XML 37 R55.htm IDEA: XBRL DOCUMENT v2.4.0.8
FAIR VALUE MEASUREMENT (Tables)
3 Months Ended
Mar. 31, 2014
FAIR VALUE MEASUREMENT  
Items measured at fair value on a recurring basis

 

In millions of dollars at March 31, 2014

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

 

$

186,439

 

$

3,451

 

$

189,890

 

$

(50,067

)

$

139,823

 

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

 

$

20,596

 

$

788

 

$

21,384

 

$

 

$

21,384

 

Residential

 

 

1,627

 

2,744

 

4,371

 

 

4,371

 

Commercial

 

 

2,341

 

241

 

2,582

 

 

2,582

 

Total trading mortgage-backed securities

 

$

 

$

24,564

 

$

3,773

 

$

28,337

 

$

 

$

28,337

 

U.S. Treasury and federal agency securities

 

$

15,990

 

$

4,145

 

$

 

$

20,135

 

$

 

$

20,135

 

State and municipal

 

 

2,969

 

121

 

3,090

 

 

3,090

 

Foreign government

 

49,760

 

27,094

 

373

 

77,227

 

 

77,227

 

Corporate

 

 

29,215

 

1,665

 

30,880

 

 

30,880

 

Equity securities

 

50,719

 

2,068

 

1,385

 

54,172

 

 

54,172

 

Asset-backed securities

 

 

1,262

 

3,441

 

4,703

 

 

4,703

 

Other trading assets

 

 

8,527

 

3,452

 

11,979

 

 

11,979

 

Total trading non-derivative assets

 

$

116,469

 

$

99,844

 

$

14,210

 

$

230,523

 

$

 

$

230,523

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

159

 

$

510,360

 

$

3,093

 

$

513,612

 

 

 

 

 

Foreign exchange contracts

 

44

 

76,753

 

1,344

 

78,141

 

 

 

 

 

Equity contracts

 

2,779

 

17,951

 

1,754

 

22,484

 

 

 

 

 

Commodity contracts

 

246

 

8,406

 

663

 

9,315

 

 

 

 

 

Credit derivatives

 

 

35,711

 

4,097

 

39,808

 

 

 

 

 

Total trading derivatives

 

$

3,228

 

$

649,181

 

$

10,951

 

$

663,360

 

 

 

 

 

Cash collateral paid(3)

 

 

 

 

 

 

 

$

5,690

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(585,240

)

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

(36,153

)

 

 

Total trading derivatives

 

$

3,228

 

$

649,181

 

$

10,951

 

$

669,050

 

$

(621,393

)

$

47,657

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

 

$

41,603

 

$

199

 

$

41,802

 

$

 

$

41,802

 

Residential

 

 

9,791

 

30

 

9,821

 

 

9,821

 

Commercial

 

 

472

 

1

 

473

 

 

473

 

Total investment mortgage-backed securities

 

$

 

$

51,866

 

$

230

 

$

52,096

 

$

 

$

52,096

 

U.S. Treasury and federal agency securities

 

$

82,846

 

$

14,641

 

$

7

 

$

97,494

 

$

 

$

97,494

 

State and municipal

 

$

 

$

17,212

 

$

1,903

 

$

19,115

 

$

 

$

19,115

 

Foreign government

 

33,345

 

56,818

 

274

 

90,437

 

 

90,437

 

Corporate

 

8

 

10,543

 

531

 

11,082

 

 

11,082

 

Equity securities

 

3,651

 

414

 

831

 

4,896

 

 

4,896

 

Asset-backed securities

 

 

13,230

 

1,877

 

15,107

 

 

15,107

 

Other debt securities

 

 

611

 

99

 

710

 

 

710

 

Non-marketable equity securities

 

 

351

 

4,108

 

4,459

 

 

4,459

 

Total investments

 

$

119,850

 

$

165,686

 

$

9,860

 

$

295,396

 

$

 

$

295,396

 

 

In millions of dollars at March 31, 2014

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Loans(4)

 

$

 

$

1,587

 

$

4,142

 

$

5,729

 

$

 

$

5,729

 

Mortgage servicing rights

 

 

 

2,586

 

2,586

 

 

2,586

 

Non-trading derivatives and other financial assets measured on a recurring basis, gross

 

$

 

$

9,180

 

$

179

 

$

9,359

 

 

 

 

 

Cash collateral paid

 

 

 

 

 

 

 

$

73

 

 

 

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

$

(3,020

)

 

 

Non-trading derivatives and other financial assets measured on a recurring basis

 

$

 

$

9,180

 

$

179

 

$

9,432

 

$

(3,020

)

$

6,412

 

Total assets

 

$

239,547

 

$

1,111,917

 

$

45,379

 

$

1,402,606

 

$

(674,480

)

$

728,126

 

Total as a percentage of gross assets(5)

 

17.1

%

79.7

%

3.2

%

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

 

$

833

 

$

935

 

$

1,768

 

$

 

$

1,768

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

 

$

89,464

 

$

940

 

$

90,404

 

$

(50,067

)

$

40,337

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

68,084

 

11,362

 

482

 

79,928

 

 

 

79,928

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

149

 

$

496,938

 

$

2,860

 

$

499,947

 

 

 

 

 

Foreign exchange contracts

 

9

 

74,866

 

515

 

75,390

 

 

 

 

 

Equity contracts

 

2,863

 

25,646

 

2,990

 

31,499

 

 

 

 

 

Commodity contracts

 

258

 

8,288

 

1,992

 

10,538

 

 

 

 

 

Credit derivatives

 

 

35,773

 

4,354

 

40,127

 

 

 

 

 

Total trading derivatives

 

$

3,279

 

$

641,511

 

$

12,711

 

$

657,501

 

 

 

 

 

Cash collateral received(6)

 

 

 

 

 

 

 

$

10,163

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(585,240

)

 

 

Netting of cash collateral paid

 

 

 

 

 

 

 

 

 

(38,312

)

 

 

Total trading derivatives

 

$

3,279

 

$

641,511

 

$

12,711

 

$

667,664

 

$

(623,552

)

$

44,112

 

Short-term borrowings

 

$

 

$

4,072

 

$

27

 

$

4,099

 

$

 

$

4,099

 

Long-term debt

 

 

19,208

 

8,646

 

27,854

 

 

27,854

 

Non-trading derivatives and other financial liabilities measured on a recurring basis, gross

 

$

 

$

2,000

 

$

3

 

$

2,003

 

 

 

 

 

Cash collateral received(7)

 

 

 

 

 

 

 

$

292

 

 

 

 

 

Total non-trading derivatives and other financial liabilities measured on a recurring basis

 

$

 

$

2,000

 

$

3

 

$

2,295

 

 

 

$

2,295

 

Total liabilities

 

$

71,363

 

$

768,450

 

$

23,744

 

$

874,012

 

$

(673,619

)

$

200,393

 

Total as a percentage of gross liabilities(5)

 

8.3

%

89.0

%

2.7

%

 

 

 

 

 

 

 

(1)          For the three months ended March 31, 2014, the Company transferred assets of approximately $1.2 billion and liabilities of approximately $1.4 billion from Level 1 to Level 2 primarily due to Citi refining its methodology for certain equity contracts to reflect the prevalence of off-exchange trading. During the three months ended March 31, 2014, the Company transferred assets of approximately $2.1 billion from Level 2 to Level 1, almost all related to foreign government bonds, reflecting trading in liquid markets.

