEA: XBRL DOCUMENT v3.19.2
Fair Value Measurements
6 Months Ended
Jun. 30, 2019
Fair Value Measurements  
Fair Value Measurements

25. 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 of the Notes to Consolidated Financial Statements included in the Bancorp’s Annual Report on Form 10-K for the year ended December 31, 2018.

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 as of:

 

 

 

 

 

 

 

Fair Value Measurements Using

 

June 30, 2019 ($ in millions)

 

Level 1(c)

Level 2(c)

Level 3

Total Fair Value

Assets:

 

 

 

 

 

Available-for-sale debt and other securities:

 

 

 

 

 

U.S. Treasury and federal agency securities

$

75

-

-

75

Obligations of states and political subdivisions securities

 

-

3

-

3

Mortgage-backed securities:

 

 

 

 

 

Agency residential mortgage-backed securities

 

-

14,802

-

14,802

Agency commercial mortgage-backed securities

 

-

14,820

-

14,820

Non-agency commercial mortgage-backed securities

 

-

3,380

-

3,380

Asset-backed securities and other debt securities

 

-

2,127

-

2,127

Available-for-sale debt and other securities(a)

 

75

35,132

-

35,207

Trading debt securities:

 

 

 

 

 

U.S. Treasury and federal agency securities

 

2

13

-

15

Obligations of states and political subdivisions securities

 

-

31

-

31

Agency residential mortgage-backed securities

 

-

77

-

77

Asset-backed securities and other debt securities

 

-

199

-

199

Trading debt securities

 

2

320

-

322

Equity securities

 

476

9

-

485

Residential mortgage loans held for sale

 

-

1,031

-

1,031

Residential mortgage loans(b)

 

-

-

192

192

Commercial loans held for sale

 

-

18

-

18

MSRs

 

-

-

1,039

1,039

Derivative assets:

 

 

 

 

 

Interest rate contracts

 

-

1,276

14

1,290

Foreign exchange contracts

 

-

135

-

135

Commodity contracts

 

65

210

-

275

Derivative assets(d)

 

65

1,621

14

1,700

Total assets

$

618

38,131

1,245

39,994

Liabilities:

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

Interest rate contracts

$

13

633

9

655

Foreign exchange contracts

 

-

135

-

135

Equity contracts

 

-

-

151

151

Commodity contracts

 

11

250

-

261

Derivative liabilities(e)

 

24

1,018

160

1,202

Short positions(e)

 

97

56

-

153

Total liabilities

$

121

1,074

160

1,355

Excludes FHLB, FRB and DTCC restricted stock holdings totaling $100, $444 and $2, respectively, at June 30, 2019.Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.During the six months ended June 30, 2019, no assets or liabilities were transferred between Level 1 and Level 2.Included in other assets in the Condensed Consolidated Balance Sheets.Included in other liabilities in the Condensed Consolidated Balance Sheets.

 

 

Fair Value Measurements Using

 

December 31, 2018 ($ in millions)

 

Level 1(c)

Level 2(c)

Level 3

Total Fair Value

Assets:

 

 

 

 

 

Available-for-sale debt and other securities:

 

 

 

 

 

U.S. Treasury and federal agency securities

$

97

-

-

97

Obligations of states and political subdivisions securities

 

-

2

-

2

Mortgage-backed securities:

 

 

 

 

 

Agency residential mortgage-backed securities

 

-

16,247

-

16,247

Agency commercial mortgage-backed securities

 

-

10,650

-

10,650

Non-agency commercial mortgage-backed securities

 

-

3,267

-

3,267

Asset-backed securities and other debt securities

 

-

2,015

-

2,015

Available-for-sale debt and other securities(a)

 

97

32,181

-

32,278

Trading debt securities:

 

 

 

 

 

U.S. Treasury and federal agency securities

 

-

16

-

16

Obligations of states and political subdivisions securities

 

-

35

-

35

Agency residential mortgage-backed securities

 

-

68

-

68

Asset-backed securities and other debt securities

 

-

168

-

168

Trading debt securities

 

-

287

-

287

Equity securities

 

452

-

-

452

Residential mortgage loans held for sale

 

-

537

-

537

Residential mortgage loans(b)

 

-

-

179

179

Commercial loans held for sale

 

-

7

-

7

MSRs

 

