XML 14 R39.htm IDEA: XBRL DOCUMENT v3.3.0.814
Fair Value Election and Measurement (Tables)
9 Months Ended
Sep. 30, 2015
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on a Recurring Basis
Recurring Fair Value Measurements
The following tables present certain information regarding assets and liabilities measured at fair value on a recurring basis and the changes in fair value for those specific financial instruments for which fair value has been elected.
 
September 30, 2015
 
Fair Value Measurements
 
 
 
 
(Dollars in millions)
Level 1
 
Level 2
 
Level 3
 
Netting
 Adjustments 1
 
Assets/Liabilities
at Fair Value
Assets
 
 
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities

$443

 

$—

 

$—

 

$—

 

$443

Federal agency securities

 
532

 

 

 
532

U.S. states and political subdivisions

 
40

 

 

 
40

MBS - agency

 
565

 

 

 
565

CLO securities

 
2

 

 

 
2

Corporate and other debt securities

 
390

 

 

 
390

CP

 
312

 

 

 
312

Equity securities
65

 

 

 

 
65

Derivative instruments
474

 
4,746

 
38

 
(3,809
)
 
1,449

Trading loans

 
2,739

 

 

 
2,739

Total trading assets and derivative instruments
982

 
9,326

 
38

 
(3,809
)
 
6,537

 
 
 
 
 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
3,065

 

 

 

 
3,065

Federal agency securities

 
420

 

 

 
420

U.S. states and political subdivisions

 
169

 
5

 

 
174

MBS - agency

 
22,905

 

 

 
22,905

MBS - private

 

 
102

 

 
102

ABS

 

 
15

 

 
15

Corporate and other debt securities

 
33

 
5

 

 
38

Other equity securities 2
111

 

 
440

 

 
551

Total securities AFS
3,176

 
23,527

 
567

 

 
27,270


 
 
 
 
 
 
 
 
 
Residential LHFS

 
1,881

 
2

 

 
1,883

LHFI

 

 
262

 

 
262

MSRs

 

 
1,262

 

 
1,262

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Trading liabilities and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
584

 

 

 

 
584

MBS - agency

 
4

 

 

 
4

Corporate and other debt securities

 
177

 

 

 
177

Derivative instruments
355

 
4,569

 
6

 
(4,365
)
 
565

Total trading liabilities and derivative instruments
939

 
4,750

 
6

 
(4,365
)
 
1,330

 
 
 
 
 
 
 
 
 
 
Long-term debt

 
986

 

 

 
986

Other liabilities 3

 

 
23

 

 
23


1 Amounts represent offsetting cash collateral received from, and paid to, the same derivative counterparties, and the impact of netting derivative assets and derivative liabilities when a legally enforceable master netting agreement or similar agreement exists.
2 Includes $111 million of mutual fund investments, $32 million of FHLB of Atlanta stock, $402 million of Federal Reserve Bank of Atlanta stock, and $6 million of other.
3 Includes contingent consideration obligations related to acquisitions.










 
December 31, 2014
 
Fair Value Measurements
 
 
 
 
(Dollars in millions)
Level 1
 
Level 2
 
Level 3
 
Netting
 Adjustments 1
 
Assets/Liabilities
at Fair Value
Assets
 
 
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities

$267

 

$—

 

$—

 

$—

 

$267

Federal agency securities

 
547

 

 

 
547

U.S. states and political subdivisions

 
42

 

 

 
42

MBS - agency

 
545

 

 

 
545

CLO securities

 
3

 

 

 
3

Corporate and other debt securities

 
509

 

 

 
509

CP

 
327

 

 

 
327

Equity securities
45

 

 

 

 
45

Derivative instruments
688

 
5,126

 
25

 
(4,532
)
 
1,307

Trading loans

 
2,610

 

 

 
2,610

Total trading assets and derivative instruments
1,000

 
9,709

 
25

 
(4,532
)
 
6,202

 
 
 
 
 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
1,921

 

 

 

 
1,921

Federal agency securities

 
484

 

 

 
484

U.S. states and political subdivisions

 
197

 
12

 

