XML 38 R12.htm IDEA: XBRL DOCUMENT  v2.3.0.11
Securities Available for Sale
6 Months Ended
Jun. 30, 2011
Securities Available for Sale [Abstract]  
Securities Available For Sale
Note 4: Securities Available for Sale
The following table provides the cost and fair value for the major categories of securities available for sale carried at fair value. The net unrealized gains (losses) are reported on an after-tax basis as a component of cumulative OCI. There were no securities classified as held to maturity as of the periods presented.
 
                                 
            Gross     Gross        
            unrealized     unrealized     Fair  
(in millions)   Cost     gains     losses     value  
 
 
                               
June 30, 2011
                               
 
Securities of U.S. Treasury and federal agencies
  $ 10,490       46       (13 )     10,523  
Securities of U.S. states and political subdivisions
    24,173       802       (563 )     24,412  
Mortgage-backed securities:
                               
Federal agencies
    74,472       3,892       (26 )     78,338  
Residential
    16,835       1,843       (318 )     18,360  
Commercial
    13,889       1,335       (496 )     14,728  
 
 
                               
Total mortgage-backed securities
    105,196       7,070       (840 )     111,426  
 
Corporate debt securities
    10,584       1,388       (75 )     11,897  
Collateralized debt obligations (1)
    6,951       467       (186 )     7,232  
Other (2)
    16,132       507       (186 )     16,453  
 
 
                               
Total debt securities
    173,526       10,280       (1,863 )     181,943  
 
Marketable equity securities:
                               
Perpetual preferred securities
    2,930       286       (72 )     3,144  
Other marketable equity securities
    569       645       (3 )     1,211  
 
 
                               
Total marketable equity securities
    3,499       931       (75 )     4,355  
 
 
                               
Total
  $ 177,025       11,211       (1,938 )     186,298  
 
 
December 31, 2010
                               
 
                               
Securities of U.S. Treasury and federal agencies
  $ 1,570       49       (15 )     1,604  
Securities of U.S. states and political subdivisions
    18,923       568       (837 )     18,654  
Mortgage-backed securities:
                               
Federal agencies
    78,578       3,555       (96 )     82,037  
Residential
    18,294       2,398       (489 )     20,203  
Commercial
    12,990       1,199       (635 )     13,554  
 
 
                               
Total mortgage-backed securities
    109,862       7,152       (1,220 )     115,794  
 
Corporate debt securities
    9,015       1,301       (37 )     10,279  
Collateralized debt obligations (1)
    4,638       369       (229 )     4,778  
Other (2)
    16,063       576       (283 )     16,356  
 
 
                               
Total debt securities
    160,071       10,015       (2,621 )     167,465  
 
Marketable equity securities:
                               
Perpetual preferred securities
    3,671       250       (89 )     3,832  
Other marketable equity securities
    587       771       (1 )     1,357  
 
 
                               
Total marketable equity securities
    4,258       1,021       (90 )     5,189  
 
 
                               
Total
  $ 164,329       11,036       (2,711 )     172,654  
 
(1)   Includes collateralized loan obligations with a cost basis and fair value of $6.3 billion and $6.6 billion, respectively, at June 30, 2011, and $4.0 billion and $4.2 billion, respectively, at December 31, 2010.
 
(2)   Included in the “Other” category are asset-backed securities collateralized by auto leases or loans and cash reserves with a cost basis and fair value of $4.0 billion and $4.0 billion, respectively, at June 30, 2011, and $6.2 billion and $6.4 billion, respectively, at December 31, 2010. Also included in the “Other” category are asset-backed securities collateralized by home equity loans with a cost basis and fair value of $1.3 billion and $1.4 billion, respectively, at June 30, 2011, and $927 million and $1.1 billion, respectively, at December 31, 2010. The remaining balances primarily include asset-backed securities collateralized by credit cards and student loans.
Gross Unrealized Losses and Fair Value
The following table shows the gross unrealized losses and fair value of securities in the securities available-for-sale portfolio by length of time that individual securities in each category had been in a continuous loss position. Debt securities on which we have taken only credit-related OTTI write-downs are categorized as being “less than 12 months” or “12 months or more” in a continuous loss position based on the point in time that the fair value declined to below the cost basis and not the period of time since the credit-related OTTI write-down.
 