(2)         Represents netting of: (i) the amounts due under securities purchased under agreements to resell and the amounts owed under securities sold under agreements to repurchase; and (ii) derivative exposures covered by a qualifying master netting agreement and cash collateral offsetting.

(3)          Reflects the net amount of $44,002 million of gross cash collateral paid, of which $38,312 million was used to offset derivative liabilities.

(4)          There is no allowance for loan losses recorded for loans reported at fair value.

(5)          Because the amount of the cash collateral paid/received has not been allocated to the Level 1, 2 and 3 subtotals, these percentages are calculated based on total assets and liabilities measured at fair value on a recurring basis, excluding the cash collateral paid/received on derivatives.

(6)          Reflects the net amount of $46,316 million of gross cash collateral received, of which $36,153 million was used to offset derivative assets.

(7)          Reflects the net amount of $3,312 million of gross cash collateral received, of which $3,020 million was used to offset derivative assets.

 

In millions of dollars at December 31, 2013

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

 

$

172,848

 

$

3,566

 

$

176,414

 

$

(34,933

)

$

141,481

 

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

 

22,861

 

1,094

 

23,955

 

 

23,955

 

Residential

 

 

1,223

 

2,854

 

4,077

 

 

4,077

 

Commercial

 

 

2,318

 

256

 

2,574

 

 

2,574

 

Total trading mortgage-backed securities

 

$

 

$

26,402

 

$

4,204

 

$

30,606

 

$

 

$

30,606

 

U.S. Treasury and federal agency securities

 

$

12,080

 

$

2,757

 

$

 

$

14,837

 

$

 

$

14,837

 

State and municipal

 

 

2,985

 

222

 

3,207

 

 

3,207

 

Foreign government

 

49,220

 

25,220

 

416

 

74,856

 

 

74,856

 

Corporate

 

 

28,699

 

1,835

 

30,534

 

 

30,534

 

Equity securities

 

58,761

 

1,958

 

1,057

 

61,776

 

 

61,776

 

Asset-backed securities

 

 

1,274

 

4,342

 

5,616

 

 

5,616

 

Other trading assets

 

 

8,491

 

3,184

 

11,675

 

 

11,675

 

Total trading non-derivative assets

 

$

120,061

 

$

97,786

 

$

15,260

 

$

233,107

 

$

 

$

233,107

 

Trading derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

11

 

$

624,902

 

$

3,467

 

$

628,380

 

 

 

 

 

Foreign exchange contracts

 

40

 

91,189

 

1,325

 

92,554

 

 

 

 

 

Equity contracts

 

5,793

 

17,611

 

1,473

 

24,877

 

 

 

 

 

Commodity contracts

 

506

 

7,775

 

801

 

9,082

 

 

 

 

 

Credit derivatives

 

 

37,336

 

3,010

 

40,346

 

 

 

 

 

Total trading derivatives

 

$

6,350

 

$

778,813

 

$

10,076

 

$

795,239

 

 

 

 

 

Cash collateral paid(3)

 

 

 

 

 

 

 

$

6,073

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(713,598

)

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

(34,893

)

 

 

Total trading derivatives

 

$

6,350

 

$

778,813

 

$

10,076

 

$

801,312

 

$

(748,491

)

$

52,821

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

 

$

41,810

 

$

187

 

$

41,997

 

$

 

$

41,997

 

Residential

 

 

10,103

 

102

 

10,205

 

 

10,205

 

Commercial

 

 

453

 

 

453

 

 

453

 

Total investment mortgage-backed securities

 

$

 

$

52,366

 

$

289

 

$

52,655

 

$

 

$

52,655

 

U.S. Treasury and federal agency securities

 

$

69,139

 

$

18,449

 

$

8

 

$

87,596

 

$

 

$

87,596

 

State and municipal

 

$

 

$

17,297

 

$

1,643

 

$

18,940

 

$

 

$

18,940

 

Foreign government

 

35,179

 

60,948

 

344

 

96,471

 

 

96,471

 

Corporate

 

4

 

10,841

 

285

 

11,130

 

 

11,130

 

Equity securities

 

2,583

 

336

 

815

 

3,734

 

 

3,734

 

Asset-backed securities

 

 

13,314

 

1,960

 

15,274

 

 

15,274

 

Other debt securities

 

 

661

 

50

 

711

 

 

711

 

Non-marketable equity securities

 

 

358

 

4,347

 

4,705

 

 

4,705

 

Total investments

 

$

106,905

 

$

174,570

 

$

9,741

 

$

291,216

 

$

 

$

291,216

 

 

In millions of dollars at December 31, 2013

 

Level 1(1)

 

Level 2(1)

 

Level 3

 

Gross
inventory

 

Netting(2)

 

Net
balance

 

Loans(4)

 

$

 

$

886

 

$

4,143

 

$

5,029

 

$

 

$

5,029

 

Mortgage servicing rights

 

 

 

2,718

 

2,718

 

 

2,718

 

Non-trading derivatives and other financial assets measured on a recurring basis, gross

 

$

 

$

9,811

 

$

181

 

$

9,992

 

 

 

 

 

Cash collateral paid

 

 

 

 

 

 

 

$

82

 

 

 

 

 

Netting of cash collateral received

 

 

 

 

 

 

 

 

 

$

(2,951

)

 

 

Non-trading derivatives and other financial assets measured on a recurring basis

 

$

 

$

9,811

 

$

181

 

$

10,074

 

$

(2,951

)

$

7,123

 

Total assets

 

$

233,316

 

$

1,234,714

 

$

45,685

 

$

1,519,870

 

$

(786,375

)

$

733,495

 

Total as a percentage of gross assets(5)

 

15.4

%

81.6

%

3.0

%

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

 

$

787

 

$

890

 

$

1,677

 

$

 