 
209

MBS - agency

 
23,048

 

 

 
23,048

MBS - private

 

 
123

 

 
123

ABS

 

 
21

 

 
21

Corporate and other debt securities

 
36

 
5

 

 
41

Other equity securities 2
138

 

 
785

 

 
923

Total securities AFS
2,059

 
23,765

 
946

 

 
26,770

 
 
 
 
 
 
 
 
 
 
Residential LHFS

 
1,891

 
1

 

 
1,892

LHFI

 

 
272

 

 
272

MSRs

 

 
1,206

 

 
1,206

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Trading liabilities and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
485

 

 

 

 
485

MBS - agency

 
1

 

 

 
1

Corporate and other debt securities

 
279

 

 

 
279

Derivative instruments
444

 
5,128

 
5

 
(5,115
)
 
462

Total trading liabilities and derivative instruments
929

 
5,408

 
5

 
(5,115
)
 
1,227

 
 
 
 
 
 
 
 
 
 
Long-term debt

 
1,283

 

 

 
1,283

Other liabilities 3

 

 
27

 

 
27


1 Amounts represent offsetting cash collateral received from, and paid to, the same derivative counterparties, and the impact of netting derivative assets and derivative liabilities when a legally enforceable master netting agreement or similar agreement exists.
2 Includes $138 million of mutual fund investments, $376 million of FHLB of Atlanta stock, $402 million of Federal Reserve Bank of Atlanta stock, and $7 million of other.
3 Includes contingent consideration obligations related to acquisitions.
Fair Value Option Elected, Difference Between the Aggregate Fair Value and the Aggregate Unpaid Principal Balance
(Dollars in millions)
Fair Value at September 30, 2015
 
Aggregate UPB under FVO at September 30, 2015
 
Fair Value
Over/(Under)
Unpaid Principal
Assets:
 
 
 
 
 
Trading loans

$2,739

 

$2,687

 

$52

LHFS:
 
 
 
 
 
Accrual
1,883

 
1,806

 
77

LHFI:
 
 
 
 
 
Accrual
260

 
269

 
(9
)
Nonaccrual
2

 
3

 
(1
)

Liabilities:
 
 
 
 
 
Long-term debt
986

 
907

 
79

 
 
 
 
 
 
(Dollars in millions)
Fair Value at December 31, 2014
 
Aggregate UPB under FVO at December 31, 2014
 

Fair Value
Over/(Under)
Unpaid Principal
Assets:
 
 
 
 
 
Trading loans

$2,610

 

$2,589

 

$21

LHFS:
 
 
 
 
 
Accrual
1,891

 
1,817

 
74

Nonaccrual
1

 
1

 

LHFI:
 
 
 
 
 
Accrual
269

 
281

 
(12
)
Nonaccrual
3

 
5

 
(2
)

Liabilities:
 
 
 
 
 
Long-term debt
1,283

 
1,176

 
107

Change in Fair Value of Financial Instruments for which the FVO has been Elected
 
Fair Value Gain/(Loss) for the Three Months Ended
September 30, 2015 for Items Measured at Fair Value
Pursuant to Election of the FVO
 
Fair Value Gain/(Loss) for the Nine Months Ended
September 30, 2015 for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading Income
Mortgage
Production
Related
Income 1
Mortgage
Servicing
Related
Income
Other Noninterest Income
Total Changes
in Fair Values
Included in
Current Period
  Earnings 2
 
Trading
Income
Mortgage Production Related
 Income 1
Mortgage
Servicing
Related
Income
Other Noninterest Income
Total Changes
in Fair Values
Included in
Current
Period
  Earnings 2
Assets:
 
 
 
 
 
 
 
 
 
 
 
Trading loans

($1
)

$—


$—


$—


($1
)
 

$1


$—


$—


$—


$1

LHFS

20



20

 

32



32

LHFI



4

4

 



3

3

MSRs


(198
)

(198
)
 

1

(235
)

(234
)
 
Liabilities:
 
 
 
 
 
 
 
 
 
 
 
Long-term debt
9




9

 
28




28

1 Income related to LHFS does not include income from IRLCs. For the three and nine months ended September 30, 2015, income related to MSRs includes income recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the three and nine months ended September 30, 2015 exclude accrued interest for the period then ended. Interest income or interest expense on trading loans, LHFS, LHFI, and long-term debt that have been elected to be measured at fair value are recognized in interest income or interest expense in the Consolidated Statements of Income.


