XML 76 R57.htm IDEA: XBRL DOCUMENT v3.10.0.1
Fair Value Election and Measurement (Tables)
12 Months Ended
Dec. 31, 2018
Fair Value Disclosures [Abstract]  
Assets and Liabilities Measured at Fair Value on a Recurring Basis 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.
 
December 31, 2018
 
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

$262

 

$—

 

$—

 

$—

 

$262

Federal agency securities

 
188

 

 

 
188

U.S. states and political subdivisions

 
54

 

 

 
54

MBS - agency

 
860

 

 

 
860

Corporate and other debt securities

 
700

 

 

 
700

CP

 
190

 

 

 
190

Equity securities
73

 

 

 

 
73

Derivative instruments
186

 
2,425

 
20

 
(1,992
)
 
639

Trading loans

 
2,540

 

 

 
2,540

Total trading assets and derivative instruments
521

 
6,957

 
20

 
(1,992
)
 
5,506

 
 
 
 
 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
4,211

 

 

 

 
4,211

Federal agency securities

 
221

 

 

 
221

U.S. states and political subdivisions

 
589

 

 

 
589

MBS - agency residential

 
22,864

 

 

 
22,864

MBS - agency commercial

 
2,627

 

 

 
2,627

MBS - non-agency commercial

 
916

 

 

 
916

Corporate and other debt securities

 
14

 

 

 
14

Total securities AFS 2
4,211

 
27,231

 

 

 
31,442


 
 
 
 
 
 
 
 
 
LHFS

 
1,178

 

 

 
1,178

LHFI

 

 
163

 

 
163

Residential MSRs

 

 
1,983

 

 
1,983

Other assets 2
95

 

 

 

 
95

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Trading liabilities and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
801

 

 

 

 
801

MBS - agency

 
3

 

 

 
3

Corporate and other debt securities

 
385

 

 

 
385

Equity securities
5

 

 

 

 
5

Derivative instruments
119

 
2,590

 
7

 
(2,306
)
 
410

Total trading liabilities and derivative instruments
925

 
2,978

 
7

 
(2,306
)
 
1,604

 
 
 
 
 
 
 
 
 
 
Brokered time deposits

 
403

 

 

 
403

Long-term debt

 
289

 

 

 
289


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. See Note 19, “Derivative Financial Instruments,” for additional information.
2 Beginning January 1, 2018, the Company reclassified equity securities previously presented in Securities AFS to Other assets on the Consolidated Balance Sheets. Prior periods have been revised to conform to the current presentation for comparability. See Note 11, “Other Assets,” for additional information.




 
December 31, 2017
 
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

$157

 

$—

 

$—

 

$—

 

$157

Federal agency securities

 
395

 

 

 
395

U.S. states and political subdivisions

 
61

 

 

 
61

MBS - agency

 
700

 

 

 
700

Corporate and other debt securities

 
655

 

 

 
655

CP

 
118

 

 

 
118

Equity securities
56

 

 

 

 
56

Derivative instruments
395

 
3,493

 
16

 
(3,102
)
 
802

Trading loans

 
2,149

 

 

 
2,149

Total trading assets and derivative instruments
608

 
7,571

 
16

 
(3,102
)
 
5,093

 
 
 
 
 
 
 
 
 
 
Securities AFS:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
4,331

 

 

 

 
4,331

Federal agency securities

 
259

 

 

 
259

U.S. states and political subdivisions

 
617

 

 

 
617

MBS - agency residential

 
22,704

 

 

 
22,704

MBS - agency commercial

 
2,086

 

 

 
2,086

MBS - non-agency residential

 

 
59

 

 
59

MBS - non-agency commercial

 
866

 

 

 
866

ABS

 

 
8

 

 
8

Corporate and other debt securities

 
12

 
5

 

 
17

Total securities AFS 2
4,331

 
26,544

 
72

 

 
30,947

 
 
 
 
 
 
 
 
 
 
LHFS

 
1,577

 

 

 
1,577

LHFI

 

 
196

 

 
196

Residential MSRs

 