$

1,677

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

 

85,576

 

902

 

86,478

 

(34,933

)

51,545

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

51,035

 

9,883

 

590

 

61,508

 

 

 

61,508

 

Trading account derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

$

12

 

$

614,586

 

$

2,628

 

$

617,226

 

 

 

 

 

Foreign exchange contracts

 

29

 

87,978

 

630

 

88,637

 

 

 

 

 

Equity contracts

 

5,783

 

26,178

 

2,331

 

34,292

 

 

 

 

 

Commodity contracts

 

363

 

7,613

 

2,194

 

10,170

 

 

 

 

 

Credit derivatives

 

 

37,510

 

3,284

 

40,794

 

 

 

 

 

Total trading derivatives

 

$

6,187

 

$

773,865

 

$

11,067

 

$

791,119

 

 

 

 

 

Cash collateral received(6)

 

 

 

 

 

 

 

$

8,827

 

 

 

 

 

Netting agreements

 

 

 

 

 

 

 

 

 

$

(713,598

)

 

 

Netting of cash collateral paid

 

 

 

 

 

 

 

 

 

(39,094

)

 

 

Total trading derivatives

 

$

6,187

 

$

773,865

 

$

11,067

 

$

799,946

 

$

(752,692

)

$

47,254

 

Short-term borrowings

 

 

3,663

 

29

 

3,692

 

 

3,692

 

Long-term debt

 

 

19,256

 

7,621

 

26,877

 

 

26,877

 

Non-trading derivatives and other financial liabilities measured on a recurring basis, gross

 

$

 

$

1,719

 

$

10

 

$

1,729

 

 

 

 

 

Cash collateral received(7)

 

 

 

 

 

 

 

$

282

 

 

 

 

 

Non-trading derivatives and other financial liabilities measured on a recurring basis

 

$

 

$

1,719

 

$

10

 

$

2,011

 

 

 

$

2,011

 

Total liabilities

 

$

57,222

 

$

894,749

 

$

21,109

 

$

982,189

 

$

(787,625

)

$

194,564

 

Total as a percentage of gross liabilities(5)

 

5.9

%

91.9

%

2.2

%

 

 

 

 

 

 

 

(1)          For the three months ended March 31, 2013, the Company transferred assets of $0.5 billion from Level 1 to Level 2, primarily related to foreign government bonds, which were traded with less frequency. During the three months ended March 31, 2013, the Company transferred assets of $49.0 billion from Level 2 to Level 1, almost all of which related to U.S. Treasury securities held across the Company’s major investment portfolios where Citi obtained additional information from its external pricing sources to meet the criteria for Level 1 classification as of March 31, 2013. During the three months ended March 31, 2013, the Company transferred liabilities of $11 million from Level 1 to Level 2, and liabilities of $21 million from Level 2 to Level 1.

(2)          Represents netting of: (i) the amounts due under securities purchased under agreements to resell and the amounts owed under securities sold under agreements to repurchase; and (ii) derivative exposures covered by a qualifying master netting agreement and cash collateral offsetting.

(3)          Reflects the net amount of $45,167 million of gross cash collateral paid, of which $39,094 million was used to offset derivative liabilities.

(4)         There is no allowance for loan losses recorded for loans reported at fair value.

(5)          Because the amount of the cash collateral paid/received has not been allocated to the Level 1, 2 and 3 subtotals, these percentages are calculated based on total assets and liabilities measured at fair value on a recurring basis, excluding the cash collateral paid/received on derivatives.

(6)          Reflects the net amount of $43,720 million of gross cash collateral received, of which $34,893 million was used to offset derivative assets.

(7)          Reflects the net amount of $3,233 million of gross cash collateral received, of which $2,951 million was used to offset derivative assets.

Changes in level 3 fair value category

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized
gains

 

In millions of dollars

 

Dec. 31, 2013

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Mar. 31,
2014

 

(losses) still
held(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

3,566

 

$

(1

)

$

 

$

51

 

$

 

$

 

$

 

$

 

$

(165

)

$

3,451

 

$

(1

)

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

1,094

 

$

81

 

$

 

$

179

 

$

(385

)

$

154

 

$

3

 

$

(321

)

$

(17

)

$

788

 

$

10

 

Residential

 

2,854

 

157

 

 

74

 

(153

)

976

 

 

(1,164

)

 

2,744

 

41

 

Commercial

 

256

 

5

 

 

35

 

(24

)

32

 

 

(63

)

 

241

 

5

 

Total trading mortgage-backed securities

 

$

4,204

 

$

243

 

$

 

$

288

 

$

(562

)

$

1,162

 

$

3

 

$

(1,548

)

$

(17

)

$

3,773

 

$

56

 

U.S. Treasury and federal agency securities

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

State and municipal

 

222

 

2

 

 

11

 

(104

)

9

 

 

(19

)

 

121

 

3

 

Foreign government

 

416

 

(6

)

 

49

 

(85

)

138

 

 

(139

)

 

373

 

(5

)

Corporate

 

1,835

 

27

 

 

187

 

(145

)

592

 

 

(828

)

(3

)

1,665

 

(30

)

Equity securities

 

1,057

 

(171

)

 

35

 

(5

)

532

 

 

(63

)

 

1,385

 

267

 

Asset-backed securities

 

4,342

 

269

 

 

33

 

(175

)

943

 

 

(1,971

)

 

3,441

 

164

 

Other trading assets

 

3,184

 

23

 

 

575

 

(464

)

1,064

 

 

(864

)

(66

)

3,452

 

21

 

Total trading non-derivative assets

 

$

15,260

 

$

387

 

$

 

$

1,178

 

$

(1,540

)

$

4,440

 

$

3

 

$

(5,432

)

$

(86

)

$

14,210

 

$

476

 

Trading derivatives, net(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

839

 

(348

)

 

36

 

9

 

18

 

 

(46

)

(275

)

233

 

(367

)

Foreign exchange contracts

 

695

 

138

 

 

(11

)

19

 

1

 

 

 

(13

)

829

 

211

 

Equity contracts

 

(858

)

152

 

 

(518

)

52

 

150

 

 

(94

)

(120

)

(1,236

)

(225

)

Commodity contracts

 

(1,393

)

75

 

 

30

 

31

 

 

 

 

(72

)

(1,329

)

67

 

Credit derivatives

 

(274

)

(63

)

 

(61

)

(30

)

1

 

 

(3

)

173

 

(257

)

(234

)

Total trading derivatives, net(4)

 

$

(991

)

$

(46

)

$

 

$

(524

)

$

81

 

$

170

 

$

 

$

(143

)

$

(307

)

$

(1,760

)