 
Fair Value Gain/(Loss) for the Three Months Ended
September 30, 2014 for Items Measured at Fair Value
Pursuant to Election of the FVO
 
Fair Value Gain/(Loss) for the Nine Months Ended
September 30, 2014 for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading Income
Mortgage
Production
Related
Income 1
Mortgage
Servicing
Related
Income
Total Changes
in Fair Values
Included in
Current
Period
  Earnings 2
 
Trading
Income
Mortgage Production Related
 Income 1
Mortgage
Servicing
Related
Income
Total Changes
in Fair Values
Included in
Current
Period
  Earnings 2
Assets:
 
 
 
 
 
 
 
 
 
Trading loans

$1


$—


$—


$1

 

$10


$—


$—


$10

LHFS

(32
)

(32
)
 

(18
)

(18
)
LHFI




 

8


8

MSRs


(55
)
(55
)
 

2

(240
)
(238
)
 
Liabilities:
 
 
 
 
 
 
 
 
 
Brokered time deposits
1



1

 
6



6

Long-term debt
9



9

 
6



6

1 Income related to LHFS does not include income from IRLCs. For the three and nine months ended September 30, 2014, income related to MSRs includes income recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the three and nine months ended September 30, 2014 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 measured at fair value are recognized 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
September 30, 2015
 
Valuation Technique
 
Unobservable Input 1
 
Range
(weighted average)
Assets
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
 
Derivative instruments, net 2

$32

 
Internal model
 
Pull through rate
 
39-100% (75%)
 
MSR value
 
26-201 bps (100 bps)
Securities AFS:
 
 
 
 
 
 
 
U.S. states and political subdivisions
5

 
Cost
 
N/A
 
 
MBS - private
102

 
Third party pricing
 
N/A
 
 
ABS
15

 
Third party pricing
 
N/A
 
 
Corporate and other debt securities
5

 
Cost
 
N/A
 
 
Other equity securities
440

 
Cost
 
N/A
 
 
Residential LHFS
2

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
143-162 bps (156 bps)
Conditional prepayment rate
3-17 CPR (11 CPR)
Conditional default rate
0-2 CDR (0.5 CDR)
LHFI
260

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
0-452 bps (269 bps)
Conditional prepayment rate
5-36 CPR (13 CPR)
Conditional default rate
0-5 CDR (2 CDR)
2

Collateral based pricing
Appraised value
NM 4
MSRs
1,262

 
Monte Carlo/Discounted cash flow
 
Conditional prepayment rate
 
2-21 CPR (11 CPR)
 
Option adjusted spread
 
(5)-107% (8%)
Liabilities
 
 
 
 
 
 
 
Other liabilities 3
23

 
Internal model
 
Loan production volume
 
150% (150%)

1 For certain assets and liabilities where 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 not applicable, "N/A."
2 Represents the net of IRLC assets and liabilities entered into by the Mortgage Banking segment and includes the derivative liability associated with the Company's sale of Visa shares.
3 Input assumptions relate to the Company's contingent consideration obligations related to acquisitions. See Note 12, "Guarantees," for additional information.
4 Not meaningful.


