XML 132 R33.htm IDEA: XBRL DOCUMENT v2.4.0.8
Fair Value Measurements (Tables)
9 Months Ended
Sep. 30, 2013
Fair Value Disclosures [Abstract]  
Fair Values of Funds and Unfunded Commitments for Funds

The following table presents the fair value of our indirect investments and related unfunded commitments at September 30, 2013:

 

September 30, 2013

in millions

   Fair Value      Unfunded
Commitments
 

INVESTMENT TYPE

     

Passive funds (a)

   $ 13      $ 1  

Co-managed funds (b)

     15        —    
  

 

 

    

 

 

 

Total

   $ 28      $ 1  
  

 

 

    

 

 

 

 

(a) We invest in passive funds, which are multi-investor private equity funds. These investments can never be redeemed. Instead, distributions are received through the liquidation of the underlying investments in the funds. Some funds have no restrictions on sale, while others require investors to remain in the fund until maturity. The funds will be liquidated over a period of one to seven years.
(b) We are a manager or co-manager of these funds. These investments can never be redeemed. Instead, distributions are received through the liquidation of the underlying investments in the funds. In addition, we receive management fees. We can sell or transfer our interest in any of these funds with the written consent of a majority of the fund’s investors. In one instance, the other co-manager of the fund must consent to the sale or transfer of our interest in the fund. The funds will mature over a period of two to five years.
Fair Value of Assets and Liabilities Measured on Recurring Basis

Certain assets and liabilities are measured at fair value on a recurring basis in accordance with GAAP. The following tables present these assets and liabilities at September 30, 2013, December 31, 2012 and September 30, 2012.

 

September 30, 2013                            

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A RECURRING BASIS

           

Short-term investments:

           

Securities purchased under resale agreements

     —         $ 516        —         $ 516  

Trading account assets:

           

U.S. Treasury, agencies and corporations

     —           616        —           616  

States and political subdivisions

     —           26        —           26  

Collateralized mortgage obligations

     —           6        —           6  

Other mortgage-backed securities

     —           83        —           83  

Other securities

   $ 6        66        —           72  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account securities

     6        797        —           803  

Commercial loans

     —           3        —           3  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account assets

     6        800        —           806  

Securities available for sale:

           

States and political subdivisions

     —           41        —           41  

Collateralized mortgage obligations

     —           11,779        —           11,779  

Other mortgage-backed securities

     —           762        —           762  

Other securities

     24        —           —           24  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

     24        12,582        —           12,606  

Other investments:

           

Principal investments:

           

Direct

     —           —         $ 168        168  

Indirect

     —           —           417        417  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total principal investments

     —           —           585        585  

Equity and mezzanine investments:

           

Direct

     —           —           —           —     

Indirect

     —           —           28        28  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total equity and mezzanine investments

     —           —           28        28  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other investments

     —           —           613        613  

Derivative assets:

           

Interest rate

     —           1,112        19        1,131  

Foreign exchange

     60        10        —           70  

Energy and commodity

     —           137        —           137  

Credit

     —           2        4        6  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative assets

     60        1,261        23        1,344  

Netting adjustments (a)

     —           —           —           (869
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative assets

     60        1,261        23        475  

Accrued income and other assets

     —           48        —           48  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a recurring basis at fair value

   $ 90      $ 15,207      $ 636      $ 15,064  
  

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES MEASURED ON A RECURRING BASIS

           

Federal funds purchased and securities sold under repurchase agreements:

           

Securities sold under repurchase agreements

     —         $ 464        —         $ 464  

Bank notes and other short-term borrowings:

           

Short positions

   $ 4        458        —           462  

Derivative liabilities:

           

Interest rate

     —           798        —           798  

Foreign exchange

     59        10        —           69  

Energy and commodity

     —           130      $ 1        131  

Credit

     —           10        1        11  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative liabilities

     59        948        2        1,009  

Netting adjustments (a)

     —           —           —           (559
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative liabilities

     59        948        2        450  

Accrued expense and other liabilities

     —           133        —           133  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities on a recurring basis at fair value

   $ 63      $ 2,003      $ 2      $ 1,509  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.