 
1,710

 

 
1,710

Other assets 2
56

 

 

 

 
56

 
 
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
 
Trading liabilities and derivative instruments:
 
 
 
 
 
 
 
 
 
U.S. Treasury securities
577

 

 

 

 
577

Corporate and other debt securities

 
289

 

 

 
289

Equity securities
9

 

 

 

 
9

Derivative instruments
183

 
4,243

 
16

 
(4,034
)
 
408

Total trading liabilities and derivative instruments
769

 
4,532

 
16

 
(4,034
)
 
1,283

 
 
 
 
 
 
 
 
 
 
Brokered time deposits

 
236

 

 

 
236

Long-term debt

 
530

 

 

 
530


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. See Note 19, “Derivative Financial Instruments,” for additional information.
2 Beginning January 1, 2018, the Company reclassified equity securities previously presented in Securities AFS to Other assets on the Consolidated Balance Sheets. Prior periods have been revised to conform to the current presentation for comparability. See Note 11, “Other Assets,” for additional information.
Fair Value Option Elected, Difference Between the Aggregate Fair Value and the Aggregate Unpaid Principal Balance The following tables present the difference between fair value and the aggregate UPB for which the FVO has been elected for certain trading loans, LHFS, LHFI, brokered time deposits, and long-term debt instruments.
(Dollars in millions)
Fair Value at
December 31, 2018
 
Aggregate UPB at
December 31, 2018
 
Fair Value
Over/(Under)
Unpaid Principal
Assets:
 
 
 
 
 
Trading loans

$2,540

 

$2,526

 

$14

LHFS:
 
 
 
 
 
Accruing
1,178

 
1,128

 
50

LHFI:
 
 
 
 
 
Accruing
158

 
163

 
(5
)
Nonaccrual
5

 
6

 
(1
)

Liabilities:
 
 
 
 
 
Brokered time deposits
403

 
403

 

Long-term debt
289

 
286

 
3

 
 
 
 
 
 
(Dollars in millions)
Fair Value at
December 31, 2017
 
Aggregate UPB at
December 31, 2017
 

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

$2,149

 

$2,111

 

$38

LHFS:
 
 
 
 
 
Accruing
1,576

 
1,533

 
43

Past due 90 days or more
1

 
1

 

LHFI:
 
 
 
 
 
Accruing
192

 
198

 
(6
)
Nonaccrual
4

 
6

 
(2
)

Liabilities:
 
 
 
 
 
Brokered time deposits
236

 
233

 
3

Long-term debt
530

 
517

 
13

Fair Value Gains/(Losses) for Items Measured at Fair Value Option [Table Text Block]
 
Fair Value Gain/(Loss) for the Year Ended
December 31, 2018 for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading
Income
 
Mortgage
Related
Income
1
 
Other
Noninterest
Income
 
Total
Changes in
Fair Values
Included in
 Earnings 2
Assets:
 
 
 
 
 
 
 
Trading loans

$14

 

$—

 

$—

 

$14

LHFS

 
7

 

 
7

LHFI

 

 
1

 
1

Residential MSRs

 
(141
)
 

 
(141
)
Liabilities:
 
 
 
 
 
 
 
Brokered time deposits
13

 

 

 
13

Long-term debt
10

 

 

 
10

1 Income related to LHFS does not include income from IRLCs. For the year ended December 31, 2018, income related to residential MSRs includes income recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the year ended December 31, 2018 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 Gain/(Loss) for the Year Ended
December 31, 2017 for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading
Income
 
Mortgage
Related
Income
1
 
Other
Noninterest
Income
 
Total
Changes in
Fair Values
Included in
Earnings
2
Assets:
 
 
 
 
 
 
 
Trading loans

$21

 

$—

 

$—

 

$21

LHFS

 
61

 

 
61

Residential MSRs

 
(243
)
 

 
(243
)
Liabilities:
 
 
 
 
 
 
 
Long-term debt
21

 

 