-

-

938

938

Derivative assets:

 

 

 

 

 

Interest rate contracts

 

-

648

7

655

Foreign exchange contracts

 

-

152

-

152

Commodity contracts

 

93

214

-

307

Derivative assets(d)

 

93

1,014

7

1,114

Total assets

$

642

34,026

1,124

35,792

Liabilities:

 

 

 

 

 

Derivative liabilities:

 

 

 

 

 

Interest rate contracts

$

8

313

8

329

Foreign exchange contracts

 

-

142

-

142

Equity contracts

 

-

-

125

125

Commodity contracts

 

19

259

-

278

Derivative liabilities(e)

 

27

714

133

874

Short positions(e)

 

110

28

-

138

Total liabilities

$

137

742

133

1,012

(a)

Excludes FHLB, FRB, and DTCC restricted stock holdings totaling $184, $366 and $2, respectively, at December 31, 2018.

(b)

Includes residential mortgage loans originated as held for sale and subsequently transferred to held for investment.

(c)

During the year ended December 31, 2018, no assets or liabilities were transferred between Level 1 and Level 2.

(d)

Included in other assets in the Condensed Consolidated Balance Sheets.

(e)

Included in other liabilities in the Condensed Consolidated Balance Sheets.

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 debt and other securities, trading debt securities and equity securities

Where quoted prices are available in an active market, securities are classified within Level 1 of the valuation hierarchy. Level 1 securities include U.S. Treasury securities and equity securities. If quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics or DCFs. Level 2 securities may include federal agency securities, obligations of states and political subdivisions securities, agency residential mortgage-backed securities, agency and non-agency commercial mortgage-backed securities, asset-backed securities and other debt securities and equity securities. These 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 Head of the Consumer Bank, 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.

 

Commercial loans held for sale

For commercial loans held for sale for which the fair value election has been made, fair value is estimated based upon quoted prices of identical or similar assets in an active market, which are reviewed and approved by the Market Risk department, which reports to the Bancorp’s Chief Risk Officer. These loans are generally valued using a market approach based on observable prices and are classified within Level 2 of the valuation hierarchy.

 

MSRs

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 14 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 quarterly 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.

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 June 30, 2019 and December 31, 2018, derivatives classified as Level 3, which are valued using models containing unobservable inputs, consisted primarily of 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.

 

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 the fair value of the derivative liability; conversely, a decrease in the loss estimate or an acceleration of the resolution of the Covered Litigation would result in a decrease in the fair value of the derivative liability. The Accounting and Treasury departments, both of which report to the Bancorp’s Chief Financial Officer, 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 asset fair value of the IRLCs at June 30, 2019 was $14 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 $6 million and $11 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 $6 million and $13 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 $3 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 $3 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.

 

Short positions

Where quoted prices are available in an active market, short positions are classified within Level 1 of the valuation hierarchy. If quoted market prices are not available, then fair values are estimated using pricing models, quoted prices of securities with similar characteristics or DCFs and therefore are classified within Level 2 of the valuation hierarchy.

 

 

 

 

 

 

 

 

 

 

 

 

 

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)

 

 

Residential

 

 

Interest Rate

 

 

 

 

 

 

Mortgage

 

Derivatives,

Equity

 

Total

For the three months ended June 30, 2019 ($ in millions)

 

Loans

MSRs

Net(a)

Derivatives

 

Fair Value

Balance, beginning of period

$

190

 

1,141

 

2

 

(143)

 

 

 

1,190

Total (losses) gains (realized/unrealized):

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(1)

 

(161)

 

34

 

(22)

 

 

 

(150)

Purchases/originations

 

-

 

59

 

-

 

-

 

 

 

59

Settlements

 

(8)

 

-

 

(31)

 

14

 

 

 

(25)

Transfers into Level 3(b)

 

11

 

-

 

-

 

-

 

 

 

11

Balance, end of period

$

192

 

1,039

 

5

 

(151)

 

 

 

1,085

The amount of total (losses) gains for the period

 

 

 

 

 

 

 

 

 

 

 

 

included in earnings attributable to the change in unrealized

 

 

 

 

 

 

 

 

 

 

 

 

gains or losses relating to instruments still held at June 30, 2019(c)

$

(1)

 

(127)

 

14

 

(22)

 

 

 

(136)

Net interest rate derivatives include derivative assets and liabilities of $14 and $9, respectively, as of June 30, 2019.Includes certain residential mortgage loans originated as held for sale that were transferred to held for investment.Includes interest income and expense.