$

(548

)

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized
gains

 

In millions of dollars

 

Dec. 31,
2013

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Mar. 31,
2014

 

(losses) still
held(3)

 

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

187

 

$

 

$

48

 

$

24

 

$

(37

)

$

17

 

$

 

$

(39

)

$

(1

)

$

199

 

$

 

Residential

 

102

 

 

23

 

13

 

 

17

 

 

(125

)

 

30

 

2

 

Commercial

 

 

 

 

1

 

 

 

 

 

 

1

 

 

Total investment mortgage-backed securities

 

$

289

 

$

 

$

71

 

$

38

 

$

(37

)

$

34

 

$

 

$

(164

)

$

(1

)

$

230

 

$

2

 

U.S. Treasury and federal agency securities

 

$

8

 

$

 

$

 

$

 

$

 

$

 

$

 

$

(1

)

$

 

$

7

 

$

 

State and municipal

 

1,643

 

 

36

 

254

 

(285

)

373

 

 

(118

)

 

1,903

 

26

 

Foreign government

 

344

 

 

2

 

22

 

(42

)

49

 

 

(78

)

(23

)

274

 

(4

)

Corporate

 

285

 

 

(1

)

2

 

(1

)

247

 

 

(1

)

 

531

 

(2

)

Equity securities

 

815

 

 

16

 

6

 

 

1

 

 

(7

)

 

831

 

(4

)

Asset-backed securities

 

1,960

 

 

8

 

 

(42

)

48

 

 

(97

)

 

1,877

 

1

 

Other debt securities

 

50

 

 

(1

)

 

 

50

 

 

 

 

99

 

 

Non-marketable equity securities

 

4,347

 

 

49

 

67

 

 

252

 

 

(83

)

(524

)

4,108

 

1

 

Total investments

 

$

9,741

 

$

 

$

180

 

$

389

 

$

(407

)

$

1,054

 

$

 

$

(549

)

$

(548

)

$

9,860

 

$

20

 

Loans

 

$

4,143

 

$

 

$

(28

)

$

 

$

 

$

153

 

$

50

 

$

(79

)

$

(97

)

$

4,142

 

$

(108

)

Mortgage servicing rights

 

2,718

 

 

(114

)

 

 

 

50

 

28

 

(96

)

2,586

 

(115

)

Other financial assets measured on a recurring basis

 

181

 

 

(2

)

 

 

 

36

 

(4

)

(32

)

179

 

(4

)

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

890

 

$

 

$

(70

)

$

 

$

 

$

 

$

 

$

 

$

(25

)

$

935

 

$

(19

)

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

902

 

(7

)

 

 

 

31

 

 

 

 

940

 

(9

)

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

590

 

10

 

 

18

 

(29

)

 

 

150

 

(237

)

482

 

(13

)

Short-term borrowings

 

29

 

(17

)

 

 

 

 

1

 

 

(20

)

27

 

 

Long-term debt

 

7,621

 

(284

)

25

 

959

 

(854

)

 

940

 

 

(279

)

8,646

 

(118

)

Other financial liabilities measured on a recurring basis

 

10

 

 

 

 

 

 

1

 

(3

)

(5

)

3

 

(1

)

 

(1)          Changes in fair value for available-for-sale investments are recorded in Accumulated other comprehensive income (loss), unless other-than-temporarily impaired, while gains and losses from sales are recorded in Realized gains (losses) from sales of investments on the Consolidated Statement of Income.

(2)          Unrealized gains (losses) on MSRs are recorded in Other revenue on the Consolidated Statement of Income.

(3)         Represents the amount of total gains or losses for the period, included in earnings (and Accumulated other comprehensive income (loss) for changes in fair value for available-for-sale investments), attributable to the change in fair value relating to assets and liabilities classified as Level 3 that are still held at March 31, 2014.

(4)          Total Level 3 derivative assets and liabilities have been netted in these tables for presentation purposes only.

 

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized
gains

 

In millions of dollars

 

Dec. 31,
2012

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Mar. 31,
2013

 

(losses) still
held(3)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

5,043

 

$

(13

)

$

 

$

598

 

$

(1,279

)

$

 

$

 

$

 

$

 

$

4,349

 

$

(43

)

Trading non-derivative assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Trading mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

1,325

 

$

49

 

$

 

$

392

 

$

(402

)

$

280

 

$

26

 

$

(368

)

$

(24

)

$

1,278

 

$

30

 

Residential

 

1,805

 

171

 

 

98

 

(176

)

727

 

 

(506

)

(7

)

2,112

 

56

 

Commercial

 

1,119

 

54

 

 

89

 

(36

)

67

 

 

(866

)

(17

)

410

 

1

 

Total trading mortgage-backed securities

 

$

4,249

 

$

274

 

$

 

$

579

 

$

(614

)

$

1,074

 

$

26

 

$

(1,740

)

$

(48

)

$

3,800

 

$

87

 

U.S. Treasury and federal agency securities

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

$

 

State and municipal

 

195

 

1

 

 

 

 

19

 

 

(6

)

 

209

 

2

 

Foreign government

 

311

 

2

 

 

6

 

(36

)

65

 

 

(120

)

 

228

 

1

 

Corporate

 

2,030

 

(104

)

 

76

 

(17

)

568

 

 

(443

)

(374

)

1,736

 

(303

)

Equity securities

 

264

 

37

 

 

23

 

(63

)

78

 

 

(60

)

 

279

 

23

 

Asset-backed securities

 

4,453

 

224

 

 

38

 

(32

)

1,583

 

 

(1,856

)

 

4,410

 

(53

)

Other trading assets

 

2,321

 

98

 

 

139

 

(427

)

744

 

 

(516

)

(99

)

2,260

 

(7

)

Total trading non-derivative assets

 

$

13,823

 

$

532

 

$

 

$

861

 

$

(1,189

)

$

4,131

 

$

26

 

$

(4,741

)

$

(521

)

$

12,922

 

$

(250

)

Trading derivatives, net(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts

 

181

 

(27

)

 

514

 

(167

)

91

 

 

(15

)

(279

)

298

 

(43

)

Foreign exchange contracts

 

 

98

 

 

10

 

(10

)

9

 

 

(7

)

40

 

140

 

(128

)

Equity contracts

 

(1,448

)

92

 

 

(22

)

81

 

49

 

 

(61

)

(165

)

(1,474

)

(101

)

Commodity contracts

 

(771

)

54

 

 

8

 

(2

)

3

 

 

(7

)

78

 

(637

)

137

 

Credit derivatives

 

(342

)

(103

)

 

8

 

(129

)

8

 

 