 
21

1 Income related to LHFS does not include income from IRLCs. For the year ended December 31, 2017, income related to residential MSRs includes income recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the year ended December 31, 2017 exclude accrued interest for the period then ended. Interest income or interest expense on trading loans, LHFS, 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 Year Ended
December 31, 2016 for Items Measured at Fair Value
Pursuant to Election of the FVO
(Dollars in millions)
Trading
Income
 
Mortgage
Related
Income
1
 
Other
Noninterest
Income
 
Total
Changes in
Fair Values
Included in
Earnings
2
Assets:
 
 
 
 
 
 
 
Trading loans

$15

 

$—

 

$—

 

$15

LHFS

 
75

 

 
75

Residential MSRs

 
(242
)
 

 
(242
)
Liabilities:
 
 
 
 
 
 
 
Brokered time deposits
4

 

 

 
4

Long-term debt
27

 

 

 
27

1 Income related to LHFS does not include income from IRLCs. For the year ended December 31, 2016, income related to residential MSRs includes income recognized upon the sale of loans reported at LOCOM.
2 Changes in fair value for the year ended December 31, 2016 exclude accrued interest for the period then ended. Interest income or interest expense on trading loans, LHFS, 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] The valuation technique and range, including weighted average, of the unobservable inputs associated with the Company's level 3 assets and liabilities are as follows:
 
 Level 3 Significant Unobservable Input Assumptions
(Dollars in millions)
Fair value
December 31, 2018
 
Valuation Technique
 
Unobservable Input
 
Range
 (Weighted Average) 1
Assets
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
Derivative instruments, net 2

$13

 
Internal model
 
Pull through rate
 
41-100% (81%)
 
MSR value
 
11-165 bps (108 bps)
LHFI
158

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
0-250 bps (164 bps)
Conditional prepayment rate
7-22 CPR (12 CPR)
Conditional default rate
0-1 CDR (0.6 CDR)
5

Collateral based pricing
Appraised value
NM 3
Residential MSRs
1,983

 
Monte Carlo/Discounted cash flow
 
Conditional prepayment rate
 
6-30 CPR (13 CPR)
 
Option adjusted spread
 
0-116% (2%)

1 Unobservable inputs were weighted by the relative fair value of the financial instruments.
2 Amount represents the net of IRLC assets and liabilities and includes the derivative liability associated with the Company’s sale of Visa shares. Refer to the “Trading Liabilities and Derivative Instruments” section in this Note for a discussion of valuation assumptions related to the Visa derivative liability.
3 Not meaningful.
 
 Level 3 Significant Unobservable Input Assumptions
(Dollars in millions)
Fair value
December 31, 2017
 
Valuation Technique
 
Unobservable Input 1
 
Range
(Weighted Average) 2
Assets
 
 
 
 
 
 
 
Trading assets and derivative instruments:
 
 
 
 
 
 
Derivative instruments, net 3

$—

 
Internal model
 
Pull through rate
 
41-100% (81%)
 
MSR value
 
41-190 bps (113 bps)
Securities AFS:
 
 
 
 
 
 
 
MBS - non-agency residential
59

 
Third party pricing
 
N/A
 
 
ABS
8

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

 
Cost
 
N/A
 
 
LHFI
192

 
Monte Carlo/Discounted cash flow
 
Option adjusted spread
 
62-784 bps (215 bps)
 
Conditional prepayment rate
 
2-34 CPR (11 CPR)
 
Conditional default rate
 
0-5 CDR (0.7 CDR)
4

 
Collateral based pricing
 
Appraised value
 
NM 4
Residential MSRs
1,710

 
Monte Carlo/Discounted cash flow
 
Conditional prepayment rate
 
6-30 CPR (13 CPR)
 
Option adjusted spread
 
1-125% (4%)

1 For certain assets and liabilities where the Company utilizes third party pricing, the unobservable inputs and their ranges are not reasonably available, and therefore, have been noted as not applicable (“N/A”).
2 Unobservable inputs were weighted by the relative fair value of the financial instruments.
3 Amount represents the net of IRLC assets and liabilities and includes the derivative liability associated with the Company’s sale of Visa shares. Refer to the “Trading Liabilities and Derivative Instruments” section in this Note for a discussion of valuation assumptions related to the Visa derivative liability.
4 Not meaningful.
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,
2018
 