 
 Level 3 Significant Unobservable Input Assumptions
(Dollars in millions)
Fair value December 31, 2014
 
Valuation Technique
 
Unobservable Input 1
 
Range
(weighted average)
Assets
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
 
Derivative instruments, net 2

$20

 
Internal model
 
Pull through rate
 
40-100% (75%)
 
MSR value
 
39-218 bps (107 bps)
Securities AFS:
 
 
 
 
 
 
 
U.S. states and political subdivisions
12

 
Cost
 
N/A
 
 
MBS - private
123

 
Third party pricing
 
N/A
 
 
ABS
21

 
Third party pricing
 
N/A
 
 
Corporate and other debt securities
5

 
Cost
 
N/A
 
 
Other equity securities
785

 
Cost
 
N/A
 
 
Residential LHFS
1

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
145-225 bps (157 bps)
 
Conditional prepayment rate
 
1-30 CPR (15 CPR)
 
Conditional default rate
 
0-3 CDR (0.75 CDR)
LHFI
269

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
0-450 bps (286 bps)
 
Conditional prepayment rate
 
4-30 CPR (14 CPR)
 
Conditional default rate
 
0-7 CDR (2 CDR)
3

 
Collateral based pricing
 
Appraised value
 
NM 4
MSRs
1,206

 
Monte Carlo/Discounted cash flow
 
Conditional prepayment rate
 
2-47 CPR (11 CPR)
 
Option adjusted spread
 
(1)-122% (10%)
Liabilities
 
 
 
 
 
 
 
Other liabilities 3
27

 
Internal model
 
Loan production volume
 
0-150% (107%)

1 For certain assets and liabilities where 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 not applicable, "N/A."
2 Represents the net of IRLC assets and liabilities entered into by the Mortgage Banking segment and includes the derivative liability associated with the Company's sale of Visa shares.
3 Input assumptions relate to the Company's contingent consideration obligations related to acquisitions. See Note 12, "Guarantees," for additional informatio
Reconciliation of the Beginning and Ending Balances for Fair Valued Assets and Liabilities Measured on a Recurring Basis Using Significant Unobservable Inputs
three and nine months ended September 30, 2015 and 2014.
 
Fair Value Measurements
Using Significant Unobservable Inputs
 
(Dollars in millions)
Beginning
balance
July 1,
2015
 
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 September 30, 2015
 
Included in earnings (held at September 30, 2015) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative instruments, net

$14

 

$58

2 

$—

 

$—

 

$—

 

$1

 

($41
)
 

$—

 

$—

 

$32

 

($1
)
2 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
5

 

 

 

 

 

 

 

 

 
5

 

 
MBS - private
112

 
(1
)
 
1

5 

 

 
(10
)
 

 

 

 
102

 
(1
)
 
ABS
17

 

 

 

 

 
(2
)
 

 

 

 
15

 

 
Corporate and other debt securities
3

 

 

 
5

 

 
(3
)
 

 

 

 
5

 

 
Other equity securities
582

 

 
(2
)
5 

 

 
(140
)
 

 

 

 
440

 

 
Total securities AFS
719

 
(1
)
 
(1
)
 
5

 

 
(155
)
 

 

 

 
567

 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential LHFS
2

 

 

 

 
(7
)
 

 
(1
)
 
8

 

 
2

 

 
LHFI
263

 
3

3 

 

 

 
(8
)
 

 
4

 

 
262

 
3

3 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other liabilities
23

 



 

 

 

 

 

 

 
23

 

 
 
Fair Value Measurements
Using Significant Unobservable Inputs
 
(Dollars in millions)
Beginning
balance
January 1,
2015
 
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 September 30, 2015
 
Included in earnings (held at September 30, 2015) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative instruments, net

$20

 

$148

2 

$—

 

$—

 

$—

 

$2

 

($138
)
 

$—

 

$—

 

$32

 

($5
)
2 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
12

 

 

   

 

 
(7
)
 

 

 

 
5

 

   
MBS - private
123

 
(1
)
 
2

5 

 

 
(22
)
 

 

 

 
102

 
(1
)
 
ABS
21

 

   

   

 

 
(6
)
 

 

 

 
15

 

   
Corporate and other debt securities
5

 

   

   
5

 

 
(5
)
 

 

 

 
5

 

   
Other equity securities
785

 

 
(2
)
5 
104

 

 
(447
)
 

 

 

 
440

 

 
Total securities AFS
946

 
(1
)


 
109

 

 
(487
)
 

 

 

 
567

 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential LHFS
1

 

 

   

 
(16
)
 

 
(2
)
 
19

 

 
2

 