 

402

 

(156

)

106

 

Total trading derivatives, net(4)

 

$

(2,380

)

$

114

 

$

 

$

518

 

$

(227

)

$

160

 

$

 

$

(90

)

$

76

 

$

(1,829

)

$

(29

)

Investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Mortgage-backed securities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. government-sponsored agency guaranteed

 

$

1,458

 

$

 

$

3

 

$

1,633

 

$

(1,031

)

$

471

 

$

 

$

 

$

(8

)

$

2,526

 

$

3

 

Residential

 

205

 

 

9

 

60

 

(205

)

117

 

 

 

 

186

 

9

 

Commercial

 

 

 

 

 

 

 

 

 

 

 

 

Total investment mortgage-backed securities

 

$

1,663

 

$

 

$

12

 

$

1,693

 

$

(1,236

)

$

588

 

$

 

$

 

$

(8

)

$

2,712

 

$

12

 

U.S. Treasury and federal agency securities

 

$

12

 

$

 

$

 

$

 

$

 

$

 

$

 

$

(1

)

$

 

$

11

 

$

 

State and municipal

 

849

 

 

(17

)

7

 

(117

)

81

 

 

(55

)

 

748

 

(40

)

Foreign government

 

383

 

 

1

 

22

 

(174

)

130

 

 

(67

)

(27

)

268

 

(4

)

Corporate

 

385

 

 

1

 

100

 

(12

)

14

 

 

(143

)

 

345

 

 

Equity securities

 

773

 

 

2

 

 

 

1

 

 

(9

)

 

767

 

1

 

Asset-backed securities

 

2,220

 

 

38

 

1,192

 

 

692

 

 

(17

)

(310

)

3,815

 

(70

)

Other debt securities

 

258

 

 

 

 

(205

)

 

 

(1

)

 

52

 

 

Non-marketable equity securities

 

5,364

 

 

69

 

 

 

40

 

 

(21

)

(165

)

5,287

 

136

 

Total investments

 

$

11,907

 

$

 

$

106

 

$

3,014

 

$

(1,744

)

$

1,546

 

$

 

$

(314

)

$

(510

)

$

14,005

 

$

35

 

 

 

 

 

 

Net realized/unrealized
gains (losses) incl. in

 

Transfers

 

 

 

 

 

 

 

 

 

 

 

Unrealized
gains

 

In millions of dollars

 

Dec. 31,
2012

 

Principal
transactions

 

Other(1)(2)

 

into
Level 3

 

out of
Level 3

 

Purchases

 

Issuances

 

Sales

 

Settlements

 

Dec. 31,
2013

 

(losses) still
held(3)

 

Loans

 

$

4,931

 

$

 

$

(75

)

$

 

$

 

$

95

 

$

7

 

$

(63

)

$

(381

)

$

4,514

 

$

(26

)

Mortgage servicing rights

 

1,942

 

 

190

 

 

 

 

172

 

(1

)

(100

)

2,203

 

191

 

Other financial assets measured on a recurring basis

 

2,452

 

 

36

 

1

 

 

138

 

290

 

(5

)

(484

)

2,428

 

32

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

786

 

$

 

$

(16

)

$

22

 

$

 

$

 

$

25

 

$

 

$

(15

)

$

834

 

$

(56

)

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

841

 

27

 

 

201

 

 

 

 

38

 

 

1,053

 

14

 

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

365

 

19

 

 

20

 

(5

)

 

 

46

 

(72

)

335

 

125

 

Short-term borrowings

 

112

 

42

 

 

 

 

 

1

 

 

(18

)

53

 

(19

)

Long-term debt

 

6,726

 

(9

)

33

 

635

 

(465

)

 

284

 

(1

)

(308

)

6,847

 

(113

)

Other financial liabilities measured on a recurring basis

 

24

 

 

1

 

2

 

(2

)

(2

)

2

 

 

(7

)

16

 

 

 

(1)          Changes in fair value for available-for-sale investments are recorded in Accumulated other comprehensive income (loss), unless other-than-temporarily impaired, while gains and losses from sales are recorded in Realized gains (losses) from sales of investments on the Consolidated Statement of Income.

(2)          Unrealized gains (losses) on MSRs are recorded in Other revenue on the Consolidated Statement of Income.

(3)          Represents the amount of total gains or losses for the period, included in earnings (and Accumulated other comprehensive income (loss) for changes in fair value for available-for-sale investments), attributable to the change in fair value relating to assets and liabilities classified as Level 3 that are still held at March 31, 2013.

(4)          Total Level 3 derivative assets and liabilities have been netted in these tables for presentation purposes only.

Significant valuation techniques and most significant unobservable inputs used in Level 3 fair value measurements

 

As of March 31, 2014

 

Fair Value(1)
 (in millions)

 

Methodology

 

Input

 

Low(2)(3)

 

High(2)(3)

 

Weighted
Average(4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

3,232

 

Model-based

 

Interest rate

 

1.44

%

2.13

%

1.99

%

Mortgage-backed securities

 

$

2,945

 

Price-based

 

Price

 

$

0.03

 

$

127.21

 

$

74.90

 

 

 

773

 

Yield analysis

 

Yield

 

0.02

%

22.15

%

9.17

%

State and municipal, foreign government, corporate and other debt securities

 

$

5,746

 

Price-based

 

Price

 

$

 

$

140.00

 

$

88.12

 

 

 

1,421

 

Model-based

 

Credit spread

 

60

bps

600

bps

221

bps

 

 

875

 

Cash flow

 

 

 

 

 

 

 

 

 

Equity securities(5)

 

$

1,302

 

Price-based

 

Price (5)

 

$

 

$

1,249.93

 

$

172.30

 

 

 

836

 

Cash Flow

 

Yield

 

4.00

%

5.00

%

4.50

%

 

 

 

 

 

 

WAL

 

0.01 years

 

3.23 years

 

1.35 years

 

Asset-backed securities

 

$

3,839

 

Price-based

 

Price

 

$

 

$

100.00

 

$

71.43

 

 

 

1,296

 

Model-based

 

Credit spread

 

294

bps

294

bps

294

bps

Non-marketable equity

 

$

1,953

 

Price-based

 

Fund NAV

 

$

83

 

$

161,948,031

 

$

59,774,099

 

 

 

1,619

 

Comparables analysis

 

EBITDA multiples

 

4.20

x

16.60

x

9.84

x

 

 

520

 

Cash flow

 

Discount to price

 

%

90.00

%

4.00

%

 

 

 

 

 

 

Price-to-book ratio

 

0.90

x

1.02

x

1.00

x

 

 

 

 

 

 

