XML 51 R38.htm IDEA: XBRL DOCUMENT v3.23.2
FAIR VALUE MEASUREMENTS (Tables)
 6 Months Ended
Jun. 30, 2023
Fair Value Disclosures [Abstract]  
Fair value option The following table presents the difference between the aggregate fair value and the aggregate unpaid principal balance of LHFS measured at fair value:
June 30, 2023December 31, 2022
(dollars in millions)Aggregate Fair ValueAggregate Unpaid PrincipalAggregate Fair Value Greater (Less) Than Aggregate Unpaid PrincipalAggregate Fair ValueAggregate Unpaid PrincipalAggregate Fair Value Greater (Less) Than Aggregate Unpaid Principal
Residential mortgage loans held for sale, at fair value$1,163 $1,151 $12 $666 $656 $10 
Commercial and industrial, and commercial real estate loans held for sale, at fair value62 74 (12)108 127 (19)
Assets and liabilities measured on recurring basis
The following table presents assets and liabilities measured at fair value, including gross derivative assets and liabilities, on a recurring basis at June 30, 2023:
(dollars in millions)TotalLevel 1Level 2Level 3
Debt securities available for sale:
Mortgage-backed securities$20,289 $— $20,289 $— 
Collateralized loan obligations1,228 — 1,228 — 
State and political subdivisions2 — 2 — 
U.S. Treasury and other3,236 3,236 — — 
Total debt securities available for sale24,755 3,236 21,519 — 
Loans held for sale, at fair value:
Residential loans held for sale1,163 — 1,163 — 
Commercial loans held for sale62 — 62 — 
Total loans held for sale, at fair value1,225 — 1,225 — 
Mortgage servicing rights1,524 — — 1,524 
Derivative assets:
Interest rate contracts589 — 589 — 
Foreign exchange contracts440 — 440 — 
Commodities contracts699 — 699 — 
TBA contracts14 — 14 — 
Other contracts8 — — 8 
Total derivative assets1,750 — 1,742 8 
Equity securities, at fair value(1)
99 99 — — 
Total assets$29,353 $3,335 $24,486 $1,532 
Derivative liabilities:
Interest rate contracts$1,897 $— $1,897 $— 
Foreign exchange contracts383 — 383 — 
Commodities contracts662 — 662 — 
TBA contracts3 — 3 — 
Other contracts5 — 3 2 
Total derivative liabilities2,950 — 2,948 2 
Total liabilities$2,950 $— $2,948 $2 
(1) Excludes investments of $48 million included in other assets in the Consolidated Balance Sheets that are measured at fair value using the net asset value per share (or its equivalent) practical expedient. These investments include capital contributions to private investment funds and have unfunded capital commitments of $34 million at June 30, 2023, which may be called at any time during prescribed time periods. The credit exposure is generally limited to the carrying amount of investments made and unfunded capital commitments.
The following table presents assets and liabilities measured at fair value, including gross derivative assets and liabilities, on a recurring basis at December 31, 2022:
(dollars in millions)TotalLevel 1Level 2Level 3
Debt securities available for sale:
Mortgage-backed securities$19,313 $— $19,313 $— 
Collateralized loan obligations1,206 — 1,206 — 
State and political subdivisions2 — 2 — 
U.S. Treasury and other3,486 3,486 — — 
Total debt securities available for sale24,007 3,486 20,521 — 
Loans held for sale, at fair value:
Residential loans held for sale666 — 666 — 
Commercial loans held for sale108 — 108 — 
Total loans held for sale, at fair value774 — 774 — 
Mortgage servicing rights1,530 — — 1,530 
Derivative assets:
Interest rate contracts347 — 347 — 
Foreign exchange contracts527 — 527 — 
Commodities contracts953 — 953 — 
TBA contracts7 — 7 — 
Other contracts5 — — 5 
Total derivative assets1,839 — 1,834 5 
Equity securities, at fair value(1)
110 110 — — 
Total assets28,260 $3,596 $23,129 $1,535 
Derivative liabilities:
Interest rate contracts$1,632 $— $1,632 $— 
Foreign exchange contracts519 — 519 — 
Commodities contracts942 — 942 — 
TBA contracts14 — 14 — 
Other contracts4 — — 4 
Total derivative liabilities3,111 — 3,107 4 
Total liabilities$3,111 $— $3,107 $4 
(1) Excludes investments of $43 million included in other assets in the Consolidated Balance Sheets that are measured at fair value using the net asset value per share (or its equivalent) practical expedient. These investments include capital contributions to private investment funds and have unfunded capital commitments of $42 million at December 31, 2022, which may be called at any time during prescribed time periods. The credit exposure is generally limited to the carrying amount of investments made and unfunded capital commitments.
