XML 169 R51.htm IDEA: XBRL DOCUMENT v2.4.0.6
Fair Value Election and Measurement (Tables)
12 Months Ended
Dec. 31, 2012
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on a Recurring Basis
 
 
 
Fair Value Measurements at
December 31, 2012 Using
(Dollars in millions)
Assets/Liabilities    
 
Quoted Prices In Active
Markets for
Identical
Assets/Liabilities(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
U.S. Treasury securities

$111

 

$111

 

$—

 

$—

Federal agency securities
462

 

 
462

 

U.S. states and political subdivisions
34

 

 
34

 

MBS - agency
432

 

 
432

 

CDO/CLO securities
55

 

 
3

 
52

ABS
36

 

 
31

 
5

Corporate and other debt securities
567

 

 
566

 
1

CP
28

 

 
28

 

Equity securities
100

 
100

 

 

Derivative contracts
2,635

 
183

 
2,452

 

Trading loans
2,319

 

 
2,319

 

Gross trading assets
6,779

 
394

 
6,327

 
58

Offsetting collateral 1
(730
)
 
 
 
 
 
 
Total trading assets
6,049

 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
U.S. Treasury securities
222

 
222

 

 

Federal agency securities
2,069

 

 
2,069

 

U.S. states and political subdivisions
320

 

 
274

 
46

MBS - agency
18,169

 

 
18,169

 

MBS - private
209

 

 

 
209

ABS
216

 

 
195

 
21

Corporate and other debt securities
46

 

 
41

 
5

   Other equity securities 2
702

 
69

 

 
633

Total securities AFS
21,953

 
291

 
20,748

 
914

LHFS:
 
 
 
 
 
 
 
Residential loans
2,924

 

 
2,916

 
8

Corporate and other loans
319

 

 
319

 

Total LHFS
3,243

 

 
3,235

 
8

LHFI
379

 

 

 
379

MSRs
899

 

 

 
899

Other assets 3
178

 
2

 
44

 
132

Liabilities
 
 
 
 
 
 
 
Trading liabilities:
 
 
 
 
 
 
 
U.S. Treasury securities
582

 
582

 

 

Corporate and other debt securities
173

 

 
173

 

Equity securities
9

 
9

 

 

Derivative contracts
1,656

 

 
1,656

 

Gross trading liabilities
2,420

 
591

 
1,829

 

Offsetting collateral 1
(1,259
)
 
 
 
 
 
 
Total trading liabilities
1,161

 
 
 
 
 
 
Brokered time deposits
832

 

 
832

 

Long-term debt
1,622

 

 
1,622

 

Other liabilities 3,4
46

 

 
15

 
31

1 Amount represents the cash collateral received from or deposited with derivative counterparties. Amount is offset with derivatives in the Consolidated Balance Sheets as of December 31, 2012.
2 Includes $229 million of FHLB of Atlanta stock, $402 million of Federal Reserve Bank stock, $69 million in mutual fund investments, and $2 million of other equity securities.
3 These amounts include IRLCs and derivative financial instruments entered into by the Mortgage line of business to hedge its interest rate risk.
4 These amounts include the derivative associated with the Company's sale of Visa shares during the year ended December 31, 2009, certain CDS, and contingent consideration obligations related to acquisitions.
 
 
 
Fair Value Measurements at
December 31, 2011 Using
(Dollars in millions)
Assets/Liabilities
 
Quoted Prices
In Active
Markets for
Identical
Assets/Liabilities
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
Assets
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
U.S. Treasury securities

$144

 

$144

 

$—

 

$—

Federal agency securities
478

 

 
478

 

U.S. states and political subdivisions
54

 

 
54

 

MBS - agency
412

 

 
412

 

CDO/CLO securities
45

 

 
2

 
43

ABS
37

 

 
32

 
5

Corporate and other debt securities
345

 

 
344

 
1

CP
229

 

 
229

 

Equity securities
91

 
91

 