                                                 
    Less than 12 months     12 months or more     Total  
    Gross             Gross             Gross        
    unrealized     Fair     unrealized     Fair     unrealized     Fair  
(in millions)   losses     value     losses     value     losses     value  
 
 
                                               
June 30, 2011
                                               
 
                                               
Securities of U.S. Treasury and federal agencies
  $ (13 )     7,267       -       -       (13 )     7,267  
Securities of U.S. states and political subdivisions
    (124 )     5,237       (439 )     3,576       (563 )     8,813  
Mortgage-backed securities:
                                               
Federal agencies
    (19 )     4,045       (7 )     676       (26 )     4,721  
Residential
    (39 )     1,751       (279 )     3,571       (318 )     5,322  
Commercial
    (39 )     1,342       (457 )     3,936       (496 )     5,278  
 
 
                                               
Total mortgage-backed securities
    (97 )     7,138       (743 )     8,183       (840 )     15,321  
 
Corporate debt securities
    (16 )     1,291       (59 )     227       (75 )     1,518  
Collateralized debt obligations
    (25 )     1,933       (161 )     501       (186 )     2,434  
Other
    (18 )     2,124       (168 )     659       (186 )     2,783  
 
 
                                               
Total debt securities
    (293 )     24,990       (1,570 )     13,146       (1,863 )     38,136  
 
Marketable equity securities:
                                               
Perpetual preferred securities
    (5 )     303       (67 )     817       (72 )     1,120  
Other marketable equity securities
    (3 )     25       -       -       (3 )     25  
 
 
                                               
Total marketable equity securities
    (8 )     328       (67 )     817       (75 )     1,145  
 
 
                                               
Total
  $ (301 )     25,318       (1,637 )     13,963       (1,938 )     39,281  
 
 
                                               
December 31, 2010
                                               
 
                                               
Securities of U.S. Treasury and federal agencies
  $ (15 )     544       -       -       (15 )     544  
Securities of U.S. states and political subdivisions
    (322 )     6,242       (515 )     2,720       (837 )     8,962  
Mortgage-backed securities:
                                               
Federal agencies
    (95 )     8,103       (1 )     60       (96 )     8,163  
Residential
    (35 )     1,023       (454 )     4,440       (489 )     5,463  
Commercial
    (9 )     441       (626 )     5,141       (635 )     5,582  
 
 
                                               
Total mortgage-backed securities
    (139 )     9,567       (1,081 )     9,641       (1,220 )     19,208  
 
Corporate debt securities
    (10 )     477       (27 )     157       (37 )     634  
Collateralized debt obligations
    (13 )     679       (216 )     456       (229 )     1,135  
Other
    (13 )     1,985       (270 )     757       (283 )     2,742  
 
 
                                               
Total debt securities
    (512 )     19,494       (2,109 )     13,731       (2,621 )     33,225  
 
Marketable equity securities:
                                               
Perpetual preferred securities
    (41 )     962       (48 )     467       (89 )     1,429  
Other marketable equity securities
    -       -       (1 )     7       (1 )     7  
 
 
                                               
Total marketable equity securities
    (41 )     962       (49 )     474       (90 )     1,436  
 
 
                                               