 

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 

 

 

Residential

 

 

Interest Rate

 

 

 

 

 

 

 

Mortgage

 

 

Derivatives,

Equity

 

Total

For the three months ended June 30, 2018 ($ in millions)

 

Loans

MSRs

Net(a)

Derivatives

 

Fair Value

Balance, beginning of period

$

136

 

926

 

4

 

(165)

 

 

 

901

Total (losses) gains (realized/unrealized):

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(1)

 

(13)

 

22

 

(10)

 

 

 

(2)

Purchases/originations

 

-

 

46

 

(1)

 

-

 

 

 

45

Settlements

 

(5)

 

-

 

(21)

 

11

 

 

 

(15)

Transfers into Level 3(b)

 

32

 

-

 

-

 

-

 

 

 

32

Balance, end of period

$

162

 

959

 

4

 

(164)

 

 

 

961

The amount of total (losses) gains for the period

 

 

 

 

 

 

 

 

 

 

 

 

included in earnings attributable to the change in unrealized

 

 

 

 

 

 

 

 

 

 

 

 

gains or losses relating to instruments still held at June 30, 2018(c)

$

(1)

 

(13)

 

12

 

(10)

 

 

 

(12)

(a)

Net interest rate derivatives include derivative assets and liabilities of $11 and $7 respectively, as of June 30, 2018.

(b)

Includes certain residential mortgage loans held for sale that were transferred to held for investment.

(c)

Includes interest income and expense.

 

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 

 

 

Residential

 

 

Interest Rate

 

 

 

 

 

 

 

Mortgage

 

 

Derivatives,

Equity

 

Total

For the six months ended June 30, 2019 ($ in millions)

 

Loans

MSRs

Net(a)

Derivatives

 

Fair Value

Balance, beginning of period

$

179

 

938

 

(1)

 

(125)

 

 

 

991

Total (losses) gains (realized/unrealized):

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(1)

 

(245)

 

58

 

(52)

 

 

 

(240)

Purchases/originations/acquisitions

 

-

 

346

 

(1)

 

-

 

 

 

345

Settlements

 

(12)

 

-

 

(51)

 

26

 

 

 

(37)

Transfers into Level 3(b)

 

26

 

-

 

-

 

-

 

 

 

26

Balance, end of period

$

192

 

1,039

 

5

 

(151)

 

 

 

1,085

The amount of total (losses) gains for the period

 

 

 

 

 

 

 

 

 

 

 

 

included in earnings attributable to the change in unrealized

 

 

 

 

 

 

 

 

 

 

 

 

gains or losses relating to assets still held at June 30, 2019(c)

$

(1)

 

(196)

 

25

 

(52)

 

 

 

(224)

(a)

Net interest rate derivatives include derivative assets and liabilities of $14 and $9, respectively, as of June 30, 2019.

(b)

Includes certain residential mortgage loans held for sale that were transferred to held for investment.

(c)

Includes interest income and expense.

 

 

Fair Value Measurements Using Significant Unobservable Inputs (Level 3)

 

 

 

Residential

 

 

Interest Rate

 

 

 

 

 

 

 

Mortgage

 

 

Derivatives,

Equity

 

Total

For the six months ended June 30, 2018 ($ in millions)

 

Loans

MSRs

Net(a)

Derivatives

 

Fair Value

Balance, beginning of period

$

137

 

858

 

3

 

(137)

 

 

 

861

Total (losses) gains (realized/unrealized):

 

 

 

 

 

 

 

 

 

 

 

 

Included in earnings

 

(4)

 

16

 

36

 

(49)

 

 

 

(1)

Purchases/originations

 

-

 

85

 

(4)

 

-

 

 

 

81

Settlements

 

(8)

 

-

 

(31)

 

22

 

 

 

(17)

Transfers into Level 3(b)

 

37

 

-

 

-

 

-

 

 

 

37

Balance, end of period

$

162

 

959

 

4

 

(164)

 

 

 

961

The amount of total (losses) gains for the period

 

 

 

 

 

 

 

 

 

 

 

 

included in earnings attributable to the change in unrealized

 

 

 

 

 

 

 

 

 

 

 

 

gains or losses relating to assets still held at June 30, 2018(c)

$

(4)

 

16

 

12

 

(49)

 

 

 

(25)

(a)

Net interest rate derivatives include derivative assets and liabilities of $11 and $7, respectively, as of June 30, 2018 .