 

Derivative contracts
3,444

 
306

 
3,138

 

Trading loans
2,030

 

 
2,030

 

Gross trading assets
7,309

 
541

 
6,719

 
49

Offsetting collateral 1
(1,030
)
 
 
 
 
 
 
Total trading assets
6,279

 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
U.S. Treasury securities
694

 
694

 

 

Federal agency securities
1,932

 

 
1,932

 

U.S. states and political subdivisions
454

 

 
396

 
58

MBS - agency
21,223

 

 
21,223

 

MBS - private
221

 

 

 
221

CDO/CLO securities
50

 

 
50

 

ABS
464

 

 
448

 
16

Corporate and other debt securities
51

 

 
46

 
5

Coke common stock
2,099

 
2,099

 

 

      Other equity securities 2
929

 
188

 

 
741

Total securities AFS
28,117

 
2,981

 
24,095

 
1,041

LHFS:
 
 
 
 
 
 
 
Residential loans
1,826

 

 
1,825

 
1

Corporate and other loans
315

 

 
315

 

Total LHFS
2,141

 

 
2,140

 
1

LHFI
433

 

 

 
433

MSRs
921

 

 

 
921

Other assets 3
554

 
7

 
463

 
84

Liabilities
 
 
 
 
 
 
 
Trading liabilities:
 
 
 
 
 
 
 
U.S. Treasury securities
569

 
569

 

 

Corporate and other debt securities
77

 

 
77

 

Equity securities
37

 
37

 

 

Derivative contracts
2,293

 
174

 
1,930

 
189

Gross trading liabilities
2,976

 
780

 
2,007

 
189

Offsetting collateral 1
(1,170
)
 
 
 
 
 
 
Total trading liabilities
1,806

 
 
 
 
 
 
Brokered time deposits
1,018

 

 
1,018

 

Long-term debt
1,997

 

 
1,997

 

Other liabilities 3,4
84

 
1

 
61

 
22

1 Amount represents the cash collateral received from or deposited with derivative counterparties. Amount is offset with derivatives in the Consolidated Balance Sheets as of December 31, 2011.
2 Includes $342 million of FHLB of Atlanta stock, $398 million of Federal Reserve Bank stock, $187 million in mutual fund investments, and $2 million of other equity securities.
3 These amounts include IRLCs and derivative financial instruments entered into by the Mortgage line of business to hedge its interest rate risk.
4 These amounts include the derivative associated with the Company's sale of Visa shares during the year ended December 31, 2009.

Fair Value Option Elected, Difference Between the Aggregate Fair Value and the Aggregate Unpaid Principal Balance
(Dollars in millions)
Aggregate
Fair Value
December 31, 2012
 
Aggregate
Unpaid Principal
Balance under FVO
December 31, 2012
 
Fair Value
Over/(Under)
Unpaid Principal
Trading loans

$2,319

 

$2,285

 

$34

LHFS
3,237

 
3,109

 
128

Past due loans of 90 days or more
3

 
5

 
(2
)
Nonaccrual loans
3

 
12

 
(9
)
LHFI
360

 
371

 
(11
)
Past due loans of 90 days or more
1

 
3

 
(2
)
Nonaccrual loans
18

 
28

 
(10
)
Brokered time deposits
832

 
825

 
7

Long-term debt
1,622

 
1,462

 
160

(Dollars in millions)
Aggregate
Fair Value
December 31, 2011
 
Aggregate
Unpaid Principal
Balance under FVO
December 31, 2011
 
Fair Value
Over/(Under)
Unpaid Principal
Trading loans

$2,030

 

$2,010

 

$20

LHFS
2,139

 
2,077

 
62

Past due loans of 90 days or more
1

 
1

 