 
LHFI
272

 
3

3 

   

 

 
(32
)
 
(1
)
 
20

 

 
262

 
1

3 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other liabilities
27

 
6

4 

   

 

 
(10
)
 

 

 

 
23

 
6

4 

1 Change in unrealized gains/(losses) included in earnings during the period related to financial assets/liabilities still held at September 30, 2015.
2 Includes issuances, fair value changes, and expirations and are recognized in mortgage production related income.
3 Amounts are generally included in mortgage production related income; however, the mark on certain fair value loans is included in other noninterest income.
4 Amounts included in earnings are recognized in other noninterest expense.
5 Amount recognized in OCI is included in change in net unrealized gains/(losses) on securities AFS, net of tax.

 
Fair Value Measurements
Using Significant Unobservable Inputs
 
(Dollars in millions)
Beginning
balance
July 1,
2014
 
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 September 30, 2014
 
Included in earnings (held at September 30, 2014) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative instruments, net

$21

 

$47

2 

$—

 

$—

 

$—

 

$1

 

($64
)
 

$—

 

$—

 

$5

 

$16

2 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
12

 

 

 

 

 

 

 

 

 
12

 

 
MBS - private
140

 
(1
)
 
(1
)
5 

 

 
(6
)
 

 

 

 
132

 
(1
)
 
ABS
22

 

 

 

 

 
(1
)
 

 

 

 
21

 

 
Corporate and other debt securities
5

 

 

 

 

 

 

 

 

 
5

 

 
Other equity securities
779

 

 

 
135

 

 
(90
)
 
6

 

 

 
830

 

 
Total securities AFS
958

 
(1
)
4 
(1
)
 
135

 

 
(97
)
 
6

 

 

 
1,000

 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential LHFS
3

 



 

 
(3
)
 

 

 
1

 

 
1

 


LHFI
292

 
1

6 

 

 

 
(8
)
 
(2
)
 
1

 

 
284

 
1

6 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other liabilities
27

 

 

 

 

 
(3
)
 

 

 

 
24

 

 
 
Fair Value Measurements
Using Significant Unobservable Inputs
 
(Dollars in millions)
Beginning
balance
January 1,
2014
 
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 September 30, 2014
 
Included in earnings (held at September 30, 2014) 1
 
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
CDO/CLO securities

$54

 

$11

3 

$—

 

$—

 

($65
)
 

$—

 

$—

 

$—

 

$—

 

$—

 

$—

 
ABS
6

 
1

3 

 

 
(7
)
 

 

 

 

 

 

 
Derivative instruments, net
8

 
180

2 

 

 

 
2

 
(185
)
 

 

 
5

 
(10
)
2 
Total trading assets
68

 
192

 

 

   
(72
)
 
2

 
(185
)
 

 

 
5

 
(10
)
 
Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
34

 
(2
)
 

 

 
(20
)
 

 

 

 

 
12

 

   
MBS - private
154

 
(1
)
 
4

5 

 

 
(25
)
 

 

 

 
132

 
(1
)
   
ABS
21

 

 
1

5 

 

 
(1
)
 

 

 

 
21

 

   
Corporate and other debt securities
5

 

 

 

 

 

 

 

 

 
5

 

   
Other equity securities
739

 

 

 
270

 

 
(185
)
 
6

 

 

 
830

 

   
Total securities AFS
953

 
(3
)
4 
5

 
270

   
(20
)
 
(211
)
 
6

 

 

 
1,000

 
(1
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential LHFS
3

 

 

 

 
(7
)
 

 
(6
)
 
12

 
(1
)
 
1

 

 
LHFI
302

 
9

6 

 

 

 
(31
)
 
3

 
1

 

 
284

 
6

6 
Liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Other liabilities
29

 
1

7 

 

 

 
(3
)
 
(3
)
 

 

 
24

 

 

Change in Carrying Value of Assets Measured at Fair Value on a Non-Recurring Basis
 
 
 
Fair Value Measurements
 
Losses for the Three Months Ended September 30, 2015
 
Losses for the Nine Months Ended September 30, 2015
(Dollars in millions)
September 30, 2015
 