.

 

December 31, 2012                            

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A RECURRING BASIS

           

Short term investments:

           

Securities purchased under resale agreements

     —         $ 271        —         $ 271  

Trading account assets:

           

U.S. Treasury, agencies and corporations

     —           383        —           383  

States and political subdivisions

     —           21      $ 3        24  

Collateralized mortgage obligations

     —           8        —           8  

Other mortgage-backed securities

     —           4        —           4  

Other securities

   $ 2        175        —           177  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account securities

     2        591        3        596  

Commercial loans

     —           9        —           9  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account assets

     2        600        3        605  

Securities available for sale:

           

States and political subdivisions

     —           49        —           49  

Collateralized mortgage obligations

     —           11,464        —           11,464  

Other mortgage-backed securities

     —           538        —           538  

Other securities

     43        —           —           43  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

     43        12,051        —           12,094  

Other investments:

           

Principal investments:

           

Direct

     —           —           191        191  

Indirect

     —           —           436        436  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total principal investments

     —           —           627        627  

Equity and mezzanine investments:

           

Direct

     —           —           —           —     

Indirect

     —           —           41        41  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total equity and mezzanine investments

     —           —           41        41  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other investments

     —           —           668        668  

Derivative assets:

           

Interest rate

     —           1,705        19        1,724  

Foreign exchange

     54        21        —           75  

Energy and commodity

     —           154        2        156  

Credit

     —           3        5        8  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative assets

     54        1,883        26        1,963  

Netting adjustments (a)

     —           —           —           (1,270
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative assets

     54        1,883        26        693  

Accrued income and other assets

     —           3        —           3  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a recurring basis at fair value

   $ 99      $ 14,808      $ 697      $ 14,334  
  

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES MEASURED ON A RECURRING BASIS

           

Federal funds purchased and securities sold under repurchase agreements:

           

Securities sold under repurchase agreements

     —         $ 228        —         $ 228  

Bank notes and other short-term borrowings:

           

Short positions

     —           287        —           287  

Derivative liabilities:

           

Interest rate

     —           1,152        —           1,152  

Foreign exchange

   $ 55        20        —           75  

Energy and commodity

     —           149      $ 1        150  

Credit

     —           9        1        10  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative liabilities

     55        1,330        2        1,387  

Netting adjustments (a)

     —           —           —           (803
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative liabilities

     55        1,330        2        584  

Accrued expense and other liabilities

     —           49        —           49  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities on a recurring basis at fair value

   $ 55      $ 1,894      $ 2      $ 1,148  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.

 

September 30, 2012                            

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A RECURRING BASIS

           

Short term investments:

           

Securities purchased under resale agreements

     —         $ 294        —         $ 294  

Trading account assets:

           

U.S. Treasury, agencies and corporations

     —           486        —           486  

States and political subdivisions

     —           14      $ 56        70  

Collateralized mortgage obligations

     —           4        —           4  

Other mortgage-backed securities

     —           9        1        10  

Other securities

   $ 10        78        —           88  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account securities

     10        591        57        658  

Commercial loans

     —           5        —           5  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total trading account assets

     10        596        57        663  

Securities available for sale:

           

States and political subdivisions

     —           54        —           54  

Collateralized mortgage obligations

     —           11,283        —           11,283  

Other mortgage-backed securities

     —           597        1        598  

Other securities

     27        —           —           27  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total securities available for sale

     27        11,934        1        11,962  

Other investments:

           

Principal investments:

           

Direct

     —           —           214        214  

Indirect

     —           —           455        455  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total principal investments

     —           —           669        669  

Equity and mezzanine investments:

           