Nonaccrual loans
1

 
8

 
(7
)
LHFI
407

 
439

 
(32
)
Past due loans of 90 days or more
1

 
2

 
(1
)
Nonaccrual loans
25

 
48

 
(23
)
Brokered time deposits
1,018

 
1,011

 
7

Long-term debt
1,997

 
1,901

 
96


Change in Fair Value of Financial Instruments for which the FVO has been Elected
 
Fair Value Gain/(Loss) for the Year Ended
December 31, 2012, for Items Measured at Fair Value  Pursuant to Election of the FVO
(Dollars in millions)
Trading Income
 
Mortgage
Production
Related
Income/
(Loss) 1
 
Mortgage
Servicing
Related
Income
 
Total
Changes in
Fair Values  
Included in
Current-
Period
 Earnings 2
Assets
 
 
 
 
 
 
 
Trading loans

$8

 

$—

 

$—

 

$8

LHFS
10

 
1,043

 

 
1,053

LHFI
1

 
20

 

 
21

MSRs

 
31

 
(353
)
 
(322
)
 
Liabilities
 
 
 
 
 
 
 
Brokered time deposits
5

 

 

 
5

Long-term debt
(65
)
 

 

 
(65
)
1 For the year ended December 31, 2012, income related to LHFS includes $882 million from IRLCs, which includes $304 million related to MSRs recognized upon the sale of loans reported at fair value. For the year ended December 31, 2012, income related to MSRs includes $31 million of MSRs recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the year ended December 31, 2012, exclude accrued interest for the period then ended. Interest income or interest expense on trading loans, LHFS, LHFI, brokered time deposits, and long-term debt that have been elected to be carried at fair value are recorded in interest income or interest expense in the Consolidated Statements of Income.


 
Fair Value Gain/(Loss) for the Year Ended
December 31, 2011, for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading Income
 
Mortgage
Production
Related
Income/
  (Loss) 1
 
Mortgage
Servicing
Related
Income
 
Total
Changes in
Fair Values  
Included in
Current-
Period
 Earnings 2
Assets
 
 
 
 
 
 
 
Trading loans

$21

 

$—

 

$—

 

$21

LHFS
(10
)
 
450

 

 
440

LHFI
3

 
11

 

 
14

MSRs

 
7

 
(733
)
 
(726
)
 
Liabilities
 
 
 
 
 
 
 
Brokered time deposits
32

 

 

 
32

Long-term debt
(12
)
 

 

 
(12
)
1 For the year ended December 31, 2011, income related to LHFS includes $271 million from IRLCs, which includes $217 million related to MSRs recognized upon the sale of loans reported at fair value. For the year ended December 31, 2011, income related to MSRs includes $7 million of MSRs recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the year ended December 31, 2011, exclude accrued interest for the period then ended. Interest income or interest expense on trading loans, LHFS, LHFI, brokered time deposits, and long-term debt that have been elected to be carried at fair value are recorded in interest income or interest expense in the Consolidated Statements of Income.

 
Fair Value Gain/(Loss) for the Year Ended
December 31, 2010, for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading income
 
Mortgage
Production  
Related
  Income/(Loss) 1 
 
Mortgage
Servicing  
Related
Income
 
Total
Changes in
Fair Values  
Included in
Current-
Period
Earnings 2
Assets
 
 
 
 
 
 
 
Trading loans

($3
)
 

$—

 

$—

 

($3
)
LHFS
26

 
568

 

 
594

LHFI

 
7

 

 
7

MSRs

 
15

 
(513
)
 
(498
)
 
Liabilities
 
 
 
 
 
 
 
Brokered time deposits
(62
)
 

 

 
(62
)
Long-term debt
(168
)
 

 

 
(168
)
1 For the year ended December 31, 2010, income related to LHFS includes $392 million from IRLCs, which includes $274 million related to MSRs recognized upon the sale of loans reported at fair value. For the year ended December 31, 2010, income related to MSRs includes $15 million of MSRs recognized upon the sale of loans reported at LOCOM.
2Changes in fair value for the year ended December 31, 2010, exclude accrued interest for the periods then ended. Interest income or interest expense on trading loans, LHFS, LHFI, brokered time deposits, and long-term debt that have been elected to be carried at fair value are recorded in interest income or interest expense in the Consolidated Statements of Income.
Fair Value Level 3 Significant Unobservable Input Assumptions [Table Text Block]
 