Total
  $ (553 )     20,456       (2,158 )     14,205       (2,711 )     34,661  
 
We do not have the intent to sell any securities included in the previous table. For debt securities included in the table, we have concluded it is more likely than not that we will not be required to sell prior to recovery of the amortized cost basis. We have assessed each security for credit impairment. For debt securities, we evaluate, where necessary, whether credit impairment exists by comparing the present value of the expected cash flows to the securities’ amortized cost basis. For equity securities, we consider numerous factors in determining whether impairment exists, including our intent and ability to hold the securities for a period of time sufficient to recover the cost basis of the securities.
     For complete descriptions of the factors we consider when analyzing debt securities for impairment, see Note 5 in our 2010 Form 10-K. There have been no material changes to our methodologies for assessing impairment in the first half of 2011.
SECURITIES OF U.S. TREASURY AND FEDERAL AGENCIES AND FEDERAL AGENCY MORTGAGE-BACKED SECURITIES (MBS)
The unrealized losses associated with U.S. Treasury and federal agency securities and federal agency MBS are primarily driven by changes in interest rates and not due to credit losses given the explicit or implicit guarantees provided by the U.S. government.
SECURITIES OF U.S. STATES AND POLITICAL SUBDIVISIONS
The unrealized losses associated with securities of U.S. states and political subdivisions are primarily driven by changes in interest rates and not due to the credit quality of the securities. Substantially all of these investments are investment grade. The securities were generally underwritten in accordance with our own investment standards prior to the decision to purchase, without relying on a bond insurer’s guarantee in making the investment decision. These investments will continue to be monitored as part of our ongoing impairment analysis, but are expected to perform, even if the rating agencies reduce the credit rating of the bond insurers. As a result, we expect to recover the entire amortized cost basis of these securities.
RESIDENTIAL AND COMMERCIAL MORTGAGE-BACKED SECURITIES (MBS) The unrealized losses associated with private residential MBS and commercial MBS are primarily driven by changes in projected collateral losses, credit spreads and interest rates. We assess for credit impairment using a cash flow model. The key assumptions include default rates, severities and prepayment rates. We estimate losses to a security by forecasting the underlying mortgage loans in each transaction. We use forecasted loan performance to project cash flows to the various tranches in the structure. We also consider cash flow forecasts and, as applicable, independent industry analyst reports and forecasts, sector credit ratings, and other independent market data. Based upon our assessment of the expected credit losses of the security given the performance of the underlying collateral compared with our credit enhancement, we expect to recover the entire amortized cost basis of these securities.
CORPORATE DEBT SECURITIES The unrealized losses associated with corporate debt securities are primarily related to unsecured debt obligations issued by various corporations. We evaluate the financial performance of each issuer on a quarterly basis to determine that the issuer can make all contractual principal and interest payments. Based upon this assessment, we expect to recover the entire amortized cost basis of these securities.
COLLATERALIZED DEBT OBLIGATIONS (CDOs) The unrealized losses associated with CDOs relate to securities primarily backed by commercial, residential or other consumer collateral. The losses are primarily driven by changes in projected collateral losses, credit spreads and interest rates. We assess for credit impairment using a cash flow model. The key assumptions include default rates, severities and prepayment rates. We also consider cash flow forecasts and, as applicable, independent industry analyst reports and forecasts, sector credit ratings, and other independent market data. Based upon our assessment of the expected credit losses of the security given the performance of the underlying collateral compared with our credit enhancement, we expect to recover the entire amortized cost basis of these securities.
OTHER DEBT SECURITIES The unrealized losses associated with other debt securities primarily relate to other asset-backed securities. The losses are primarily driven by changes in projected collateral losses, credit spreads and interest rates. We assess for credit impairment using a cash flow model. The key assumptions include default rates, severities and prepayment rates. Based upon our assessment of the expected credit losses of the security given the performance of the underlying collateral compared with our credit enhancement, we expect to recover the entire amortized cost basis of these securities.
MARKETABLE EQUITY SECURITIES Our marketable equity securities include investments in perpetual preferred securities, which provide very attractive tax-equivalent yields. We evaluated these hybrid financial instruments with investment-grade ratings for impairment using an evaluation methodology similar to that used for debt securities. Perpetual preferred securities are not considered to be other-than-temporarily impaired if there is no evidence of credit deterioration or investment rating downgrades of any issuers to below investment grade, and we expect to continue to receive full contractual payments. We will continue to evaluate the prospects for these securities for recovery in their market value in accordance with our policy for estimating OTTI. We have recorded impairment write-downs on perpetual preferred securities where there was evidence of credit deterioration.
     The fair values of our investment securities could decline in the future if the underlying performance of the collateral for the residential and commercial MBS or other securities deteriorate and our credit enhancement levels do not provide sufficient protection to our contractual principal and interest. As a result, there is a risk that significant OTTI may occur in the future.
     The following table shows the gross unrealized losses and fair value of debt and perpetual preferred securities available for sale by those rated investment grade and those rated less than investment grade, according to their lowest credit rating by Standard & Poor’s Rating Services (S&P) or Moody’s Investors Service (Moody’s). Credit ratings express opinions about the credit quality of a security. Securities rated investment grade, that is those rated BBB- or higher by S&P or Baa3 or higher by Moody’s, are generally considered by the rating agencies and market participants to be low credit risk. Conversely, securities rated below investment grade, labeled as “speculative grade” by the rating agencies, are considered to be distinctively higher credit risk than investment grade securities. We have also included securities not rated by S&P or Moody’s in the table below based on the internal credit grade of the securities (used for credit risk management purposes) equivalent to the credit rating assigned by major credit agencies. The unrealized losses and fair value of unrated securities categorized as investment grade based on internal credit grades were $190 million and $3.0 billion, respectively, at June 30, 2011, and $83 million and $1.3 billion, respectively, at December 31, 2010. If an internal credit grade was not assigned, we categorized the security as non-investment grade.
 