PE ratio

 

8.60

x

9.48

x

9.05

x

Derivatives—Gross(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts (gross)

 

$

5,808

 

Model-based

 

Interest rate (IR) lognormal volatility

 

11.70

%

86.32

%

21.52

%

Foreign exchange contracts (gross)

 

$

1,563

 

Model-based

 

Foreign exchange (FX) volatility

 

2.00

%

26.00

%

12.48

%

 

 

296

 

Cash flow

 

IR-FX correlation

 

(29.05

)%

60.00

%

48.48

%

 

 

 

 

 

 

IR-IR correlation

 

40.00

%

68.41

%

40.55

%

 

 

 

 

 

 

Credit spread

 

13

bps

419

bps

145

bps

 

 

 

 

 

 

Interest rate

 

3.95

%

9.61

%

6.22

%

Equity contracts (gross)(7)

 

$

4,257

 

Model-based

 

Equity volatility

 

2.30

%

77.86

%

26.24

%

 

 

456

 

Price-based

 

Equity forward

 

77.40

%

132.00

%

97.32

%

 

 

 

 

 

 

Equity-equity correlation

 

(81.30

)%

99.40

%

45.30

%

 

 

 

 

 

 

Equity-FX correlation

 

(70.00

)%

65.00

%

(14.64

)%

 

 

 

 

 

 

Price

 

$

 

$

120.25

 

$

79.67

 

Commodity contracts (gross)

 

$

2,646

 

Model-based

 

Commodity volatility

 

5.00

%

146.00

%

15.00

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

29.00

%

 

 

 

 

 

 

Forward price

 

72.07

%

117.26

%

99.52

%

Credit derivatives (gross)

 

$

6,698

 

Model-based

 

Recovery rate

 

7.00

%

68.50

%

28.32

%

 

 

1,743

 

Price-based

 

Credit correlation

 

5.00

%

95.00

%

53.57

%

 

 

 

 

 

 

Price

 

$

 

$

120.25

 

$

37.39

 

 

 

 

 

 

 

Credit spread

 

1

bps

1,378

bps

120

bps

 

 

 

 

 

 

Upfront points

 

3.80

 

97.41

 

79.98

 

Nontrading derivatives and other financial assets and liabilities measured on a recurring basis (gross)(6)

 

$

92

 

Price-based

 

EBITDA multiples

 

5.10

x

12.30

x

11.74

x

 

 

52

 

Comparables analysis

 

PE ratio

 

9.00

x

9.00

x

9.00

x

 

 

38

 

Model-based

 

Price-to-book Ratio

 

1.02

x

1.02

x

1.02

x

 

 

 

 

 

 

Price

 

$

108.70

 

$

108.70

 

$

108.70

 

 

 

 

 

 

 

Fund NAV

 

$

1.00

 

$

9,895,008

 

$

8,470,964

 

 

 

 

 

 

 

Discount to price

 

%

35.00

%

10.71

%

 

 

 

 

 

 

Redemption Rate

 

3.00

%

99.50

%

68.25

%

Loans

 

$

2,111

 

Price-based

 

Price

 

$

0.02

 

$

105.17

 

$

91.48

 

 

 

1,155

 

Cash flow

 

Yield

 

1.60

%

4.50

%

2.10

%

 

 

463

 

Yield analysis

 

Credit spread

 

42

bps

1,600

bps

386

bps

Mortgage servicing rights

 

$

2,492

 

Cash flow

 

Yield

 

%

52.75

%

7.13

%

 

 

 

 

 

 

WAL

 

3.54 years

 

11.59 years

 

5.83 years

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

935

 

Model-based

 

Equity volatility

 

13.80

%

39.79

%

26.05

%

 

 

 

 

 

 

Mean reversion

 

1.00

%

20.00

%

10.50

%

 

 

 

 

 

 

Equity-IR correlation

 

25.00

%

29.00

%

25.82

%

 

 

 

 

 

 

Forward price

 

72.07

%

117.26

%

99.52

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

29.00

%

 

 

 

 

 

 

Commodity volatility

 

5.00

%

146.00

%

15.00

%

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

941

 

Model-based

 

Interest rate

 

1.01

%

2.99

%

2.54

%

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

$

296

 

Model-based

 

Credit-IR correlation

 

(70.49

)%

7.47

%

(41.41

)%

 

 

$

172

 

Price-based

 

Price

 

$

 

$

113.75

 

$

91.96

 

Short-term borrowings and long-term debt

 

$

5,870

 

Model-based

 

IR lognormal volatility

 

11.70

%

86.32

%

21.44

%

 

 

1,957

 

Cash flow

 

Equity forward

 

77.40

%

132.00

%

97.74

%

 

 

844

 

Price-based

 

Equity volatility

 

2.30

%

42.00

%

15.51

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

29.00

%

 

 

 

 

 

 

Commodity volatility

 

5.00

%

146.00

%

15.00

%

 

 

 

 

 

 

Price

 

$

0.22

 

$

105.17

 

$

82.37

 

 

 

 

 

 

 

Forward Price

 

72.07

%

117.26

%

99.52

%

 

 

As of December 31, 2013

 

Fair Value(1)
 (in millions)

 

Methodology

 

Input

 

Low(2)(3)

 

High(2)(3)

 

Weighted
Average(4)

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

$

3,299

 

Model-based

 

Interest rate

 

1.33

%

2.19

%

2.04

%

Mortgage-backed securities

 

$

2,869

 

Price-based

 

Price

 

$

0.10

 

$

117.78

 

77.60

 

 

 

1,241

 

Yield analysis

 

Yield

 

0.03

%

21.80

%

8.66

%

State and municipal, foreign government, corporate and other debt securities

 

$

5,361

 

Price-based

 

Price

 

$

 

$

126.49

 

$

87.47

 

 

 

2,014

 

Cash flow

 

Credit spread

 

11

bps

375

bps

213

bps

Equity securities(5)

 

$

947

 

Price-based

 

Price (5)

 

$

0.31

 

$

93.66

 

$

86.90

 

 

 

827

 

Cash flow

 

Yield

 

4.00

%

5.00

%

4.50

%

 

 

 

 

 

 

WAL

 

0.01 years

 

3.55 years

 

1.38 years

 

Asset-backed securities

 

$

4,539

 

Price-based

 

Price

 

$

 

$

135.83

 

$

70.89

 

 

 

1,300

 

Model-based

 

Credit spread

 

25

bps

378

bps

302

bps

Non-marketable equity

 

$

2,324

 

Price-based

 

Fund NAV

 

$

612

 

$

336,559,340

 

$

124,080,454

 

 

 