Direct

     —           —           —           —     

Indirect

     —           —           42        42  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total equity and mezzanine investments

     —           —           42        42  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total other investments

     —           —           711        711  

Derivative assets:

           

Interest rate

     —           1,841        23        1,864  

Foreign exchange

     52        29        —           81  

Energy and commodity

     —           183        —           183  

Credit

     —           14        5        19  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative assets

     52        2,067        28        2,147  

Netting adjustments (a)

     —           —           —           (1,376
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative assets

     52        2,067        28        771  

Accrued income and other assets

     —           138        —           138  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a recurring basis at fair value

   $ 89      $ 15,029      $ 797      $ 14,539  
  

 

 

    

 

 

    

 

 

    

 

 

 

LIABILITIES MEASURED ON A RECURRING BASIS

           

Federal funds purchased and securities sold under repurchase agreements:

           

Securities sold under repurchase agreements

     —         $ 398        —         $ 398  

Bank notes and other short-term borrowings:

           

Short positions

   $ 4        384        —           388  

Derivative liabilities:

           

Interest rate

     —           1,283        —           1,283  

Foreign exchange

     56        27        —           83  

Energy and commodity

     —           177      $ 1        178  

Credit

     —           17        1        18  

Equity

     —           —           —           —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Derivative liabilities

     56        1,504        2        1,562  

Netting adjustments (a)

     —           —           —           (905
  

 

 

    

 

 

    

 

 

    

 

 

 

Total derivative liabilities

     56        1,504        2        657  

Accrued expense and other liabilities

     1        —           —           1  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total liabilities on a recurring basis at fair value

   $ 61      $ 2,286      $ 2      $ 1,444  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.
Change in Fair Values of Level 3 Financial Instruments

Changes in Level 3 Fair Value Measurements

The following table shows the change in the fair values of our Level 3 financial instruments for the three and nine months ended September 30, 2013, and 2012. We mitigate the credit risk, interest rate risk, and risk of loss related to many of these Level 3 instruments by using securities and derivative positions classified as Level 1 or Level 2. Level 1 and Level 2 instruments are not included in the following table. Therefore, the gains or losses shown do not include the impact of our risk management activities.

 

in millions

  Beginning
of Period
Balance
    Gains
(Losses)
Included in
Earnings
    Purchases     Sales     Settlements     Transfers
into
Level 3  (e)
    Transfers
out of
Level 3 (e)
    End of
Period
Balance (g)
    Unrealized
Gains
(Losses)
Included in
Earnings
 

Nine months ended September 30, 2013

                 

Trading account assets

                 

Other mortgage-backed securities

    —        $ 4  (b)      —        $ (4     —          —          —          —          —     

Other securities

    —          4  (b)      —          —        $ (4     —          —          —        $ (1 (b) 

State and political subdivisions

  $ 3       —          —          (3     —          —          —          —          —     

Other investments

                 

Principal investments

                 

Direct

    191       (9 (c)    $ 7       (21     —          —          —        $ 168       (19 (c) 

Indirect

    436       37  (c)      14       (70     —          —          —          417       13  (c) 

Equity and mezzanine investments

                 

Direct

    —          —          —          —          —          —          —          —          8  (c) 

Indirect

    41       1  (c)      —          —          (14     —          —          28       1  (c) 

Derivative instruments (a)

                 

Interest rate

    19       (10 (d)      —          (1     —        $ 39  (f)    $ (28 (f)      19       —     

Energy and commodity

    1       (2 (d)      —          —          —          —          —          (1     —     

Credit

    4       (6 (d)      —          —          5       —          —          3       —     

Three months ended September 30, 2013

                 

Trading account assets

                 

Other mortgage-backed securities

    —          —          —          —          —          —          —          —          —     

Other securities

    —        $ 1  (b)      —          —        $ (1     —          —          —        $ (2 (b) 

State and political subdivisions

    —          —          —          —          —          —          —          —          —     