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,
2018
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative instruments, net

$—

 

$65

1 

$—

 

$—

 

$—

 

$11

 

($63
)
 

$—

 

$—

 

$13

Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
MBS - non-agency residential
59

 

 

 

 

 
(2
)
 

 

 
(57
)
 

ABS
8

 

 

 

 

 
(1
)
 

 

 
(7
)
 

Corporate and other debt securities
5

 

 

 

 

 

 

 

 
(5
)
 

Total securities AFS
72

 



 

 

 
(3
)
 

 

 
(69
)
 

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
LHFI
196

 
1

2 

 

 

 
(36
)
 

 
2

 

 
163


1 Includes issuances, fair value changes, and expirations. Amount related to residential IRLCs is recognized in Mortgage related income, amount related to commercial IRLCs is recognized in Commercial real estate related income, and amount related to Visa derivative liability is recognized in Other noninterest expense. Included $18 million in earnings during the year ended December 31, 2018, related to changes in unrealized gains on net derivative instruments still held at December 31, 2018.
2 Amounts are generally included in Mortgage related income; however, the mark on certain fair value loans is included in Other noninterest income. Included less than $1 million in earnings during the year ended December 31, 2018, related to changes in unrealized losses on LHFI still held at December 31, 2018.


 
Fair Value Measurements
Using Significant Unobservable Inputs
(Dollars in millions)
Beginning
Balance
January 1,
2017
 
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,
2017
Assets
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Trading assets:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Derivative instruments, net

$6

 

$185

1 

$—

 

$—

 

$—

 

$—

 

($191
)
 

$—

 

$—

 

$—

Securities AFS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
U.S. states and political subdivisions
4

 

 

 

 

 
(4
)
 

 

 

 

MBS - non-agency residential
74

 
(1
)
2 
1

3 

 

 
(15
)
 

 

 

 
59

ABS
10

 

 
1

3 

 

 
(3
)
 

 

 

 
8

Corporate and other debt securities
5

 

 

 

 

 

 

 

 

 
5

Total securities AFS
93

 
(1
)
2 
2

3 

 

 
(22
)
 

 

 

 
72

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Residential LHFS
12

 

 

 

 
(25
)
 
(1
)
 
(4
)
 
26

 
(8
)
 

LHFI
222

 

4 

 

 

 
(34
)
 
3

 
5

 

 
196


1 Includes issuances, fair value changes, and expirations. Amount related to residential IRLCs is recognized in Mortgage related income, amount related to commercial IRLCs is recognized in Commercial real estate related income, and amount related to Visa derivative liability is recognized in Other noninterest expense. Included $12 million in earnings during the year ended December 31, 2017, related to changes in unrealized gains on net derivative instruments still held at December 31, 2017.
2 Included $1 million in earnings during year ended December 31, 2017, related to changes in unrealized losses on securities AFS still held at December 31, 2017.
3 Amounts recognized in OCI are included in change in net unrealized gains on securities AFS, net of tax.
4 Amounts are generally included in Mortgage related income; however, the mark on certain fair value loans is included in Other noninterest income. Included $1 million in earnings during the year ended December 31, 2017, related to changes in unrealized losses on LHFI still held at December 31, 2017.
Change in Carrying Value of Assets Measured at Fair Value on a Non-Recurring Basis
 
 
 
Fair Value Measurements
 
(Losses)/Gains for the
Year Ended
December 31, 2018
(Dollars in millions)
December 31, 2018
 
Level 1
 
Level 2
 
Level 3
 
LHFS

$47

 

$—

 

$47

 

$—

 

($1
)
LHFI
63

 

 

 
63

 

OREO
19

 

 

 
19

 
(4
)
Other assets
67

 

 
47

 
20

 
24

 
 
 
 
 
 
 
 
 
 
 
 