(b)

Includes certain residential mortgage loans originated as held for sale that were transferred to held for investment.

(c)

Includes interest income and expense.

The total losses and gains 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 six months ended

 

 

June 30,

 

June 30,

($ in millions)

 

2019

2018

 

2019

2018

Mortgage banking net revenue

$

(129)

 

8

 

 

(189)

 

47

 

Corporate banking revenue

 

1

 

-

 

 

1

 

1

 

Other noninterest income

 

(22)

 

(10)

 

 

(52)

 

(49)

 

Total losses

$

(150)

 

(2)

 

 

(240)

 

(1)

 

The total losses included in earnings attributable to changes in unrealized gains and losses related to Level 3 assets and liabilities still held at June 30, 2019 and 2018 were recorded in the Condensed Consolidated Statements of Income as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended

 

For the six months ended

 

 

June 30,

 

June 30,

($ in millions)

 

2019

2018

 

2019

2018

Mortgage banking net revenue

$

(115)

 

(2)

 

 

(173)

 

23

 

Corporate banking revenue

 

1

 

-

 

 

1

 

1

 

Other noninterest income

 

(22)

 

(10)

 

 

(52)

 

(49)

 

Total losses

$

(136)

 

(12)

 

 

(224)

 

(25)

 

The following tables present information as of June 30, 2019 and 2018 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 June 30, 2019 ($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instrument

 

Fair Value

Valuation Technique

Significant Unobservable Inputs

 

Ranges of Inputs

 

Weighted-Average

Residential mortgage loans

$

192

Loss rate model

Interest rate risk factor

(9.5)

-

5.3

%

 

-0.2

%

 

 

 

 

Credit risk factor

 

0

-

34.5

%

 

0.6

%

 

 

 

 

 

 

 

 

 

 

(Fixed)

13.2

%

MSRs

 

1,039

DCF

Prepayment speed

 

1

-

97.0

%

(Adjustable)

23.5

%

 

 

 

 

 

 

 

 

 

 

(Fixed)

561

 

 

 

 

OAS spread (bps)

 

441

-

1,513

(Adjustable)

909

IRLCs, net

 

14

DCF

Loan closing rates

 

6.6

-

96.6

%

 

78.4

%

Swap associated with the sale of Visa, Inc.

 

(151)

DCF

Timing of the resolution

 

6/30/2021

-

2/7/2022

Class B Shares

 

 

 

of the Covered Litigation

12/31/2023

 

 

 

As of June 30, 2018 ($ in millions)

 

 

 

 

 

 

 

 

 

 

 

 

Financial Instrument

 

Fair Value

Valuation Technique

Significant Unobservable Inputs

 

Ranges of Inputs

 

Weighted-Average

 

Residential mortgage loans

$

162

Loss rate model

Interest rate risk factor

(13.3)

-

11.9

%

 

-0.1

%

 

 

 

 

Credit risk factor

 

0

-

40.3

%

 

0.7

%

 

 

 

 

 

 

 

 

 

 

(Fixed)

9.5

%

MSRs

 

959

DCF

Prepayment speed

 

0.5

-

97.0

%

(Adjustable)

23.6

%

 

 

 

 

 

 

 

 

 

 

(Fixed)

543

 

 

 

 

OAS spread (bps)

 

461

-

1,513

(Adjustable)

817

IRLCs, net

 

11

DCF

Loan closing rates

 

12.2

-

96.6

%

 

80.9

%

Swap associated with the sale of Visa, Inc.