                                 
    Investment grade   Non-investment grade
 
    Gross           Gross    
 
    unrealized   Fair   unrealized   Fair
 
(in millions)   losses   value   losses   value
 
 
June 30, 2011
                               
 
                               
Securities of U.S. Treasury and federal agencies
  $ (13 )     7,267       -       -  
Securities of U.S. states and political subdivisions
    (467 )     8,340       (96 )     473  
Mortgage-backed securities:
                               
Federal agencies
    (26 )     4,721       -       -  
Residential
    (14 )     544       (304 )     4,778  
Commercial
    (239 )     4,286       (257 )     992  
 
 
Total mortgage-backed securities
    (279 )     9,551       (561 )     5,770  
 
Corporate debt securities
    (18 )     839       (57 )     679  
Collateralized debt obligations
    (47 )     2,069       (139 )     365  
Other
    (164 )     2,522       (22 )     261  
 
 
Total debt securities
    (988 )     30,588       (875 )     7,548  
Perpetual preferred securities
    (69 )     1,002       (3 )     118  
 
 
Total
  $ (1,057 )     31,590       (878 )     7,666  
 
 
                               
December 31, 2010
                               
 
                               
Securities of U.S. Treasury and federal agencies
  $ (15 )     544       -       -  
Securities of U.S. states and political subdivisions
    (722 )     8,423       (115 )     539  
Mortgage-backed securities:
                               
Federal agencies
    (96 )     8,163       -       -  
Residential
    (23 )     888       (466 )     4,575  
Commercial
    (299 )     4,679       (336 )     903  
 
 
Total mortgage-backed securities
    (418 )     13,730       (802 )     5,478  
 
Corporate debt securities
    (22 )     330       (15 )     304  
Collateralized debt obligations
    (42 )     613       (187 )     522  
Other
    (180 )     2,510       (103 )     232  
 
 
Total debt securities
    (1,399 )     26,150       (1,222 )     7,075  
Perpetual preferred securities
    (81 )     1,327       (8 )     102  
 
 
Total
  $ (1,480 )     27,477       (1,230 )     7,177  
 
Contractual Maturities
The following table shows the remaining contractual maturities and contractual yields of debt securities available for sale. The remaining contractual principal maturities for MBS do not consider prepayments. Remaining expected maturities will differ from contractual maturities because borrowers may have the right to prepay obligations before the underlying mortgages mature.
 