 Level 3 Significant Unobservable Input Assumptions
(Dollars in millions)
Fair value
December 31, 2012 
 
Valuation Technique
 
Unobservable Input1
 
Range
(weighted average)
Assets:
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
CDO/CLO securities

$52

 
Matrix pricing
 
Indicative pricing based on overcollateralization ratio
 
$33-$45 ($40)
 
Estimated collateral losses
 
34-45% (39%)
ABS
5

 
Matrix pricing
 
Indicative pricing
 
$45 ($45)
Corporate and other debt securities
1

 
Third party pricing
 
N/A
 
 
Securities AFS:
 
 
 
 
 
 
 
U.S. states and political subdivisions
46

 
Matrix pricing
 
Indicative pricing
 
$72-$115 ($92)
MBS - private
209

 
Third party pricing
 
N/A
 

ABS
21

 
Third party pricing
 
N/A
 

Corporate and other debt securities
5

 
Cost
 
N/A
 

Other equity securities
633

 
Cost
 
N/A
 

Residential LHFS
8

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
0-622 bps (251 bps)
 
Conditional prepayment rate
 
5-30 CPR (15 CPR)
 
Conditional default rate
 
0-20 CDR (3.5 CDR)
LHFI
369

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
0-622 bps (251 bps)
 
Conditional prepayment rate
 
5-30 CPR (15 CPR)
 
Conditional default rate
 
0-20 CDR (3.5 CDR)
 
10

 
Collateral based pricing
 
Appraised value
 
NM2
MSRs
899

 
Discounted cash flow
 
Conditional prepayment rate
 
6-31 CPR (16 CPR)
 
Discount rate
 
9-28% (11%)
Other assets/(liabilities), net3
132

 
Internal model
 
Pull through rate
 
9-98% (71%)
 
MSR value
 
6-244 bps (104 bps)
 
(24
)
 
Internal model
 
Loan production volume
 
0-150% (92%)
 
(7
)
 
Internal model
 
Revenue run rate
 
NM2
1 For certain assets and liabilities that the Company utilizes third party pricing, the unobservable inputs and their ranges are not reasonably available to the Company, and therefore, have been noted as "N/A."
2 Not meaningful.
3 Input assumptions relate to the Company's IRLCs and the contingent consideration obligations related to acquisitions. Refer to Note 17, "Reinsurance Arrangements and Guarantees," for additional information.
Reconciliation of the Beginning and Ending Balances for Fair Valued Assets and Liabilities Measured on a Recurring Basis Using Significant Unobservable Inputs
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements
Using Significant Unobservable Inputs
 
(Dollars in millions)
Beginning
balance
January 1,
2012   
 
Included in
earnings    
 
OCI    
 
Purchases
 
Sales    
 
Settlements    
 
Transfers
to/from  other
balance sheet
line items    
 
Transfers
into
Level 3
 
Transfers
out of
Level 3
 
Fair value
December 31,
2012  
 
Included in earnings (held at December 31, 2012) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CDO/CLO securities

$43

 

$11

 

$—

  

$—

 

$—

 

($2
)
 

$—

 

$—

 

$—

 

$52

 

$9

 
ABS
5

 

  

  

 

 

 

 

 

 
5

 

  
Corporate and other debt securities
1

 

  

  

 

 

 

 

 

 
1

 

 
Total trading assets
49

 
11

2 

  

 

 
(2
)
 

 

 

 
58

 
9

2 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
58

 

  

  

 

 
(12
)
 

 

 

 
46

 

  
MBS - private
221

 
(7
)
  
35

  

 

 
(40
)
 

 

 

 
209

 
(7
)
  
ABS
16

 

  
7

  