 

(164)

DCF

Timing of the resolution

 

1/31/2021

-

9/6/2021

Class B Shares

 

 

 

of the Covered Litigation

11/30/2023

 

 

 

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 June 30, 2019 and 2018 and for which a nonrecurring fair value adjustment was recorded during the three and six months ended June 30, 2019 and 2018, 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 ended June 30, 2019

 

For the six months ended June 30, 2019

As of June 30, 2019 ($ in millions)

Level 1

Level 2

Level 3

Total

 

Commercial and industrial loans

$

-

 

-

 

140

 

140

 

(14)

 

 

(34)

 

Commercial mortgage loans

 

-

 

-

 

11

 

11

 

1

 

 

1

 

Commercial leases

 

-

 

-

 

15

 

15

 

(11)

 

 

(12)

 

OREO

 

-

 

-

 

13

 

13

 

(1)

 

 

(3)

 

Bank premises and equipment

 

-

 

-

 

27

 

27

 

(2)

 

 

(22)

 

Private equity investments

 

-

 

17

 

2

 

19

 

4

 

 

6

 

Total

$

-

 

17

 

208

 

225

 

(23)

 

 

(64)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value Measurements Using

 

 

Total (Losses) Gains

 

Total (Losses) Gains

 

 

 

 

 

 

 

 

 

 

For the three months

 

For the six months

As of June 30, 2018 ($ in millions)

Level 1

Level 2

Level 3

Total

ended June 30, 2018

 

ended June 30, 2018

Commercial loans held for sale

$

-

 

-

 

4

 

4

 

-

 

 

(1)

 

Commercial and industrial loans

 

-

 

-

 

161

 

161

 

14

 

 

(30)

 

Commercial mortgage loans

 

-

 

-

 

3

 

3

 

1

 

 

6

 

Commercial leases

 

-

 

-

 

14

 

14

 

(9)

 

 

(10)

 

OREO

 

-

 

-

 

17

 

17

 

(1)

 

 

(4)

 

Bank premises and equipment

 

-

 

-

 

37

 

37

 

(33)

 

 

(41)

 

Operating lease equipment

 

-

 

-

 

10

 

10

 

(1)

 

 

(3)

 

Private equity investments

 

-

 

50

 

31

 

81

 

11

 

 

30

 

Total

$

-

 

50

 

277

 

327

 

(18)

 

 

(53)

 

The following tables present information as of June 30, 2019 and 2018 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, 2019 ($ in millions)

 

 

 

Financial Instrument

 

Fair Value

Valuation Technique

Significant Unobservable Inputs

Ranges of Inputs

 

Weighted-Average

Commercial and industrial loans

$

140

Appraised value

Collateral value

NM

NM

Commercial mortgage loans

 

11

Appraised value

Collateral value

NM

NM

Commercial leases

 

15

Appraised value

Collateral value

NM

NM

OREO

 

13

Appraised value

Appraised value

NM

NM

Bank premises and equipment

 

27

Appraised value

Appraised value

NM

NM

Private equity investments

 

2

Comparable company analysis

Market comparable transactions

NM

NM

As of June 30, 2018 ($ in millions)

 

 

 

 

 

 

 

Financial Instrument

 

Fair Value

Valuation Technique

Significant Unobservable Inputs

Ranges of Inputs

 

 

Weighted-Average

 

Commercial loans held for sale

$

4

Appraised value

Appraised value

 

 

NM

 

NM

 

 

 

 

Costs to sell

 

 

NM

 

10.0

%

Commercial and industrial loans

 

161

Appraised value

Collateral value

 

 

NM

 

NM

Commercial mortgage loans

 

3

Appraised value

Collateral value

 

 

NM

 

NM

Commercial leases

 

14

Appraised value

Collateral value

 

 

NM

 

NM

OREO

 

17

Appraised value

Appraised value

 

 

NM

 

NM

Bank premises and equipment

 

37

Appraised value

Appraised value

 

 

NM

 

NM

Operating lease equipment

 

10

Appraised value

Appraised value

 

 

NM

 

NM

Private equity investments

 

28

Liquidity discount applied

Liquidity discount

0

-

43.0

%

12.9

%

 

 

 

to fund's NAV

 

 

 

 

 

 

 

 

 

3

Comparable company analysis

Market comparable transactions

 

 

NM

 

NM

Portfolio commercial loans and leases

During the three and six months ended June 30, 2019 and June 30, 2018, the Bancorp recorded nonrecurring impairment adjustments to certain commercial and industrial loans, commercial mortgage loans and commercial leases 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 tables. 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.