                                                                                 
                    Remaining contractual maturity  
 
            Weighted-                     After one year     After five years        
 
    Total     average     Within one year     through five years     through ten years     After ten years  
 
(in millions)   amount     yield     Amount     Yield     Amount     Yield     Amount     Yield     Amount     Yield  
 
 
June 30, 2011
                                                                               
 
Securities of U.S. Treasury and federal agencies
  $ 10,523       1.06 %   $ 8       5.35 %   $ 9,913       0.89 %   $ 511       3.70 %   $ 91       3.97 %
Securities of U.S. states and political subdivisions
    24,412       5.35       501       3.49       5,065       2.88       2,075       5.60       16,771       6.12  
Mortgage-backed securities:
                                                                               
Federal agencies
    78,338       4.86       11       6.58       480       2.61       743       4.66       77,104       4.88  
Residential
    18,360       4.82       -       -       -       -       707       1.89       17,653       4.93  
Commercial
    14,728       5.48       -       -       1       1.55       194       5.69       14,533       5.48  
 
                                                                     
 
Total mortgage-backed securities
    111,426       4.94       11       6.58       481       2.60       1,644       3.59       109,290       4.97  
 
                                                                     
 
Corporate debt securities
    11,897       5.39       577       5.51       5,748       4.54       4,195       6.47       1,377       5.59  
Collateralized debt obligations
    7,232       0.81       -       -       527       0.87       4,787       0.70       1,918       1.06  
Other
    16,453       2.17       897       1.30       7,948       2.05       3,317       2.54       4,291       2.28  
 
                                                                     
 
Total debt securities at fair value
  $ 181,943       4.38 %   $ 1,994       3.11 %   $ 29,682       2.27 %   $ 16,529       3.53 %   $ 133,738       4.97 %
 
 
                                                                               
December 31, 2010
                                                                               
 
                                                                               
Securities of U.S. Treasury and federal agencies
  $ 1,604       2.54 %   $ 9       5.07 %   $ 641       1.72 %   $ 852       2.94 %   $ 102       4.15 %
Securities of U.S. states and political subdivisions
    18,654       5.99       322       3.83       3,210       3.57       1,884       6.13       13,238       6.60  
Mortgage-backed securities:
                                                                               
Federal agencies
    82,037       5.01       5       6.63       28       6.58       420       5.23       81,584       5.00  
Residential
    20,203       4.98       -       -       -       -       341       3.20       19,862       5.01  
Commercial
    13,554       5.39       -       -       1       1.38       215       5.28       13,338       5.39  
 
                                                                     
 
Total mortgage-backed securities
    115,794       5.05       5       6.63       29       6.38       976       4.53       114,784       5.05  
 
                                                                     
 
Corporate debt securities
    10,279       5.94       545       7.82       3,853       6.01       4,817       5.62       1,064       6.21  
Collateralized debt obligations
    4,778       0.80       -       -       545       0.88       2,581       0.72       1,652       0.90  
Other
    16,356       2.53       1,588       2.89       7,887       3.00       4,367       2.01       2,514       1.72  
 
                                                                     
 
Total debt securities at fair value
  $ 167,465       4.81 %   $ 2,469       4.12 %   $ 16,165       3.72 %   $ 15,477       3.63 %   $ 133,354       5.10 %
 
Realized Gains and Losses
The following table shows the gross realized gains and losses on sales and OTTI write-downs related to the securities available-for-sale portfolio, which includes marketable equity securities, as well as net realized gains and losses on nonmarketable equity securities (see Note 6 — Other Assets).
 