Level 1
 
Level 2
 
Level 3
 
 
LHFI

$17

 

$—

 

$—

 

$17

 

$—

 

$—

OREO
17

 

 
1

 
16

 
(2
)
 
(3
)
Other assets
39

 

 
32

 
7

 
(1
)
 
(7
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements
 
Losses for the
Year Ended
December 31, 2014
 
 
(Dollars in millions)
December 31, 2014
 
Level 1
 
Level 2
 
Level 3
 
 

LHFS

$1,108

 

$121

 

$45

 

$942

 

($6
)
 
 
LHFI
24

 

 

 
24

 

 
 
OREO
29

 

 
1

 
28

 
(6
)
 
 
Affordable housing
77

 

 

 
77

 
(21
)
 
 
Other assets
225

 

 
216

 
9

 
(64
)
 
 
Carrying Amounts and Fair Values of the Company's Financial Instruments
 
September 30, 2015
 
Fair Value Measurements
 
(Dollars in millions)
Measured
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

$4,916

 

$4,916

 

$4,916

 

$—

 

$—

(a) 
Trading assets and derivative instruments
6,537

 
6,537

 
982

 
5,517

 
38

(b) 
Securities AFS
27,270

 
27,270

 
3,176

 
23,527

 
567

(b) 
LHFS
2,032

 
2,034

 

 
2,007

 
27

(c) 
LHFI, net
131,774

 
129,046

 

 
406

 
128,640

(d)
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
146,371

 
146,407

 

 
146,407

 

(e) 
Short-term borrowings
3,942

 
3,942

 

 
3,942

 

(f) 
Long-term debt
8,444

 
8,403

 

 
7,852

 
551

(f) 
Trading liabilities and derivative instruments
1,330

 
1,330

 
939

 
385

 
6

(b) 

 
December 31, 2014
 
Fair Value Measurements
 
(Dollars in millions)
Measured
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
 
Financial assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents

$8,229

 

$8,229

 

$8,229

 

$—

 

$—

(a) 
Trading assets and derivative instruments
6,202

 
6,202

 
1,000

 
5,177

 
25

(b) 
Securities AFS
26,770

 
26,770

 
2,059

 
23,765

 
946

(b) 
LHFS
3,232

 
3,240

 

 
2,063

 
1,177

(c) 
LHFI, net
131,175

 
126,855

 

 
545

 
126,310

(d)
Financial liabilities:
 
 
 
 
 
 
 
 
 
 
Deposits
140,567

 
140,562

 

 
140,562

 

(e) 
Short-term borrowings
9,186

 
9,186

 

 
9,186

 

(f) 
Long-term debt
13,022

 
13,056

 

 
12,398

 
658

(f) 
Trading liabilities and derivative instruments
1,227

 
1,227

 
929

 
293

 
5

(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, which are reasonable estimates of fair value due to the relatively short period to maturity of the instruments.
(b)
Trading assets and derivative instruments, securities AFS, and trading liabilities and derivative instruments 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, quoted market prices of similar instruments. Refer to the LHFS section within this footnote for further discussion. When 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 nonexistent requires significant judgment.
Generally, the Company measures fair value for LHFI based on estimated future discounted cash flows using current origination rates for loans with similar terms and credit quality, which derived an estimated value of 100% on the loan portfolio’s net carrying value at both September 30, 2015 and December 31, 2014. The value derived from origination rates likely does not represent an exit price; therefore, an incremental market risk and liquidity discount was applied when estimating the fair value of these loans. 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.
(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 approach 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 short-term borrowings and certain long-term debt are based on quoted market prices for similar instruments or estimated discounted cash flows utilizing the Company’s current incremental borrowing rate for similar types of instruments. For long-term debt that the Company measures at fair value, refer to the respective valuation section within this footnote. For level 3 debt, the terms are unique in nature or there are otherwise no similar instruments that can be used to value the instrument without using significant unobservable assumptions. In this situation, the Company reviews current borrowing rates along with the collateral levels that secure the debt in determining an appropriate fair value adjustment.