1,470

 

Comparables analysis

 

EBITDA multiples

 

4.20

x

16.90

x

9.78

x

 

 

533

 

Cash flow

 

Discount to price

 

%

75.00

%

3.47

%

 

 

 

 

 

 

Price-to-book ratio

 

0.90

x

1.05

x

1.02

x

 

 

 

 

 

 

PE ratio

 

9.10

x

9.10

x

9.10

x

Derivatives—Gross(6)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate contracts (gross)

 

$

5,721

 

Model-based

 

Interest rate (IR) lognormal volatility

 

10.60

%

87.20

%

21.16

%

Foreign exchange contracts (gross)

 

$

1,727

 

Model-based

 

Foreign exchange (FX) volatility

 

1.00

%

28.00

%

13.45

%

 

 

189

 

Cash flow

 

Interest rate

 

0.11

%

13.88

%

6.02

%

 

 

 

 

 

 

IR-FX correlation

 

40.00

%

60.00

%

50.00

%

 

 

 

 

 

 

IR-IR correlation

 

40.00

%

68.79

%

40.52

%

 

 

 

 

 

 

Credit spread

 

25

bps

419

bps

162

bps

Equity contracts (gross)(7)

 

$

3,189

 

Model-based

 

Equity volatility

 

10.02

%

73.48

%

29.87

%

 

 

563

 

Price-based

 

Equity forward

 

79.10

%

141.00

%

100.24

%

 

 

 

 

 

 

Equity-equity correlation

 

(81.30

)%

99.40

%

48.45

%

 

 

 

 

 

 

Equity-FX correlation

 

(70.00

)%

55.00

%

0.60

%

 

 

 

 

 

 

Price

 

$

 

$

118.75

 

$

88.10

 

Commodity contracts (gross)

 

$

2,988

 

Model-based

 

Commodity volatility

 

4.00

%

146.00

%

15.00

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

32.00

%

 

 

 

 

 

 

Forward price

 

23.00

%

242.00

%

105.00

%

Credit derivatives (gross)

 

$

4,767

 

Model-based

 

Recovery rate

 

20.00

%

64.00

%

38.11

%

 

 

1,520

 

Price-based

 

Credit correlation

 

5.00

%

95.00

%

47.43

%

 

 

 

 

 

 

Price

 

$

0.02

 

$

115.20

 

$

29.83

 

 

 

 

 

 

 

Credit spread

 

3

bps

1,335

bps

203

bps

 

 

 

 

 

 

Upfront points

 

2.31

 

100.00

 

57.69

 

Nontrading derivatives and other financial assets and liabilities measured on a recurring basis (gross)(6)

 

$

82

 

Price-based

 

EBITDA multiples

 

5.20

x

12.60

x

12.08

x

 

 

60

 

Comparables analysis

 

PE ratio

 

6.90

x

6.90

x

6.90

x

 

 

38

 

Model-based

 

Price-to-book Ratio

 

1.05

x

1.05

x

1.05

x

 

 

 

 

 

 

Price

 

$

 

$

105.10

 

$

71.25

 

 

 

 

 

 

 

Fund NAV

 

$

1.00

 

$

10,688,600

 

$

9,706,488

 

 

 

 

 

 

 

Discount to price

 

%

35.00

%

16.36

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loans

 

$

2,153

 

Price-based

 

Price

 

$

 

$

103.75

 

$

91.19

 

 

 

1,422

 

Model-based

 

Yield

 

1.60

%

4.50

%

2.10

%

 

 

549

 

Yield analysis

 

Credit spread

 

49

bps

1,600

bps

302

bps

Mortgage servicing rights

 

$

2,625

 

Cash flow

 

Yield

 

3.64

%

12.00

%

7.19

%

 

 

 

 

 

 

WAL

 

2.27 years

 

9.44 years

 

6.12 years

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest-bearing deposits

 

$

890

 

Model-based

 

Equity volatility

 

14.79

%

42.15

%

27.74

%

 

 

 

 

 

 

Mean reversion

 

1.00

%

20.00

%

10.50

%

 

 

 

 

 

 

Equity-IR correlation

 

9.00

%

20.50

%

19.81

%

 

 

 

 

 

 

Forward price

 

23.00

%

242.00

%

105.00

%

 

 

 

 

 

 

Commodity correlation

 

(75.00

)%

90.00

%

32.00

%

 

 

 

 

 

 

Commodity volatility

 

4.00

%

146.00

%

15.00

%

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

$

902

 

Model-based

 

Interest rate

 

0.47

%

3.66

%

2.71

%

Trading account liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

Securities sold, not yet purchased

 

$

289

 

Model-based

 

Credit spread

 

166

bps

180

bps

175

bps

 

 

$

273

 

Price-based

 

Credit-IR correlation

 

(68.00

)%

5.00

%

(50.00

)%

 

 

 

 

 

 

Price

 

$

 

$

124.25

 

$

99.75

 

Short-term borrowings and long-term debt

 

$

6,781

 

Model-based

 

IR lognormal volatility

 

10.60

%

87.20

%

20.97

%

 

 

868

 

Price-based

 

Equity forward

 

79.10

%

141.00

%

99.51

%

 

 

 

 

 

 

Equity volatility

 

10.70

%

57.20

%

19.41

%

 

 

 

 

 

 

Equity-FX correlation

 

(70.00

)%

55.00

%

0.60

%

 

 

 

 

 

 

Equity-equity correlation

 

(81.30

)%

99.40

%

48.30

%

 

 

 

 

 

 

Interest rate

 

4.00

%

10.00

%

5.00

%

 

 

 

 

 

 

Price

 

$

0.63

 

$

103.75

 

$

80.73

 

 

 

 

 

 

 

Forward price

 

23.00

%

242.00

%

101.00

%

 

(1)          The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)          Some inputs are shown as zero due to rounding.

(3)          When the low and high inputs are the same, there is either a constant input applied to all positions, or the methodology involving the input applies to one large position only.

(4)          Weighted averages are calculated based on the fair value of the instrument.

(5)          For equity securities, the price input is expressed on an absolute basis, not as a percentage of the notional amount.

(6)          Both trading and nontrading account derivatives—assets and liabilities—are presented on a gross absolute value basis.

(7)          Includes hybrid products.

Items measured at fair value of a nonrecurring basis

 

In millions of dollars

 

Fair value

 

Level 2

 

Level 3

 

March 31, 2014

 

 

 

 

 

 

 

Loans held-for-sale

 

$

3,623

 

$

2,309

 

$

1,314

 

Other real estate owned

 

131

 

18

 

113

 

Loans(1)

 

3,319

 

2,535

 

784

 

Total assets at fair value on a nonrecurring basis

 

$

7,073

 

$

4,862

 

$

2,211

 

 

(1)         Represents impaired loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate secured loans.