Other investments

                 

Principal investments

                 

Direct

  $ 186       (4 (c)    $ 3     $ (17     —          —          —        $ 168       (8 (c) 

Indirect

    426       18  (c)      3       (30     —          —          —          417       9  (c) 

Equity and mezzanine investments

                 

Direct

    —          —          —          —          —          —          —          —          5  (c) 

Indirect

    32       (1 (c)      —          —          (3     —          —          28       (1 ) (c) 

Derivative instruments (a)

                 

Interest rate

    25       (7 (d)      —          —          —          —        $ 1  (f)      19       —     

Energy and commodity

    1       (2 (d)      —          —          —          —          —          (1     —     

Credit

    4       (3 (d)      —          —          2       —          —          3       —     

 

in millions

  Beginning
of Period
Balance
    Gains
(Losses)
Included in
Earnings
    Purchases     Sales     Settlements     Transfers
into
Level 3  (e)
    Transfers
out of
Level 3 (e)
    End of
Period
Balance (g)
    Unrealized
Gains
(Losses)
Included in
Earnings
 

Nine months ended September 30, 2012

                 

Trading account assets

                 

Other mortgage-backed securities

  $ 35     $ 2  (b)      —        $ (32     —          —        $ (4   $ 1       —     

Other securities

    —          2  (b)      —          —        $ (3   $ 57  (h)      —          56     $ 2  (b) 

Other investments

                 

Principal investments

                 

Direct

    225       12  (c)    $ 11       (34     —          —          —          214       10  (c) 

Indirect

    473       50  (c)      24       (92     —          —          —          455       21  (c) 

Equity and mezzanine investments

                 

Direct

    15       3  (c)      —          —          (18     —          —          —          15  (c) 

Indirect

    36       6  (c)      4       —          (4     —          —          42       6  (c) 

Derivative instruments (a)

                 

Interest rate

    38       (5 (d)      1       (7     —          7       (11     23       —     

Energy and commodity

    (1     1  (d)      (1     —          —          —          —          (1     —     

Credit

    (21     (11 (d)      —          —          37       —          —          5       —     

Three months ended September 30, 2012

                 

Trading account assets

                 

Other mortgage-backed securities

  $ 1       —          —          —          —          —          —        $ 1       —     

Other securities

    57     $ 4  (b)      —          —        $ (5     —          —          56     $ 4  (b) 

Other investments

                 

Principal investments

                 

Direct

    231       4  (c)    $ 1     $ (22     —          —          —          214       2  (c) 

Indirect

    482       7  (c)      4       (38     —          —          —          455       (7 (c) 

Equity and mezzanine investments

                 

Direct

    18       —          —          —          (18     —          —          —          5  (c) 

Indirect

    43       —          —          —          —        $ (1     —          42       —     

Derivative instruments (a)

                 

Interest rate

    35       (2 (d)      —          (6     —          3     $ (7     23       —     

Energy and commodity

    (1     —          —          —          —          —          —          (1     —     

Credit

    5       (4 (d)      —          —          4       —          —          5       —     

 

(a) Amounts represent Level 3 derivative assets less Level 3 derivative liabilities.
(b) Realized and unrealized gains and losses on trading account assets are reported in “other income” on the income statement.
(c) Realized and unrealized gains and losses on principal investments and private equity and mezzanine investments are reported in “net gains (losses) from principal investing” on the income statement.
(d) Realized and unrealized gains and losses on derivative instruments are reported in “corporate services income” and “other income” on the income statement.
(e) Our policy is to recognize transfers into and transfers out of Level 3 as of the end of the reporting period.
(f) Transfers from Level 2 to Level 3 were the result of Level 3 unobservable inputs becoming significant to certain derivatives previously classified as Level 2. Transfers from Level 3 to Level 2 were the result of Level 3 unobservable inputs becoming less significant to certain derivatives previously classified as Level 3.
(g) There were no issuances for the nine-month periods ended September 30, 2013 and 2012.
(h) Transfers from Level 2 to Level 3 were the result of decreased observable market activity for these securities.