 

 
(2
)
 

 

 

 
21

 

  
Corporate and other debt securities
5

 

  

  
2

 

 
(2
)
 

 

 

 
5

 

  
Other equity securities
741

 

  

  
164

 

 
(272
)
 

 

 

 
633

 

  
Total securities AFS
1,041

 
(7
)
3 
42

   
166

 

 
(328
)
 

 

 

 
914

 
(7
)
3 
LHFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans
1

 

 

  

 
(11
)
 

 
4

 
22

 
(8
)
 
8

 
(1
)
 
LHFI
433

 
7

4 

  

 

 
(49
)
 
(15
)
 
4

 
(1
)
 
379

 
11

4 
Other assets/(liabilities), net
62

 
926

5 

  
(31
)
 

 
26

 
(882
)
 

 

 
101

 

  

Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative contracts
(189
)
 
(304
)
3 
194

6 

 

 
299

 

 

 

 

 

 
1 Change in unrealized gains/(losses) included in earnings during the period related to financial assets still held at December 31, 2012.
2 Amounts included in earnings are recorded in trading income.
3 Amounts included in earnings are generally recorded in net securities gains; however, any related hedge ineffectiveness is recorded in trading income.
4 Amounts are generally included in mortgage production related income/(loss); however, the mark on certain fair value loans is included in trading income.
5 Amounts included in earnings are net of issuances, fair value changes, and expirations and are recorded in mortgage production related income/(loss).
6 Amount recorded in OCI was the effective portion of the cash flow hedges related to the Company’s probable forecasted sale of its shares of Coke common stock. The Company ceased hedge accounting and terminated the forward contracts on the Coke Common stock during the third quarter of 2012, as discussed in Note 16, “Derivative Financial Instruments.”






 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements
Using Significant Unobservable Inputs
 
 
(Dollars in millions)
Beginning
balance
January 1,
2011  
 
Included in
earnings    
 
OCI    
 
Purchases
 
Sales    
 
Settlements    
 
Transfers
to/from other
balance sheet
line items    
 
Transfers
into
Level 3
 
Transfers
out of
Level 3
 
Fair value
December 31,
2011
 
Included in earnings (held at December 31, 2011) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CDO/CLO securities

$53

 

$26

2 


$—

 

$6

 

($21
)
 

($1
)
 

($20
)
 

$—

 

$—

 

$43

 

$9

2 
ABS
27

 
9

 

 

 
(31
)
 

 

 

 

 
5

 
2

  
Corporate and other debt securities
6

 
1

 

 

 
(5
)
 
(1
)
 

 

 

 
1

 
(1
)
  
Equity securities
123

 
13

 

 

 

 
(136
)
 

 

 

 

 

  
Total trading assets
209

 
49

3 


 
6

  
(57
)
 
(138
)
 
(20
)
 

 

 
49

 
10

3 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
74

 
1

 
(2
)
 

 
(4
)
 
(11
)
 

 

 

 
58

 

  
MBS - private
347

 
(8
)
 
2

 

 

 
(71
)
 
(49
)
 

 

 
221

 
(6
)
  
ABS
20

 

 

 

 

 
(4
)
 

 

 

 
16

 

  
Corporate and other debt securities
5

 

 

 

 

 

 

 

 

 
5

 

  
Other equity securities
690

 

 

 
198

 

 
(147
)
 

 

 

 
741

 

  
Total securities AFS
1,136

 
(7
)
4 


 
198

  
(4
)
 
(233
)
 
(49
)
 

 

 
1,041

 
(6
)
4 
LHFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential loans
2

 
(1
)
5 

 

 
(18
)
 
(1
)
 
(1
)
 
23

 
(3
)
 
1

 

 
Corporate and other loans
5

 
(1
)
6 

 

 

 
(4
)
 

 

 

 

 

 
LHFI
492

 
14

7 


 

 

 
(59
)
 
(13
)
 

 
(1
)
 