                                 
    Quarter ended June 30,     Six months ended June 30,  
(in millions)   2011     2010     2011     2010  
 
 
Gross realized gains
  $ 430       260       500       444  
Gross realized losses
    (7 )     (3 )     (49 )     (18 )
OTTI write-downs
    (189 )     (106 )     (269 )     (212 )
 
 
Net realized gains from securities available for sale
    234       151       182       214  
 
 
Net realized gains from principal and private equity investments
    362       167       601       175  
 
 
Net realized gains from debt securities and equity investments
  $ 596       318       783       389  
 
Other-Than-Temporary Impairment
The following table shows the detail of total OTTI write-downs included in earnings for debt securities and marketable and nonmarketable equity securities.
     
 
                                 
    Quarter ended June 30,     Six months ended June 30,  
             
(in millions)   2011     2010     2011     2010  
 
OTTI write-downs included in earnings
                               
Debt securities:
                               
U.S. states and political subdivisions
  $ 2       3       2       8  
Mortgage-backed securities:
                               
Residential
    144       37       206       76  
Commercial
    9       42       23       55  
Corporate debt securities
    -       4       -       5  
Collateralized debt obligations
    -       5       -       11  
Other debt securities
    34       15       38       43  
             
 
Total debt securities
    189       106       269       198  
             
 
Equity securities:
                               
Marketable equity securities:
                               
Perpetual preferred securities
    -       -       -       14  
             
 
Total marketable equity securities
    -       -       -       14  
             
 
Total securities available for sale
    189       106       269       212  
Nonmarketable equity securities
    16       62       57       153  
             
 
Total OTTI write-downs included in earnings
  $ 205       168       326       365  
 
Other-Than-Temporarily Impaired Debt Securities
The following table shows the detail of OTTI write-downs on debt securities available for sale included in earnings and the related changes in OCI for the same securities.
     
 
                                 
    Quarter ended June 30,     Six months ended June 30,  
             
(in millions)   2011     2010     2011     2010  
             
 
OTTI on debt securities
                               
Recorded as part of gross realized losses:
                               
Credit-related OTTI
  $ 189       106       268       195  
Intent-to-sell OTTI
    -       -       1       3  
             
 
Total recorded as part of gross realized losses
    189       106       269       198  
             
 
Recorded directly to OCI for non-credit-related impairment:
                               
U.S. states and political subdivisions
    (1 )     (1 )     (1 )     (5 )
Residential mortgage-backed securities
    (64 )     (124 )     (168 )     (98 )
Commercial mortgage-backed securities
    17       84       (36 )     82  
Collateralized debt obligations
    -       (3 )     -       56  
Other debt securities
    (12 )     (13 )     (11 )     (30 )
             
 
Total recorded directly to OCI for increase (decrease) in non-credit-related impairment (1)
    (60 )     (57 )     (216 )     5  
             
 
Total OTTI losses recorded on debt securities
  $ 129       49       53       203  
 
 
(1)   Represents amounts recorded to OCI on debt securities in periods OTTI write-downs have occurred. Changes in fair value in subsequent periods on such securities, to the extent additional credit-related OTTI did not occur, are not reflected in this total. For the quarter ended June 30, 2011, the non-credit-related impairment recorded to OCI was a $60 million reduction in total OTTI because the fair value of the security increased due to factors other than credit. This fair value increase (net of the $189 million decrease related to credit) was not sufficient to recover the full amount of the unrealized loss on such securities and therefore required recognition of OTTI.
The following table presents a rollforward of the credit loss component recognized in earnings for debt securities we still own (referred to as “credit-impaired” debt securities). The credit loss component of the amortized cost represents the difference between the present value of expected future cash flows and the amortized cost basis of the security prior to considering credit losses. OTTI recognized in earnings for credit-impaired debt securities is presented as additions in two components based upon whether the current period is the first time the debt security was credit-impaired (initial credit impairment) or is not the first time the debt security was credit-impaired (subsequent credit impairments). The credit loss component is reduced if we sell, intend to sell or believe we will be required to sell previously credit-impaired debt securities. Additionally, the credit loss component is reduced if we receive or expect to receive cash flows in excess of what we previously expected to receive over the remaining life of the credit-impaired debt security, the security matures or is fully written down.
     Changes in the credit loss component of credit-impaired debt securities that we do not intend to sell were:
 