 

Assets Measured at Fair Value on Nonrecurring Basis

Assets Measured at Fair Value on a Nonrecurring Basis

Certain assets and liabilities are measured at fair value on a nonrecurring basis in accordance with GAAP. The adjustments to fair value generally result from the application of accounting guidance that requires assets and liabilities to be recorded at the lower of cost or fair value, or assessed for impairment. The following table presents our assets measured at fair value on a nonrecurring basis at September 30, 2013, December 31, 2012, and September 30, 2012:

 

     September 30, 2013  

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A NONRECURRING BASIS

           

Impaired loans

     —          —        $ 26      $ 26  

Loans held for sale (a)

     —          —          —          —    

Accrued income and other assets

     —        $   1        10        11  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a nonrecurring basis at fair value

     —          1      $ 36      $ 37  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     December 31, 2012  

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A NONRECURRING BASIS

           

Impaired loans

     —          —         $ 25      $ 25  

Loans held for sale (a)

     —           —           9        9  

Accrued income and other assets

     —         $   2        20        22  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a nonrecurring basis at fair value

     —         $ 2      $ 54      $ 56  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     September 30, 2012  

in millions

   Level 1      Level 2      Level 3      Total  

ASSETS MEASURED ON A NONRECURRING BASIS

           

Impaired loans

     —           —         $ 52      $ 52  

Loans held for sale (a)

     —           —           10        10  

Accrued income and other assets

     —         $ 15        22        37  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total assets on a nonrecurring basis at fair value

     —         $ 15      $ 84      $ 99  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) During the first nine months of 2013, we transferred $2 million of commercial and consumer loans and leases at their current fair value from held-for-sale status to the held-to-maturity portfolio compared to $17 million during 2012, and $17 million during the first nine months ended September 30, 2012.
Quantitative Information about Level 3 Fair Value Measurements

The range and weighted-average of the significant unobservable inputs used to fair value our material Level 3 recurring and nonrecurring assets at September 30, 2013, December 31, 2012, and September 30, 2012, along with the valuation techniques used, are shown in the following table:

 

September 30, 2013    Fair Value of           Significant    Range

dollars in millions

   Level 3 Assets     

Valuation Technique

  

Unobservable Input

   (Weighted-Average)

Recurring

           

Other investments

   $ 168     

Individual analysis of the condition of each investment

     

— principal investments — direct:

           

Debt instruments

        

EBITDA multiple

   5.80 - 7.20% (6.00%)

Equity instruments of private companies

        

EBITDA multiple (where applicable)

   4.70 - 9.60% (6.30%)
        

Revenue multiple (where applicable)

   1.00 - 4.80% (4.10%)

Nonrecurring

           

Impaired loans

     26     

Fair value of underlying collateral

  

Discount

   10.00 - 100.00% (35.00%)
  

 

 

    

 

  

 

  

 

Goodwill

     979     

Discounted cash flow and market data

  

Earnings multiple of peers

   9.70 - 14.20 (11.25)
        

Equity multiple of peers

   .95 - 1.17 (1.09)
        

Control premium

   N/A (30.00%)
        

Weighted-average cost of capital

   N/A (13.00%)

 

December 31, 2012    Fair Value of           Significant    Range

dollars in millions

   Level 3 Assets     

Valuation Technique

  

Unobservable Input

   (Weighted-Average)

Recurring

           

Other investments

   $ 181     

Individual analysis of the condition of each investment

     

— principal investments — direct:

           

Debt instruments

        

EBITDA multiple

   5.50 - 6.00% (5.90%)

Equity instruments of private companies

        

EBITDA multiple (where applicable)

   5.00 - 8.50% (6.10%)
        

Revenue multiple (where applicable)

   0.30 - 5.70% (4.80%)

Nonrecurring

           