433

 
(1
)
7 
Other assets/(liabilities), net
(24
)
 
349

5 


 

 

 
8

 
(271
)
 

 

 
62

 

 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative contracts
(145
)
 
2

3 

(46
)
8 


 

 

 

 

 

 
(189
)
 
2

3 
1 Change in unrealized gains/(losses) included in earnings for the period related to financial assets still held at December 31, 2011.
2 Amounts included in earnings do not include losses accrued as a result of the ARS settlements discussed in Note 19, "Contingencies."
3 Amounts included in earnings are recorded in trading income.
4 Amounts included in earnings are recorded in net securities gains.
5 Amounts included in earnings are net of issuances, fair value changes, and expirations and are recorded in mortgage production related income/(loss).
6 Amounts included in earnings are recorded in other noninterest income.
7 Amounts are generally included in mortgage production related income/(loss); however, the mark on certain fair value loans is included in trading income.
8 Amount recorded in OCI is the effective portion of the cash flow hedges related to the Company’s probable forecasted sale of its shares of Coke common stock as discussed in Note 16, “Derivative Financial Instruments.”
Change in Carrying Value of Assets Measured at Fair Value on a Non-Recurring Basis
(Dollars in millions)
December 31, 2012
 
Quoted Prices in
Active Markets
for Identical
Assets/Liabilities
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Gains/(Losses) for the Year Ended
December 31, 2012
LHFS

$65

 

$—

 

$65

 

$—

 

$—

LHFI
308

 

 

 
308

 
(79
)
OREO
264

 

 
205

 
59

 
(48
)
Affordable Housing
82

 

 

 
82

 
(96
)
Other Assets
65

 

 
42

 
23

 
(13
)
 
 
 
 
 
 
 
 
 
 
(Dollars in millions)
December 31, 2011
 
Quoted Prices in
Active Markets
for Identical
Assets/Liabilities
(Level 1)
 
Significant
Other
Observable
Inputs
(Level 2)
 
Significant
Unobservable
Inputs
(Level 3)
 
Gains/(Losses) for the Year Ended December 31, 2011
LHFS

$212

 

$—

 

$108

 

$104

 

$—

LHFI
72

 

 

 
72

 

OREO
479

 

 
372

 
107

 
(9
)
Affordable Housing
324

 

 

 
324

 
(10
)
Other Assets
45

 

 
24

 
21

 
(17
)

Carrying Amounts and Fair Values of the Company's Financial Instruments
 
December 31, 2012
 
Fair Value Measurement Using
 
(Dollars in millions)
Carrying
Amount
 
Fair
Value
 
Quoted Prices In Active
Markets for
Identical
Assets/Liabilities    
(Level 1)
 
Significant
Other
Observable    
Inputs
(Level 2)
 
Significant
Unobservable    
Inputs
(Level 3)
 
Financial assets
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

$8,257

 

$8,257

 

$8,257

 

$—

 

$—

(a) 
Trading assets
6,049

 
6,049

 
394

 
5,597

 
58

(b) 
Securities AFS
21,953

 
21,953

 
291

 
20,748

 
914

(b) 
LHFS
3,399

 
3,399

 

 
3,375

 
24

(c) 
LHFI, net
119,296

 
115,690

 

 
4,041

 
111,649

(d)
Financial liabilities
 
 
 
 
 
 
 
 
 
 
Consumer and commercial deposits

$130,180

 

$130,449

 

$—

 

$130,449

 

$—

(e) 
Brokered time deposits
2,136

 
2,164

 

 
2,164

 

(f) 
Short-term borrowings
5,494

 
5,494

 

 
5,494

 

(f) 
Long-term debt
9,357

 
9,413

 

 
8,829

 
584

(f) 
Trading liabilities
1,161

 
1,161

 
591

 
570

 

(b) 

 
December 31, 2011
 
(Dollars in millions)
Carrying
Amount
 
Fair
Value
 
Financial assets
 
 
 