 

OREO

During the three and six months ended June 30, 2019 and 2018, 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 included an immaterial amount and $1 million in losses, recorded as charge-offs on new OREO properties transferred from loans during the three and six months ended June 30, 2019, respectively, and $1 million and $2 million for the three and six months ended June 30, 2018, respectively. These losses also included $1 million and $2 million in losses for the three and six months ended June 30, 2019, respectively, and an immaterial amount of losses and $2 million in losses for the three and six months ended June 30, 2018, respectively, recorded as negative fair value adjustments on OREO in other noninterest expense 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 is solely responsible for managing the appraisal process and evaluating the appraisals 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 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. Enterprise Workplace Services, which reports to the Bancorp’s Chief Human Resources Officer, in conjunction with Accounting, are responsible for preparing and reviewing the fair value estimates for bank premises and equipment. For further information on bank premises and equipment refer to Note 8.

 

Operating lease equipment

During the three and six months ended 2018, 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.

 

Private equity investments

The Bancorp accounts for its private equity investments, except for those accounted for under the equity method of accounting, at each investment’s cost basis minus impairment, if any, plus or minus changes resulting from observable price changes in orderly transactions for identical or similar investments of the same issuer. The Bancorp recognized gains resulting from observable price changes of $6 million and $11 million during the three and six months ended June 30, 2019, respectively, and $16 million and $51 million during the three and six months ended June 30, 2018, respectively. The carrying value of the Bancorp’s private equity investments still held as of June 30, 2019 includes a cumulative $59 million of positive adjustments as a result of observable price changes since January 1, 2018. Because these adjustments are based on observable transactions in inactive markets, they are classified in Level 2 of the fair value hierarchy.

 

For private equity investments which are accounted for using the measurement alternative to fair value, the Bancorp qualitatively evaluates each investment quarterly to determine if impairment may exist. If necessary, the Bancorp then measures impairment by estimating the value of its investment and comparing that to the investment’s carrying value, whether or not the Bancorp considers the impairment to be temporary. These valuations are typically developed using a DCF method, but other methods may be used if more appropriate for the circumstances. These valuations are based on unobservable inputs and therefore are classified in Level 3 of the fair value hierarchy. The Bancorp recognized impairment of $2 million and $5 million during the three and six months ended June 30, 2019, respectively, and $1 million and $11 million during the three and six months ended June 30, 2018, respectively. The carrying value of the Bancorp’s private equity investments still held as of June 30, 2019 includes a cumulative $17 million of impairment charges recognized since adoption of the measurement alternative to fair value on January 1, 2018.

 

The Bancorp did not recognize any OTTI during the three and six months ended June 30, 2019 and recognized $4 million and $10 million of OTTI primarily associated with certain nonconforming investments affected by the Volcker Rule during the three and six months ended June 30, 2018, respectively. The Bancorp performed nonrecurring fair value measurements on a fund by fund basis to determine whether OTTI existed. The Bancorp estimated the fair value of the funds by applying an estimated market discount to the reported NAV of the fund or through a DCF analysis. Because the length of time until the investment will become redeemable is generally not certain, these funds were classified within Level 3 of the valuation hierarchy. An adverse change in the reported NAVs or estimated market discounts, where applicable, would result in a decrease in the fair value estimate. In cases where the carrying value exceeds the fair value, an impairment loss is recognized. The Bancorp’s Private Equity department, which reports to the Head of Consumer Banking, Payments and Strategy, in conjunction with Accounting, is responsible for preparing and reviewing the fair value estimates.

 

Fair Value Option

The Bancorp elected to measure certain residential mortgage and commercial 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. Electing to measure certain commercial loans held for sale at fair value reduces certain timing differences and better reflects changes in fair value of these assets that are expected to be sold in the short term. Management’s intent to sell residential mortgage or commercial 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 residential mortgage loans held at June 30, 2019 and 2018 for which the fair value option was elected, as well as the changes in fair value of the underlying IRLCs, included gains of $36 million and $18 million for the six months ended June 30, 2019 and 2018, respectively. These gains are reported in mortgage banking net revenue in the Condensed Consolidated Statements of Income. Fair value changes recognized in earnings for commercial loans held at June 30, 2019 and 2018 for which the fair value option was elected included gains of an immaterial amount for both the six months ended June 30, 2019 and 2018. These gains are reported in corporate banking 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 $1 million at both June 30, 2019 and December 31, 2018. Valuation adjustments related to instrument-specific credit risk for commercial loans measured at fair value had an immaterial impact on the fair value of those loans at both June 30, 2019 and December 31, 2018. Interest on 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 unpaid principal balance for residential mortgage and commercial loans measured at fair value as of:

 

 

 

 

 

 

 

 

Aggregate

Aggregate Unpaid

 

 

June 30, 2019 ($ in millions)

 

Fair Value

Principal Balance

 

Difference

Residential mortgage loans measured at fair value

$

1,223

1,187

 

36

Past due loans of 90 days or more

 

2

2

 

-

Nonaccrual loans

 

1

1

 

-

Commercial loans measured at fair value

 

18

18

 

-

December 31, 2018

 

 

 

 

 

Residential mortgage loans measured at fair value

$

716

696

 

20

Past due loans of 90 days or more

 

2

2

 

-

Nonaccrual loans

 

2

2

 

-

Commercial loans measured at fair value

 

7

7

 

-

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 Carrying

Fair Value Measurements Using

Total

As of June 30, 2019 ($ in millions)

 

Amount

Level 1

Level 2

Level 3

Fair Value

Financial assets:

 

 

 

 

 

 

Cash and due from banks

$

2,764

2,764

-

-

2,764

Other short-term investments

 

3,357

3,357

-

-

3,357

Other securities

 

546

-

546

-

546

Held-to-maturity securities

 

21

-

-

21

21

Loans and leases held for sale

 

156

-

-

156

156

Portfolio loans and leases:

 

 

 

 

 

 

Commercial and industrial loans

 

50,589

-

-

51,029

51,029

Commercial mortgage loans

 

10,645

-

-

10,548

10,548

Commercial construction loans

 

5,226

-

-

5,291

5,291

Commercial leases

 

3,651

-

-

3,367

3,367

Residential mortgage loans

 

16,509

-

-

17,396

17,396

Home equity

 

6,286

-

-

6,575

6,575

Indirect secured consumer loans

 

10,357

-

-

10,219

10,219

Credit card

 

2,282

-

-

2,474

2,474

Other consumer loans

 

2,543

-

-

2,686

2,686

Unallocated ALLL

 

(112)

-

-

-

-

Total portfolio loans and leases, net

$

107,976

-

-

109,585

109,585

Financial liabilities:

 

 

 

 

 

 

Deposits

$

125,392

-

125,370

-

125,370

Federal funds purchased

 

179

179

-

-

179

Other short-term borrowings

 

957

-

957

-

957

Long-term debt

 

15,784

15,726

890

-

16,616

 

 

Net Carrying

Fair Value Measurements Using

Total

As of December 31, 2018 ($ in millions)

 

Amount

Level 1

Level 2

Level 3

Fair Value

Financial assets:

 

 

 

 

 

 

Cash and due from banks

$

2,681

2,681

-

-

2,681

Other short-term investments

 

1,825

1,825

-

-

1,825

Other securities

 

552

-

552

-

552

Held-to-maturity securities

 

18

-

-

18

18

Loans and leases held for sale

 

63

-

-

63

63

Portfolio loans and leases:

 

 

 

 

 

 

Commercial and industrial loans

 

43,825

-

-

44,668

44,668

Commercial mortgage loans

 

6,894

-

-

6,851

6,851

Commercial construction loans

 

4,625

-

-

4,688

4,688

Commercial leases

 

3,582

-

-

3,180

3,180

Residential mortgage loans

 

15,244

-

-

15,688

15,688

Home equity

 

6,366

-

-

6,719

6,719

Indirect secured consumer loans

 

8,934

-

-

8,717

8,717

Credit card

 

2,314

-

-

2,759

2,759

Other consumer loans

 

2,309

-

-

2,428

2,428

Unallocated ALLL

 

(110)

-

-

-

-

Total portfolio loans and leases, net

$

93,983

-

-

95,698

95,698

Financial liabilities:

 

 

 

 

 

 

Deposits

$

108,835

-

108,782

-

108,782

Federal funds purchased

 

1,925

1,925

-

-

1,925

Other short-term borrowings

 

573

-

573

-

573

Long-term debt

 

14,426

14,287

445

-

14,732