                                 
    Quarter ended June 30,     Six months ended June 30,  
 
                               
(in millions)   2011     2010     2011     2010  
             
         
Credit loss component, beginning of period
  $ 1,087       1,002       1,043       1,187  
Additions:
                               
Initial credit impairments
    31       39       42       59  
Subsequent credit impairments
    158       67       226       136  
             
         
Total additions
    189       106       268       195  
             
         
Reductions:
                               
For securities sold
    (15 )     (51 )     (38 )     (76 )
For securities derecognized resulting from adoption of consolidation accounting guidance
    -       -       -       (242 )
Due to change in intent to sell or requirement to sell
    -       (2 )     -       (2 )
For recoveries of previous credit impairments (1)
    (10 )     (6 )     (22 )     (13 )
             
         
Total reductions
    (25 )     (59 )     (60 )     (333 )
             
         
Credit loss component, end of period
  $ 1,251       1,049       1,251       1,049  
         
         
(1)   Recoveries of previous credit impairments result from increases in expected cash flows subsequent to credit loss recognition. Such recoveries are reflected prospectively as interest yield adjustments using the effective interest method.
For asset-backed securities (e.g., residential MBS), we estimated expected future cash flows of the security by estimating the expected future cash flows of the underlying collateral and applying those collateral cash flows, together with any credit enhancements such as subordinated interests owned by third parties, to the security. The expected future cash flows of the underlying collateral are determined using the remaining contractual cash flows adjusted for future expected credit losses (which consider current delinquencies and nonperforming assets (NPAs), future expected default rates and collateral value by vintage and geographic region) and prepayments. The expected cash flows of the security are then discounted at the interest rate used to recognize interest income on the security to arrive at a present value amount. Total credit impairment losses on residential MBS that we do not intend to sell are shown in the table below. The table also presents a summary of the significant inputs considered in determining the measurement of the credit loss component recognized in earnings for residential MBS.
                                 
 
 
    Quarter ended June 30,     Six months ended June 30,  
 
($ in millions)   2011     2010     2011     2010  
 
Credit impairment losses on residential MBS
                               
Investment grade
  $ -       -       5       -  
Non-investment grade
    144       37       201       76  
 
 
Total credit impairment losses on residential MBS
  $ 144       37       206       76  
 
 
Significant inputs (non-agency — non-investment grade MBS)
                               
Expected remaining life of loan losses (1):
                               
Range (2)
    0-40 %     1-40       0-40       1-40  
Credit impairment distribution (3):
                               
0 - 10% range
    40       54       45       53  
10 - 20% range
    13       8       16       14  
20 - 30% range
    35       34       30       29  
Greater than 30%
    12       4       9       4  
Weighted average (4)
    12       8       11       9  
Current subordination levels (5):
                               
Range (2)
    0-13       0-25       0-13       0-25  
Weighted average (4)
    4       7       5       7  
Prepayment speed (annual CPR (6)):
                               
Range (2)
    5-14       3-17       5-15       3-17  
Weighted average (4)
    11       9       11       9  
 
 
(1)   Represents future expected credit losses on underlying pool of loans expressed as a percentage of total current outstanding loan balance.
 
(2)   Represents the range of inputs/assumptions based upon the individual securities within each category.
 
(3)   Represents distribution of credit impairment losses recognized in earnings categorized based on range of expected remaining life of loan losses. For example 40% of credit impairment losses recognized in earnings for the quarter ended June 30, 2011, had expected remaining life of loan loss assumptions of 0 to 10%.
 
(4)   Calculated by weighting the relevant input/assumption for each individual security by current outstanding amortized cost basis of the security.
 
(5)   Represents current level of credit protection (subordination) for the securities, expressed as a percentage of total current underlying loan balance.
 
(6)   Constant prepayment rate.