Impaired loans

     25     

Fair value of underlying collateral

  

Discount

   0.00 - 100.00% (45.00%)
  

 

 

    

 

  

 

  

 

Goodwill

     979     

Discounted cash flow and market data

  

Earnings multiple of peers

   9.70 - 14.20 (11.25)
        

Equity multiple of peers

   .95 - 1.17 (1.09)
        

Control premium

   N/A (30.00%)
        

Weighted-average cost of capital

   N/A (13.00%)

 

September 30, 2012    Fair Value of           Significant    Range

dollars in millions

   Level 3 Assets     

Valuation Technique

  

Unobservable Input

   (Weighted-Average)

Recurring

           

Other investments

   $ 202     

Individual analysis of the condition of each investment

     

— principal investments — direct:

           

Debt instruments

        

EBITDA multiple

   4.90 - 6.00% (5.90%)

Equity instruments of private companies

        

EBITDA multiple (where applicable)

   5.50 - 10.80% (6.10%)
        

Revenue multiple (where applicable)

   0.20 - 4.40% (2.80%)

Nonrecurring

           

Impaired loans

     52     

Fair value of underlying collateral

  

Discount

   0.00 - 100.00% (35.00%)
  

 

 

    

 

  

 

  

 

Goodwill

     979     

Discounted cash flow and market data

  

Earnings multiple of peers

   8.30 - 11.90 (10.01)
        

Equity multiple of peers

   1.21 - 1.32 (1.27)
        

Control premium

   N/A (32.00%)
        

Weighted-average cost of capital

   N/A (15.00%)

 

Fair Value Disclosures of Financial Instruments

Fair Value Disclosures of Financial Instruments

The levels in the fair value hierarchy ascribed to our financial instruments and the related carrying amounts at September 30, 2013, December 31, 2012, and September 30, 2012 are shown in the following table.

 

     September 30, 2013  
            Fair Value  

in millions

   Carrying
Amount
     Level 1      Level 2      Level 3      Netting
Adjustment
    Total  

ASSETS

                

Cash and short-term investments (a)

   $ 4,283      $ 3,767      $ 516        —           —        $ 4,283  

Trading account assets (e)

     806        6        800        —           —          806  

Securities available for sale (e)

     12,606        24        12,582        —           —          12,606  

Held-to-maturity securities (b)

     4,835        —           4,730        —           —          4,730  

Other investments (e)

     1,007        —           394      $      613        —          1,007  

Loans, net of allowance (c)

     52,729        —           —           51,301         —          51,301   

Loans held for sale (e)

     699        —           —           699        —          699  

Mortgage servicing assets (d)

     331        —           —           388        —          388  

Derivative assets (e)

     475        60        1,261        23      $ (869 ) (f)      475  

LIABILITIES

                

Deposits with no stated maturity (a)

   $ 61,399        —         $ 61,399        —           —        $ 61,399  

Time deposits (d)

     7,136        605        6,632        —           —          7,237  

Short-term borrowings (a)

     1,921      $ 4        1,917        —           —          1,921  

Long-term debt (d)

     6,154        6,192        265        —           —          6,457  

Derivative liabilities (e)

     450        59        948      $ 2      $ (559 ) (f)      450  

 

     December 31, 2012  
            Fair Value  

in millions

   Carrying
Amount
     Level 1      Level 2      Level 3      Netting
Adjustment
    Total  

ASSETS

                

Cash and short-term investments (a)

   $ 4,525      $ 4,254      $ 271        —          —       $ 4,525  

Trading account assets (e)

     605        2        600      $ 3              605  

Securities available for sale (e)

     12,094        43        12,051        —           —          12,094  

Held-to-maturity securities (b)

     3,931        —           3,992        —           —          3,992  

Other investments (e)

     1,064        —           396        668        —          1,064  

Loans, net of allowance (c)

     51,934        —           —           51,046        —          51,046  

Loans held for sale (e)