Assets measured at fair value on recurring basis and classified as Level 3
The following tables present a roll forward of the balance sheet amounts for assets measured at fair value on a recurring basis and classified as Level 3:
Three Months Ended June 30, 2023Six Months Ended June 30, 2023
(dollars in millions)Mortgage Servicing RightsOther Derivative ContractsMortgage Servicing RightsOther Derivative Contracts
Beginning balance$1,496 $13 $1,530 $1 
Issuances36 20 57 35 
Settlements(2)
(41)(7)(82)(12)
Changes in fair value during the period recognized in earnings(3)
33 (20)19 (18)
Ending balance$1,524 $6 $1,524 $6 
Three Months Ended June 30, 2022Six Months Ended June 30, 2022
(dollars in millions)Mortgage Servicing RightsOther Derivative ContractsMortgage Servicing RightsOther Derivative Contracts
Beginning balance$1,241 ($21)$1,029 $38 
Issuances79 23 174 64 
Acquisitions(1)
16 — 16 — 
Settlements(2)
(32)71 (71)132 
Changes in fair value during the period recognized in earnings(3)
107 (62)263 (223)
Ending balance$1,411 $11 $1,411 $11 
(1) Represents MSRs acquired as part of the Investors acquisition.
(2) For MSRs, represents changes in value of the MSRs due to i) passage of time including the impact from both regularly scheduled loan principal payments and partial paydowns, and ii) loans that paid off during the period. For other derivative contracts, represents the closeout of interest rate lock commitments.
(3) Represents changes in value primarily driven by market conditions. These changes are recorded in mortgage banking fees in the Consolidated Statements of Operations.
Fair value measurement inputs and valuation techniques
The following table presents quantitative information about the Company’s Level 3 assets, including the range and weighted-average of the significant unobservable inputs used to fair value these assets, as well as valuation techniques used.
As of June 30, 2023
Valuation TechniqueUnobservable InputRange (Weighted Average)
Mortgage servicing rightsDiscounted Cash FlowConstant prepayment rate
6.20-17.14% CPR (6.90% CPR)
Option adjusted spread
398-1,058 bps (628 bps)
Other derivative contractsInternal ModelPull through rate
24.90-99.70% (81.79%)
MSR value
(7.54)-137.38 bps (91.13 bps)
Losses on assets and liabilities measured on a nonrecurring basis included in earnings
The following table presents losses on assets measured at fair value on a nonrecurring basis and recorded in earnings:
Three Months Ended June 30,Six Months Ended June 30,
(dollars in millions)2023202220232022
Collateral-dependent loans ($64)($1)($68)($3)
Fair value of assets and liabilities measured on a nonrecurring basis
The following table presents assets measured at fair value on a nonrecurring basis:
June 30, 2023December 31, 2022
(dollars in millions)TotalLevel 1Level 2Level 3TotalLevel 1Level 2Level 3
Collateral-dependent loans $835 $— $835 $— $582 $— $582 $— 
Assets and liabilities measured at fair value
The following tables present the estimated fair value for financial instruments not recorded at fair value in the unaudited interim Consolidated Financial Statements. The carrying amounts are recorded in the Consolidated Balance Sheets under the indicated captions:
June 30, 2023
TotalLevel 1Level 2Level 3
(dollars in millions)Carrying ValueEstimated Fair ValueCarrying ValueEstimated Fair ValueCarrying ValueEstimated Fair ValueCarrying ValueEstimated Fair Value
Financial assets:
Debt securities held to maturity$9,520 $8,728 $— $— $8,990 $8,225 $530 $503 
Other loans held for sale196 196 — — — — 196 196 
Net loans and leases149,276 144,200 — — 835 835 148,441 143,365 
Other assets917 917 — — 897 897 20 20 
Financial liabilities:
Deposits177,667 177,536 — — 177,667 177,536 — — 
Short-term borrowed funds1,099 1,099 — — 1,099 1,099 — — 
Long-term borrowed funds14,100 13,357 — — 14,100 13,357 — — 
December 31, 2022
TotalLevel 1Level 2Level 3
(dollars in millions)Carrying ValueEstimated Fair ValueCarrying ValueEstimated Fair ValueCarrying ValueEstimated Fair ValueCarrying ValueEstimated Fair Value
Financial assets:
Debt securities held to maturity $9,834 $9,042 $— $— $9,253 $8,506 $581 $536 
Other loans held for sale208 208 — — — — 208 208 
Net loans and leases154,679 151,601 — — 582 582 154,097 151,019 
Other assets1,058 1,058 — — 1,038 1,038 20 20 
Financial liabilities:
Deposits180,724 180,566 — — 180,724 180,566 — — 
Short-term borrowed funds3 3 — — 3 3 — — 
Long-term borrowed funds15,887 15,469 — — 15,887 15,469 — —