 
Cash and cash equivalents

$4,509

 

$4,509

(a) 
Trading assets
6,279

 
6,279

(b) 
Securities AFS
28,117

 
28,117

(b) 
LHFS
2,353

 
2,355

(c) 
LHFI, net
120,038

 
115,685

(d)
Financial liabilities
 
 
 
 
Consumer and commercial deposits

$125,611

 

$125,963

(e) 
Brokered time deposits
2,281

 
2,289

(f) 
Foreign deposits
30

 
30

(f) 
Short-term borrowings
11,466

 
11,466

(f) 
Long-term debt
10,908

 
10,515

(f) 
Trading liabilities
1,806

 
1,806

(b) 

The following methods and assumptions were used by the Company in estimating the fair value of financial instruments:
(a)
Cash and cash equivalents are valued at their carrying amounts reported in the balance sheet, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments.
(b)
Securities AFS, trading assets, and trading liabilities that are classified as level 1 are valued based on quoted market prices. For those instruments classified as level 2 or 3, refer to the respective valuation discussions within this footnote.
(c)
LHFS are generally valued based on observable current market prices or, if quoted market prices are not available, on quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion of the LHFS carried at fair value. In instances when significant valuation assumptions are not readily observable in the market, instruments are valued based on the best available data to approximate fair value. This data may be internally-developed and considers risk premiums that a market participant would require under then-current market conditions.
(d)
LHFI fair values are based on a hypothetical exit price, which does not represent the estimated intrinsic value of the loan if held for investment. The assumptions used are expected to approximate those that a market participant purchasing the loans would use to value the loans, including a market risk premium and liquidity discount. Estimating the fair value of the loan portfolio when loan sales and trading markets are illiquid, or for certain loan types, nonexistent, requires significant judgment. Therefore, the estimated fair value can vary significantly depending on a market participant’s ultimate considerations and assumptions. The final value yields a market participant’s expected return on investment that is indicative of the current market conditions, but it does not take into consideration the Company’s estimated value from continuing to hold these loans or its lack of willingness to transact at these estimated values.
The Company generally estimated fair value for LHFI based on estimated future cash flows discounted, initially, at current origination rates for loans with similar terms and credit quality, which derived an estimated value of 101% and 100% on the loan portfolio’s net carrying value as of December 31, 2012 and 2011, respectively. The value derived from origination rates likely does not represent an exit price; therefore, an incremental market risk and liquidity discount was subtracted from the initial value as of December 31, 2012 and 2011, respectively. The discounted value is a function of a market participant’s required yield in the current environment and is not a reflection of the expected cumulative losses on the loans. Loan prepayments are used to adjust future cash flows based on historical experience and prepayment model forecasts. The value of related accrued interest on loans approximates fair value; however, it is not included in the carrying amount or fair value of loans. The value of long-term customer relationships is not permitted under current U.S. GAAP to be included in the estimated fair value.
(e)
Deposit liabilities with no defined maturity such as DDAs, NOW/money market accounts, and savings accounts have a fair value equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for CDs are estimated using a discounted cash flow calculation that applies current interest rates to a schedule of aggregated expected maturities. The assumptions used in the discounted cash flow analysis are expected to approximate those that market participants would use in valuing deposits. The value of long-term relationships with depositors is not taken into account in estimating fair values.
(f)
Fair values for foreign deposits, certain brokered time deposits, short-term borrowings, and certain long-term debt are based on quoted market prices for similar instruments or estimated using discounted cash flow analysis and the Company’s current incremental borrowing rates for similar types of instruments. For brokered time deposits and long-term debt that the Company carries at fair value, refer to the respective valuation sections within this footnote. For Level 3 debt, the terms are unique in nature or there are otherwise no similar instruments than can be used to value the instrument without using significant unobservable assumptions. In this situation, we look at current borrowing rates along with the collateral levels that secure the debt when determining an appropriate fair value adjustment.