 

In millions of dollars

 

Fair value

 

Level 2

 

Level 3

 

December 31, 2013

 

 

 

 

 

 

 

Loans held-for-sale

 

$

3,483

 

$

2,165

 

$

1,318

 

Other real estate owned

 

138

 

15

 

123

 

Loans(1)

 

4,713

 

3,947

 

766

 

Total assets at fair value on a nonrecurring basis

 

$

8,334

 

$

6,127

 

$

2,207

 

 

(1)         Represents impaired loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate secured loans.

Valuation techniques and inputs for Level 3 nonrecurring fair value measurements

 

As of March 31, 2014

 

Fair Value(1)
 (in millions)

 

Methodology

 

Input

 

Low

 

High

 

Weighted
average(2)

 

Loans held-for-sale

 

$

1,084

 

Price-based

 

Price

 

$

87.50

 

$

100.00

 

$

98.95

 

 

 

179

 

Cash flow

 

Credit spread

 

45

bps

70

bps

52

bps

Other real estate owned

 

$

90

 

Price-based

 

Appraised Value

 

$

362,658

 

$

8,518,230

 

$

5,602,488

 

 

 

 

 

 

 

Discount to price(4)

 

34.00

%

60.00

%

42.00

%

Loans(3)

 

$

729

 

Price-based

 

Discount to price(4)

 

34.00

%

39.00

%

35.00

%

 

(1)         The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)         Weighted averages are calculated based on the fair value of the instrument.

(3)         Represents loans held for investment whose carrying amounts are based on the fair value of the underlying collateral.

(4)         Includes estimated costs to sell.

 

As of December 31, 2013

 

Fair Value(1)
 (in millions)

 

Methodology

 

Input

 

Low

 

High

 

Weighted
average(2)

 

Loans held-for-sale

 

$

912

 

Price-based

 

Price

 

$

60.00

 

$

100.00

 

$

98.77

 

 

 

393

 

Cash flow

 

Credit spread

 

45

bps

80

bps

64

bps

Other real estate owned

 

$

98

 

Price-based

 

Discount to price(4)

 

34.00

%

59.00

%

39.00

%

 

 

17

 

Cash Flow

 

Price

 

$

60.46

 

$

100.00

 

$

96.67

 

 

 

 

 

 

 

Appraised Value

 

$

636,249

 

$

15,897,503

 

$

11,392,478

 

Loans(3)

 

$

581

 

Price-based

 

Discount to price(4)

 

34.00

%

39.00

%

35.00

%

 

 

109

 

Model-based

 

Price

 

$

52.40

 

$

68.39

 

$

65.32

 

 

 

 

 

 

 

Appraised Value

 

$

6,500,000

 

$

86,000,000

 

$

43,532,719

 

 

(1)         The fair value amounts presented in this table represent the primary valuation technique or techniques for each class of assets or liabilities.

(2)         Prices are based on appraised values.

(3)         Represents loans held for investment whose carrying amounts are based on the fair value of the underlying collateral.

(4)         Includes estimated costs to sell.

Changes in total nonrecurring fair value measurements

 

 

 

Three Months Ended

 

In millions of dollars

 

March 31, 2014

 

March 31, 2013

 

Loans held-for-sale

 

$

74

 

$

(81

)

Other real estate owned

 

(7

)

(6

)

Loans(1)

 

(211

)

(249

)

Total nonrecurring fair value gains (losses)

 

$

(144

)

$

(336

)

 

(1)         Represents loans held for investment whose carrying amount is based on the fair value of the underlying collateral, including primarily real-estate loans.

Estimated Fair Value of Financial Instruments

 

 

 

March 31, 2014

 

Estimated fair value

 

In billions of dollars

 

Carrying
value

 

Estimated
fair value

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Investments

 

$

17.5

 

$

19.0

 

$

5.3

 

$

11.4

 

$

2.3

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

123.6

 

123.6

 

 

113.1

 

10.5

 

Loans(1)(2)

 

636.7

 

635.4

 

 

5.2

 

630.2

 

Other financial assets(2)(3)

 

268.0

 

268.0

 

9.6

 

197.1

 

61.3

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

964.5

 

$

962.7

 

$

 

$

774.6

 

$

188.1

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

150.3

 

150.3

 

 

144.3

 

6.0

 

Long-term debt(4)

 

194.9

 

201.4

 

 

174.8

 

26.6

 

Other financial liabilities(5)

 

143.6

 

143.6

 

 

40.6

 

103.0

 

 

 

 

December 31, 2013

 

Estimated fair value

 

In billions of dollars

 

Carrying
value

 

Estimated
fair value

 

Level 1

 

Level 2

 

Level 3

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Investments

 

$

17.8

 

$

19.3

 

$

5.3

 

$

11.9

 

$

2.1

 

Federal funds sold and securities borrowed or purchased under agreements to resell

 

115.6

 

115.6

 

 

105.5

 

10.1

 

Loans(1)(2)

 

637.9

 

635.1

 

 

5.6

 

629.5

 

Other financial assets(2)(3)

 

254.2

 

254.2

 

9.4

 

191.7

 

53.1

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Deposits

 

$

966.6

 

$

965.6

 

$

 

$

776.4

 

$

189.2

 

Federal funds purchased and securities loaned or sold under agreements to repurchase

 

152.0

 

152.0

 

 

147.1

 

4.9

 

Long-term debt(4)

 

194.2

 

201.3

 

 

175.6

 

25.7

 

Other financial liabilities(5)

 

136.2

 

136.2

 

 

41.2

 

95.0

 

 

(1)         The carrying value of loans is net of the Allowance for loan losses of $18.9 billion for March 31, 2014 and $19.6 billion for December 31, 2013. In addition, the carrying values exclude $2.9 billion and $2.9 billion of lease finance receivables at March 31, 2014 and December 31, 2013, respectively.

(2)         Includes items measured at fair value on a nonrecurring basis.

(3)         Includes cash and due from banks, deposits with banks, brokerage receivables, reinsurance recoverable and other financial instruments included in Other assets on the Consolidated Balance Sheet, for all of which the carrying value is a reasonable estimate of fair value.

(4)         The carrying value includes long-term debt balances under qualifying fair value hedges.

(5)         Includes brokerage payables, separate and variable accounts, short-term borrowings (carried at cost) and other financial instruments included in Other liabilities on the Consolidated Balance Sheet, for all of which the carrying value is a reasonable estimate of fair value.