 
Fair Value Measurements
 
Losses for the
Year Ended
December 31, 2017
(Dollars in millions)
December 31, 2017
 
Level 1
 
Level 2
 
Level 3
 
LHFS

$13

 

$—

 

$13

 

$—

 

$—

LHFI
49

 

 

 
49

 

OREO
24

 

 
1

 
23

 
(4
)
Other assets
53

 

 
4

 
49

 
(43
)
Carrying Amounts and Fair Values of the Company's Financial Instruments The carrying amounts and fair values of the Company’s financial instruments are as follows:
 
 
 
December 31, 2018
 
Fair Value Measurements
(Dollars in millions)
Measurement
Category
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
Amortized cost
 

$7,495

 

$7,495

 

$7,495

 

$—

 

$—

Trading assets and derivative instruments
Fair value
 
5,506

 
5,506

 
521

 
4,965

 
20

Securities AFS
Fair value
 
31,442

 
31,442

 
4,211

 
27,231

 

LHFS
Amortized cost
 
290

 
291

 

 
261

 
30

Fair value
 
1,178

 
1,178

 

 
1,178

 

LHFI, net
Amortized cost
 
150,061

 
148,167

 

 

 
148,167

Fair value
 
163

 
163

 

 

 
163

Other 1
Amortized cost
 
630

 
630

 

 

 
630

Fair value
 
95

 
95

 
95

 

 

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
Consumer and other time deposits
Amortized cost
 
15,355

 
15,106

 

 
15,106

 

Brokered time deposits
Amortized cost
 
642

 
615

 

 
615

 

Fair value
 
403

 
403

 

 
403

 

Short-term borrowings
Amortized cost
 
8,772

 
8,772

 

 
8,772

 

Long-term debt
Amortized cost
 
14,783

 
14,729

 

 
13,024

 
1,705

Fair value
 
289

 
289

 

 
289

 

Trading liabilities and derivative instruments
Fair value
 
1,604

 
1,604

 
925

 
672

 
7

1 Other financial assets recorded at amortized cost consist of FHLB of Atlanta stock and Federal Reserve Bank of Atlanta stock. Other financial assets recorded at fair value consist of mutual fund investments and other equity securities with readily determinable fair values.

 
 
 
December 31, 2017
 
Fair Value Measurements
(Dollars in millions)
Measurement
Category
 
Carrying
Amount
 
Fair
Value
 
Level 1
 
Level 2
 
Level 3
Financial assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
Amortized cost
 

$6,912

 

$6,912

 

$6,912

 

$—

 

$—

Trading assets and derivative instruments
Fair value
 
5,093

 
5,093

 
608

 
4,469

 
16

Securities AFS
Fair value
 
30,947

 
30,947

 
4,331

 
26,544

 
72

LHFS
Amortized cost
 
713

 
716

 

 
662

 
54

Fair value
 
1,577

 
1,577

 

 
1,577

 

LHFI, net
Amortized cost
 
141,250

 
141,379

 

 

 
141,379

Fair value
 
196

 
196

 

 

 
196

Other 1
Amortized cost
 
418

 
418

 

 

 
418

Fair value
 
56

 
56

 
56

 

 

Financial liabilities:
 
 
 
 
 
 
 
 
 
 
 
Consumer and other time deposits
Amortized cost
 
12,076

 
11,906

 

 
11,906

 

Brokered time deposits
Amortized cost
 
749

 
725

 

 
725

 

Fair value
 
236

 
236

 

 
236

 

Short-term borrowings
Amortized cost
 
4,781

 
4,781

 

 
4,781

 

Long-term debt
Amortized cost
 
9,255

 
9,362

 

 
8,304

 
1,058

Fair value
 
530

 
530

 

 
530

 

Trading liabilities and derivative instruments
Fair value
 
1,283

 
1,283

 
769

 
498

 
16

1 Other financial assets recorded at amortized cost consist of FHLB of Atlanta stock and Federal Reserve Bank of Atlanta stock. Other financial assets recorded at fair value consist of mutual fund investments and other equity securities with readily determinable fair values.