     599        —           —           599        —          599  

Mortgage servicing assets (d)

     204        —           —           238        —          238  

Derivative assets (e)

     693        54        1,883        26      $ (1,270 ) (f)      693  

LIABILITIES

                

Deposits with no stated maturity (a)

   $ 58,132        —         $ 58,132        —           —        $ 58,132  

Time deposits (d)

     7,861      $ 408        7,612        —           —          8,020  

Short-term borrowings (a)

     1,896        —           1,896        —           —          1,896  

Long-term debt (d)

     6,847        2,807        4,585        —           —          7,392  

Derivative liabilities (e)

     584        54        1,331      $ 2      $ (803 ) (f)      584  

 

     September 30, 2012  
            Fair Value  

in millions

   Carrying
Amount
     Level 1      Level 2      Level 3      Netting
Adjustment
    Total  

ASSETS

                

Cash and short-term investments (a)

   $ 3,182      $ 2,888      $ 294        —           —        $ 3,182  

Trading account assets (e)

     663        10        596      $ 57        —          663  

Securities available for sale (e)

     11,962        27        11,934        1        —          11,962  

Held-to-maturity securities (b)

     4,153        —           4,212        —           —          4,212  

Other investments (e)

     1,106        —           395        711        —          1,106  

Loans, net of allowance (c)

     50,531        —           —           49,737        —          49,737  

Loans held for sale (e)

     628        —           —           628        —          628  

Mortgage servicing assets (d)

     188        —           —           237        —          237  

Derivative assets (e)

     771        52        2,067        28      $ (1,376 (f)      771  

LIABILITIES

                

 

Deposits with no stated maturity (a)

   $ 55,452        —        $ 55,452        —          —       $ 55,452  

Time deposits (d)

     8,736      $ 569        8,344        —          —         8,913  

Short-term borrowings (a)

     2,134        4        2,130        —          —         2,134  

Long-term debt (d)

     6,119        2,819        3,777        —          —         6,596  

Derivative liabilities (e)

     657        56        1,504      $ 2      $ (905 ) (f)      657  

 

Valuation Methods and Assumptions

 

(a) Fair value equals or approximates carrying amount. The fair value of deposits with no stated maturity does not take into consideration the value ascribed to core deposit intangibles.
(b) Fair values of held-to-maturity securities are determined by using models that are based on security-specific details, as well as relevant industry and economic factors. The most significant of these inputs are quoted market prices, interest rate spreads on relevant benchmark securities, and certain prepayment assumptions. We review the valuations derived from the models to ensure they are reasonable and consistent with the values placed on similar securities traded in the secondary markets.
(c) The fair value of loans is based on the present value of the expected cash flows. The projected cash flows are based on the contractual terms of the loans, adjusted for prepayments and use of a discount rate based on the relative risk of the cash flows, taking into account the loan type, maturity of the loan, liquidity risk, servicing costs, and a required return on debt and capital. In addition, an incremental liquidity discount is applied to certain loans, using historical sales of loans during periods of similar economic conditions as a benchmark. The fair value of loans includes lease financing receivables at their aggregate carrying amount, which is equivalent to their fair value.
(d) Fair values of mortgage servicing assets, time deposits and long-term debt are based on discounted cash flows utilizing relevant market inputs.
(e) Information pertaining to our methodology for measuring the fair values of these assets and liabilities is included in the sections entitled “Qualitative Disclosures of Valuation Techniques” and “Assets Measured at Fair Value on a Nonrecurring Basis” in this note.
(f) Netting adjustments represent the amounts recorded to convert our derivative assets and liabilities from a gross basis to a net basis in accordance with applicable accounting guidance. The net basis takes into account the impact of bilateral collateral and master netting agreements that allow us to settle all derivative contracts with a single counterparty on a net basis and to offset the net derivative position with the related cash collateral. Total derivative assets and liabilities include these netting adjustments.